BANC ONE ABS CORP
S-3/A, 1996-06-18
ASSET-BACKED SECURITIES
Previous: CAPITAL FACTORS HOLDINGS INC, S-1/A, 1996-06-18
Next: EVEREST SECURITY SYSTEMS CORP, 10SB12G, 1996-06-18



<PAGE>
   
     AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON JUNE 18, 1996
    
 
   
                                             REGISTRATION STATEMENT NO. 333-3457
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           --------------------------
   
                                AMENDMENT NO. 1
    
   
                                       TO
                                    FORM S-3
    
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                            ------------------------
                       BANC ONE AUTO GRANTOR TRUST 1996-B
                   (Issuer with respect to the Certificates)
                            BANC ONE ABS CORPORATION
             (Exact name of registrant as specified in its charter)
 
   
<TABLE>
<S>                              <C>                            <C>
             OHIO                                                NOT AVAILABLE
 (State or other jurisdiction                                    (IRS Employer
     of incorporation or                                         Identification
        organization)                                               Number)
</TABLE>
    
 
                             100 EAST BROAD STREET
                           COLUMBUS, OHIO 43271-0158
                                 (614) 248-5700
         (Address, including zip code, and telephone number, including
            area code, of Registrant's principal executive offices)
                           --------------------------
 
                           STEVEN ALAN BENNETT, ESQ.
                              BANC ONE CORPORATION
                             100 EAST BROAD STREET
                           COLUMBUS, OHIO 43271-0158
                                 (614) 248-5700
      (Name, address, including zip code, and telephone number, including
                        area code, of agent for service)
                           --------------------------
 
                                   COPIES TO:
 
<TABLE>
<S>                                  <C>                                  <C>
       KIM L. SWANSON, ESQ.                KENNETH L. WAGNER, ESQ.              REED D. AUERBACH, ESQ.
     SQUIRE, SANDERS & DEMPSEY              BANC ONE CORPORATION               STROOCK & STROOCK & LAVAN
      1300 HUNTINGTON CENTER                100 EAST BROAD STREET                SEVEN HANOVER SQUARE
       41 SOUTH HIGH STREET               COLUMBUS, OHIO 43271-0158            NEW YORK, NEW YORK 10004
       COLUMBUS, OHIO 43215
</TABLE>
 
                           --------------------------
 
          APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO PUBLIC:
  AS SOON AS PRACTICABLE AFTER THIS REGISTRATION STATEMENT BECOMES EFFECTIVE.
                           --------------------------
 
    If  the  only securities  being registered  on this  Form are  being offered
pursuant to dividend or interest reinvestment plans, please check the  following
box. / /
    If  any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to  Rule 415 under the Securities Act  of
1933, check the following box. /X/
    If  this Form  is filed  to register  additional securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration statement  number  of  the  earlier
effective registration statement for the same offering. / /
    If  this Form  is a post-effective  amendment filed pursuant  to Rule 462(c)
under the Securities Act,  check the following box  and list the Securities  Act
registration  statement number  of the earlier  effective registration statement
for the same offering. / /
    If delivery of the prospectus is expected  to be made pursuant to Rule  434,
please check the following box. / /
                           --------------------------
 
                        CALCULATION OF REGISTRATION FEE
 
   
<TABLE>
<CAPTION>
                                                              PROPOSED MAXIMUM    PROPOSED MAXIMUM
        TITLE OF EACH CLASS OF                AMOUNT TO        OFFERING PRICE        AGGREGATE           AMOUNT OF
      SECURITIES TO BE REGISTERED         BE REGISTERED (1)     PER UNIT (1)     OFFERING PRICE (1)  REGISTRATION FEE
<S>                                      <C>                  <C>                <C>                 <C>
Class A Asset Backed Certificates......  $293,459,000.00(2)         100%          $293,459,000.00        $101,193
Class B Asset Backed Certificates......   $12,227,731.53(2)         100%           $12,227,731.53         $4,217
TOTAL..................................  $305,686,731.53(2)         100%          $305,686,731.53       $105,410(3)
</TABLE>
    
 
(1) Estimated solely for the purpose of calculating the registration fee.
(2)  Includes an indeterminate amount of Certificates  as may be offered or sold
    in  connection  with  market  making  activities  by  an  affiliate  of  the
    Registrant.
   
(3) A fee of $344.84 has previously been paid.
    
 
    THE  REGISTRANT HEREBY  AMENDS THIS REGISTRATION  STATEMENT ON  SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A  FURTHER  AMENDMENT  WHICH SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT  SHALL THEREAFTER BECOME EFFECTIVE IN  ACCORDANCE WITH SECTION 8(A) OF
THE SECURITIES ACT  OF 1933  OR UNTIL  THE REGISTRATION  STATEMENT SHALL  BECOME
EFFECTIVE  ON SUCH DATE AS THE COMMISSION, ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                EXPLANATORY NOTE
 
   
    This  Registration  Statement contains  a  Prospectus relating  to  a public
offering by  Banc One  Auto Grantor  Trust 1996-B  of $305,686,731.53  aggregate
principal  balance  of  Asset  Backed  Certificates  (the  "Certificates").  The
Prospectus may  be  used  in  connection  with  offers  and  sales  relating  to
market-making   transactions  in  the  Certificates   by  an  affiliate  of  the
Registrant.
    
<PAGE>
INFORMATION   CONTAINED  HEREIN  IS  SUBJECT   TO  COMPLETION  OR  AMENDMENT.  A
REGISTRATION STATEMENT  RELATING TO  THESE SECURITIES  HAS BEEN  FILED WITH  THE
SECURITIES  AND EXCHANGE  COMMISSION. THESE SECURITIES  MAY NOT BE  SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR  TO THE TIME THE REGISTRATION STATEMENT  BECOMES
EFFECTIVE.  THIS  PROSPECTUS  SHALL  NOT  CONSTITUTE AN  OFFER  TO  SELL  OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE  SECURITIES
IN  ANY STATE IN WHICH SUCH OFFER,  SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.
<PAGE>
   
                   SUBJECT TO COMPLETION, DATED JUNE 18, 1996
    
   
                                $305,686,731.53
    
 
   
                       BANC ONE AUTO GRANTOR TRUST 1996-B
             $293,459,000.00 CLASS A    % ASSET BACKED CERTIFICATES
             $12,227,731.53 CLASS B    % ASSET BACKED CERTIFICATES
    
   
                            BANC ONE ABS CORPORATION
                                     SELLER
    
                             ---------------------
 
   
                             BANK ONE, ARIZONA, NA
                                    SERVICER
    
                             ---------------------
 
   
    Banc One Auto Grantor Trust 1996-B (the "Trust") will be formed pursuant  to
a Pooling and Servicing Agreement dated as of June 1, 1996, between Banc One ABS
Corporation,  an Ohio corporation, as seller,  Bank One, Arizona, NA, a national
banking association, as  servicer, and  Bankers Trust Company,  as trustee,  and
will  issue $293,459,000.00  aggregate principal  balance of    %  Class A Asset
Backed Certificates (the  "Class A Certificates")  and $12,227,731.53  aggregate
principal  balance  of     % Class  B Asset  Backed  Certificates (the  "Class B
Certificates" and, together with the Class A Certificates, the "Certificates").
    
 
   
    The assets  of  the  Trust will  include  a  pool of  motor  vehicle  retail
installment   sale  contracts  (the  "Receivables")   secured  by  new  or  used
automobiles, vans or light duty trucks,  certain payments made thereunder on  or
after  June  1, 1996  (the "Cutoff  Date"), security  interests in  the vehicles
financed thereby, and the proceeds thereof. The Trust may also draw on funds  on
deposit  in the Reserve Fund, to the extent described herein, to meet shortfalls
in amounts due to Certificateholders on any Distribution Date.
    
 
   
    The Class  A  Certificates  will  evidence in  the  aggregate  an  undivided
ownership  interest in approximately 96% of  the Trust. The Class B Certificates
will evidence in the aggregate an undivided ownership interest in  approximately
4%  of the Trust.  Principal and interest at  the applicable Class  A or Class B
Pass-Through Rate  will be  distributed to  Certificateholders on  or about  the
fifteenth day of each month, commencing July 15, 1996. The rights of the holders
of  the Class  B Certificates to  receive distributions are  subordinated to the
rights of holders of  the Class A Certificates  to the extent described  herein.
The  outstanding principal balance, if any, of  the Certificates will be due and
payable  on  the   February  2003  Distribution   Date  (the  "Final   Scheduled
Distribution Date").
    
                           --------------------------
   
  FOR  A  DISCUSSION OF  CERTAIN FACTORS  WHICH  SHOULD BE  CONSIDERED BY
       PROSPECTIVE PURCHASERS  OF  THE CERTIFICATES,  SEE  "RISK
                             FACTORS" BEGINNING ON PAGE 10.
    
 
   
THE  CERTIFICATES REPRESENT  INTERESTS IN THE  TRUST ONLY AND  DO NOT REPRESENT
 OBLIGATIONS OF  OR  INTERESTS  IN  BANK  ONE,  ARIZONA,  NA,  BANC  ONE  ABS
   CORPORATION  OR ANY OF THEIR AFFILIATES.  NONE OF THE CERTIFICATES OR THE
        RECEIVABLES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.
    
 
THESE SECURITIES HAVE NOT  BEEN APPROVED OR DISAPPROVED  BY THE SECURITIES  AND
 EXCHANGE   COMMISSION  OR  ANY  STATE  SECURITIES  COMMISSION  NOR  HAS  THE
   SECURITIES AND EXCHANGE  COMMISSION OR ANY  STATE SECURITIES  COMMISSION
     PASSED  UPON  THE  ACCURACY  OR  ADEQUACY  OF  THIS  PROSPECTUS.  ANY
                 REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
 
<TABLE>
<CAPTION>
                                                                PRICE TO    UNDERWRITING     PROCEEDS TO
                                                                 PUBLIC       DISCOUNTS     THE SELLER(1)
                                                               ----------  ---------------  -------------
<S>                                                            <C>         <C>              <C>
Per Class A Certificate......................................           %              %               %
Per Class B Certificate......................................           %              %               %
Total........................................................  $             $               $
</TABLE>
 
- --------------------------
 
   
(1) Before deducting expenses, estimated to be $533,000.
    
                           --------------------------
 
   
    The Certificates are offered by the  Underwriters when, as and if issued  by
the Trust, delivered and accepted by the Underwriters and subject to their right
to  reject orders  in whole  or in  part. It  is expected  that delivery  of the
Certificates in  book-entry form  will be  made through  the facilities  of  The
Depository Trust Company on the Same Day Funds Settlement System and Cedel Bank,
societe  anonyme ("Cedel"), and  the Euroclear System  ("Euroclear") on or about
June   , 1996.
    
 
    After the initial distribution of the Certificates by the Underwriters, this
Prospectus may be  used by  Banc One Capital  Corporation, an  affiliate of  the
Seller,   in  connection  with  offers  and  sales  relating  to  market  making
transactions in  the  Certificates. Banc  One  Capital Corporation  may  act  as
principal  or agent  in such  transactions. Such  sales will  be made  at prices
related to prevailing market prices at the time of sale. Certain information  in
this Prospectus will be updated from time to time as described in "Incorporation
of Certain Documents by Reference."
 
   
BANC ONE CAPITAL CORPORATION                                SALOMON BROTHERS INC
    
 
   
                  The date of this Prospectus is June   , 1996
    
<PAGE>
    IN  CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN  THE MARKET PRICES OF THE  CERTIFICATES
AT  LEVELS ABOVE THOSE  WHICH MIGHT OTHERWISE  PREVAIL IN THE  OPEN MARKET. SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
 
                         REPORTS TO CERTIFICATEHOLDERS
 
    Unless and  until Definitive  Certificates are  issued, monthly  and  annual
unaudited  reports  containing information  concerning  the Receivables  will be
prepared by the  Servicer and sent  on behalf of  the Trust only  to Cede &  Co.
("Cede"),  as nominee  of The  Depository Trust  Company ("DTC")  and registered
holder  of  the  Certificates.  Certificateholders  may  elect  to  hold   their
securities  through any of DTC (in the  United States) or Cedel or Euroclear (in
Europe). DTC will forward such  reports to Participants, Cedel Participants  and
Euroclear  Participants.  See  "The  Certificates--Book-Entry  Registration" and
"--Statements to Certificateholders." Such reports will not constitute financial
statements prepared in accordance with generally accepted accounting principles.
The Servicer, on behalf of the Trust, will file with the Securities and Exchange
Commission (the "Commission") such  periodic reports as  are required under  the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission thereunder.
 
                             AVAILABLE INFORMATION
 
    The Seller has filed with the Commission a Registration Statement  (together
with   all  amendments  and   exhibits  thereto,  referred   to  herein  as  the
"Registration Statement")  under the  Securities Act  of 1933,  as amended  (the
"Securities  Act"), with  respect to the  Certificates offered  pursuant to this
Prospectus. For  further  information, reference  is  made to  the  Registration
Statement  which may be inspected and  copied at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C.  20549;
and  at the Commission's  regional offices at  the Northwestern Atrium Building,
500 West Madison Street, Suite 1400,  Chicago, Illinois 60661-2511 and at  Seven
World  Trade  Center,  13th Floor,  New  York,  New York  10048.  Copies  of the
Registration Statement may be obtained from the Public Reference Section of  the
Commission  at 450  Fifth Street,  N.W., Washington.  D.C. 20549,  at prescribed
rates.
 
                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE
 
    All reports and  other documents  filed by the  Servicer, on  behalf of  the
Trust,  pursuant  to Section  13(a),  13(c), 14  or  15(d) of  the  Exchange Act
subsequent to the date of  this Prospectus and prior  to the termination of  the
offering  of the  Certificates offered  hereby shall  be deemed  incorporated by
reference into  this Prospectus  and to  be  a part  hereof. After  the  initial
distribution  of the  Certificates by  the Underwriters  and in  connection with
market making transactions by Banc One Capital Corporation, this Prospectus will
be distributed  together  with,  and  should be  read  in  conjunction  with  an
accompanying  supplement  to the  Prospectus. Such  supplement will  contain the
reports described above and generally will include the information contained  in
the    monthly   statements   furnished    to   Certificateholders.   See   "The
Certificates--Statements to Certificateholders." Any statement contained  herein
or  in a document 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  in any other  subsequently filed document  which also 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 modified or superseded, to constitute part of this Prospectus.
 
    The Servicer  will provide  without  charge to  each person,  including  any
beneficial  owner  of  Certificates,  to  whom  a  copy  of  this  Prospectus is
delivered, on the written or oral request of  any such person, a copy of any  or
all  the documents incorporated herein by reference (other than exhibits to such
documents). Written requests  for such  copies should  be directed  to BANC  ONE
CORPORATION,  100  East  Broad  Street,  Columbus,  Ohio  43271-0133, Attention:
Structured Finance. Telephone  requests for  such copies should  be directed  to
BANC ONE CORPORATION at (614) 248-6347.
 
                                       2
<PAGE>
                                SUMMARY OF TERMS
 
    THE  FOLLOWING  SUMMARY IS  QUALIFIED IN  ITS ENTIRETY  BY REFERENCE  TO THE
DETAILED INFORMATION APPEARING ELSEWHERE IN THIS PROSPECTUS. CERTAIN CAPITALIZED
TERMS USED IN THIS SUMMARY ARE DEFINED ELSEWHERE IN THIS PROSPECTUS ON THE PAGES
INDICATED IN THE INDEX OF PRINCIPAL TERMS.
 
   
<TABLE>
<S>                                 <C>
Issuer............................  Banc One Auto Grantor Trust  1996-B (the "Trust" or  the
                                    "Issuer").
Seller............................  Banc One ABS Corporation (the "Seller"), an affiliate of
                                    the Servicer and the Subservicer. See "The Seller."
Servicer..........................  Bank  One, Arizona, NA (the "Servicer" or the "Bank"). A
                                    portion of the  Receivables will be  serviced by  Valley
                                    National  Financial Services  Company (the "Subservicer"
                                    or "Valley National"), a wholly-owned subsidiary of Bank
                                    One, Arizona, NA See "The Servicer and the Subservicer."
Trustee and Collateral Agent......  Bankers Trust Company, a  New York banking  corporation,
                                    not  in its  individual capacity, but  solely as trustee
                                    for the Trust  (the "Trustee") and  as collateral  agent
                                    with  respect  to  the  Reserve  Fund  (the  "Collateral
                                    Agent").
Securities Offered................  Banc One  Auto  Grantor  Trust  1996-B  will  issue  two
                                    classes of Certificates (each, a "Class") with one class
                                    of  senior certificates (the "Class A Certificates") and
                                    one class  of subordinated  certificates (the  "Class  B
                                    Certificates"   and,   together   with   the   Class   A
                                    Certificates, the "Certificates") pursuant to a  Pooling
                                    and  Servicing Agreement dated  as of June  1, 1996 (the
                                    "Agreement") among  the  Seller, the  Servicer  and  the
                                    Trustee.  Each Certificate  will represent  a fractional
                                    undivided interest in the assets of the Trust. The Class
                                    A Certificates will  be issued in  an initial  aggregate
                                    principal amount of $293,459,000.00 (the "Original Class
                                    A Principal Balance") and will evidence in the aggregate
                                    an  undivided ownership interest in approximately 96% of
                                    the Trust (the "Class A Percentage").
                                    The Class B  Certificates will be  issued in an  initial
                                    aggregate   principal  amount   of  $12,227,731.53  (the
                                    "Original Class B Principal Balance") and will  evidence
                                    in  the  aggregate  an undivided  ownership  interest in
                                    approximately  4%   of   the   Trust   (the   "Class   B
                                    Percentage").   The   Class  B   Certificates   will  be
                                    subordinated to the Class  A Certificates to the  extent
                                    described  herein.  See "Risk  Factors--Subordination of
                                    the Class B Certificates" and "The
                                    Certificates--Subordination of the Class B
                                    Certificates."
Registration of the                 The Certificates  will  be  available  for  purchase  in
 Certificates.....................  denominations  of $1,000 and  integral multiples thereof
                                    in book-entry form only. See "The
                                    Certificates--General." Certificateholders  will not  be
                                    entitled  to receive a Definitive Certificate, except in
                                    the event that Definitive Certificates are issued in the
                                    limited   circumstances   described   herein.    Persons
                                    acquiring  beneficial interests in the Certificates will
                                    hold their interests through DTC in the United States or
                                    Cedel or Euroclear in Europe. See "The
                                    Certificates--Definitive Certificates."
</TABLE>
    
 
                                       3
<PAGE>
 
   
<TABLE>
<S>                                 <C>
Trust Property....................  The property of  the Trust (the  "Trust Property")  will
                                    include  (i) the  Receivables; (ii)  all monies received
                                    under the Receivables  on and  after June  1, 1996  (the
                                    "Cutoff  Date"); (iii) certain bank accounts established
                                    and maintained by the  Trustee; (iv) security  interests
                                    in  the Financed  Vehicles; (v)  the rights  to proceeds
                                    from certain  insurance policies  covering the  Financed
                                    Vehicles  or the retail purchasers  of, or other persons
                                    owing  payments   on,   the   Financed   Vehicles   (the
                                    "Obligors");  (vi)  the rights  of  the Trustee  for the
                                    benefit of the  Certificateholders under the  Agreement;
                                    (vii)  the rights  to certain payments  from the Reserve
                                    Fund; and (viii) all proceeds (within the meaning of the
                                    UCC)  of  the  foregoing.  The  Reserve  Fund  will   be
                                    maintained  for the  benefit of  the Certificateholders,
                                    but will not be part of the Trust.
The Receivables...................  The Receivables  will consist  of motor  vehicle  retail
                                    installment  sale  contracts  secured  by  new  or  used
                                    automobiles, vans or light duty trucks, including rights
                                    to receive certain  payments made with  respect to  such
                                    Receivables  on  and  after  the  Cutoff  Date, security
                                    interests  in   the  vehicles   financed  thereby   (the
                                    "Financed  Vehicles"), and the  proceeds thereof. On the
                                    date of the issuance  of the Certificates (the  "Closing
                                    Date"),  the  Trustee  will  purchase  from  the  Seller
                                    pursuant to the Agreement simple interest motor  vehicle
                                    retail  installment  sale contracts  (the "Receivables")
                                    having an aggregate principal balance of $305,686,731.53
                                    as of the Cutoff  Date. See "The Certificates--Sale  and
                                    Assignment of the Receivables."
                                    The  Receivables will consist  of loans either presently
                                    owned by the Bank or acquired by the Bank pursuant to  a
                                    loan   purchase  and  servicing   agreement  (the  "Loan
                                    Purchase and  Servicing  Agreement")  dated  as  of  the
                                    Cutoff  Date from  Valley National.  On or  prior to the
                                    Closing Date, the Bank will sell the Receivables to  the
                                    Seller pursuant to a Loan Sale Agreement dated as of the
                                    Cutoff  Date among  the Bank  and the  Seller (the "Loan
                                    Sale Agreement").  The  Receivables have  been  selected
                                    based  on the  criteria specified  in the  Agreement and
                                    described herein. As  of the Cutoff  Date, the  weighted
                                    average  annual  percentage  rate  (the  "APR")  of  the
                                    Receivables  was  approximately  12.15%,  the   weighted
                                    average   remaining  maturity  of  the  Receivables  was
                                    approximately 45.97  months  and  the  weighted  average
                                    original  maturity of the  Receivables was approximately
                                    60.12 months. As of the Cutoff Date, no Receivable has a
                                    scheduled maturity  later  than June  2002  (the  "Final
                                    Scheduled  Maturity Date"). Approximately  45.02% of the
                                    aggregate principal balance of the Receivables as of the
                                    Cutoff Date represents  financing of  new vehicles;  the
                                    remainder  represents financing of  used vehicles. As of
                                    the Cutoff Date, approximately 34.46%, 12.15% and 10.89%
                                    of the aggregate  principal balance  of the  Receivables
                                    have  Obligors with  billing addresses  in the  State of
                                    Arizona, Nevada  and  Georgia,  respectively.  See  "The
                                    Receivables  Pool" and  "Risk Factors--Regional Economic
                                    Conditions."
Class A Pass-Through Rate.........  % per annum, calculated on  the basis of a 360-day  year
                                    consisting   of  twelve  30-day  months  (the  "Class  A
                                    Pass-Through Rate").
</TABLE>
    
 
                                       4
<PAGE>
 
   
<TABLE>
<S>                                 <C>
Class B Pass-Through Rate.........  % per annum, calculated on  the basis of a 360-day  year
                                    consisting   of  twelve  30-day  months  (the  "Class  B
                                    Pass-Through Rate").
Distribution Date.................  Distributions of principal and interest will be made  on
                                    the  15th day of each month (or, if such 15th day is not
                                    a Business Day, the next succeeding Business Day) (each,
                                    a "Distribution  Date"), commencing  in July  1996.  The
                                    final  scheduled Distribution Date  is the February 2003
                                    Distribution Date  (the  "Final  Scheduled  Distribution
                                    Date"). A "Business Day" is a day other than a Saturday,
                                    a Sunday or a day on which banking institutions or trust
                                    companies  in New York, New York or Phoenix, Arizona are
                                    authorized  by  law,  regulation,  executive  order   or
                                    governmental decree to be closed.
Interest..........................  On  each Distribution Date, the Trustee will distribute,
                                    to the extent of funds available therefor, first (i) pro
                                    rata to the  holders of  the Class  A Certificates  (the
                                    "Class  A Certificateholders") as of the last day of the
                                    immediately preceding calendar month (each such date,  a
                                    "Record   Date"),  interest   in  an   amount  equal  to
                                    one-twelfth (or, in the  case of the first  Distribution
                                    Date,  a fraction, the numerator of which  is    and the
                                    denominator of which is 360) of the product of the Class
                                    A Pass-Through Rate  and the Class  A Principal  Balance
                                    after  giving effect to  distributions of principal made
                                    on the preceding  Distribution Date or,  in the case  of
                                    the  first  Distribution  Date,  the  Original  Class  A
                                    Principal Balance (the "Class A Monthly Interest")  plus
                                    any  unpaid Class A Monthly  Interest from any preceding
                                    Distribution Date that  remains unpaid  and interest  on
                                    such  amount to the extent permitted by law at the Class
                                    A Pass-Through  Rate  and  then (ii)  pro  rata  to  the
                                    holders  of  record  of the  Class  B  Certificates (the
                                    "Class B  Certificateholders"  and,  together  with  the
                                    Class A Certificateholders, the "Certificateholders") as
                                    of  the  Record Date,  interest  in an  amount  equal to
                                    one-twelfth (or, in the  case of the first  Distribution
                                    Date,  a fraction, the numerator of which  is    and the
                                    denominator of which is 360) of the product of the Class
                                    B Pass-Through Rate  and the Class  B Principal  Balance
                                    after giving effect to all payments of principal made on
                                    the  preceding Distribution Date, or, in the case of the
                                    first Distribution Date, the Original Class B  Principal
                                    Balance (the "Class B Monthly Interest") plus any unpaid
                                    Class B Monthly Interest from any preceding Distribution
                                    Date  that remains unpaid and interest on such amount to
                                    the extent permitted by law at the Class B  Pass-Through
                                    Rate.
                                    The   "Class  A  Principal  Balance"   on  any  date  of
                                    determination shall equal the Original Class A Principal
                                    Balance reduced by  all distributions  actually made  to
                                    the   Class  A   Certificateholders  and   allocable  to
                                    principal. The "Class B  Principal Balance" on any  date
                                    of  determination  shall  equal  the  Original  Class  B
                                    Principal Balance reduced by all distributions  actually
                                    made  to the Class B Certificateholders and allocable to
                                    principal.
</TABLE>
    
 
                                       5
<PAGE>
 
<TABLE>
<S>                                 <C>
Principal.........................  On each Distribution Date, the Trustee will  distribute,
                                    to the extent of funds available therefor, first (i) pro
                                    rata  to Class A Certificateholders  of record as of the
                                    related Record Date an  amount equal to  the sum of  (x)
                                    the  Class A Percentage of  all payments received by the
                                    Servicer  during   the   preceding   Collection   Period
                                    allocable   to  principal  on  or   in  respect  of  the
                                    Receivables as described under "The
                                    Certificates--Distributions on Certificates" ("Principal
                                    Collections"), (y) the  Class A  Percentage of  Realized
                                    Losses   with  respect   to  Receivables   which  became
                                    Liquidated Receivables  during  the  related  Collection
                                    Period  (the sum  of (x) and  (y), the  "Class A Monthly
                                    Principal") and (z) any unpaid Class A Monthly Principal
                                    with respect to any preceding Distribution Date and then
                                    (ii) pro rata to Class B Certificateholders of record as
                                    of the related Record Date an amount equal to the sum of
                                    (x) the Class B Percentage of Principal Collections, (y)
                                    the Class B Percentage  of Realized Losses with  respect
                                    to   Receivables  which  became  Liquidated  Receivables
                                    during the related Collection Period (the sum of (x) and
                                    (y), the "Class B Monthly Principal") and (z) any unpaid
                                    Class B Monthly Principal with respect to any  preceding
                                    Distribution Date.
                                    A   "Collection  Period"  means,  with  respect  to  any
                                    Distribution  Date   the  calendar   month   immediately
                                    preceding  the calendar month in which such Distribution
                                    Date occurs.
Subordination of the Class B
 Certificates.....................  The rights of the Class B Certificateholders to  receive
                                    distributions  to which they would otherwise be entitled
                                    with  respect  to  the  assets  of  the  Trust  will  be
                                    subordinated    to   the   rights   of   the   Class   A
                                    Certificateholders, as more fully described under  "Risk
                                    Factors--Subordination  of the Class B Certificates" and
                                    "The  Certificates--Subordination   of   the   Class   B
                                    Certificates." This subordination is intended to enhance
                                    the   likelihood   of   timely   receipt   by   Class  A
                                    Certificateholders of the  full amount  of interest  and
                                    principal  required to  be paid  to them,  and to afford
                                    such  Class  A  Certificateholders  limited   protection
                                    against losses in respect of the Receivables.
                                    The protection afforded to the Class A
                                    Certificateholders    by   the   subordination   feature
                                    described  above   will   be  effected   both   by   the
                                    preferential  right of the Class A Certificateholders to
                                    receive,  to   the  extent   described  below,   current
                                    distributions  from collections on or  in respect of the
                                    Receivables and  by the  establishment of  a  segregated
                                    trust  account  held  by the  Collateral  Agent  for the
                                    benefit of the Certificateholders (the "Reserve  Fund").
                                    Amounts  on  deposit in  the Reserve  Fund will  also be
                                    generally available  to  cover  shortfalls  in  required
                                    distributions  to  the  Class  B  Certificateholders, in
                                    respect of interest,  after payment of  interest on  the
                                    Class A Certificates and, in respect of principal, after
                                    payment  of  interest  and  principal  of  the  Class  A
                                    Certificates and interest on  the Class B  Certificates.
                                    The  Reserve Fund will be  maintained for the benefit of
                                    the Certificateholders,  but will  not  be part  of  the
                                    Trust.
</TABLE>
 
                                       6
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    No  interest distribution  will be  made to  the Class B
                                    Certificateholders on  any Distribution  Date until  the
                                    full  amount  of interest  on  the Class  A Certificates
                                    payable on such Distribution  Date has been  distributed
                                    to   the  Class   A  Certificateholders.   No  principal
                                    distribution   will   be   made    to   the   Class    B
                                    Certificateholders  on any  Distribution Date  until the
                                    full amount of interest on and principal of the Class  A
                                    Certificates  and interest  on the  Class B Certificates
                                    payable on such Distribution  Date has been  distributed
                                    to   the   Class  A   Certificateholders  and   Class  B
                                    Certificateholders,   respectively.   Distributions   of
                                    interest  on the Class B  Certificates, to the extent of
                                    collections  on  or  in   respect  of  the   Receivables
                                    allocable  to interest and  certain available amounts on
                                    deposit in the Reserve Fund, will not be subordinated to
                                    the payment of principal on the Class A Certificates.
Reserve Fund......................  The Reserve Fund will be created with an initial deposit
                                    by the Seller of cash  or Eligible Investments having  a
                                    value  of $4,585,300.97, or 1.50% of the Pool Balance as
                                    of the Cutoff  Date (the "Original  Pool Balance").  The
                                    amount  initially deposited in the  Reserve Fund will be
                                    augmented on each  Distribution Date by  the deposit  in
                                    the Reserve Fund of amounts remaining after distribution
                                    of  the Servicing Fee and amounts  to be paid to Class A
                                    Certificateholders  and   Class  B   Certificateholders.
                                    Amounts  in the  Reserve Fund  on any  Distribution Date
                                    (after giving effect to all distributions to be made  on
                                    such  Distribution  Date)  in  excess  of  the Specified
                                    Reserve Balance  for  such  Distribution  Date  will  be
                                    released  to the  Seller, on such  Distribution Date and
                                    upon such release, the  Certificateholders will have  no
                                    further  rights  in,  or claims  to,  such  amounts. The
                                    "Specified  Reserve   Balance"  with   respect  to   any
                                    Distribution Date generally will be equal to the greater
                                    of (a) 3.25% of the sum of the Class A Principal Balance
                                    and  the Class B Principal  Balance (after giving effect
                                    to  all  distributions  on  the  Certificates  on   such
                                    Distribution  Date)  or  (b)  1.00% of  the  sum  of the
                                    Original Class  A  Principal Balance  and  the  Original
                                    Class  B Principal Balance. Funds  will be withdrawn, to
                                    the  extent  available,  from   the  Reserve  Fund   for
                                    distribution  first to Class A Certificateholders to the
                                    extent of shortfalls  in the amounts  available to  make
                                    required  distributions  of  interest  on  the  Class  A
                                    Certificates and then to  Class B Certificateholders  to
                                    the  extent of  shortfalls in  the amounts  available to
                                    make required distributions of  interest on the Class  B
                                    Certificates.  Thereafter, funds will  be withdrawn from
                                    the Reserve  Fund  for  distribution first  to  Class  A
                                    Certificateholders  to the  extent of  shortfalls in the
                                    amounts available  to  make  required  distributions  of
                                    principal  on the Class A Certificates and then to Class
                                    B Certificateholders to the extent of shortfalls in  the
                                    amounts  available  to  make  required  distributions of
                                    principal on the Class B Certificates.
                                    The "Pool  Balance"  at  any  time  will  represent  the
                                    aggregate  principal balance  of the  Receivables at the
                                    end of  the preceding  Collection Period,  after  giving
                                    effect  to  all  payments  received  from  Obligors  and
                                    Purchase Amounts to be remitted by the
</TABLE>
    
 
                                       7
<PAGE>
 
   
<TABLE>
<S>                                 <C>
                                    Servicer, the Seller or  the Bank, as  the case may  be,
                                    all  for such Collection Period, and all losses realized
                                    on Receivables liquidated during such Collection Period.
Servicing Fee.....................  The Servicer will receive a monthly fee (the  "Servicing
                                    Fee"),  payable  on  each  Distribution  Date,  equal to
                                    one-twelfth of the product of 1.00% (the "Servicing  Fee
                                    Rate")  and the Pool Balance as  of the first day of the
                                    related Collection  Period.  In addition,  the  Servicer
                                    will  be entitled to certain nonsufficient funds charges
                                    and other administrative  fees or  similar charges.  The
                                    Servicer  will, and  the Trust will  not, be responsible
                                    for paying any compensation to the Subservicer. See "The
                                    Certificates-- Servicing Compensation."
Optional Purchase.................  The Seller  may  purchase  all the  Receivables  on  any
                                    Distribution  Date as of which the Pool Balance is 5% or
                                    less of the  Original Pool Balance  at a purchase  price
                                    determined as described under "The
                                    Certificates--Termination."
Prepayment Considerations.........  All the Receivables are prepayable at any time. The rate
                                    of prepayments on the Receivables may be influenced by a
                                    variety of economic, social and other factors, including
                                    changes  in interest rates and  the fact that an Obligor
                                    generally may not sell or transfer the Financed  Vehicle
                                    securing a Receivable without the consent of the secured
                                    party,  which generally results in  the repayment of the
                                    remaining  principal  balance  of  the  Receivable.   In
                                    addition,  under certain circumstances,  the Seller will
                                    be obligated  to repurchase  (or to  cause the  Bank  to
                                    repurchase)   or  the  Servicer  will  be  obligated  to
                                    purchase Receivables  from  the Trust  pursuant  to  the
                                    Agreement  as a  result of breaches  of their respective
                                    representations, warranties  or covenants.  Accordingly,
                                    under  certain  circumstances  it  is  likely  that  the
                                    Certificates will be repaid  before the Final  Scheduled
                                    Distribution  Date.  Any reinvestment  risk  (which will
                                    vary from investor  to investor, but  which may  include
                                    the  risk  that  principal  payments  will  have  to  be
                                    reinvested at a lower yield) resulting from the rate  of
                                    prepayments   in  full   of  the   Receivables  and  the
                                    distribution of such  prepayments to  Certificateholders
                                    will be borne entirely by the Certificateholders.
Tax Status........................  In the opinion of special tax counsel, the Trust will be
                                    classified  for Federal income tax purposes as a grantor
                                    trust  and   not  as   an  association   taxable  as   a
                                    corporation.   Certificateholders   must   report  their
                                    respective allocable shares  of income  earned on  Trust
                                    assets (excluding certain amounts retained by the Seller
                                    as described herein) and, subject to certain limitations
                                    applicable  to  individuals,  estates  and  trusts,  may
                                    deduct their respective  allocable shares of  reasonable
                                    servicing  and  other  fees.  See  "Federal  Income  Tax
                                    Consequences." Investors  should consult  their own  tax
                                    advisors regarding state and local tax consequences. See
                                    "State and Local Tax Consequences."
Rating............................  It  is a condition  to the issuance  of the Certificates
                                    that the Class  A Certificates be  rated in the  highest
                                    investment  rating category  by at  least two nationally
                                    recognized rating agencies (each, a "Rating Agency") and
                                    the Class B Certificates  be rated at  least "A" or  its
</TABLE>
    
 
                                       8
<PAGE>
 
<TABLE>
<S>                                 <C>
                                    equivalent  by each  such Rating Agency.  The ratings of
                                    the Certificates are based  primarily on the quality  of
                                    the Receivables and the availability of the Reserve Fund
                                    and,  in the  case of the  Class A  Certificates, on the
                                    subordination provided by  the Class  B Certificates.  A
                                    security  rating is not a recommendation to buy, sell or
                                    hold securities and may be  revised or withdrawn at  any
                                    time   by  the   assigning  Rating   Agency.  See  "Risk
                                    Factors--Ratings of  the  Certificates;  Possibility  of
                                    Withdrawal or Downgrading."
ERISA Considerations..............  The  Class  A Certificates  may  be purchased  by  or on
                                    behalf of an employee  benefit plan or other  retirement
                                    arrangement  that is subject  to the Employee Retirement
                                    Income Security Act  of 1974, as  amended ("ERISA"),  or
                                    Section  4975 of the  Internal Revenue Code  of 1986, as
                                    amended (the "Code"), as well as any entity whose source
                                    of funds  for  the  purchase  of  Class  A  Certificates
                                    includes  plan  assets by  reason of  a plan  or account
                                    investing in such  entity (each, a  "Plan"), subject  to
                                    the considerations described herein. Because the Class B
                                    Certificates   are   subordinated   to   the   Class   A
                                    Certificates, no Class B Certificate may be purchased by
                                    or on behalf of a Plan other than an "insurance  company
                                    general  account" as defined in, and which complies with
                                    the  provisions  of,  Prohibited  Transaction  Exemption
                                    95-60 which may be deemed to be holding Plan assets. See
                                    "ERISA Considerations."
</TABLE>
 
                                       9
<PAGE>
                                  RISK FACTORS
 
    IN   ADDITION  TO  THE  OTHER  INFORMATION  CONTAINED  IN  THIS  PROSPECTUS,
PROSPECTIVE PURCHASERS OF  THE CERTIFICATES SHOULD  READ AND CAREFULLY  CONSIDER
THE  RISK  FACTORS  SET  FORTH  BELOW  PRIOR  TO  MAKING  AN  INVESTMENT  IN THE
CERTIFICATES.
 
CERTAIN LEGAL ASPECTS
 
    The Seller will cause financing statements to be filed with the  appropriate
governmental authorities to perfect the interest of the Trustee on behalf of the
Certificateholders  in its  purchase of the  Receivables in  accordance with the
requirements of the Uniform Commercial Code in effect in the States of Ohio (the
"Ohio UCC") and Arizona (the "Arizona UCC," and together with the Ohio UCC,  the
"UCC"),  and the Servicer will hold  the Receivables, either directly or through
the Subservicer, as custodian for the Trustee following the sale and  assignment
of  the  Receivables to  the Trustee  on behalf  of the  Certificateholders. The
Receivables will not be segregated, stamped or otherwise marked to indicate that
they have been  sold to  the Trustee on  behalf of  the Certificateholders.  If,
through  inadvertence or otherwise, another party purchases (or takes a security
interest in) the Receivables  for new value in  the ordinary course of  business
and  takes possession of the Receivables without actual knowledge of the Trust's
interest, the  purchaser (or  secured party)  will acquire  an interest  in  the
Receivables superior to the interest of the Trust.
 
   
    Valley  National will assign its security interests in any Financed Vehicles
along with the sale and  assignment of the related  Receivables to the Bank  and
the  Bank will assign its security interests in the Financed Vehicles along with
the sale and assignment of the Receivables to the Seller. The Seller will assign
its security  interests  in  the  Financed Vehicles  along  with  the  sale  and
assignment  of the  Receivables to  the Trust,  and the  Servicer will  hold the
certificates of title or ownership or other documents evidencing the notation of
Valley National's or the Bank's lien  on the certificates of title or  ownership
relating  to the Financed Vehicles, either  directly or through the Subservicer,
as  custodian  for  the  Trustee  following  the  sale  and  assignment  of  the
Receivables  to the Trust.  The certificates of  title or ownership  will not be
endorsed or otherwise amended to identify the Trust as the new secured party. In
Arizona and most other states, in the absence of fraud or forgery by the vehicle
owner or of fraud, forgery, negligence or error by Valley National, the Bank  or
the  Seller or administrative error by state  or local agencies, the notation of
Valley National's or the Bank's lien  on the certificates of title or  ownership
and/or  possession of such certificates with such notation will be sufficient to
protect the Trust  against the  rights of  subsequent purchasers  of a  Financed
Vehicle  or  subsequent  lenders who  take  a  security interest  in  a Financed
Vehicle. There  exists a  risk, however,  in not  identifying the  Trust or  the
Trustee  as the new secured party on  the certificate of title that the security
interest of the Trust or  the Trustee may not be  enforceable. In the event  the
Trust  has  failed to  obtain or  maintain  a perfected  security interest  in a
Financed Vehicle, its security interest would be subordinate to, among others, a
bankruptcy trustee  of  the Obligor,  a  subsequent purchaser  of  the  Financed
Vehicle or a holder of a perfected security interest in the Financed Vehicle.
    
 
    The Seller intends that the transfer of the Receivables by it to the Trustee
on  behalf  of  the Trust  under  the  Agreement constitutes  a  valid  sale and
assignment of such  Receivables. Notwithstanding  the foregoing,  if the  Seller
were   to  become   a  debtor   in  a   bankruptcy  case   and  a   creditor  or
trustee-in-bankruptcy of  the Seller  or  the Seller  itself  were to  take  the
position  that the  sale of the  Receivables by  the Seller to  the Trust should
instead be treated  as a  pledge of  Receivables to  secure a  borrowing of  the
Seller,  delays in payments or collections of Receivables could occur or (should
the court rule in favor of any  such trustee, debtor or creditor) reductions  in
the amounts of such payments could result. If the transfer of Receivables by the
Seller  to  the Trust  is  treated as  a  pledge instead  of  a sale,  a  tax or
government lien on the property of the Seller arising before the transfer of the
Receivables to the  Trust may have  priority over the  Trust's interest in  such
Receivables.
 
REGIONAL ECONOMIC CONDITIONS
 
   
    Economic  conditions  in the  states where  Obligors  reside may  affect the
delinquency, loan loss and repossession experience of the Trust with respect  to
the  Receivables. As of the  Cutoff Date, the billing  addresses of the Obligors
with respect to approximately 34.46%, 12.15% and 10.89% by principal balance  of
the  Receivables  were located  in  Arizona, Nevada  and  Georgia, respectively.
Arizona, Nevada and Georgia
    
 
                                       10
<PAGE>
   
have experienced economic downturns from time to time and no predictions can  be
made  regarding future economic conditions in Arizona, Nevada, Georgia or in any
of the other states where the Obligors are located. See "The Receivables Pool."
    
 
LIMITED OBLIGATIONS OF THE SELLER AND SERVICER
 
   
    Neither the Seller  nor the Servicer  is obligated to  make any payments  in
respect of the Certificates or the Receivables. In addition, if the Bank were to
cease acting as Servicer, if Valley National were to cease acting as Subservicer
or  during the  period that  the collection  activities of  the Bank  and Valley
National are consolidated with certain of their affiliates, delays in processing
payments on the Receivables and information  in respect thereof could occur  and
result  in delays in  payments to the Certificateholders.  See "The Portfolio of
Motor Vehicle Loans--Collection and Charge-Off Policies."
    
 
    In connection with the sale of Receivables by the Seller to the Trustee  for
the  benefit  of the  Certificateholders, the  Seller makes  representations and
warranties with respect to the  characteristics of such Receivables. In  certain
circumstances,  the Seller  is required  to repurchase  (or require  the Bank to
repurchase)  Receivables  with  respect   to  which  such  representations   and
warranties have been breached. If the Servicer fails to cure certain breaches of
the  covenants made  by it in  the Agreement  with respect to  a Receivable, the
Servicer may  be  required to  purchase  the affected  Receivable.  Because  the
Servicer  is initially the Bank and the  Seller and the Servicer are affiliates,
certain conflicts of interest  may arise with respect  to such obligations.  For
example,  the Servicer may discover a breach  of one of the representations that
would cause the  Seller (or itself)  to have to  repurchase a Receivable.  Since
both  the Seller and the Servicer are  obligated to give notices of any breaches
of representations to the Trustee, failure  by the Servicer to give such  notice
could give rise to an Event of Servicing Termination. Neither the Seller nor the
Servicer  is  otherwise  obligated  with  respect  to  the  Receivables  or  the
Certificates. See "The Certificates--Sale and Assignment of the Receivables" and
"--Servicing Procedures."
 
MATURITY AND PREPAYMENT ASSUMPTIONS
 
    All the Receivables are  prepayable at any time.  For this purpose the  term
"prepayments"  includes prepayments by the Obligors  in full or in part, certain
partial prepayments related to liquidations due to default, including rebates of
extended warranty contract costs and insurance premiums, as well as receipts  of
proceeds  from  physical damage,  credit  life, theft  and  disability insurance
policies and certain other Receivables purchased or repurchased pursuant to  the
terms  of  the Agreement.  The rate  of  prepayments on  the Receivables  may be
influenced by a  variety of  economic, social  and other  factors. In  addition,
under  certain circumstances, the Seller is  obligated to repurchase (or require
the Bank to repurchase), and the Servicer is obligated to purchase,  Receivables
pursuant   to  the  Agreement  as  a  result  of  certain  uncured  breaches  of
representations and warranties  in the  case of the  Seller (and  the Bank)  and
certain  uncured breaches of covenants in the  case of the Servicer made by them
in the Agreement. See "The Certificates--Sale and Assignment of the Receivables"
and "--Servicing Procedures." See also "The Certificates--Termination" regarding
the Seller's  option to  purchase the  Receivables. Accordingly,  under  certain
circumstances,  it is  likely that  the Certificates  will be  repaid before the
Final Scheduled Distribution Date. Any  reinvestment risk (which will vary  from
investor  to investor,  but which may  include the risk  that principal payments
will have  to  be reinvested  at  a lower  yield)  resulting from  the  rate  of
prepayments  of  the Receivables  and the  distribution  of such  prepayments to
Certificateholders will be borne entirely by the related Certificateholders. See
"Maturity and Prepayment Assumptions."
 
LIMITED ASSETS
 
    The Trust  does not  have, nor  is it  permitted or  expected to  have,  any
significant  assets or sources of funds other than the Receivables and the right
to receive  payments under  certain  circumstances from  the Reserve  Fund.  The
Certificates  represent interests  solely in the  Trust and neither  the Class A
Certificates nor the Class B Certificates  will be insured or guaranteed by  the
Seller,  the  Servicer, the  Subservicer,  the Trustee  or  any other  person or
entity. Consequently, holders  of the  Certificates must rely  for payment  upon
payments  on the  Receivables and,  if and to  the extent  available, amounts on
deposit in the Reserve  Fund. Amounts to  be deposited in  the Reserve Fund  are
limited in amount and will be reduced as the Pool Balance declines.
 
                                       11
<PAGE>
SUBORDINATION OF THE CLASS B CERTIFICATES
 
    Amounts on deposit in the Reserve Fund will be available on any Distribution
Date  first to  cover shortfalls  in distributions  of interest  on the  Class A
Certificates and then to  cover shortfalls in distributions  of interest on  the
Class  B Certificates. As  a result, shortfalls in  distributions of interest on
the Class B Certificates will be covered (to the extent of amounts available  in
the  Reserve Fund  after the  payment of interest  on the  Class A Certificates)
prior to the use  of the Reserve  Fund to cover shortfalls  of principal on  the
Class  A  Certificates. After  distributions  of interest  on  both the  Class A
Certificates and the Class B Certificates have been made, amounts on deposit  in
the Reserve Fund will be available first to cover shortfalls in distributions of
principal  on  the  Class  A  Certificates  and  then  to  cover  shortfalls  in
distributions of principal on the Class  B Certificates. If the Reserve Fund  is
exhausted,  the Trust will depend solely  on current payments on the Receivables
to make distributions on the Certificates.
 
    The Class  B  Certificateholders  will  not  receive  any  distributions  of
interest  with respect to a Collection Period  until the full amount of interest
on the  Class  A  Certificates  relating to  such  Collection  Period  has  been
deposited  in the Class A Distribution  Account. Class B Certificateholders will
not receive  any distributions  of  principal with  respect to  such  Collection
Period  until  the full  amount  of interest  on and  principal  of the  Class A
Certificates relating to such Collection Period has been deposited in the  Class
A  Distribution  Account.  However, distributions  of  interest on  the  Class B
Certificates, to  the extent  of  collections on  the Receivables  allocable  to
interest  and the  amount on  deposit in  the Reserve  Fund available  after the
payment of interest  on the  Class A  Certificates has  been made,  will not  be
subordinated  to the payment of principal on  the Class A Certificates. See "The
Certificates--Distributions on Certificates."
 
FEDERAL INCOME TAXATION
 
    It is  expected that,  for Federal  income tax  purposes, amounts  otherwise
payable  to  the  Class  B Certificate  Owners  that  are paid  to  the  Class A
Certificate Owners  pursuant to  the  subordination provisions  described  above
under  "--Subordination of the Class B Certificates" will be deemed to have been
received by the Class B Certificate Owners and then paid by them to the Class  A
Certificate   Owners   pursuant  to   a  guaranty.   See  "Federal   Income  Tax
Consequences--Class B Certificate Owners--Effect of Subordination."
 
RATINGS OF THE CERTIFICATES; POSSIBILITY OF WITHDRAWAL OR DOWNGRADING
 
    It is a  condition to  the issuance  of the  Certificates that  the Class  A
Certificates  be rated in the highest rating category by at least two nationally
recognized rating agencies (each  a "Rating Agency"). It  is a condition to  the
issuance  of the  Class B Certificates  that they be  rated at least  "A" or its
equivalent by  each such  Rating Agency.  A rating  is not  a recommendation  to
purchase,  hold  or sell  the  Certificates, inasmuch  as  such rating  does not
comment as to market price or suitability for a particular investor. The ratings
of the Certificates are  based primarily on the  quality of the Receivables  and
the  availability  of  the  Reserve  Fund  and,  in  the  case  of  the  Class A
Certificates, on the  subordination provided  by the Class  B Certificates.  The
ratings   of  the  Certificates  address  the   likelihood  of  the  receipt  of
distributions due on the Certificates pursuant  to their terms. There can be  no
assurance  that a  rating will  remain for any  given period  of time  or that a
rating will not be lowered  or withdrawn entirely by a  Rating Agency if in  its
judgment  circumstances so warrant.  In the event that  a rating is subsequently
lowered or  withdrawn, no  person or  entity  will be  required to  provide  any
additional  credit  enhancement. There  can be  no assurance  as to  whether any
additional rating agency will rate the Certificates or, if one does, what rating
would be assigned to either class of Certificates by such rating agency.
 
LIMITED LIQUIDITY
 
    There  is  currently   no  secondary  market   for  the  Certificates.   The
Underwriters  currently intend  to make  a market  in the  Certificates, but are
under no obligation to do so. There can be no assurance that a secondary  market
will  develop or, if a  secondary market does develop,  that it will provide the
Certificateholders with liquidity of investment or that it will continue for the
life of the Certificates.
 
                             FORMATION OF THE TRUST
 
    The Seller will establish the Trust by selling and assigning the Receivables
and certain other Trust Property to the Trust in exchange for the  Certificates.
All references herein to sales, assignments and
 
                                       12
<PAGE>
transfers  to the Trust refer to sales, assignments and transfers to the Trustee
on behalf of the Trust for the benefit of the Certificateholders. Prior to  such
sale  and  assignment, the  Trust  will have  no  assets or  obligations  or any
operating history. Upon  formation, the Trust  will not engage  in any  business
activities  other  than  acquiring  and  holding  the  Receivables,  issuing the
Certificates and distributing payments thereon.
 
    To facilitate servicing and to  minimize administrative burden and  expense,
it  is anticipated that  as of the  Closing Date, the  Servicer will appoint the
Subservicer as custodian of the  Receivables being serviced by the  Subservicer.
The  Servicer  will  be paid  the  Servicing  Fee out  of  collections  from the
Receivables, prior to distributions to Certificateholders. See "The Portfolio of
Motor  Vehicle  Loans--Motor  Vehicle  Lending,"  "The   Certificates--Servicing
Procedures," "--Servicing Compensation" and "--Distributions on Certificates."
 
   
    The Servicer will, directly or through the Subservicer, hold the Receivables
and  the certificates  of title or  ownership or other  documents evidencing the
notation of Valley National's or the Bank's lien on the certificates of title or
ownership relating  to  the Financed  Vehicles  as custodian  for  the  Trustee.
However,  the Receivables will  not be marked  or stamped to  indicate that they
have been sold  to the Trust,  and the  certificates of title  for the  Financed
Vehicles  will not be endorsed  or otherwise amended to  identify the Trustee as
the new  secured  party.  Under  the  foregoing  circumstances  and  in  certain
jurisdictions, the Trust's interest in the Receivables and the Financed Vehicles
may be defeated. See "Certain Legal Aspects of the Receivables."
    
 
    The  Trust will  not acquire  any contracts or  assets other  than the Trust
Property, and  it is  not anticipated  that the  Trust will  have any  need  for
additional  capital resources. Because the Trust  will have no operating history
upon its establishment and will not  engage in any business activity other  than
acquiring   and  holding  the  Trust  Property,  issuing  the  Certificates  and
distributing payments thereon, no historical  or PRO FORMA financial  statements
or  ratios of  earnings to  fixed charges  with respect  to the  Trust have been
included herein.
 
                               THE TRUST PROPERTY
 
   
    Each Certificate represents  a fractional undivided  interest in the  Trust.
The Trust Property will include the Receivables, which were originated either by
the  Bank or Valley  National. See "The  Portfolio of Motor  Vehicle Loans." The
Receivables will continue to be serviced by the Servicer or the Subservicer,  as
the  case may be, and evidence indirect financing made available by the Bank and
Valley National, respectively, to the Obligors. On the Closing Date, the  Seller
will   sell   the  Receivables   to  the   Trustee  for   the  benefit   of  the
Certificateholders. The Trust  Property also  includes (i)  all monies  received
under  the Receivables on and  after the Cutoff Date,  (ii) such amounts as from
time to time may be held in  one or more accounts established and maintained  by
the  Trustee  pursuant  to  the Agreement  as  described  below,  (iii) security
interests in the Financed Vehicles, (iv) the Seller's rights (if any) to receive
proceeds from  claims on  credit  life, disability,  theft and  physical  damage
insurance  policies  covering the  Financed Vehicles  or  the Obligors,  (v) the
rights of the Trustee on behalf  of the Certificateholders under the  Agreement,
(vi) the rights to certain payments from the Reserve Fund and (vii) all proceeds
(within the meaning of the UCC) of the foregoing.
    
 
    The   Reserve   Fund   will   be  maintained   for   the   benefit   of  the
Certificateholders, but will not be part of the Trust.
 
                      THE PORTFOLIO OF MOTOR VEHICLE LOANS
 
   
MOTOR VEHICLE LENDING
    
 
   
    The Receivables will consist of loans either presently owned by the Bank  or
acquired by the Bank from its wholly-owned subsidiary, Valley National (together
the  "Originators") pursuant to the Loan  Purchase and Servicing Agreement dated
as of the Cutoff Date. On or prior  to the Closing Date, the Bank will sell  the
    
 
                                       13
<PAGE>
   
Receivables  to the Seller pursuant to the Loan Sale Agreement. As of the Cutoff
Date, approximately 64.94% of the Receivables by aggregate principal balance  of
the Receivables represents Receivables originated by Valley National.
    
 
   
    The  Originators purchase from  motor vehicle dealers  (the "Dealers") motor
vehicle retail installment  sale contracts which  are secured by  a new or  used
automobile,  van or  light-duty truck  ("Motor Vehicle  Loans"). The Originators
enter into agreements (the "Dealer Agreements") primarily with Dealers that  are
franchised  to sell new motor  vehicles and with certain  Dealers that sell used
motor vehicles, based upon a limited financial review of the Dealer or, in  some
cases,  the reputation and prior experience of the Originators with such Dealers
and their  key  management. The  Bank's  motor vehicle  lending  operations  are
centrally  managed through  two regional dealer  centers located  in Phoenix and
Tucson, Arizona. Valley National's motor vehicle lending operations are  locally
managed  through 17 sites in 12 states.  In addition to purchasing Motor Vehicle
Loans from such Dealers, the Originators  also extend loans and lines of  credit
to  certain Dealers  for, among other  things, inventories  and other commercial
purposes. Such loans  and lines of  credit are not  included in the  Receivables
purchased by the Trust.
    
 
   
    Each  Motor Vehicle Loan was purchased by  the Originators after a review by
the Originators  in accordance  with their  established underwriting  procedures
described  below.  These procedures  are intended  to assess  the ability  of an
applicant for a proposed  Motor Vehicle Loan to  repay a proposed Motor  Vehicle
Loan and the adequacy of the motor vehicle as collateral.
    
 
   
    The  Dealers require an applicant to complete an application which generally
includes  such  information  as   the  applicant's  income,  deposit   accounts,
liabilities,  credit and employment history  and other personal information. The
application is reviewed for completeness  and compliance with each  Originator's
guidelines.
    
 
   
    The  Originators analyze all  applications using a  combination of empirical
and judgmental systems. Upon receipt of  an application, a credit bureau  report
on  the applicant is ordered. The application, along with the credit bureau data
and  pertinent  information  on  the  applicant's  proposed  purchase  is   then
judgmentally  evaluated. Applications are generally  approved on the strength of
the applicant's credit and  employment background and ability  to repay the  new
debt.  The Originators also give favorable  consideration to an applicant's down
payment, loan-to-value ratio and, in  some instances, will accept weaker  credit
profiles  in cases of applicant stability, ability to repay, lower loan-to-value
ratios and/or additional rate. Each proposed loan is also evaluated utilizing  a
"pricing  model" which assigns operating costs and loan losses to new production
based on credit quality and  loan-to-value ratios. Loan approvals are  generally
made  to  requests  which  appear  reasonable  to  the  underwriter  as  well as
profitable on the pricing model.
    
 
   
    Under the Originators'  normal underwriting standards,  the amount  advanced
under  a Motor  Vehicle Loan generally  will not exceed  (i) in the  case of new
motor vehicles, 125% of  the Dealer's cost, plus  sales tax, license fee,  title
fee, service and warranty contracts, plus any premium for credit life and credit
accident  and health  insurance obtained in  connection with  such Motor Vehicle
Loan, or (ii) in the  case of used motor vehicles,  125% of the wholesale  price
reported  in the most recent  edition of the Kelly  Blue Book, NADA or Blackbook
guide (varies by local market), plus sales tax, license fee, title fee,  service
and warranty contracts, plus any premium for credit life and credit accident and
health  insurance  obtained  in connection  with  such Motor  Vehicle  Loan. The
Originators' guidelines  are  intended  to  provide  a  basis  for  the  lending
decision,  but are  not meant  to supercede the  credit judgment  of the lending
officer. As a result, certain Motor Vehicle Loans may not comply with all of the
Originators' guidelines. The Originators review each of the Motor Vehicle  Loans
to ensure compliance with its established policies and procedures.
    
 
DEALER AGREEMENTS
 
   
    Each  Dealer that originates Motor Vehicle  Loans and assigns them to either
of the Originators has  made representations and  warranties to such  Originator
with  respect to each Motor Vehicle Loan  and the security interest in the motor
vehicle relating  thereto,  including  that  (a)  the  Motor  Vehicle  Loan  and
underlying purchase transaction comply with all applicable laws and regulations,
(b)  the contract is  a bona fide sale  that arose from the  sale of the vehicle
described therein, the Obligor's signature thereon is genuine and the Obligor is
of full age and has the capacity  to contract, (c) the cash down payment  and/or
trade-in
    
 
                                       14
<PAGE>
   
allowance  were  actually received  and  were in  the  amounts specified  in the
documents delivered  to such  Originator,  (d) all  statements  of fact  in  the
contract  are  true to  the best  of the  Dealer's knowledge,  (e) there  are no
warranties, express or implied, that exist outside the written contract and  (f)
the  Dealer has no knowledge of any fact  impairing the validity or value of the
contract.  None  of   these  representations  and   warranties  relate  to   the
creditworthiness  of  the Obligor  or the  collectability  of the  Motor Vehicle
Loans. Upon breach of  any representation or warranty  made by such Dealer  with
respect  to a Motor Vehicle Loan and  an Originator, such Originator has a right
to require the Dealer to repurchase such loan.
    
 
CONTRACT MODIFICATIONS
 
   
    The  Originators  follow  specific  procedures  with  respect  to   contract
extensions  and  modifications.  Extensions  may  be  granted  to  a  current or
delinquent customer  to cure  a short  term cash  flow problem.  Extensions  are
granted  on  an  individual  basis  and  are  reported  and  monitored  closely.
Generally, the extension policy includes: (i) at least six monthly payments must
be made  before an  account is  eligible for  extension, (ii)  one extension  is
allowed  for every 12 month period, (iii)  extensions will not be granted if the
loan is deemed to be uncollectible, and  (iv) extensions will not be granted  if
an  account is  more than 90  days past due  unless approval by  the Credit Unit
Manager is obtained. Approval by a collection supervisor must be obtained before
an extension is granted.
    
 
   
    The Originators may also change a payment  date once during the term of  the
contract as an accommodation to the Obligor if the new payment date is within 20
days  of the original scheduled payment date. Such change of payment date is not
deemed to be an extension and no extension fee is charged.
    
 
   
    The Originators  will not  make modifications  to the  Receivables that  (i)
reduce the original rates of interest on the Receivables, (ii) reduce the amount
of the regularly scheduled payments on the Receivables or (iii) extend the final
payment  dates on such Receivables beyond  the Collection Period relating to the
Final Scheduled Distribution Date.
    
 
   
INSURANCE
    
 
   
    Pursuant to the  Originators' customary  policies, each  Motor Vehicle  Loan
requires   the  Obligor  to  obtain  fire,  theft  and  collision  insurance  or
comprehensive and  collision insurance  with respect  to the  Financed  Vehicle.
While  verified at  the funding  of each  Receivable, insurance  coverage on the
Financed Vehicles will not be  monitored by or on behalf  of the Servicer on  an
ongoing  basis. The Servicer, on behalf of the Trust, is not obligated, and does
not intend, to purchase  required insurance on any  Financed Vehicle and  charge
the Obligor for the cost of such insurance if the Obligor fails to do so.
    
 
COLLECTION AND CHARGE-OFF POLICIES
 
   
    The  Bank's collection activities  are currently centralized  in Phoenix and
Tucson, Arizona. Valley National's  collection activities are currently  locally
managed  through 17 sites in 12 states. As part of its ongoing consolidation and
standardization efforts, BANC ONE CORPORATION intends to consolidate the  Bank's
and Valley National's collection activities with respect to the Receivables into
a  single collection center in Phoenix,  Arizona. It is currently estimated that
this consolidation  effort will  be  completed by  the  third quarter  of  1997.
Certain  of  the  collection  procedures  discussed  below  may  be  modified in
connection with  the  consolidation  and standardization  efforts  of  BANC  ONE
CORPORATION.
    
 
   
    The  Originators consider Motor  Vehicle Loans to be  past due when payments
are not received by  the due date. Using  behavior scoring and other  variables,
the Bank assesses Motor Vehicle Loans in terms of odds of becoming "bad." Bad is
defined  as the probability of  the loan going three  or more payments (60 days)
delinquent. High risk loans are collected more aggressively than medium and  low
risk  loans. Depending  on risk  level, delinquent  loan collection  efforts can
begin as early as five days past due or as late as 13 days past due. Obligors on
first payment default loans (highest risk) are called at 5 days by a late  stage
seasoned  collector. Obligors on  high risk non-first  payment default loans are
called via autodialer  technology beginning  at 10  days past  due. Obligors  on
medium risk loans are called at 12 days past due. Obligors on low risk loans are
sent  a reminder letter at 13 days past due and typically called at 20 days past
due. Collection accounts  remain on  the autodialer  where efforts  are made  to
contract for payment arrangements or until
    
 
                                       15
<PAGE>
   
determined  to be  worthy of accelerated  collection techniques. If  a loan ages
past 45 days,  it is  automatically considered high  risk and  transferred to  a
manual  calling environment. Repossession evaluations are typically conducted at
60 days past due.
    
 
   
    Valley National's collection  efforts generally  begin on the  tenth day  of
delinquency  via telephone.  Collection personnel  within each  office, with the
assistance of the collection and/or  branch manager, prioritize accounts on  the
basis  of  perceived  risk  after the  tenth  day  of  delinquency. Repossession
procedures generally begin by the 45th day of delinquency.
    
 
   
    Repossessions are carried out by  contractors who have met the  Originators'
eligibility  requirements. Collateral is liquidated  at weekly auctions, subject
to minimum bid requirements, no later than 45 days after repossession.
    
 
   
    The Originators' policy is to charge off Motor Vehicle Loans at the time  of
repossession  or at  the point the  loan becomes 120  days delinquent, whichever
comes first. If collateral has been repossessed, the full principal balance plus
accrued interest  is  charged off.  Subsequent  repossession sale  proceeds  are
applied  as gross  loss reductions  if received  within 45  days of  charge off,
otherwise, credits are applied as recoveries. Deficiency balances are  generally
pursued  if deemed collectible. Prior to the  first quarter of 1996, each of the
Originator's procedure was to charge off less than 100% of the principal balance
plus accrued interest of  Motor Vehicle Loans at  the time of repossession.  The
net losses for each of the Originators for the three months ended March 31, 1996
in the tables below reflect such change.
    
 
   
DELINQUENCY AND NET LOSS EXPERIENCE OF THE BANK
    
 
    Set  forth below is certain information concerning the historical experience
of the portfolio  owned or serviced  by the  Bank pertaining to  retail (new  or
used)  automobile, van or light duty  truck Receivables originated indirectly by
the Bank through Dealers. There can be no assurance that the delinquency and net
loss experience on the Receivables will be comparable to that set forth below.
 
   
                             DELINQUENCY EXPERIENCE
    
   
<TABLE>
<CAPTION>
                                                  AT MARCH 31,
                                -------------------------------------------------
                                         1996                      1995
                                -----------------------   -----------------------
                                NUMBER OF                 NUMBER OF
                                CONTRACTS     AMOUNT      CONTRACTS     AMOUNT
                                ---------  ------------   ---------  ------------
<S>                             <C>        <C>            <C>        <C>
Portfolio at Period End.......   50,010    $472,358,212    49,816    $433,521,970
Delinquency:
  30-59 days..................      476    $  4,109,434       411    $  3,230,137
  60-89 days..................       81    $    650,581        39    $    300,287
  90 days or more.............       34    $    318,138        14    $     85,719
Total Delinquencies as a
 Percentage of the
 Portfolio....................     1.18  %         1.08%     0.93  %         0.83%
 
<CAPTION>
                                                              AT DECEMBER 31,
                                ---------------------------------------------------------------------------
 
                                         1995                      1994                      1993
                                -----------------------   -----------------------   -----------------------
                                NUMBER OF                 NUMBER OF                 NUMBER OF
                                CONTRACTS     AMOUNT      CONTRACTS     AMOUNT      CONTRACTS     AMOUNT
                                ---------  ------------   ---------  ------------   ---------  ------------
<S>                             <C>        <C>            <C>        <C>            <C>        <C>
Portfolio at Period End.......   47,845    $432,159,919    51,935    $459,919,212    56,840    $514,433,322
Delinquency:
  30-59 days..................      579    $  4,685,050       561    $  4,136,178       559    $  3,600,321
  60-89 days..................       96    $    723,220       115    $    920,306        88    $    502,998
  90 days or more.............       21    $    138,255        13    $     98,657        17    $    100,920
Total Delinquencies as a
 Percentage of the
 Portfolio....................     1.45  %         1.28%     1.33  %         1.12%     1.17  %         0.82%
</TABLE>
    
 
   
                         HISTORICAL NET LOSS EXPERIENCE
    
 
   
<TABLE>
<CAPTION>
                                            FOR THREE MONTHS ENDED MARCH 31,               FOR YEAR ENDED DECEMBER 31,
                                        ----------------------------------------  ----------------------------------------------
                                             1996 (1)             1995 (1)             1995            1994            1993
                                        -------------------  -------------------  --------------  --------------  --------------
<S>                                     <C>                  <C>                  <C>             <C>             <C>
Principal Amount Outstanding..........    $ 472,358,212        $ 433,521,970      $432,159,919    $459,919,212    $514,433,322
Average Principal Amount
 Outstanding..........................    $ 449,852,213        $ 446,638,416      $424,055,377    $495,350,326    $468,400,193
Number of Loans Outstanding...........           50,010               49,816            47,845          51,935          56,840
Average Number of Loans Outstanding...           49,314               50,652            48,570          54,884          55,488
Net Losses............................    $     677,763        $     629,339      $  1,728,951    $    733,306    $    820,765
Net Losses as a Percent of Principal
 Amount Outstanding...................             0.57%                0.58%             0.40%           0.16%           0.16%
Net Losses as a Percent of Average
 Principal Amount Outstanding.........             0.60%                0.56%             0.41%           0.15%           0.18%
</TABLE>
    
 
- ----------------------------------------
   
(1) Percentages are computed on an annualized basis.
    
 
    Delinquencies and  net  charge-offs are  affected  by a  number  of  social,
economic  and other factors,  and there can be  no assurance as  to the level of
future total  delinquencies or  the severity  of future  net charge-offs.  As  a
result,  the delinquency  and net charge-off  experience of  the Receivables may
differ from those shown in the tables.
 
                                       16
<PAGE>
   
DELINQUENCY AND NET LOSS EXPERIENCE OF VALLEY NATIONAL
    
 
   
    Set forth below is certain information concerning the historical  experience
of  the portfolio owned or serviced by Valley National pertaining to retail (new
and used) automobile, van and light duty truck Receivables originated indirectly
by the  Valley National  through Dealers.  There can  be no  assurance that  the
delinquency  and net  loss experience on  the Receivables will  be comparable to
that set forth below.
    
 
   
                             DELINQUENCY EXPERIENCE
    
   
<TABLE>
<CAPTION>
                                                  AT MARCH 31,
                                -------------------------------------------------
                                         1996                      1995
                                -----------------------   -----------------------
                                NUMBER OF                 NUMBER OF
                                CONTRACTS     AMOUNT      CONTRACTS     AMOUNT
                                ---------  ------------   ---------  ------------
<S>                             <C>        <C>            <C>        <C>
Portfolio at Period End.......   57,615    $481,980,813    75,028    $680,700,832
Delinquency:
  30-59 days..................      338    $  2,999,444       321    $  2,910,280
  60-89 days..................       53    $    482,534        41    $    403,771
  90 days or more.............       31    $    270,541        14    $    146,535
Total Delinquencies as a
 Percentage of the
 Portfolio....................     0.73  %         0.78%     0.50  %         0.51%
 
<CAPTION>
                                                              AT DECEMBER 31,
                                ---------------------------------------------------------------------------
 
                                         1995                      1994                      1993
                                -----------------------   -----------------------   -----------------------
                                NUMBER OF                 NUMBER OF                 NUMBER OF
                                CONTRACTS     AMOUNT      CONTRACTS     AMOUNT      CONTRACTS     AMOUNT
                                ---------  ------------   ---------  ------------   ---------  ------------
<S>                             <C>        <C>            <C>        <C>            <C>        <C>
Portfolio at Period End.......   60,118    $499,872,817    79,093    $738,210,863    81,030    $767,066,037
Delinquency:
  30-59 days..................      503    $  4,375,988       364    $  3,367,531       486    $  3,997,134
  60-89 days..................       73    $    691,106        43    $    404,326        29    $    255,539
  90 days or more.............       44    $    437,131        14    $    102,886         6    $     29,018
Total Delinquencies as a
 Percentage of the
 Portfolio....................     1.03  %         1.10%     0.53  %         0.52%     0.64  %         0.56%
</TABLE>
    
 
   
                         HISTORICAL NET LOSS EXPERIENCE
    
 
   
<TABLE>
<CAPTION>
                                         FOR THREE MONTHS ENDED MARCH
                                                     31,                         FOR YEAR ENDED DECEMBER 31,
                                        ------------------------------  ----------------------------------------------
                                         1996 (1)(2)       1995 (1)          1995            1994            1993
                                        --------------  --------------  --------------  --------------  --------------
<S>                                     <C>             <C>             <C>             <C>             <C>
Principal Amount Outstanding..........  $481,980,813    $680,700,832    $499,872,817    $738,210,863    $767,066,037
Average Principal Amount
 Outstanding..........................  $485,613,955    $711,966,618    $612,606,526    $788,399,898    $698,730,738
Number of Loans Outstanding...........        57,615          75,028          60,118          79,093          81,030
Average Number of Loans Outstanding...        58,319          76,584          68,830          82,753          77,566
Net Losses............................  $    164,853    $    698,566    $  3,834,679    $  1,731,872    $  1,672,978
Net Losses as a Percent of Principal
 Amount Outstanding...................          0.14%           0.41%           0.77%           0.23%           0.22%
Net Losses as a Percent of Average
 Principal Amount Outstanding.........          0.14%           0.39%           0.63%           0.22%           0.24%
</TABLE>
    
 
- ----------------------------------------
   
(1) Percentages are computed on an annualized basis.
    
 
   
(2) Net loss numbers reflect an atypically high level of recoveries.
    
 
    Delinquencies and  net  charge-offs are  affected  by a  number  of  social,
economic  and other factors,  and there can be  no assurance as  to the level of
future total  delinquencies or  the severity  of future  net charge-offs.  As  a
result,  the delinquency  and net charge-off  experience of  the Receivables may
differ from those shown in the tables.
 
                              THE RECEIVABLES POOL
 
GENERAL
 
   
    The Receivables  were selected  by several  criteria, including,  as of  the
Cutoff  Date, the  following: each  Receivable has  a scheduled  maturity of not
later than the Final Scheduled Maturity Date; each Receivable provides for level
monthly payments which fully amortize the  amount financed (except for the  last
payment,  which may be different from the level payment); each Receivable is not
more than  90 days  contractually past  due (a  scheduled payment  has not  been
received by the third subsequent calendar month's scheduled payment date) and is
not  more than six  months paid ahead;  each Receivable has  a principal balance
between $250 and $50,000; and each  Receivable is a fixed rate, simple  interest
receivable (a "Simple Interest Receivable") having an APR of no less than 9%, in
the  case of Receivables originated  by Valley National and  11%, in the case of
Receivables originated by the  Bank. As of  the Cutoff Date,  no Obligor on  any
Receivable was noted in the related records of the Servicer as being the subject
of a bankruptcy proceeding. No selection procedures believed by the Seller to be
adverse to Certificateholders were used in selecting the Receivables.
    
 
    The  composition, distribution by remaining  principal, distribution by APR,
distribution by remaining term and geographic distribution of the Receivables as
of the Cutoff Date are set forth in the following tables.
 
              COMPOSITION OF THE RECEIVABLES AS OF THE CUTOFF DATE
 
   
<TABLE>
<CAPTION>
WEIGHTED AVERAGE
     APR OF          AGGREGATE PRINCIPAL     NUMBER OF     WEIGHTED AVERAGE      WEIGHTED AVERAGE    AVERAGE PRINCIPAL
   RECEIVABLES             BALANCE          RECEIVABLES     REMAINING TERM        ORIGINAL TERM           BALANCE
- -----------------  -----------------------  -----------  --------------------  --------------------  -----------------
<S>                <C>                      <C>          <C>                   <C>                   <C>
     12.15%        $        305,686,731.53      31,595           45.97 months          60.12 months   $      9,675.16
</TABLE>
    
 
                                       17
<PAGE>
  DISTRIBUTION BY REMAINING PRINCIPAL OF THE RECEIVABLES AS OF THE CUTOFF DATE
   
<TABLE>
<CAPTION>
                                   REMAINING PRINCIPAL                                       NUMBER OF   AGGREGATE PRINCIPAL
                                     RANGE OF BALANCE                                       RECEIVABLES      BALANCE (1)
- ------------------------------------------------------------------------------------------  -----------  -------------------
<S>                                                                                         <C>          <C>
$  250 to $ 2,499.........................................................................       1,077    $       2,115,568
$ 2,500 to $ 4,999........................................................................       5,608           21,460,032
$ 5,000 to $ 7,499........................................................................       6,235           38,949,385
$ 7,500 to $ 9,999........................................................................       5,632           49,071,066
$10,000 to $12,499........................................................................       4,691           52,564,253
$12,500 to $14,999........................................................................       3,304           45,124,007
$15,000 to $17,499........................................................................       2,178           35,213,426
$17,500 to $19,999........................................................................       1,291           24,036,749
$20,000 to $22,499........................................................................         766           16,192,066
$22,500 to $24,999........................................................................         421            9,944,592
$25,000 to $27,499........................................................................         205            5,351,939
$27,500 to $29,999........................................................................         119            3,408,897
$30,000 to $39,999........................................................................          65            2,121,325
$40,000 to $49,999........................................................................           3              133,425
                                                                                            -----------  -------------------
Total.....................................................................................      31,595    $     305,686,732
                                                                                            -----------  -------------------
                                                                                            -----------  -------------------
 
<CAPTION>
                                                                                                PERCENTAGE OF
 
                                   REMAINING PRINCIPAL                                       AGGREGATE PRINCIPAL
 
                                     RANGE OF BALANCE                                            BALANCE (2)
 
- ------------------------------------------------------------------------------------------  ---------------------
 
<S>                                                                                         <C>
$  250 to $ 2,499.........................................................................            0.69%
 
$ 2,500 to $ 4,999........................................................................            7.02
 
$ 5,000 to $ 7,499........................................................................           12.74
 
$ 7,500 to $ 9,999........................................................................           16.05
 
$10,000 to $12,499........................................................................           17.20
 
$12,500 to $14,999........................................................................           14.76
 
$15,000 to $17,499........................................................................           11.52
 
$17,500 to $19,999........................................................................            7.86
 
$20,000 to $22,499........................................................................            5.30
 
$22,500 to $24,999........................................................................            3.25
 
$25,000 to $27,499........................................................................            1.75
 
$27,500 to $29,999........................................................................            1.12
 
$30,000 to $39,999........................................................................            0.69
 
$40,000 to $49,999........................................................................            0.04
 
                                                                                                    ------
 
Total.....................................................................................          100.00%
 
                                                                                                    ------
 
                                                                                                    ------
 
</TABLE>
    
 
- --------------------------
 
   
(1) Dollar amounts may not add to $305,686,732 because of rounding.
    
 
(2) Percentages may not add to 100.00% because of rounding.
 
DISTRIBUTION BY ANNUAL PERCENTAGE RATE OF THE RECEIVABLES AS OF THE CUTOFF DATE
   
<TABLE>
<CAPTION>
                                    ANNUAL PERCENTAGE                                        NUMBER OF   AGGREGATE PRINCIPAL
                                        RATE RANGE                                          RECEIVABLES      BALANCE (1)
- ------------------------------------------------------------------------------------------  -----------  -------------------
<S>                                                                                         <C>          <C>
 9.00% to  9.99%..........................................................................       6,456    $      62,159,280
10.00% to 10.99%..........................................................................       4,173           40,862,152
11.00% to 11.99%..........................................................................       6,443           69,242,320
12.00% to 12.99%..........................................................................       5,255           51,620,688
13.00% to 13.99%..........................................................................       2,726           26,480,454
14.00% to 14.99%..........................................................................       1,989           17,673,233
15.00% and above..........................................................................       4,553           37,648,604
                                                                                            -----------  -------------------
Total.....................................................................................      31,595    $     305,686,732
                                                                                            -----------  -------------------
                                                                                            -----------  -------------------
 
<CAPTION>
                                                                                                PERCENTAGE OF
 
                                    ANNUAL PERCENTAGE                                        AGGREGATE PRINCIPAL
 
                                        RATE RANGE                                                 BALANCE
 
- ------------------------------------------------------------------------------------------  ---------------------
 
<S>                                                                                         <C>
 9.00% to  9.99%..........................................................................           20.33%
 
10.00% to 10.99%..........................................................................           13.37
 
11.00% to 11.99%..........................................................................           22.65
 
12.00% to 12.99%..........................................................................           16.89
 
13.00% to 13.99%..........................................................................            8.66
 
14.00% to 14.99%..........................................................................            5.78
 
15.00% and above..........................................................................           12.32
 
                                                                                                    ------
 
Total.....................................................................................          100.00%
 
                                                                                                    ------
 
                                                                                                    ------
 
</TABLE>
    
 
- --------------------------
 
   
(1) Dollar amounts may not add to $305,686,732 because of rounding.
    
 
    DISTRIBUTION BY REMAINING TERM OF THE RECEIVABLES AS OF THE CUTOFF DATE
   
<TABLE>
<CAPTION>
                                                                                               NUMBER OF   AGGREGATE PRINCIPAL
RANGE OF REMAINING TERMS                                                                      RECEIVABLES        BALANCE
- --------------------------------------------------------------------------------------------  -----------  -------------------
<S>                                                                                           <C>          <C>
12 to 17 months.............................................................................       3,710    $      13,512,987
18 to 23 months.............................................................................       3,253           16,181,933
24 to 29 months.............................................................................       3,434           22,171,388
30 to 35 months.............................................................................       3,617           28,404,990
36 to 41 months.............................................................................       3,875           36,642,396
42 to 47 months.............................................................................       3,524           38,428,800
48 to 53 months.............................................................................       2,933           36,572,468
54 to 59 months.............................................................................       3,578           50,738,146
60 to 65 months.............................................................................       1,828           29,464,301
66 to 71 months.............................................................................       1,613           29,191,449
72 months...................................................................................         230            4,377,874
                                                                                              -----------  -------------------
Total.......................................................................................      31,595    $     305,686,732
                                                                                              -----------  -------------------
                                                                                              -----------  -------------------
 
<CAPTION>
                                                                                                 PERCENTAGE OF
                                                                                              AGGREGATE PRINCIPAL
RANGE OF REMAINING TERMS                                                                          BALANCE (1)
- --------------------------------------------------------------------------------------------  -------------------
<S>                                                                                           <C>
12 to 17 months.............................................................................           4.42%
18 to 23 months.............................................................................           5.29
24 to 29 months.............................................................................           7.25
30 to 35 months.............................................................................           9.29
36 to 41 months.............................................................................          11.99
42 to 47 months.............................................................................          12.57
48 to 53 months.............................................................................          11.96
54 to 59 months.............................................................................          16.60
60 to 65 months.............................................................................           9.64
66 to 71 months.............................................................................           9.55
72 months...................................................................................           1.43
                                                                                                     ------
Total.......................................................................................         100.00%
                                                                                                     ------
                                                                                                     ------
</TABLE>
    
 
- --------------------------
 
(1) Percentages may not add to 100.00% because of rounding.
 
                                       18
<PAGE>
      GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES AS OF THE CUTOFF DATE (1)
   
<TABLE>
<CAPTION>
                                                                                             NUMBER OF   AGGREGATE PRINCIPAL
STATE (1)                                                                                   RECEIVABLES        BALANCE
- ------------------------------------------------------------------------------------------  -----------  -------------------
<S>                                                                                         <C>          <C>
Arizona...................................................................................      10,612    $     105,333,837
California................................................................................         506            5,554,738
Colorado..................................................................................         765            6,304,885
Florida...................................................................................       1,589           14,636,674
Georgia...................................................................................       3,541           33,304,423
Nevada....................................................................................       3,318           37,139,371
New Mexico................................................................................       3,089           30,214,021
North Carolina............................................................................       1,033            8,397,304
Oklahoma..................................................................................       2,261           24,453,130
South Carolina............................................................................         919            8,962,327
Tennessee.................................................................................         912            9,999,926
Texas.....................................................................................       1,825           10,989,802
Other.....................................................................................       1,225           10,396,294
                                                                                            -----------  -------------------
Total.....................................................................................      31,595    $     305,686,732
                                                                                            -----------  -------------------
                                                                                            -----------  -------------------
 
<CAPTION>
                                                                                                PERCENTAGE OF
 
                                                                                             AGGREGATE PRINCIPAL
 
STATE (1)                                                                                          BALANCE
 
- ------------------------------------------------------------------------------------------  ---------------------
 
<S>                                                                                         <C>
Arizona...................................................................................           34.46%
 
California................................................................................            1.82
 
Colorado..................................................................................            2.06
 
Florida...................................................................................            4.79
 
Georgia...................................................................................           10.89
 
Nevada....................................................................................           12.15
 
New Mexico................................................................................            9.88
 
North Carolina............................................................................            2.75
 
Oklahoma..................................................................................            8.00
 
South Carolina............................................................................            2.93
 
Tennessee.................................................................................            3.27
 
Texas.....................................................................................            3.60
 
Other.....................................................................................            3.40
 
                                                                                                    ------
 
Total.....................................................................................          100.00%
 
                                                                                                    ------
 
                                                                                                    ------
 
</TABLE>
    
 
- ------------------------
 
   
(1) Based on billing addresses of the Obligors.
    
 
   
    Approximately 45.02% of the aggregate principal balance of the  Receivables,
constituting  37.02%  of  the number  of  Receivables,  as of  the  Cutoff Date,
represents financing of new vehicles; the remainder represents financing of used
vehicles. As of the Cutoff Date, 0.65% of the aggregate principal balance of the
Receivables, constituting 0.68% of the number of Receivables, were more than  30
days contractually past due. A Receivable is 30 days contractually past due if a
scheduled  payment  has not  been received  by  the subsequent  calendar month's
scheduled payment date.
    
 
    All of the Receivables  are Simple Interest  Receivables. A Simple  Interest
Receivable  provides  for  the amortization  of  the amount  financed  under the
receivable over a series of fixed  level monthly payments. Each monthly  payment
includes  an installment  of interest  which is calculated  on the  basis of the
outstanding principal balance of the receivable multiplied by the stated APR and
further multiplied by  the period  elapsed (as a  fraction of  a calendar  year)
since the preceding payment of interest was made. As payments are received under
a  Simple Interest Receivable, the amount  received is applied first to interest
accrued to the date of payment and  the balance is applied to reduce the  unpaid
principal  balance. Accordingly, if an Obligor  pays a fixed monthly installment
before its scheduled due date, the portion of the payment allocable to  interest
for  the period since the preceding payment was  made will be less than it would
have been had the payment been made as scheduled, and the portion of the payment
applied to reduce the unpaid principal balance will be correspondingly  greater.
Conversely,  if an Obligor pays a  fixed monthly installment after its scheduled
due date, the portion of the payment allocable to interest for the period  since
the  preceding payment was made will be greater  than it would have been had the
payment been made as scheduled, and the portion of the payment applied to reduce
the unpaid principal balance will be  correspondingly less. In either case,  the
Obligor pays a fixed monthly installment until the final scheduled payment date,
at  which time the amount of the  final installment is increased or decreased as
necessary to repay the then outstanding principal balance.
 
    The Bank or Valley National, as the case may be, may accede to an  Obligor's
request  to pay scheduled payments  in advance, in which  event the Obligor will
not be required  to make another  regularly scheduled payment  until the time  a
scheduled  payment not paid in advance is due. The amount of any payment made in
advance will be  treated as a  principal prepayment and  will be distributed  as
part  of the Principal Collections in  the month following the Collection Period
in which the prepayment was made. See "Maturity and Prepayment Assumptions."
 
                                       19
<PAGE>
                      MATURITY AND PREPAYMENT ASSUMPTIONS
 
    All  the Receivables are prepayable  at any time. For  this purpose the term
"prepayments" includes  prepayments by  Obligors  in full  or in  part,  certain
partial prepayments related to liquidations due to default, including rebates of
extended  warranty contract costs and insurance premiums, as well as receipts of
proceeds from  physical  damage, credit  life,  theft and  disability  insurance
policies and certain other Receivables, purchased or repurchased pursuant to the
terms  of  the Agreement.  The rate  of  prepayments on  the Receivables  may be
influenced by a variety of economic, social and other factors, including changes
in interest  rates and  the  fact that  an Obligor  generally  may not  sell  or
transfer  the Financed Vehicle securing a  Receivable without the consent of the
secured party,  which  generally  results  in the  repayment  of  the  remaining
principal  balance of the Receivable.  In addition, under certain circumstances,
the Seller is obligated to repurchase  (or require the Bank to repurchase),  and
the  Servicer is obligated to purchase, Receivables pursuant to the Agreement as
a result of certain  uncured breaches of representations  and warranties in  the
case  of the Seller (and the Bank)  and certain uncured breaches of covenants in
the case of  the Servicer.  See "The  Certificates--Sale and  Assignment of  the
Receivables" and "--Servicing Procedures." See also "The
Certificates--Termination"   regarding  the  Seller's  option  to  purchase  the
Receivables when the aggregate  principal balance thereof is  5% or less of  the
Original  Pool Balance,  at a  purchase price equal  to the  sum of  the Class A
Principal Balance and  the Class  B Principal  Balance plus  accrued and  unpaid
interest thereon. Accordingly, under certain circumstances it is likely that the
Certificates  will be repaid  before the Final  Scheduled Distribution Date. Any
reinvestment risk (which  will vary  from investor  to investor,  but which  may
include  the risk that principal payments will  have to be reinvested at a lower
yield) resulting from the rate of prepayments in full of the Receivables and the
distribution of such prepayments to Certificateholders will be borne entirely by
the Certificateholders.
 
    If an Obligor pays  more than one  scheduled payment at  a time, the  entire
amount  of the additional payment will be  treated as a principal prepayment and
distributed as part  of the  Principal Collections  in the  month following  the
month  of receipt and the Bank and  Valley National do not generally require the
Obligor to  make  any  scheduled  payment  in  respect  of  such  Receivable  (a
"Paid-Ahead Receivable") for the number of due dates corresponding to the number
of  such additional scheduled  payments (the "Paid-Ahead  Period"). Although the
terms of the retail  installment contract require the  Obligor to make its  next
scheduled  payments, the Obligor's  Receivable is not  considered delinquent for
purposes of  the  Agreement during  the  Paid-Ahead Period  and,  interest  will
continue to accrue on the principal balance of the Receivable, as reduced by the
application  of  the early  payment.  When the  Obligor  pays the  next required
payment, although such payment  may be insufficient to  cover the interest  that
has  accrued since  the last  payment by  the Obligor,  the Obligor's Receivable
would be  considered to  be  current. This  situation  will continue  until  the
installments  are once  again sufficient  to cover  all accrued  interest and to
reduce the  principal balance  of  the Receivable.  Depending on  the  principal
balance  and the APR of the related Receivable and on the number of installments
that were  paid  early, there  may  be extended  periods  of time  during  which
Receivables  that  are  current  are not  amortizing.  During  such  periods, no
distributions in respect  of principal  will be made  to the  Certificateholders
with respect to such Receivables.
 
    Paid-Ahead  Receivables  will  affect  the  weighted  average  life  of  the
Certificates. The distribution of the paid-ahead amount on the Distribution Date
following the Collection Period in which such amount was received will generally
shorten the weighted average life of the Certificates. However, depending on the
length of  time  during which  a  Paid-Ahead  Receivable is  not  amortizing  as
described above, the weighted average life of the Certificates may be extended.
 
    The Bank's and Valley National's portfolio of motor vehicle installment sale
contracts  has historically included contracts which have been paid-ahead by one
or more scheduled monthly payments. There can  be no assurance as to the  number
of  Receivables which  may become  Paid-Ahead Receivables  or the  number or the
principal amount of the scheduled payments which may be paid-ahead.
 
                                       20
<PAGE>
                              YIELD CONSIDERATIONS
 
    Interest on the Certificates  will accrue at the  Class A Pass-Through  Rate
and  the Class B Pass-Through Rate with respect to each Collection Period on the
Class A Principal Balance and the Class B Principal Balance, respectively, as of
the Distribution Date occurring in  such Collection Period (after giving  effect
to  any payments made  on such Distribution Date)  or, in the  case of the first
Distribution Date, on the  Original Class A Principal  Balance and the  Original
Class  B Principal Balance, respectively. In the event of a principal prepayment
on a Receivable during a Collection Period, Class A Certificateholders and Class
B Certificateholders will receive their pro rata share of interest for the  full
Collection  Period  with  respect  to  the  unpaid  principal  balance  of  such
Receivable as of  the first day  of such  Collection Period to  the extent  that
amounts  on  deposit in  the  Collection Account  and  in the  Reserve  Fund are
available for such  purpose. If  the Reserve Fund  is exhausted,  the amount  of
interest  distributed to the Class B  Certificateholders and, in certain limited
circumstances, the Class A  Certificateholders may be  less than that  described
above. See "The Certificates-- Distributions on Certificates."
 
    Although  the Receivables have different APRs, each Receivable's APR exceeds
the sum of (a)  the weighted average  of the Class A  Pass-Through Rate and  the
Class   B  Pass-Through  Rate  and  (b)   the  Servicing  Fee  Rate.  Therefore,
disproportionate rates of prepayments between Receivables with higher and  lower
APRs  will generally not affect the yield to Certificateholders. However, higher
rates of prepayments of  Receivables with higher APRs  will decrease the  amount
available  to  cover  delinquencies  and defaults  on  the  Receivables  and may
decrease   the   amount    available   to   the    Reserve   Fund.   See    "The
Certificates--Distributions on Certificates" and "--Reserve Fund."
 
                      POOL FACTORS AND TRADING INFORMATION
 
    The  "Class A  Pool Factor"  and the "Class  B Pool  Factor" will  each be a
seven-digit decimal which the  Servicer will compute  each month indicating  the
remaining Class A Principal Balance and Class B Principal Balance, respectively,
as  of the  close of  business on the  Distribution Date,  as a  fraction of the
respective initial outstanding principal balance of the Class A Certificates and
the Class B Certificates. The  Class A Pool Factor and  the Class B Pool  Factor
will  each be 1.0000000 as  of the Closing Date,  and thereafter will decline to
reflect  reductions  in  the  outstanding  principal  balance  of  the  Class  A
Certificates and the Class B Certificates, respectively.
 
    A Class A Certificateholder's portion of the aggregate outstanding principal
balance  of  the  Class  A  Certificates is  the  product  of  (i)  the original
denomination of  the holder's  Class A  Certificate and  (ii) the  Class A  Pool
Factor.  A  Class B  Certificateholder's  portion of  the  aggregate outstanding
principal balance of the Class B Certificates is the product of (i) the original
denomination of  the holder's  Class B  Certificate and  (ii) the  Class B  Pool
Factor.
 
    Pursuant  to the  Agreement, the  Trustee will  forward Certificateholders a
copy of the Servicer's monthly reports  concerning the payments received on  the
Receivables,  the Pool Balance, the Class A Pool Factor, the Class B Pool Factor
and various other items of information. Certificateholders during each  calendar
year will be furnished information for tax reporting purposes not later than the
latest   date   permitted   by  law.   See   "The   Certificates--Statements  to
Certificateholders."
 
                                USE OF PROCEEDS
 
   
    The Seller will use the  net proceeds from the  sale of the Certificates  to
purchase  the Receivables  from the  Bank and to  make the  initial Reserve Fund
deposit in the amount of $4,585,300.97.
    
 
                                   THE SELLER
 
    The Seller  is a  wholly-owned  subsidiary of  BANC ONE  CORPORATION  ("BANC
ONE"),  an Ohio corporation. The Seller was incorporated in the State of Ohio on
May 7, 1996. The principal  executive offices of the  Seller are located at  100
East  Broad Street, Columbus, Ohio 43271-0158  and its telephone number is (614)
248-5700.
 
                                       21
<PAGE>
    The Seller has taken steps in structuring the transactions described  herein
that  are intended to  ensure that the voluntary  or involuntary application for
relief by BANC ONE under the United States Bankruptcy Code or similar applicable
state laws ("Insolvency Laws")  will not result in  consolidation of the  assets
and  liabilities of the Seller  with those of BANC  ONE. These steps include the
creation of the  Seller as  a separate, limited-purpose  subsidiary pursuant  to
articles of incorporation containing certain limitations (including restrictions
on the nature of the Seller's business and a restriction on the Seller's ability
to  commence a voluntary case or proceeding under any Insolvency Law without the
prior unanimous affirmative vote of all of its directors). However, there can be
no assurance that the  activities of the  Seller would not  result in a  court's
concluding  that the assets and liabilities of the Seller should be consolidated
with those of  BANC ONE  in a  proceeding under  any Insolvency  Law. See  "Risk
Factors--Certain Legal Aspects."
 
    In addition, the Trustee, and all Certificateholders will covenant that they
will not at any time institute against the Seller any bankruptcy, reorganization
or other proceeding under any Federal or state bankruptcy or similar law.
 
    The  Seller will warrant to the Trust in  the Agreement that the sale of the
Receivables by the Seller to the Trustee on behalf of the Trust is a valid  sale
of  such Receivables. In  addition, the Seller,  the Trustee and  the Trust will
treat the  conveyance  by  the Seller  of  the  Receivables as  a  sale  of  the
Receivables  by the Seller to the Trustee on  behalf of the Trust and the Seller
will take or  cause to be  taken all actions  that are required  to perfect  the
Trustee's  ownership in such Receivables. If the  Seller were to become a debtor
in a bankruptcy case and  a creditor or trustee in  bankruptcy of the Seller  or
the  Seller itself were to take the position that the sale of Receivables by the
Seller to the Trust should instead be treated as a pledge of the Receivables  to
secure  a borrowing of the Seller, then delays in payments of collections of the
Receivables could occur or (should the court rule in favor of any such  trustee,
debtor  or creditor) reductions in the amount  of such payments could result. If
the transfer of the Receivables  by the Seller to the  Trustee on behalf of  the
Trust  is treated as a pledge instead of a sale, a tax or government lien on the
property of the  Seller arising before  the transfer of  the Receivables to  the
Trustee on behalf of the Trust may have priority over such Trustee's interest in
the  Receivables. If the conveyance by the  Seller of the Receivables is treated
as a sale, the Receivables would not  be part of the Seller's bankruptcy  estate
and would not be available to the Seller's creditors.
 
                        THE SERVICER AND THE SUBSERVICER
 
   
    Bank One, Arizona, NA, a national banking association, is an indirect wholly
owned   subsidiary  of  BANC  ONE  CORPORATION,  a  multi-bank  holding  company
incorporated under  the laws  of  the State  of  Ohio. The  following  unaudited
financial  information  regarding  the  Bank  was  calculated  on  the  basis of
regulatory accounting  principles and  not on  the basis  of generally  accepted
accounting  principles, is based on the  Bank's Consolidated Report of Condition
as of March 31,  1996 (the "Call  Report") and is qualified  in its entirety  by
detailed  information included in  such Call Report.  As of March  31, 1996, the
Bank had  total  assets  of  approximately  $13.8  billion,  total  deposits  of
approximately  $10.9  billion  and  total equity  capital  of  approximately $.9
billion.
    
 
   
    The Servicer will be responsible for servicing the Receivables in accordance
with the terms set forth in the Agreement. The Servicer intends to perform  some
of  its servicing obligations under the  Agreement through the Loan Purchase and
Servicing Agreement with Valley National with respect to the Receivables sold by
Valley National to the Bank then sold by the Bank to the Seller and finally sold
by the Seller to the Trust. As  of the Cutoff Date, approximately 64.94% of  the
Receivables  by aggregate principal balance of  the Receivables as of the Cutoff
Date will be serviced by Valley National.
    
 
   
    The principal executive offices of the Bank are located at 201 North Central
Avenue, Phoenix, AZ 85004, and its telephone number is (602) 221-2900.
    
 
   
    The principal executive offices of Valley National are located at 1600  East
Northern Avenue, Phoenix, AZ 85020, and its telephone number is (602) 221-2900.
    
 
                                       22
<PAGE>
                                THE CERTIFICATES
 
    The  Certificates will be issued pursuant to the Agreement, substantially in
the form  filed  as an  exhibit  to the  Registration  Statement of  which  this
Prospectus  forms  a  part. Copies  of  the  Agreement may  be  obtained  by the
Certificateholders  upon  written  request   to  the  Servicer.  The   following
information  summarizes  all material  provisions  of the  Certificates  and the
Agreement. The summary is subject to, and qualified in its entirety by reference
to, the Agreement.
 
GENERAL
 
   
    The Certificates will evidence fractional undivided interests in the  assets
of  the Trust to be created pursuant  to the Agreement. The Class A Certificates
will evidence in  the aggregate an  undivided ownership interest  of 96% of  the
Trust  and the Class B Certificates will  evidence in the aggregate an undivided
ownership interest of 4% of the Trust.
    
 
    The Certificates will be offered for purchase in denominations of $1,000 and
integral  multiples  of  $1,000  thereof  in  book-entry  form.  Each  Class  of
Certificates  will initially be  represented by a  certificate registered in the
name of  Cede, the  nominee of  DTC. No  beneficial owner  of a  Certificate  (a
"Certificate  Owner")  will  be  entitled to  receive  a  definitive certificate
representing such person's interest in the Trust except as set forth below under
"--Definitive Certificates." Unless and until Certificates of a Class are issued
in fully-registered certificated form ("Definitive Certificates") under  certain
limited   circumstances   described  below,   all   references  to   actions  by
Certificateholders shall refer to  actions taken by  DTC upon instructions  from
its Direct Participants (as defined herein) and all references to distributions,
notices,   reports  and   statements  to   Certificateholders  shall   refer  to
distributions, notices, reports and statements to  DTC or Cede, as the case  may
be, for the benefit of the Certificate Owners in accordance with DTC procedures.
See "--Book-Entry Registration" and "--Definitive Certificates."
 
BOOK-ENTRY REGISTRATION
 
    Persons  acquiring beneficial  ownership interests  in the  Certificates may
hold their interests through DTC in the  United States or Cedel or Euroclear  in
Europe.  Each Class of  Certificates will be  registered in the  name of Cede as
nominee for DTC. Cedel and Euroclear will hold omnibus positions with respect to
the Certificates on  behalf of  Cedel Participants  and Euroclear  Participants,
respectively,  through customers' securities accounts in Cedel's and Euroclear's
name  on  the  books  of   their  respective  depositories  (collectively,   the
"Depositories")  which in turn will hold such positions in customers' securities
accounts in  the  Depositories'  names  on the  books  of  DTC.  For  additional
information regarding clearance and settlement procedures see Annex I hereto.
 
    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  New York  Uniform  Commercial  Code, and  a  "clearing agency"
registered pursuant to Section 17A of the Exchange Act. DTC was created to  hold
securities  for its participating members ("Participants") and to facilitate the
clearance and settlement of securities transactions between Participants through
electronic book-entry changes in Participants' accounts, thereby eliminating the
need for  physical  movement  of  certificates.  "Direct  Participants"  include
securities   brokers   and  dealers,   banks,   trust  companies   and  clearing
corporations. Indirect access to the DTC system is also available to others such
as banks, brokers, dealers, and trust companies that clear through or maintain a
custodial relationship with a Direct Participant, either directly or  indirectly
("Indirect  Participants"). The rules applicable to DTC and its Participants are
on file with the Commission.
 
    Certificate Owners that are not Direct Participants or Indirect Participants
but desire  to purchase,  sell  or otherwise  transfer  ownership of,  or  other
interests  in,  Certificates  may  do so  only  through  Direct  Participants or
Indirect  Participants.  In  addition,  Certificate  Owners  will  receive   all
distributions  of  principal  and  interest  from  the  Trustee  through  Direct
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 Cede,  as nominee  for DTC.  DTC will  forward such  payments to its
Direct Participants, which thereafter will forward them to Indirect Participants
or Certificate Owners. It is anticipated that the only
 
                                       23
<PAGE>
"Certificateholder" will be Cede,  as nominee for  DTC. Certificate Owners  will
not  be recognized by the Trustee as Certificateholders, as such term is used in
the Agreement, and  Certificate Owners will  only be permitted  to exercise  the
rights of Certificateholders indirectly through DTC and its Participants.
 
    Transfers  between  Participants will  occur in  accordance with  DTC Rules.
Transfers between Cedel  Participants and Euroclear  Participants will occur  in
accordance with their respective rules and operating procedures.
 
    Because of time zone differences, credits of securities received in Cedel or
Euroclear  as a result of  a transaction with a  Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC  settlement date,  and any  such  credits or  any transactions  in  such
securities  settled  during such  processing will  be  reported to  the relevant
Euroclear or Cedel Participants on such business day. Cash received in Cedel  or
Euroclear as a result of sales of Certificates by or through a Cedel Participant
or Euroclear Participant to a DTC Participant will be received with value on the
DTC  settlement date but  will be available  in the relevant  Cedel or Euroclear
cash account only as of the business day following settlement in DTC.
 
    Cross-market transfers  between  persons directly  holding  Certificates  or
indirectly  through DTC,  on the  one hand,  and directly  or indirectly through
Cedel Participants or Euroclear Participants, on the other, will be effected  in
DTC   in  accordance  with  DTC  Rules   on  behalf  of  the  relevant  European
international clearing  system by  its  Depository; however,  such  cross-market
transactions  will  require delivery  of instructions  to the  relevant European
international clearing system by the  counterparty in such system in  accordance
with  its rules  and procedures  and within  its established  deadline (European
time).  The  relevant  European  international  clearing  system  will,  if  the
transaction  meets  its  settlement requirements,  deliver  instructions  to its
Depository to take action to effect final settlement on its behalf by delivering
or receiving securities in  DTC, and making or  receiving payment in  accordance
with  normal procedures for  same day funds settlement  applicable to DTC. Cedel
Participants and  Euroclear Participants  may not  deliver instructions  to  the
Depositories.
 
    Under  the rules, regulations and procedures  creating and affecting DTC and
its operations (the "Rules"),  DTC is required to  make book-entry transfers  of
Certificates  among Direct 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. Direct  Participants and  Indirect Participants
with which Certificate  Owners have  accounts with respect  to the  Certificates
similarly  are required  to make book-entry  transfers and  receive and transmit
such payments on  behalf of  their respective  Certificate Owners.  Accordingly,
although  Certificate Owners will not possess  Certificates, the Rules provide a
mechanism by which Certificate Owners will receive payments and will be able  to
transfer their interests.
 
    Because  DTC can only act on behalf  of Direct 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  to  otherwise  act with  respect  to  such
Certificates,  may be limited due to the lack of a physical certificate for such
Certificates.
 
    Cedel is  incorporated  under  the  laws of  Luxembourg  as  a  professional
depository.  Cedel holds securities for  its participating organizations ("Cedel
Participants") and  facilitates  the  clearance  and  settlement  of  securities
transactions between Cedel Participants through electronic book-entry changes in
accounts  of  Cedel  Participants,  thereby eliminating  the  need  for physical
movement of certificates.  Transactions may  be settled in  Cedel in  any of  28
currencies,  including  United  States  dollars.  Cedel  provides  to  its Cedel
Participants, among  other  things, services  for  safekeeping,  administration,
clearance  and settlement  of internationally  traded securities  and securities
lending and  borrowing.  Cedel  interfaces  with  domestic  markets  in  several
countries.  As a professional depository, Cedel  is subject to regulation by the
Luxembourg Monetary  Institute.  Cedel  Participants  are  recognized  financial
institutions  around the  world, including underwriters,  securities brokers and
dealers,  banks,  trust  companies,  clearing  corporations  and  certain  other
organizations.  Indirect access  to Cedel is  also available to  others, such as
banks, brokers, dealers  and trust companies  that clear through  or maintain  a
custodial relationship with a Cedel Participant, either directly or indirectly.
 
                                       24
<PAGE>
    Euroclear  was  created  in 1968  to  hold securities  for  its participants
("Euroclear  Participants")  and  to  clear  and  settle  transactions   between
Euroclear  Participants  through  simultaneous  electronic  book-entry  delivery
against  payment,  thereby  eliminating  the  need  for  physical  movement   of
certificates  and any risk from lack of simultaneous transfers of securities and
cash. Transactions may  be settled  in any  of 32  currencies, including  United
States  dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several  countries
generally  similar  to  the  arrangements for  cross-market  transfers  with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of  New York (the  "Euroclear Operator"), under  contract
with  Euroclear Clearance Systems, S.C.,  a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and  all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with  the Euroclear Operator,  not the Cooperative.  The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks  (including central  banks), securities  brokers and  dealers  and
other  professional financial  intermediaries. Indirect  access to  Euroclear is
also available  to other  firms  that clear  through,  or maintain  a  custodial
relationship with a Euroclear Participant, either directly or indirectly.
 
    The  Euroclear  Operator  is  the  Belgian  branch  of  a  New  York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board  of Governors of the Federal Reserve  System
and  the  New York  State Banking  Department,  as well  as the  Belgian Banking
Commission.
 
    Securities clearance accounts and cash accounts with the Euroclear  Operator
are  governed by  the Terms  and Conditions Governing  Use of  Euroclear and the
related  Operating  Procedures   of  Euroclear,  and   applicable  Belgian   law
(collectively,  the  "Terms and  Conditions"). The  Terms and  Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from  Euroclear and  receipts of  payments with  respect to  securities  in
Euroclear.  All securities  in Euroclear  are held  on a  fungible basis without
attribution of specific certificates to specific securities clearance  accounts.
The  Euroclear Operator acts  under the Terms  and Conditions only  on behalf of
Euroclear Participants and has no record of or relationship with persons holding
through Euroclear Participants.
 
    Distributions with respect to Certificates  held through Cedel or  Euroclear
will  be  credited  to the  cash  accounts  of Cedel  Participants  or Euroclear
Participants in accordance with the  relevant system's rules and procedures,  to
the extent received by its Depository. Such distributions will be subject to tax
reporting  in accordance with  relevant United States  tax laws and regulations.
Cedel or the Euroclear Operator, as the case may be, will take any other  action
permitted to be taken by a beneficial holder of Certificates under the Agreement
on  behalf of  a Cedel Participant  or Euroclear Participant  only in accordance
with its relevant rules and procedures  and subject to its Depository's  ability
to effect such actions on its behalf through DTC.
 
    DTC  has advised  the Seller that  it will  take any action  permitted to be
taken by a Certificateholder under the Agreement only at the direction of one or
more Direct Participants to whose accounts with DTC the applicable  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  Direct
Participants whose holdings include such undivided interests.
 
    Although DTC, Cedel and Euroclear have agreed to the foregoing procedures in
order  to facilitate  transfers of  interests in  the Certificates  among Direct
Participants of  DTC, Cedel  and  Euroclear, they  are  under no  obligation  to
perform  or  continue to  perform  such procedures  and  such procedures  may be
discontinued at any time.
 
    NEITHER THE TRUST, THE  SELLER, THE SERVICER,  THE SUBSERVICER, THE  TRUSTEE
NOR  ANY OF THE UNDERWRITERS  WILL HAVE ANY RESPONSIBILITY  OR OBLIGATION TO ANY
PARTICIPANTS, CEDEL PARTICIPANTS  OR EUROCLEAR PARTICIPANTS  OR THE PERSONS  FOR
WHOM  THEY  ACT AS  NOMINEES WITH  RESPECT TO  (1) THE  ACCURACY OF  ANY RECORDS
MAINTAINED BY DTC, CEDEL, EUROCLEAR OR ANY PARTICIPANT, (2) THE PAYMENT BY  DTC,
CEDEL, EUROCLEAR OR ANY PARTICIPANT OF ANY AMOUNT DUE TO ANY BENEFICIAL OWNER IN
RESPECT    OF    THE   PRINCIPAL    BALANCE    OF,   OR    INTEREST    ON,   THE
 
                                       25
<PAGE>
CERTIFICATES,  (3)  THE  DELIVERY  BY  ANY  PARTICIPANT,  CEDEL  PARTICIPANT  OR
EUROCLEAR PARTICIPANT OF ANY NOTICE TO ANY BENEFICIAL OWNER WHICH IS REQUIRED OR
PERMITTED  UNDER THE TERMS OF THE AGREEMENT TO BE GIVEN TO CERTIFICATEHOLDERS OR
(4) ANY OTHER ACTION TAKEN BY DTC OR ITS NOMINEE AS THE CERTIFICATEHOLDER.
 
DEFINITIVE CERTIFICATES
 
    The Certificates  will  be issued  in  fully registered,  certificated  form
("Definitive  Certificates") to  Certificate Owners, rather  than to  DTC or its
nominee, only if (i) the  Seller advises the Trustee in  writing that DTC is  no
longer  willing or able to discharge properly its responsibilities as depository
with respect  to  the  Certificates and  the  Servicer  is unable  to  locate  a
qualified  successor, (ii)  the Seller, at  its option, elects  to terminate the
book-entry system  through DTC  or (iii)  after the  occurrence of  an Event  of
Servicing  Termination,  holders  of  Certificates evidencing  not  less  than a
majority  of  the  aggregate  outstanding  principal  balance  of  the  Class  A
Certificates  and the  Class B  Certificates taken  together as  a single Class,
advise the Trustee and DTC through Direct Participants in writing, and DTC shall
so notify the Trustee, that the continuation of a book-entry system through  DTC
(or a successor thereto) is no longer in the Certificate Owners' best interests.
 
    Upon  the occurrence  of any  event described  in the  immediately preceding
paragraph, the Trustee is required to notify all Certificate Owners, through DTC
and its  Participants,  of the  availability  of Definitive  Certificates.  Upon
surrender  by DTC of  the definitive certificates  representing the Certificates
and receipt by the Trustee of instructions for re-registration, the Trustee will
reissue the Certificates as Definitive Certificates, and thereafter the  Trustee
will recognize the holders of such Definitive Certificates as Certificateholders
under the Agreement ("Holders").
 
    Distributions  of principal of, and interest on, the Definitive Certificates
will be  made  by  the  Trustee  directly to  Holders  in  accordance  with  the
procedures set forth herein and in the Agreement. Distributions of principal and
interest  on each Distribution Date  will be made to  Holders in whose names the
Definitive Certificates  were  registered  at  the  close  of  business  on  the
applicable  Record Date specified for such Certificates. Such distributions will
be made by  check mailed  to the address  of such  Holder as it  appears on  the
register  maintained  by  the  Trustee.  The  final  payment  on  any Definitive
Certificate, however, will be made only upon presentation and surrender of  such
Definitive  Certificate at the office or agency specified in the notice of final
distribution mailed to Certificateholders.
 
    Definitive Certificates will be transferable and exchangeable at the offices
of the Trustee  or of a  registrar named in  a notice delivered  to Holders.  No
service charge will be imposed for any registration of transfer or exchange, but
the  Trustee may require payment  of a sum sufficient to  cover any tax or other
governmental charge imposed in connection therewith.
 
SALE AND ASSIGNMENT OF THE RECEIVABLES
 
   
    On or prior to the Closing Date, Valley National will sell and assign to the
Bank, without recourse, its entire interest in the Receivables sold by it to the
Bank pursuant  to  the Loan  Purchase  and Servicing  Agreement,  including  its
security interests in the related Financed Vehicles and all Collections received
and  to be received with  respect thereto for the period  on or after the Cutoff
Date and the  Bank will sell  and assign  to the Seller,  without recourse,  its
entire  interest  in the  Receivables  and all  Collections  received and  to be
received with respect thereto for the period on or after the Cutoff Date. On the
Closing Date, the Seller  will sell and assign  to the Trust, without  recourse,
its  entire interest in the Receivables, including its security interests in the
related Financed Vehicles, pursuant  to the Agreement.  Each Receivable will  be
identified  in a schedule appearing as an  exhibit to the Agreement. The Trustee
will, concurrently with such sale and assignment and at the written direction of
the Seller, execute, authenticate and deliver the Certificates.
    
 
    In the Agreement, the Seller will represent and warrant to the Trustee  (and
will  have assigned to the Trust such representations and warranties made by the
Bank in the Loan Sale Agreement),  among other things, that (i) the  information
provided  in a schedule to the Agreement is correct in all material respects and
the computer tape supplied to the Trustee describing certain characteristics  of
the Receivables is correct
 
                                       26
<PAGE>
in  all  material respects  as  of the  Cutoff Date;  (ii)  the Obligor  on each
Receivable is  required  to  maintain physical  damage  insurance  covering  the
Financed  Vehicle; (iii) at the  Cutoff Date the Seller  has not received notice
that any right of rescission, setoff, counterclaim or defense has been  asserted
or  threatened with respect to any Receivable;  (iv) at the Closing Date each of
the Receivables  is  secured by  a  validly perfected  first  priority  security
interest in the Financed Vehicle in favor of the Bank or Valley National, as the
case  may be or appropriate  action has been taken to  obtain the same; (v) each
Receivable, at the time  it was originated, complied  and, at the Closing  Date,
complies  in  all  material respects  with  applicable Federal  and  state laws,
including, without limitation, consumer credit,  truth in lending, equal  credit
opportunity  and disclosure laws; and (vi) the Seller has not received notice of
any liens or claims, including liens for work, labor, materials or unpaid  state
or  federal  taxes  relating  to  any  Financed  Vehicle  securing  the  related
Receivable that are  or may be  prior to or  equal to the  lien granted by  such
Receivable.  Pursuant to the Agreement, the  Seller, the Servicer or the Trustee
must promptly advise the others in writing  upon a discovery of a breach of  any
of  the Seller's representations and warranties with respect to the Receivables.
Unless any  such breach  shall have  been  cured within  60 days  following  the
discovery  of such breach  by the Trustee  or receipt by  the Trustee of written
notice from  the  Seller  or  the  Servicer of  such  breach,  the  Seller  will
repurchase  (or cause the Bank  to repurchase) any Receivable  from the Trust in
which the  interests  of the  Certificateholders  are materially  and  adversely
affected  by such breach as of  the first day succeeding the  end of such 60 day
period that is the last day of a Collection Period (or, at the Seller's  option,
the  last day of the first Collection Period following the discovery) at a price
equal to the unpaid principal balance owed by the Obligor plus interest  thereon
at  the respective APR to the last day of the month of repurchase (the "Purchase
Amount"). The repurchase obligation will constitute the sole remedy available to
the Trustee or the Certificateholders for any such uncured breach.
 
    The Loan Sale Agreement will contain similar representations, warranties and
obligations pursuant to  which the Bank  will be obligated  to take the  actions
required  of the Seller as described above. The Trustee will have the ability to
enforce such obligations directly against the Bank in the event that the  Seller
fails to do so.
 
    To  assure  uniform  quality  in servicing  the  Receivables  and  to reduce
administrative costs, the Trustee will appoint the Servicer as custodian of  the
Receivables.
 
    The  Servicer, in its  capacity as custodian, will  hold the Receivables and
all electronic  entries, documents,  instruments and  writings relating  thereto
(each,  a "Receivable  File"), either  directly or  through the  Subservicer, on
behalf of the  Trustee for  the benefit of  Certificateholders. The  Receivables
will  not be stamped or  otherwise marked to reflect  the sale and assignment of
the Receivables to the Trust and  will not be segregated from other  receivables
held  by the Servicer or  the Subservicer. The Seller  will cause the accounting
records and  computer systems  used by  the Seller  as a  master record  of  the
Receivables  conveyed by it  to the Trust to  be marked to  reflect the sale and
assignment of  the  Receivables  to  the Trust,  and  will  file  UCC  financing
statements  reflecting  such sale  and assignment,  the  sale and  assignment of
Receivables from Valley National to the Bank and the sale and assignment of  the
Receivables   from  the  Bank  to   the  Seller  with  appropriate  governmental
authorities. The Obligors under the Receivables will not be notified of the sale
and assignment of the Receivables to the Trust. See "Formation of the Trust" and
"Certain Legal Aspects of the Receivables."
 
ACCOUNTS
 
   
    The Trustee will establish one or more segregated accounts (the  "Collection
Account"),  in  the  name  of  the  Trustee  on  behalf  of  the  Trust  and the
Certificateholders, into  which all  payments made  on or  with respect  to  the
Receivables  will be  deposited. The  Trustee will  also establish  a segregated
account (the "Class  A Distribution  Account"), in the  name of  the Trustee  on
behalf of the Trust and the Class A Certificateholders, and a segregated account
(the  "Class B Distribution Account"),  in the name of  the Trustee on behalf of
the Trust and the Class B Certificateholders, from which all distributions  with
respect  to the Class A Certificates and the Class B Certificates, respectively,
will be  made. The  Servicer will  establish the  Reserve Fund  as a  segregated
account  with  Bankers  Trust Company,  as  collateral  agent on  behalf  of the
Certificateholders (the "Collateral Agent"). The Collection Account, the Class A
Distribution Account, the
    
 
                                       27
<PAGE>
Class B Distribution Account and the  Reserve Fund are collectively referred  to
as  the "Accounts." The Reserve  Fund will be maintained  for the benefit of the
Certificateholders, but will not be an asset of the Trust.
 
   
    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 (other  than the Seller or any affiliate
of the Seller) organized under the laws  of the United States of America or  any
one of the states thereof or the District of Columbia (or any domestic branch of
a  foreign bank), having corporate trust powers  and acting as trustee for funds
deposited in such account, so long as  any of the securities of such  depository
institution  have a credit rating from each  Rating Agency in one of its generic
rating  categories  which  signifies   investment  grade  (an  "Eligible   Trust
Company"). "Eligible Institution" means a depository institution (other than the
Seller  or any affiliate of  the Seller) organized under  the laws of the United
States of America or any one of  the states thereof or the District of  Columbia
(or  any domestic branch of a foreign bank) (i) which has either (A) a long-term
senior unsecured  debt  rating  acceptable  to the  Rating  Agencies  or  (B)  a
short-term  senior  unsecured  debt  rating  or  certificate  of  deposit rating
acceptable to the  Rating Agencies and  (ii) whose deposits  are insured by  the
FDIC.  The Accounts will  be established initially with  the trust department of
the Trustee or, in the case of  the Reserve Fund, with the Collateral Agent.  In
the event that the Trustee ceases to be an Eligible Institution, the Trustee or,
in  the  case of  the  Reserve Fund,  the  Collateral Agent  shall  transfer the
Accounts to an Eligible Institution or Eligible Trust Company.
    
 
   
    Funds in  the Accounts  will be  invested as  provided in  the Agreement  in
Eligible  Investments at the  direction of the  Servicer. "Eligible Investments"
are generally limited to investments acceptable to the Rating Agencies as  being
consistent  with  the  ratings  of the  Certificates.  Eligible  Investments may
include securities or other obligations issued by the Bank or its affiliates  or
trusts  originated  by  the Bank  or  its affiliates.  Eligible  Investments are
limited to obligations or securities that mature not later than the Business Day
before the date  on which the  funds invested in  such Eligible Investments  are
required  to be  withdrawn from  the Accounts. Any  earnings (net  of losses and
investment expenses)  on amounts  on deposit  in the  Accounts (other  than  the
Reserve  Fund)  will  be paid  to  the Servicer  and  will not  be  available to
Certificateholders.
    
 
SERVICING PROCEDURES
 
   
    The Servicer will make reasonable efforts  to collect all payments due  with
respect  to the Receivables and, in a manner consistent with the Agreement, will
continue such collection  procedures as  it follows with  respect to  automotive
retail  installment  sale  contracts  it services.  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,  subject  to certain
limitations contained in the Agreement. Pursuant to the Agreement, the  Servicer
or  the  Trustee shall  inform  the other  party  in writing  promptly  upon the
discovery of the breach by the Servicer of certain covenants made by it. If  the
Servicer  fails to cure the breaches with respect to a Receivable within 60 days
following the discovery of the breach or the receipt by the Trustee of notice of
such breach, the Servicer  is required to purchase  for the Purchase Amount  any
Receivable  in which the interests of  the Certificateholders are materially and
adversely affected by the breach as of the first day succeeding the end of  such
60 day period that is the last day of a Collection Period (or, at the Servicer's
option, the last day of the first Collection Period following the discovery).
    
 
   
    Pursuant  to the Agreement, the Bank, as Servicer, has the right to delegate
any of its responsibilities and obligations as Servicer to any of its affiliates
and to certain third-party service providers  that agree to conduct such  duties
in  accordance with the Agreement.  No such delegation will  relieve the Bank of
any of its obligations as Servicer under the Agreement and the Servicer shall be
responsible for such  functions as if  it alone were  performing such  functions
with  respect to  the Receivables. Pursuant  to the Loan  Purchase and Servicing
Agreement, the  Bank  has  delegated its  responsibilities  and  obligations  as
Servicer  to Valley National,  with respect to  all of the  Receivables that the
Bank has acquired from Valley National and conveyed to the Seller.
    
 
                                       28
<PAGE>
PAYMENTS ON RECEIVABLES
 
   
    The Servicer will deposit all  payments, other than any nonsufficient  funds
charges  and  other  administrative fees  and  similar charges  retained  by the
Servicer as part of its compensation, on Receivables (from whatever source)  and
all  proceeds of  Receivables collected during  each Collection  Period into the
Collection Account within two Business Days of receipt thereof. For purposes  of
the  Agreement, the Servicer  will be deemed  to have received  any amounts with
respect to the Receivables that are  received by the Subservicer, regardless  of
whether such amounts are received by the Subservicer. However, in the event that
the  Servicer satisfies certain requirements for monthly remittances and neither
of the Rating  Agencies, after  10 days prior  notice, shall  have notified  the
Seller,  the Servicer  or the  Trustee in writing  that monthly  deposits by the
Servicer in  and of  itself will  result in  a reduction  or withdrawal  of  the
then-current  ratings  of the  Certificates, then  so  long as  the Bank  is the
Servicer and provided that  (i) there exists no  Event of Servicing  Termination
(as described below) and (ii) each other condition to making monthly deposits as
may  be specified by the Rating Agencies  is satisfied, the Servicer will not be
required to deposit such amounts into the Collection Account until on or  before
the  Business Day  preceding the Distribution  Date. It is  anticipated that the
Bank, as Servicer, will satisfy such  requirements on the Closing Date. In  such
event,  the  Servicer  will  also  deposit  the  aggregate  Purchase  Amount  of
Receivables repurchased by the Seller (or the Bank) or purchased by the Servicer
into the  Collection  Account  on  or before  the  Business  Day  preceding  the
Distribution  Date. Pending deposit into the Collection Account, Collections may
be invested by the Servicer  at its own risk and  for its own benefit, and  will
not be segregated from funds of the Servicer.
    
 
SERVICING COMPENSATION
 
   
    The  Servicer will be entitled to receive  on each Distribution Date, out of
interest collected on or  in respect of the  Receivables, the Servicing Fee  for
the  related Collection Period equal to one-twelfth of the product of 1.00% (the
"Servicing Fee  Rate")  and  the Pool  Balance  as  of the  first  day  of  such
Collection  Period. The Servicing Fee  will be calculated and  paid based upon a
360-day year consisting of twelve 30-day months. The Servicing Fee will be  paid
out  of Interest  Collections from  the Receivables,  prior to  distributions to
Certificateholders.
    
 
    The Servicer will also  collect and retain  any nonsufficient funds  charges
and  other administrative fees or similar charges allowed by applicable law with
respect to the Receivables, and will be entitled to reimbursement from the Trust
for certain expenses. Payments by or on behalf of Obligors will be allocated  to
scheduled  payments  and late  fees  and other  charges  in accordance  with the
Servicer's normal practices and  procedures. In addition,  the Servicer will  be
entitled  to any earnings (net of losses  and investment expenses) on amounts on
deposit in the Accounts (other than the Reserve Fund).
 
    The Servicing Fee will compensate the Servicer for performing the  functions
of  a  third party  servicer of  automotive  receivables as  an agent  for their
beneficial owner, including collecting and  posting all payments, responding  to
inquiries  of Obligors on the  Receivables, investigating delinquencies, sending
payment coupons  to  Obligors,  paying  costs of  disposition  of  defaults  and
policing the collateral. The Servicing Fee also will compensate the Servicer for
administering the Receivables, accounting for Collections and furnishing monthly
and  annual  statements  to  the  Trustee  with  respect  to  distributions  and
generating Federal income tax information. 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
Receivables. The  Servicer will,  and the  Trust will  not, be  responsible  for
paying any compensation to the Subservicer.
 
DISTRIBUTIONS ON CERTIFICATES
 
    DEPOSITS TO COLLECTION ACCOUNT.  On the later of the eighth Business Day and
the eleventh calendar day of each month in which a Distribution Date occurs (the
"Determination  Date"),  the  Servicer  will provide  the  Trustee  with certain
information with  respect  to the  preceding  Collection Period,  including  the
amount  of aggregate  Collections on  the Receivables,  the aggregate  amount of
Liquidated Receivables and the  aggregate Purchase Amount  of Receivables to  be
repurchased by the Seller or to be purchased by the Servicer.
 
                                       29
<PAGE>
    No  later  than  the  Business Day  preceding  each  Distribution  Date, the
Servicer will cause Collections to be deposited into the Collection Account. See
"--Payments on Receivables." "Collections" for any Distribution Date will  equal
the  sum  of  Interest Collections  and  Principal Collections  for  the related
Distribution Date.
 
    "Interest Collections" for any Distribution Date  will equal the sum of  the
following  amounts with  respect to  the preceding  Collection Period:  (i) that
portion of all collections on the  Receivables allocable to interest in  respect
of  such Collection Period; (ii) all proceeds  (other than any proceeds from any
Dealer  reserve)  of  the  liquidation  of  defaulted  Receivables  ("Liquidated
Receivables"),  net of expenses incurred by the Servicer in connection with such
liquidation and any amounts  required by law  to be remitted  to the Obligor  on
such Liquidated Receivables ("Liquidation Proceeds"), to the extent attributable
to  interest  due  thereon,  which  became  Liquidated  Receivables  during such
Collection  Period  in  accordance  with  the  Servicer's  customary   servicing
procedures,  to the extent not included in  clause (i) above; (iii) the Purchase
Amount of each Receivable that  was repurchased by the  Seller (or the Bank)  or
purchased  by  the  Servicer  during  such  Collection  Period,  to  the  extent
attributable to accrued interest  thereon; and (iv)  all monies collected,  from
whatever source (other than any proceeds from any Dealer reserve), in respect of
Liquidated  Receivables during  any Collection  Period following  the Collection
Period in which such Receivable was written  off, net of the sum of any  amounts
expended by the Servicer for the account of the Obligor and any amounts required
by  law to  be remitted  to the Obligor  ("Recoveries"), to  the extent received
during such Collection Period.
 
    "Principal Collections" for any Distribution Date will equal the sum of  the
following  amounts with  respect to  the preceding  Collection Period:  (i) that
portion of all collections on the Receivables allocable to principal in  respect
of  such Collection  Period; (ii) all  Liquidation Proceeds  attributable to the
principal amount of Receivables which became Liquidated Receivables during  such
Collection   Period  in  accordance  with  the  Servicer's  customary  servicing
procedures, to the extent not included  in clause (i) above; (iii) the  Purchase
Amount  of each Receivable repurchased by the  Seller (or the Bank) or purchased
by the Servicer  during such  Collection Period  to the  extent attributable  to
principal;  and  (iv)  partial prepayments  on  Receivables in  respect  of such
Collection Period relating to refunds of extended warranty contract costs or  of
credit  life or disability insurance policy premiums,  but only if such costs or
premiums were financed  by the  respective Obligor and  only to  the extent  not
included in clause (i) above.
 
    Interest  Collections  and Principal  Collections  on any  Distribution Date
shall exclude all payments and proceeds (including Liquidation Proceeds) of  any
Receivables  the Purchase Amount of which has  been included in Collections in a
prior Collection Period.
 
    DEPOSITS TO  THE DISTRIBUTION  ACCOUNTS.   On  each Distribution  Date,  the
Servicer  shall  instruct  the  Trustee  to  make  the  following  deposits  and
distributions, to  the extent  of  Interest Collections  (and,  in the  case  of
shortfalls   occurring  under  clause  (ii)  below   in  the  Class  A  Interest
Distribution, the Class B Percentage of  Principal Collections to the extent  of
such shortfalls):
 
        (i)  to the  Servicer, the Servicing  Fee and all  unpaid Servicing Fees
    from prior Collection Periods (to the extent not retained by the Servicer as
    described under "-Net Deposits" below);
 
        (ii) to  the Class  A  Distribution Account,  after the  application  of
    clause (i), the Class A Interest Distribution; and
 
       (iii)  to  the Class  B Distribution  Account,  after the  application of
    clauses (i) and (ii), the Class B Interest Distribution.
 
    On each Distribution Date, the Servicer  shall instruct the Trustee to  make
the following deposits and distributions, to the extent of Principal Collections
and  Interest Collections remaining  after the application  of clauses (i), (ii)
and (iii) above:
 
        (iv) to  the  Class  A  Distribution  Account,  the  Class  A  Principal
    Distribution;
 
        (v) to the Class B Distribution Account, after the application of clause
    (iv), the Class B Principal Distribution; and
 
                                       30
<PAGE>
        (vi) to the Reserve Fund, any amounts remaining after the application of
    clauses (i) through (v).
 
    To  the extent necessary  to satisfy the  distributions described above, the
Servicer shall  instruct the  Trustee  to withdraw  from  the Reserve  Fund  and
deposit  in the Class A Distribution Account or the Class B Distribution Account
as described below in the following order of priority on each Distribution Date:
 
        (i) an amount equal to the  excess of the Class A Interest  Distribution
    over the sum of Interest Collections and the Class B Percentage of Principal
    Collections will be deposited into the Class A Distribution Account;
 
        (ii)  an amount equal to the excess of the Class B Interest Distribution
    over the portion of Interest Collections remaining after the distribution of
    the Class  A  Interest Distribution  will  be  deposited into  the  Class  B
    Distribution Account;
 
       (iii) an amount equal to the excess of the Class A Principal Distribution
    over the portion of Principal Collections and Interest Collections remaining
    after  the distribution of the Class A Interest Distribution and the Class B
    Interest Distribution  will  be  deposited into  the  Class  A  Distribution
    Account; and
 
        (iv) an amount equal to the excess of the Class B Principal Distribution
    over the portion of Principal Collections and Interest Collections remaining
    after  the distribution  of the Class  A Interest Distribution,  the Class B
    Interest Distribution  and  the  Class  A  Principal  Distribution  will  be
    deposited into the Class B Distribution Account.
 
    On   each  Distribution  Date,  all  amounts  on  deposit  in  the  Class  A
Distribution Account will be distributed  to the Class A Certificateholders  and
all  amounts on deposit in the Class  B Distribution Account will be distributed
to the Class B Certificateholders.
 
    "Class  A  Interest  Carryover  Shortfall"   means,  with  respect  to   any
Distribution  Date, the  excess of  Class A  Monthly Interest  for the preceding
Distribution Date and any  outstanding Class A  Interest Carryover Shortfall  on
such preceding Distribution Date, over the amount in respect of interest that is
actually  deposited  in  the  Class A  Distribution  Account  on  such preceding
Distribution Date,  plus 30  days of  interest  on such  excess, to  the  extent
permitted by law, at the Class A Pass-Through Rate.
 
    "Class  A  Interest Distribution"  means, with  respect to  any Distribution
Date, the sum of  Class A Monthly  Interest for such  Distribution Date and  the
Class A Interest Carryover Shortfall for such Distribution Date.
 
    "Class  A Monthly  Interest" means, with  respect to  any Distribution Date,
one-twelfth (or, in  the case  of the first  Distribution Date  a fraction,  the
numerator  of which is equal to      and the denominator of which is 360) of the
product of the Class A Pass-Through Rate and the Class A Principal Balance as of
the Distribution Date occurring in the preceding Collection Period (after giving
effect to any payments made  on such Distribution Date) or,  in the case of  the
first Distribution Date, the Original Class A Principal Balance.
 
    "Class  A Monthly Principal"  means, with respect  to any Distribution Date,
the Class A Percentage of Principal Collections for such Distribution Date  plus
the  Class A  Percentage of  Realized Losses  with respect  to Receivables which
became Liquidated Receivables during the related Collection Period.
 
    "Class A Principal Balance" equals  the Original Class A Principal  Balance,
as  reduced by all  amounts allocable to  principal on the  Class A Certificates
previously distributed to Class A Certificateholders.
 
    "Class  A  Principal  Carryover  Shortfall"  means,  with  respect  to   any
Distribution  Date, the  excess of Class  A Monthly Principal  for the preceding
Distribution Date and any outstanding  Class A Principal Carryover Shortfall  on
such preceding Distribution Date over the amount in respect of principal that is
actually  deposited  in  the  Class A  Distribution  Account  on  such preceding
Distribution Date.
 
                                       31
<PAGE>
    "Class  A Principal  Distribution" means,  with respect  to any Distribution
Date, the sum of Class  A Monthly Principal for  such Distribution Date and  the
Class  A  Principal Carryover  Shortfall for  such Distribution  Date; provided,
however, that the Class  A Principal Distribution shall  not exceed the Class  A
Principal  Balance immediately prior to such  Distribution Date. In addition, on
the Final Scheduled Distribution Date, the principal required to be deposited in
the Class A Distribution  Account will include the  lesser of (a) any  principal
due  and  remaining unpaid  on  each Receivable  in the  Trust  as of  the Final
Scheduled Maturity  Date  or  (b) the  portion  of  the amount  required  to  be
deposited  under clause (a) above that is  necessary (after giving effect to the
other amounts  to be  deposited in  the  Class A  Distribution Account  on  such
Distribution  Date and allocable  to principal) to reduce  the Class A Principal
Balance to zero.
 
    "Class  B  Interest  Carryover  Shortfall"   means,  with  respect  to   any
Distribution  Date, the  excess of  Class B  Monthly Interest  for the preceding
Distribution Date and any  outstanding Class B  Interest Carryover Shortfall  on
such preceding Distribution Date, over the amount in respect of interest that is
actually  deposited  in  the  Class B  Distribution  Account  on  such preceding
Distribution Date,  plus 30  days of  interest  on such  excess, to  the  extent
permitted by law, at the Class B Pass-Through Rate.
 
    "Class  B  Interest Distribution"  means, with  respect to  any Distribution
Date, the sum of  Class B Monthly  Interest for such  Distribution Date and  the
Class B Interest Carryover Shortfall for such Distribution Date.
 
    "Class  B Monthly  Interest" means, with  respect to  any Distribution Date,
one-twelfth (or, in  the case  of the first  Distribution Date  a fraction,  the
numerator of which is equal to       and the denominator of which is 360) of the
product of the Class B Pass-Through Rate and the Class B Principal Balance as of
the Distribution Date occurring in the preceding Collection Period (after giving
effect  to any payments made  on such Distribution Date) or,  in the case of the
first Distribution Date, the Original Class B Principal Balance.
 
    "Class B Monthly Principal"  means, with respect  to any Distribution  Date,
the  Class B Percentage of Principal Collections for such Distribution Date plus
the Class B  Percentage of  Realized Losses  with respect  to Receivables  which
became Liquidated Receivables during the related Collection Period.
 
    "Class  B Principal Balance" equals the  Original Class B Principal Balance,
as reduced by  all amounts allocable  to principal on  the Class B  Certificates
previously distributed to Class B Certificateholders.
 
    "Class   B  Principal  Carryover  Shortfall"  means,  with  respect  to  any
Distribution Date, the  excess of Class  B Monthly Principal  for the  preceding
Distribution  Date and any outstanding Class  B Principal Carryover Shortfall on
such preceding Distribution Date over the amount in respect of principal that is
actually deposited  in  the  Class  B Distribution  Account  on  such  preceding
Distribution Date.
 
    "Class  B Principal  Distribution" means,  with respect  to any Distribution
Date, the sum of Class  B Monthly Principal for  such Distribution Date and  the
Class  B  Principal Carryover  Shortfall for  such Distribution  Date; PROVIDED,
HOWEVER, that the Class  B Principal Distribution shall  not exceed the Class  B
Principal  Balance immediately prior to such  Distribution Date. In addition, on
the Final Scheduled Distribution Date, the principal required to be  distributed
to  Class B Certificateholders will include the  lesser of (a) any principal due
and remaining unpaid on each Receivable in  the Trust as of the Final  Scheduled
Maturity  Date or (b) the  portion of the amount  required to be deposited under
clause (a) above that is necessary (after giving effect to the other amounts  to
be  deposited in the Class B Distribution  Account on such Distribution Date and
allocable to principal) to reduce the Class B Principal Balance to zero, and, in
the case of clauses  (a) and (b), remaining  after any required distribution  of
the amount described in clause (a) to the Class A Distribution Account.
 
    "Realized Losses" means, for any period, the excess of the principal balance
of  any Liquidated Receivable over Liquidation  Proceeds to the extent allocable
to principal.
 
                                       32
<PAGE>
SUBORDINATION OF THE CLASS B CERTIFICATES
 
    The rights of the Class  B Certificateholders to receive distributions  with
respect  to the Receivables  will be subordinated  to the rights  of the Class A
Certificateholders to the extent described below. This subordination is intended
to enhance the likelihood of timely receipt by Class A Certificateholders of the
full amount of interest and principal required to be paid to them, and to afford
such Class A Certificateholders limited protection against losses in respect  of
the Receivables.
 
    No  interest distribution will be made  to the Class B Certificateholders on
any Distribution Date in respect of  interest until the full amount of  interest
on  the  Class  A  Certificates  payable  on  such  Distribution  Date  has been
distributed to the Class A Certificateholders. No principal distribution will be
made to the Class  B Certificateholders on any  Distribution Date in respect  of
principal  until the  full amount of  interest on  and principal of  the Class A
Certificates  and  interest  on  the  Class  B  Certificates  payable  on   such
Distribution Date has been distributed to the Class A Certificateholders and the
Class B Certificateholders, respectively. Distributions of interest on the Class
B  Certificates, however, to the  extent of collections on  or in respect of the
Receivables allocable to interest  and certain available  amounts on deposit  in
the  Reserve Fund, will not  be subordinated to the  payment of principal of the
Class A Certificates.
 
RESERVE FUND
 
    In the event of delinquencies or  losses on the Receivables, the  protection
afforded  to  the  Class  A  Certificateholders will  be  effected  both  by the
preferential  right  of  the  Class  A  Certificateholders  to  receive  current
distributions  with respect  to the Receivables,  to the  extent described above
under "--Subordination of the Class  B Certificates," prior to any  distribution
being  made on  a Distribution  Date to the  Class B  Certificateholders, and to
receive amounts  on deposit  in the  Reserve  Fund. Amounts  on deposit  in  the
Reserve  Fund will also  be generally available to  cover shortfalls in required
distributions to the Class B  Certificateholders, in respect of interest,  after
payment  of interest on the  Class A Certificates and,  in respect of principal,
after payment  of interest  on and  principal of  the Class  A Certificates  and
interest  on the Class B Certificates. The Reserve Fund will not be a part of or
otherwise includible in the Trust and will be a segregated trust account held by
the Collateral Agent for the benefit of the Certificateholders.
 
   
    The Reserve Fund will be  created with an initial  deposit by the Seller  on
the  Closing Date of an amount equal to  1.50% of the Original Pool Balance, and
will be augmented on  each Distribution Date by  deposit therein of  Collections
remaining  after distribution  of the  Servicing Fee and  amounts to  be paid to
Class A Certificateholders  and Class  B Certificateholders  as described  above
under  "--Distributions on Certificates." Amounts on deposit in the Reserve Fund
will be released to the Seller on each Distribution Date to the extent that  the
amount  on deposit  in the Reserve  Fund exceeds the  Specified Reserve Balance.
Upon any such release to  the Seller of amounts  from the Reserve Fund,  neither
the  Class A Certificateholders nor the Class B Certificateholders will have any
further rights in, or claims to, such amounts.
    
 
   
    "Specified Reserve Balance" with respect to any Distribution Date means  the
greater  of (a) 3.25%  of the sum of  the Class A Principal  Balance and Class B
Principal Balance  on  such  Distribution  Date  (after  giving  effect  to  all
distributions  with respect to the Certificates  to be made on such Distribution
Date), except  that,  if  on  any  Distribution Date  (x)  the  average  of  the
Charge-off Rates for the three preceding Collection Periods exceeds 1.75% or (y)
the  average of the  Delinquency Percentages for  the three preceding Collection
Periods exceeds 1.75%,  then the Specified  Reserve Balance shall  be an  amount
equal  to the greater of 8.00%  of the sum of the  Class A Principal Balance and
the Class B Principal Balance on such Distribution Date (after giving effect  to
all  distributions  with  respect  to  the  Certificates  to  be  made  on  such
Distribution Date) and the amount specified in clause (b) below or (b) 1.00%  of
the sum of the Original Class A Principal Balance and Original Class B Principal
Balance.  In no circumstances will the Seller be required to deposit any amounts
in the Reserve Fund other  than the initial Reserve Fund  deposit to be made  on
the Closing Date.
    
 
   
    The  "Charge-off Rate"  with respect to  a Collection Period  will equal the
Aggregate Net Losses with respect to the Receivables expressed, on an annualized
basis, as a percentage of the average of (x) the Pool Balance on the last day of
the immediately preceding Collection Period and (y) the Pool Balance on the last
day in such  Collection Period.  The "Aggregate Net  Losses" with  respect to  a
Collection Period will equal the
    
 
                                       33
<PAGE>
   
aggregate  principal  balance of  all Receivables  newly designated  during such
Collection Period as Liquidated Receivables minus Liquidation Proceeds collected
during such Collection Period with respect to all Liquidated Receivables and any
Recoveries collected during such Collection Period. The "Delinquency Percentage"
with respect to a Collection Period will equal the ratio of (a) the  outstanding
principal  balance of the  Receivables 60 days or  more delinquent (which amount
shall include  Receivables  in  respect  of Financed  Vehicles  that  have  been
repossessed but not yet sold or otherwise liquidated) as of the last day of such
Collection   Period,  determined  in  accordance   with  the  Servicer's  normal
practices, divided by (b) the  outstanding principal balance of all  Receivables
on the last day of such Collection Period.
    
 
    Amounts  held from time to time in the Reserve Fund will continue to be held
for the  benefit of  the  Certificateholders and  may  be invested  in  Eligible
Investments.  Any loss on such  investment will be charged  to the Reserve Fund.
Any investment earnings (net of losses) will be paid to the Seller.
 
    The time necessary for the Reserve Fund to reach and maintain the  Specified
Reserve  Balance at any time after the date of issuance of the Certificates will
be affected  by the  delinquency, credit  loss and  repossession and  prepayment
experience of the Receivables and, therefore, cannot be accurately predicted.
 
    If on any Distribution Date the protection afforded the Class A Certificates
by  the Class B Certificates  and by the Reserve Fund  is exhausted, the Class A
Certificateholders will directly bear the risks associated with ownership of the
Receivables. If on any Distribution Date amounts on deposit in the Reserve  Fund
have  been depleted,  the protection  afforded the  Class B  Certificates by the
Reserve Fund will be exhausted and the Class B Certificateholders will  directly
bear the risks associated with ownership of the Receivables.
 
    None  of  the Class  B Certificateholders,  the  Trustee, the  Servicer, the
Subservicer or  the Seller  will  be required  to  refund any  amounts  properly
distributed  or paid to them,  whether or not there  are sufficient funds on any
subsequent  Distribution  Date  to  make  full  distributions  to  the  Class  A
Certificateholders.
 
NET DEPOSITS
 
    As  an administrative convenience, unless the  Servicer is required to remit
Collections within two Business  Days of receipt thereof,  the Servicer will  be
permitted  to make the deposit  of Collections and Purchase  Amounts for or with
respect to the Collection Period net of distributions to be made to the Servicer
with respect to the  Collection Period. The Servicer,  however, will account  to
the  Trustee and  the Certificateholders as  if all  deposits, distributions and
transfers were made individually.
 
STATEMENTS TO CERTIFICATEHOLDERS
 
    On each Distribution Date, the  Trustee will include with each  distribution
to  each Class A Certificateholder and Class B Certificateholder as of the close
of business on the related Record Date  (which shall be Cede as the nominee  for
DTC  unless Definitive Certificates  are issued under  the limited circumstances
described herein) a statement prepared  by the Servicer (the "Distribution  Date
Statement"),  setting forth with respect to the related Collection Period, among
other things, the following information:
 
        (i) the amount of the distribution allocable to principal of the Class A
    Certificates and the Class B Certificates;
 
        (ii) the amount of the distribution allocable to interest on the Class A
    Certificates and the Class B Certificates;
 
       (iii) the Pool Balance  as of the  close of business on  the last day  of
    such Collection Period;
 
        (iv)  the amount of the Servicing Fee  paid to the Servicer with respect
    to such Collection Period and the Class A Percentage and Class B  Percentage
    of  the Servicing Fee paid  to the Servicer with  respect to such Collection
    Period;
 
        (v) the amount  of any  Class A  Interest Carryover  Shortfall, Class  A
    Principal  Carryover  Shortfall, Class  B  Interest Carryover  Shortfall and
    Class B Principal Carryover Shortfall  on the Distribution Date  immediately
    following  such Collection Period and the  change in such amounts from those
    with respect to the immediately preceding Distribution Date;
 
                                       34
<PAGE>
        (vi) the Class  A Pool Factor  and the Class  B Pool Factor  as of  such
    Distribution  Date, after giving  effect to payments  allocated to principal
    reported under clause (i) above;
 
       (vii) the  amount of  the aggregate  Realized Losses,  if any,  for  such
    Collection Period;
 
      (viii)  the aggregate principal balance of all Receivables which were more
    than 60 days delinquent as of the close of business on the last day of  such
    Collection Period;
 
        (ix)  the amount  on deposit  in the  Reserve Fund  on such Distribution
    Date, after giving effect to distributions made on such Distribution Date;
 
        (x) the Class A Principal Balance  and the Class B Principal Balance  as
    of  such Distribution  Date, after  giving effect  to payments  allocated to
    principal reported under clause (i) above;
 
        (xi)   the   amount   otherwise    distributable   to   the   Class    B
    Certificateholders    that   is   being   distributed   to   the   Class   A
    Certificateholders on such Distribution Date; and
 
       (xii) the aggregate  Purchase Amount  of Receivables  repurchased by  the
    Seller or purchased by the Servicer with respect to such Collection Period.
 
    Each  amount set  forth pursuant  to clauses (i),  (ii), (iv)  and (v) above
shall be  expressed in  the  aggregate and  as a  dollar  amount per  $1,000  of
original  denomination  of  a  Certificate. Copies  of  such  statements  may be
obtained by Certificateholders by a request in writing addressed to the Trustee.
In addition, within  the prescribed period  of time for  tax reporting  purposes
after  the  end of  each calendar  year during  the term  of the  Agreement, the
Trustee will mail to each person who at any time during such calendar year shall
have been a  Certificateholder a  statement containing  the sum  of the  amounts
described  in clauses  (i), (ii), (iv)  and (v)  above for the  purposes of such
Certificateholder's preparation  of federal  income  tax returns.  See  "Federal
Income Tax Consequences--Information Reporting and Backup Withholding."
 
EVIDENCE AS TO COMPLIANCE
 
   
    The  Agreement will  provide that a  firm of  independent public accountants
will furnish to the Trustee one or more reports expressing a summary of findings
regarding the  Servicer's compliance  with the  Agreement during  the  preceding
calendar  year (or, in  the case of the  first such report,  the period from the
Closing Date to December 31, 1996).
    
 
   
    The Agreement will  also provide  for delivery to  the Trustee  concurrently
with the delivery of the reports referred to above of a certificate signed by an
officer  of the Servicer stating that the Servicer has fulfilled its obligations
under the Agreement throughout the preceding twelve months ended December 31 (or
in the case of the first such  certificate, the period from the Closing Date  to
December  31, 1996) or,  if there has been  a default in  the fulfillment of any
such obligation, describing each such default.  The Servicer has agreed to  give
the  Trustee  notice  of  certain  Events  of  Servicing  Termination  under the
Agreement.
    
 
    Copies  of   such   statements  and   certificates   may  be   obtained   by
Certificateholders  by a request  in writing addressed to  the Trustee. See "The
Certificates--The Trustee."
 
CERTAIN MATTERS REGARDING THE SERVICER
 
    The Agreement  will  provide that  the  Servicer  may not  resign  from  its
obligations  and duties as Servicer thereunder, except upon a determination that
the Servicer's  performance  of  such  duties is  no  longer  permissible  under
applicable  law or  if such resignation  is required  by regulatory authorities.
Such resignation will become effective on  the earlier of the date the  Servicer
is required by regulatory authorities to resign or the date on which the Trustee
or  a successor  servicer has assumed  the Servicer's  servicing obligations and
duties under the Agreement.
 
    The Agreement will further provide that neither the Servicer nor any of  its
directors,  officers, employees, and agents shall  be under any liability to the
Trust or the  Certificateholders for taking  any action or  for refraining  from
taking  any  action  pursuant  to  the 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 its duties or
by
 
                                       35
<PAGE>
reason of  reckless  disregard of  its  obligations and  duties  thereunder.  In
addition, the Agreement will provide that the Servicer is under no obligation to
appear  in,  prosecute or  defend any  legal  action that  is incidental  to its
servicing responsibilities under  the Agreement  and that, in  its opinion,  may
cause it to incur any expense or liability.
 
    Under  the circumstances specified  in the Agreement,  any entity into which
the Servicer may  be merged or  consolidated, or any  entity resulting from  any
merger  or  consolidation  to which  the  Servicer  is a  party,  or  any entity
succeeding to the business of the Servicer, which corporation or other entity in
each of the foregoing cases assumes the obligations of the Servicer, will be the
successor to the Servicer under the Agreement.
 
    The Servicer may appoint a subservicer to perform all or any portion of  its
obligations  under the Agreement;  however, the Servicer  shall remain obligated
and be  liable to  the Trust,  the Trustee  and the  Certificateholders for  the
servicing  and administering  of the Receivables  as if the  Servicer alone were
servicing and administering the Receivables.
 
EVENTS OF SERVICING TERMINATION
 
    "Events of Servicing Termination"  under the Agreement  will consist of  (i)
any  failure by the Servicer to deliver to the Trustee for deposit in any of the
Accounts any required payment or to direct the Trustee or the Collateral  Agent,
as applicable, to make any required distributions therefrom, that shall continue
unremedied  for  five Business  Days  after written  notice  of such  failure is
received  by  the  Servicer  from  the  Trustee  or  the  Collateral  Agent,  as
applicable, or after discovery of such failure by the Servicer; (ii) any failure
by  the Servicer duly  to observe or  perform in any  material respect any other
covenant or agreement in  the Agreement which  failure materially and  adversely
affects  the rights of Certificateholders and  which continues unremedied for 60
days after the giving of written notice  of such failure (1) to the Servicer  by
the  Trustee  or  (2)  to  the  Servicer  and  to  the  Trustee  by  holders  of
Certificates, evidencing  not  less  than 25%  aggregate  outstanding  principal
balance of the Class A Certificates and Class B Certificates taken together as a
single  Class (or  such longer  period, not  in excess  of 120  days, as  may be
reasonably necessary  to remedy  such  default; provided  that such  default  is
capable  of  remedy  within 120  days  and  the Servicer  delivers  an officer's
certificate to the Trustee to  such effect and to  the effect that the  Servicer
has  commenced, or will promptly commence,  and diligently pursue all reasonable
efforts to  remedy  such  default);  and (iii)  certain  events  of  insolvency,
receivership,  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,
receivership or similar proceedings, or inability to pay its obligations.
 
    If an  Event of  Servicing  Termination occurs,  the  Trustee will  have  no
obligation  to notify Certificateholders of  such event prior to  the end of any
cure period described above.
 
RIGHTS UPON AN EVENT OF SERVICING TERMINATION
 
    As long as an Event of Servicing Termination remains unremedied, the Trustee
or the  holders of  Certificates evidencing  not  less than  a majority  of  the
aggregate  outstanding principal  balance of  the Class  A Certificates  and the
Class  B  Certificates  taken   together  as  a   single  Class  may   terminate
substantially  all of the Servicer's rights and obligations under the Agreement,
whereupon the Trustee  or a  successor Servicer  appointed by  the Trustee  will
succeed  to all  the responsibilities,  duties and  liabilities of  the Servicer
under the Agreement. Thereafter, the successor Servicer will be entitled to  the
compensation  otherwise payable to  the Servicer. If,  however, a conservator or
receiver has  been  appointed  for  the Servicer,  and  no  Event  of  Servicing
Termination  other  than  such  appointment has  occurred,  such  conservator or
receiver may have  the power to  prevent the Trustee  or the  Certificateholders
from  terminating  substantially all  of the  Servicer's rights  and obligations
under the  Agreement. In  the event  that the  Trustee is  unwilling or  legally
unable  so to  act, the Trustee  may appoint,  or petition a  court of competent
jurisdiction for the appointment  of a successor  with a net  worth of at  least
$50,000,000  and  whose regular  business includes  the servicing  of automobile
receivables. In  no event  may the  servicing compensation  to be  paid to  such
successor  be greater  than the servicing  compensation payable  to the Servicer
under the Agreement.
 
                                       36
<PAGE>
WAIVER OF PAST DEFAULTS
 
    The holders  of Certificates  evidencing not  less than  a majority  of  the
aggregate  outstanding principal balance of the Class A Certificates and Class B
Certificates taken together as a single Class, in the case of any default  which
does  not adversely affect the Trustee may, on behalf of all Certificateholders,
waive any default by  the Servicer in the  performance of its obligations  under
the  Agreement and  its consequences,  except a  default in  making any required
deposits to  or  payments  from any  of  the  Accounts in  accordance  with  the
Agreement.  No  such waiver  shall  impair the  Certificateholders'  rights with
respect to subsequent defaults.
 
AMENDMENT
 
    The Agreement may be  amended by the Seller,  the Servicer and the  Trustee,
without  the consent of any of the  Certificateholders, to cure any ambiguity or
defect, to correct  or supplement any  provision therein or  for the purpose  of
adding  any provision  to or changing  in any  manner or eliminating  any of the
provisions of  the  Agreement, or  of  modifying in  any  manner the  rights  of
Certificateholders;  provided,  that such  action will  not,  in the  opinion of
counsel reasonably satisfactory to the Trustee, materially and adversely  affect
the interest of any Certificateholder.
 
    The  Agreement  also may  be amended  by  the Seller,  the Servicer  and the
Trustee, with the  consent of the  holders of Certificates  evidencing not  less
than  a majority of the  aggregate outstanding principal balance  of the Class A
Certificates and the Class B Certificates taken together as a single Class,  for
the purpose of adding any provisions to or changing in any manner or eliminating
any  of the provisions of the Agreement or of modifying in any manner the rights
of the Certificateholders;  provided, however,  that no such  amendment may  (i)
increase  or reduce  in any  manner the  amount of,  or accelerate  or delay the
timing of,  collections of  payments on  Receivables or  distributions that  are
required  to be made  on any Certificate,  without the consent  of all adversely
affected Certificateholders  or  (ii) reduce  the  percentage of  the  aggregate
outstanding  principal balance  of the  Certificates, the  holders of  which are
required  to  consent  to  any  such  amendment,  without  the  consent  of  all
Certificateholders affected thereby.
 
LIST OF CERTIFICATEHOLDERS
 
    Upon  written  request of  the  Servicer, the  Trustee  will provide  to the
Servicer within  15 days  after receipt  of such  request a  list of  names  and
addresses of all Certificateholders of record as of the most recent Record Date.
Upon  written request by holders of  Certificates of either Class evidencing not
less that  25% of  the voting  interests thereof,  and upon  compliance by  such
Certificateholders  with certain provisions  of the Agreement,  the Trustee will
afford such Certificateholders access during business hours to the most  current
list   of   Certificateholders  for   purposes   of  communicating   with  other
Certificateholders with respect to their rights under the Agreement.
 
    The Agreement will not provide for  holding any annual or other meetings  of
Certificateholders.
 
TERMINATION
 
    The  obligations  of the  Seller,  the Servicer  and  the Trustee  under the
Agreement will, except with respect to certain reporting requirements, terminate
upon the earliest  of (i)  the Distribution  Date next  succeeding the  Seller's
purchase   of   the   Receivables,   as  described   below,   (ii)   payment  to
Certificateholders of all amounts  required to be paid  to them pursuant to  the
Agreement and (iii) the Distribution Date next succeeding the month which is six
months  after the maturity or  other liquidation of the  last Receivable and the
disposition of any amounts received  upon liquidation of any property  remaining
in the Trust (including any Liquidated Receivables) in accordance with the terms
and priorities set forth in the Agreement.
 
    The  Seller will  be permitted, at  its option,  in the event  that the Pool
Balance as of the first day of a Collection Period has declined to 5% or less of
the Original Pool Balance, to purchase from the Trust, on any Distribution  Date
occurring  in a subsequent  Collection Period, all  remaining Receivables in the
Trust at a purchase price equal to the sum of the Class A Principal Balance  and
the  Class B  Principal Balance  plus accrued  and unpaid  interest thereon. The
exercise of this right will effect an early retirement of the Certificates.
 
                                       37
<PAGE>
    The Trustee will  give written notice  of termination of  the Trust to  each
Certificateholder  of record.  The final  distribution to  any Certificateholder
will be made only  upon surrender and  cancellation of such  Certificateholder's
Certificate  (whether  a  Definitive  Certificate  or  the  physical certificate
representing the Certificates) at the office or agency of the Trustee  specified
in  the  notice of  termination. Any  funds  remaining in  the Trust,  after the
Trustee has  taken  certain measures  to  locate a  Certificateholder  and  such
measures have failed, will be distributed to the Seller or as otherwise provided
in the Agreement.
 
DUTIES OF THE TRUSTEE
 
    The  Trustee will make no representations  as to the validity or sufficiency
of the Agreement, the Certificates (other than the execution and  authentication
of  the Certificates), the Receivables or any related documents, and will not be
accountable for the  use or application  by the  Seller or the  Servicer of  any
funds  paid to the Seller or the Servicer  in respect of the Certificates or the
Receivables, or the investment of any monies by the Servicer before such  monies
are  deposited into the  Collection Account. The  Trustee will not independently
verify the Receivables. If no Event of Servicing Termination has occurred and is
continuing,  the  Trustee  will  be  required  to  perform  only  those   duties
specifically  required of  it under the  Agreement. Generally,  those duties are
limited to the receipt of the various certificates, reports or other instruments
required to be furnished to  the Trustee under the  Agreement, in which case  it
will  only be required to examine them  to determine whether they conform to the
requirements of the Agreement. The Trustee will not be charged with knowledge of
a failure  by the  Servicer to  perform  its duties  under the  Agreement  which
failure  constitutes  an Event  of  Servicing Termination  unless  a responsible
officer of the Trustee obtains actual knowledge of such failure as specified  in
the Agreement.
 
    The  Trustee will be  under no obligation  to exercise any  of the rights or
powers vested in it  by the Agreement  or to make  any investigation of  matters
arising  thereunder or to institute, conduct or defend any litigation thereunder
or in  relation  thereto at  the  request, order  or  direction of  any  of  the
Certificateholders,  unless  such  Certificateholders have  offered  the Trustee
reasonable security or indemnity satisfactory to it against the costs,  expenses
and   liabilities  which  may  be  incurred  therein  or  thereby.  No  Class  A
Certificateholder or Class  B Certificateholder  will have any  right under  the
Agreement to institute any proceeding with respect to the Agreement, unless such
holder  has given the Trustee written notice of default and unless, with respect
to the Class A Certificates, the holders of Class A Certificates evidencing  not
less than a majority of the aggregate outstanding principal balance of the Class
A  Certificates or,  with respect  to the Class  B Certificates,  the holders of
Class B  Certificates evidencing  not  less than  a  majority of  the  aggregate
outstanding  principal balance of the Class  B Certificates, have made a written
request to the Trustee to institute such  proceeding in its own name as  Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the Trustee
for 30 days has neglected or refused to institute any such proceedings.
 
THE TRUSTEE
 
   
    Bankers  Trust Company, a New York  banking corporation, will act as Trustee
under the Agreement. The Trustee, in  its individual capacity or otherwise,  and
any  of its affiliates, may hold Certificates  in their own names or as pledgee.
In addition,  for the  purpose  of meeting  the  legal requirements  of  certain
jurisdictions,  the  Servicer  and  the  Trustee,  acting  jointly  (or  in some
instances,  the  Trustee,  acting  alone),  will  have  the  power  to   appoint
co-trustees  or separate trustees of all or any  part of the Trust. In the event
of such appointment,  all rights,  powers, duties and  obligations conferred  or
imposed  upon the Trustee by the Agreement will be conferred or imposed upon the
Trustee and such co-trustee or separate trustee jointly, or, in any jurisdiction
where the Trustee is incompetent or unqualified to perform certain acts,  singly
upon  such co-trustee  or separate trustee  who shall exercise  and perform such
rights, powers, duties and obligations solely at the direction of the Trustee.
    
 
    The Trustee may  resign at any  time, in  which event the  Servicer will  be
obligated  to  appoint a  successor trustee.  The Servicer  may also  remove the
Trustee if the Trustee ceases to be eligible to serve, becomes legally unable to
act, is adjudged insolvent or is placed in receivership or similar  proceedings.
In  such circumstances,  the Servicer will  be obligated to  appoint a successor
trustee. However, any such resignation or removal of the Trustee and appointment
of a  successor  trustee will  not  become  effective until  acceptance  of  the
appointment by the successor trustee.
 
                                       38
<PAGE>
    The  Agreement will provide  that the Servicer will  pay the Trustee's fees.
The  Agreement  will  also  provide  that  the  Trustee  will  be  entitled   to
indemnification  by the Seller for, and will be held harmless against, any loss,
liability or expense incurred  by the Trustee not  resulting from the  Trustee's
own  willful  misfeasance,  bad  faith or  negligence.  Indemnification  will be
unavailable to  the Trustee  to the  extent  that any  such loss,  liability  or
expense  results  from  a breach  of  any  of the  Trustee's  representations or
warranties set forth in  the Agreement, and  for any tax,  other than those  for
which the Seller or the Servicer is required to indemnify the Trustee.
 
   
    The  Trustee's Corporate  Trust Office  is located  at 4  Albany Street, New
York, New  York 10006.  The  Seller, the  Servicer,  the Subservicer  and  their
respective  affiliates may have other banking relationships with the Trustee and
its affiliates in the ordinary course of their business.
    
 
                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES
 
RIGHTS IN THE RECEIVABLES
 
    The Receivables  are "chattel  paper" as  defined in  the Ohio  UCC and  the
Arizona  UCC. Pursuant to the UCC, for most purposes, a sale of chattel paper is
treated in a  manner similar to  a transaction creating  a security interest  in
chattel  paper. The  Seller will  cause appropriate  financing statements  to be
filed with the appropriate  governmental authorities in the  States of Ohio  and
Arizona  to  perfect  the  interest  of  the  Trustee  in  its  purchase  of the
Receivables from the Seller,  in the Seller's purchase  of the Receivables  from
the Bank and the Bank's purchase of Receivables from Valley National.
 
    Pursuant  to the Agreement,  the Servicer will  hold the Receivables, either
directly or through the Subservicer, as custodian for the Trustee following  the
sale  and assignment of the Receivables to  the Trust. The Seller will take such
action as is required to perfect the  rights of the Trustee in the  Receivables.
The  Receivables will not be segregated, stamped or otherwise marked to indicate
that they have been  sold to the Trust.  If, through inadvertence or  otherwise,
another  party purchases (or  takes a security interest  in) the Receivables for
new value  in  the ordinary  course  of business  and  takes possession  of  the
Receivables  without actual knowledge of the Trust's interest, the purchaser (or
secured party)  will acquire  an interest  in the  Receivables superior  to  the
interest of the Trust.
 
    Under  the Agreement, the  Servicer will be  obligated from time  to time to
take such actions as are necessary  to protect and perfect the Trust's  interest
in the Receivables and their proceeds.
 
SECURITY INTERESTS IN THE FINANCED VEHICLES
 
    Generally, retail motor vehicle loans such as the Receivables evidence loans
to  obligors to  finance the  purchase of  such motor  vehicles. The  loans also
constitute personal property security agreements and include grants of  security
interests  in the  vehicles under the  UCC. Perfection of  security interests in
motor vehicles is generally governed by  the motor vehicle registration laws  of
the  state in which the vehicle is located.  In Arizona and most other states, a
security interest in the vehicle is perfected by notation of the secured party's
lien on the vehicle's certificate of title.
 
    The Bank's  and Valley  National's practice  is to  take such  action as  is
required in order to perfect their security interest in a Financed Vehicle under
the laws of the jurisdiction in which the Financed Vehicle is registered. If the
Bank  or Valley National, because of clerical  error or otherwise, has failed to
take such  action  with respect  to  a Financed  Vehicle,  it will  not  have  a
perfected  security interest in  the Financed Vehicle  and its security interest
may be subordinate to the interests  of, among others, subsequent purchasers  of
the  Financed Vehicle that  give value without  notice of the  Bank's and Valley
National's security interest and to whom a certificate of ownership is issued in
such purchaser's name, holders of  perfected security interests in the  Financed
Vehicle,  and the  trustee in  bankruptcy of the  Obligor. The  Bank's or Valley
National's security interest may  also be subordinate to  such third parties  in
the  event of fraud or  forgery by the Obligor  or administrative error by state
recording officials or in the circumstances noted below. As described more fully
below, the Seller will warrant in the  Agreement (and will have assigned to  the
Trust  such  warranty made  by  the Bank  in the  Loan  Sale Agreement)  that an
enforceable first priority perfected security
 
                                       39
<PAGE>
interest with respect  to each  Financed Vehicle on  the Closing  Date has  been
created  in favor of  either the Bank or  Valley National and  the Seller or the
Bank will be required to  repurchase the related Receivable  in the event of  an
uncured breach of such warranty.
 
   
    Pursuant  to the Loan Purchase and Servicing Agreement, Valley National will
assign its security interest in any  Financed Vehicles, along with the sale  and
assignment  of the  related Receivables  to the  Bank and  pursuant to  the Loan
Purchase Agreement, the Bank will assign  its security interest in the  Financed
Vehicles,  along with the sale and assignment  of the related Receivables to the
Seller. Pursuant to the Agreement, the Seller will assign its security interests
in the Financed  Vehicles, along  with the sale  and assignment  of the  related
Receivables,  to the Trust, and the Servicer will hold the certificates of title
or ownership or other documents evidencing the notation of Valley National's  or
the  Bank's  lien on  the  certificate of  title  or ownership  relating  to the
Financed Vehicles, either directly or through the Subservicer, as custodian  for
the  Trustee following such sale and  assignment. The certificates of title will
not be endorsed or otherwise amended to identify the Trust or Trustee as the new
secured party,  however,  because  of  the  administrative  burden  and  expense
involved.
    
 
    In  Arizona and most other states, an assignment of a security interest in a
Financed Vehicle  along  with the  applicable  Receivable is  effective  without
amendment  of any lien noted  on a vehicle's certificate  of title or ownership,
and the assignee succeeds thereby to the assignor's rights as secured party.  In
Arizona and most other states, in the absence of fraud or forgery by the vehicle
owner  or of fraud, forgery, negligence or error by Valley National, the Bank or
the Seller or administrative error by  state or local agencies, the notation  of
Valley  National's or the Bank's lien on  the certificates of title or ownership
and/or possession of such certificates with such notation will be sufficient  to
protect  the Trust  against the  rights of  subsequent purchasers  of a Financed
Vehicle or  subsequent  lenders who  take  a  security interest  in  a  Financed
Vehicle.  There exists a risk, however, in  not identifying the Trust or Trustee
as the new secured party on the certificate of title that the security  interest
of  the Trust or the Trustee may not  be enforceable. In the event the Trust has
failed to  obtain  or maintain  a  perfected  security interest  in  a  Financed
Vehicle,  its  security  interest  would  be  subordinate  to,  among  others, a
bankruptcy trustee  of  the Obligor,  a  subsequent purchaser  of  the  Financed
Vehicle or a holder of a perfected security interest.
 
    The  Seller will warrant in the Agreement  as to each Receivable conveyed by
it to the Trust  that, on the Closing  Date, the Bank or  Valley National has  a
valid,  subsisting and enforceable first priority perfected security interest in
the Financed Vehicle securing the  Receivable (subject to administrative  delays
and  clerical errors on the part of  the applicable government agency and to any
statutory or other lien arising by operation of law after the Closing Date which
is prior to such security interest) and such security interest has been assigned
to the Seller and will be assigned by the Seller to the Trustee for the  benefit
of  the Certificateholders. In the event of  an uncured breach of such warranty,
the Seller will be required to repurchase (or cause the Bank to repurchase) such
Receivable for its Purchase Amount.  This repurchase obligation will  constitute
the  sole remedy available to the  Trust, the Trustee and the Certificateholders
for such  breach.  The  Seller's  warranties  with  respect  to  perfection  and
enforceability  of  a security  interest in  a Financed  Vehicle will  not cover
statutory or other  liens arising  after the Closing  Date by  operation of  law
which  have priority  over such  security interest.  Accordingly, any  such lien
would not by  itself give rise  to a repurchase  obligation on the  part of  the
Seller (or the Bank).
 
    In  the event that an Obligor moves to a state other than the state in which
the Financed Vehicle is registered, under the laws of Arizona and most states, a
perfected security interest in a motor  vehicle continues for four months  after
such  relocation  and  thereafter,  in most  instances,  until  the  Obligor re-
registers the motor vehicle in  the new state, but in  any event not beyond  the
surrender  of  the certificate.  A  majority of  states  require surrender  of a
certificate of title to re-register a  motor vehicle and require that notice  of
such surrender be given to each secured party noted on the certificate of title.
In those states that require a secured party take possession of a certificate of
title  to perfect  a security  interest, the  secured party  would learn  of the
re-registration through the request from the Obligor to surrender possession  of
the  certificate of title. In those states  that require a secured party to note
its lien on a  certificate of title  to perfect a security  interest but do  not
require possession of the certificate of title, the secured party would learn of
the
 
                                       40
<PAGE>
   
re-registration  through notification  from the  applicable state  department of
motor  vehicles  that  the  certificate  of  title  had  been  surrendered.  The
requirements that a certificate of title be surrendered and that notices of such
surrender be given to each secured party also apply to re-registrations effected
following a sale of a motor vehicle. The Bank or Valley National would therefore
have  the opportunity to re-perfect its  security interest in a Financed Vehicle
in the state of re-registration following relocation of the Obligor and would be
able to require satisfaction of the  related Receivable following a sale of  the
Financed  Vehicle. 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  motor vehicle loans, the  Servicer takes steps  to
effect  re-perfection upon receipt  of notice of  re-registration or information
from the Obligor  as to relocation.  However, there  is a risk  that an  Obligor
could relocate without notification to the Servicer, then file a false affidavit
with  the new  state to cause  a new certificate  of title to  be issued without
notation of the Bank's or Valley National's lien.
    
 
    Under the laws of  Arizona and many other  states, certain possessory  liens
for  repairs performed  on or storage  of a  motor vehicle and  liens for unpaid
taxes as well  as certain  rights arising  from the use  of a  motor vehicle  in
connection  with illegal activities, may take priority over a perfected security
interest in the motor vehicle. The Seller will warrant in the Agreement that, as
of the Closing Date, the Seller has not received notice that any such liens  are
pending.  In the  event of a  breach of such  warranty which has  a material and
adverse  effect  on   the  interests  of   the  Trust,  the   Trustee  and   the
Certificateholders, the Seller will be required to repurchase (or cause the Bank
to  repurchase) the  Receivable secured by  the Financed  Vehicle involved. This
repurchase obligation will constitute  the sole remedy  available to the  Trust,
the Trustee and the Certificateholders for such breach. Any liens for repairs or
taxes arising at any time after the Closing Date during the term of a Receivable
would not give rise to a repurchase obligation on the part of the Seller (or the
Bank).
 
REPOSSESSION
 
    In  the event of a default by an Obligor, the holder of a Receivable has all
the remedies of a secured party under the Arizona UCC, except where specifically
limited by other  state laws or  by contract.  The remedies of  a secured  party
under  the Arizona UCC include the right  to repossession by means of self-help,
unless such means would constitute a breach of the peace. Self-help repossession
is the method employed  by the Bank  and Valley National in  most cases, and  is
accomplished  simply by taking possession of the motor vehicle. Generally, where
the obligor objects or raises a defense  to repossession, a court order must  be
obtained  from the appropriate  state court and  the motor vehicle  must then be
repossessed in accordance  with that  order. In  the event  of a  default by  an
obligor,  Arizona  and many  jurisdictions require  that,  absent a  waiver, the
obligor be notified of the  default and be given a  time period within which  he
may  cure the default prior to repossession except such notice need not be given
in emergency situations pursuant to an order from the appropriate state court.
 
NOTICE OF SALE; REDEMPTION RIGHTS
 
    The Arizona 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, in
most cases,  reasonable expenses  for repossessing,  holding and  preparing  the
collateral   for  disposition  and   arranging  for  its   sale  plus,  in  some
jurisdictions, reasonable attorneys' fees. In  some states, the obligor has  the
right,  prior to actual sale, to reinstatement of the original loan terms and to
return of the  collateral by payment  of delinquent installments  of the  unpaid
balance.
 
DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS
 
    The  proceeds of resale of Financed Vehicles generally will be applied first
to the expenses of repossession and resale  and then to the satisfaction of  the
indebtedness on the related Receivable. While some states impose prohibitions or
limitations on deficiency judgments if the net proceeds from resale do not cover
the  full amount  of the  indebtedness, a deficiency  judgment can  be sought in
Arizona and those states that do not prohibit or limit such judgments. Any  such
deficiency    judgment   would    be   a    personal   judgment    against   the
 
                                       41
<PAGE>
Obligor for the shortfall,  however, a defaulting Obligor  may have very  little
capital  or sources of income  available following repossession. Other statutory
provisions, including state and  federal bankruptcy laws,  may interfere with  a
lender's  ability to enforce a deficiency judgment  or to collect a debt owed or
realize upon collateral. 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 or not paid at all.
 
    Occasionally, after resale of a repossessed motor vehicle and payment of all
expenses  and  indebtedness, there  is a  surplus  of funds.  In that  case, the
Arizona UCC requires the secured party to remit the surplus to any other  holder
of  a lien with respect to the motor vehicle or, if no such lienholder exists or
funds remain after paying such other lienholder, to the Obligor.
 
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, Z and AA,
and  other similar acts and regulations, state adoptions of the Uniform Consumer
Credit Code and other  similar laws, including the  Arizona Consumer Fraud  Act,
Title  6 of the Arizona Revised Statutes  and state usury laws. Also, state laws
impose  other  restrictions  on  consumer  transactions,  may  require  contract
disclosures  in addition to those  required under Federal law  and may limit the
remedies available in  the event of  default by an  Obligor. These  requirements
impose  specific statutory  liabilities upon creditors  who fail  to comply with
their provisions where applicable.  In most cases,  this liability could  affect
the  ability of an assignee, such as the Trust, to enforce secured loans such as
the Receivables.
 
    The FTC's  holder-in-due-course rule  (the  "FTC Rule")  has the  effect  of
subjecting  a seller  of motor vehicles  (and certain related  lenders and their
assignees) in a consumer  credit transaction and any  assignee of the seller  to
all  claims and  defenses which the  purchaser could assert  against the seller.
Liability under the FTC  Rule is limited  to the amounts  paid by the  purchaser
under the contract, and the holder of the contract may also be unable to collect
any  balance remaining due  thereunder from the  purchaser. The FTC  Rule may be
duplicated by state statutes or the common law in certain states. Although  none
of  Valley National, the  Bank or the Seller  is a seller  of motor vehicles and
they are  not  subject to  the  jurisdiction of  the  FTC, the  loan  agreements
evidencing  the Receivables contain provisions which contractually apply the FTC
Rule. Accordingly, Valley  National, the  Bank, the  Seller and  the Trustee  as
holder  of the Receivables, may  be subject to claims  or defenses, if any, that
the purchaser  of a  Financed Vehicle  may  assert against  the seller  of  such
vehicle.
 
    Under  the motor vehicle  dealer licensing laws of  Arizona and most states,
sellers of motor vehicles are required to  be licensed to sell such vehicles  at
retail sale. In addition, with respect to used motor vehicles, the FTC's Rule on
Sale  of Used Vehicles requires that all sellers of used motor vehicles prepare,
complete and display a "Buyer's Guide" which explains the warranty coverage  for
such  vehicles. Federal Odometer Regulations promulgated under the Motor Vehicle
Information and Cost Savings Act require that all sellers of used motor 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  properly  provided  to  the
purchaser  of a Financed Vehicle,  such purchaser may be  able to assert a claim
against the seller of such vehicle.  Although none of Valley National, the  Bank
or  the Seller is a seller  of motor vehicles and they  are not subject to these
laws, a violation  thereof may form  the basis  for a claim  or defense  against
Valley  National,  the  Bank,  the  Seller  or  the  Trustee  as  holder  of the
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.
 
    The Seller will warrant in the  Agreement as to each Receivable conveyed  by
it  to the Trust that such Receivable complied at the time it was originated and
as   of   the    Closing   Date    in   all   material    respects   with    all
 
                                       42
<PAGE>
requirements  of applicable  law. If, as  of the  Cutoff Date, an  Obligor had a
claim against the Trust for violation of  any law and such claim materially  and
adversely  affected the Trust's  interest in a  Receivable, such violation would
create an  obligation  of  the  Seller  to repurchase  (or  cause  the  Bank  to
repurchase)  the  Receivable  unless  the  breach  were  cured.  This repurchase
obligation will constitute  the sole remedy  of the Trust,  the Trustee and  the
Certificateholders against the Seller in respect of any such uncured breach. See
"The Certificates--Sale and Assignment of the 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  Bankruptcy Code, a court  may prevent a lender
from repossessing  a motor  vehicle and,  as part  of the  rehabilitation  plan,
reduce  the  amount of  the secured  indebtedness  to the  market value  of such
vehicle 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.
 
    The Seller intends that the transfer of the Receivables by it to the Trustee
on behalf  of  the  Trust under  the  Agreement  constitutes a  valid  sale  and
assignment  of such  Receivables. Notwithstanding  the foregoing,  if the Seller
were  to   become  a   debtor  in   a  bankruptcy   case  and   a  creditor   or
trustee-in-bankruptcy  of  the Seller  or  the Seller  itself  were to  take the
position that the  sale of the  Receivables by  the Seller to  the Trust  should
instead  be treated  as a  pledge of  Receivables to  secure a  borrowing of the
Seller, delays in payments or collections of Receivables could occur or  (should
the  court rule in favor of any  such trustee, debtor or creditor) reductions in
the amounts of such payments could result. If the transfer of Receivables by the
Seller to  the  Trust is  treated  as a  pledge  instead of  a  sale, a  tax  or
government lien on the property of the Seller arising before the transfer of the
Receivables  to the Trust  may have priority  over the Trust's  interest in such
Receivables.
 
   
    As an  insured depository  institution, the  Bank and  its subsidiaries  and
persons  owned or controlled by the Bank  or its subsidiaries are subject to the
examination, regulation and supervision of the Office of the Comptroller of  the
Currency  (the "OCC"). The OCC has broad  regulatory powers to prevent or remedy
unsafe or  unsound  practices or  other  violations of  applicable  regulations,
agreements  or policies. The  OCC may issue a  cease-and-desist order or require
affirmative action to  correct any  conditions resulting from  any violation  or
practice  with respect  to which such  order is issued  including requiring such
entity, among other  things, to  make restitution or  provide reimbursement,  to
dispose of any loan or asset involved, to rescind agreements or contracts and to
take  such  other action  as  the OCC  determines  to be  appropriate.  The Bank
believes that the transactions contemplated by the Prospectus do not  constitute
unsafe  or unsound practices and do  not violate any applicable OCC regulations,
agreements or policies.
    
 
                        FEDERAL INCOME TAX CONSEQUENCES
 
    The following is a  summary of the material  anticipated Federal income  tax
consequences  of the purchase,  ownership and disposition  of Certificates. This
summary is  based upon  laws, regulations,  rulings and  decisions currently  in
effect,  all of which are  subject to change. The  discussion does not deal with
all Federal tax consequences applicable to all categories of investors, some  of
which  may be subject to  special rules. In addition,  this summary is generally
limited to  investors  who  will  hold  the  Certificates  as  "capital  assets"
(generally,  property held for investment) within the meaning of Section 1221 of
the Code. Consequences to individual investors of investment in the Certificates
will vary  according to  circumstances;  accordingly, investors  should  consult
their  own tax advisors  to determine the  Federal, state, local,  and other tax
consequences of the  purchase, ownership  and disposition  of the  Certificates.
Prospective  investors should note that  no rulings have been  or will be sought
from the Internal Revenue Service (the "IRS") with respect to any of the Federal
income tax consequences discussed below, and no assurance can be given that  the
IRS will not take contrary positions.
 
                                       43
<PAGE>
TAX STATUS OF THE TRUST
 
    In  the opinion of Squire, Sanders & Dempsey, special tax counsel, the Trust
will be classified as  a grantor trust  and not as an  association taxable as  a
corporation for Federal income tax purposes. Accordingly, each Certificate Owner
will  be subject to Federal income taxation as if it owned directly its interest
in each asset  owned by  the Trust  and paid  directly its  share of  reasonable
expenses paid by the Trust.
 
    IN  GENERAL.  For purposes of Federal income tax, the Bank will be deemed to
have retained  a fixed  portion of  the  interest due  on each  Receivable  (the
"Retained Yield") equal to the difference between (x) the APR of such Receivable
and (y)(i) with respect to the Class A Percentage of such Receivable, the sum of
the  Class A Pass-Through Rate and the Servicing Fee Rate, and (ii) with respect
to the  Class  B  Percentage  of  such  Receivable,  the  sum  of  the  Class  B
Pass-Through Rate and the Servicing Fee Rate. The Retained Yield will be treated
as  "stripped  coupons" within  the  meaning of  Section  1286 of  the  Code. In
addition, if the  Class B  Pass-Through Rate  exceeds the  Class A  Pass-Through
Rate, a portion of the interest accrued on each Receivable could be treated as a
"stripped  coupon" purchased by the  Class B Certificate Owners  or as an amount
received as consideration for a guaranty. Accordingly, each Class A  Certificate
Owner  will  be  treated as  owning  its  pro rata  percentage  interest  in the
principal of, and interest payable on, each Receivable (minus the portion of the
interest payable on such Receivable that  is treated as Retained Yield and  less
any  amount treated as  a stripped coupon  purchased by the  Class B Certificate
Owners or received as consideration for  a guaranty), and such interest in  each
Receivable  will be treated as  a "stripped bond" within  the meaning of Section
1286 of the Code. Similarly, each Class  B Certificate Owner will be treated  as
owning  its pro  rata percentage interest  in the principal  of each Receivable,
plus a disproportionate share of the interest payable on each Receivable or  any
amount treated as consideration for a guaranty.
 
CLASS A CERTIFICATE OWNERS
 
    Because  Class A Certificates represent stripped bonds, they will be subject
to the original issue discount ("OID")  rules of the Code. Accordingly, the  tax
treatment  of a Class A Certificate Owner will depend upon whether the amount of
OID on a  Class A  Certificate is  less than  a statutorily  defined de  minimis
amount.
 
   
    In  general, under  regulations issued under  Section 1286 of  the Code, the
amount of OID on a Receivable treated as a "stripped bond" will be de minimis if
it is less than  one quarter of  one percent of the  stated redemption price  at
maturity,  as defined  in Section  1273(a)(2) of  the Code,  for each  full year
remaining after the  purchase date  until the  maturity of  the Receivable.  The
maturity  date is based on the weighted  average maturity date (and a reasonable
prepayment assumption may have to be taken into account in determining  weighted
average  maturity). Under  the regulations, it  appears that the  portion of the
interest on each Receivable  payable to the Class  A Certificate Owners will  be
treated  as "qualified  stated interest." As  a result,  the amount of  OID on a
Receivable will equal the amount by which the price at which a Certificate Owner
is deemed to have acquired an interest in a Receivable (the "Purchase Price") is
less than  the portion  of the  remaining principal  balance of  the  Receivable
allocable  to the interest acquired. Although the matter is not free from doubt,
the Trust  intends to  take the  positions (i)  that the  amount of  OID on  the
Receivables  will be determined  by aggregating all  payments on the Receivables
allocable to the Class A Certificate Owners (not including the Retained  Yield),
and  treating the portion  of all payments  on the Receivables  allocable to the
Class A Certificate Owners as a single obligation on an aggregate basis,  rather
than  being determined separately with respect to each Receivable, and (ii) that
no separate allocation of consideration must  be made to accrued interest or  to
amounts held in the Collection Account.
    
 
    Based  on these positions, it is  anticipated that the Certificates will not
be issued initially with OID (or that  any OID present will be DE MINIMIS).  The
IRS   could  require,   instead,  that  the   computation  be   performed  on  a
Receivable-by-Receivable basis. In the preamble to the regulations under Section
1286 of the Code, the IRS requests comment on appropriate aggregation rules. Any
such recalculation could adversely affect the timing and character of a Class  A
Certificate  Owner's income. The  IRS might also  require that a  portion of the
purchase price  of  a Certificate  be  allocated  to accrued  interest  on  each
Receivable and to amounts held in the Collection Account pending distribution to
Certificate Owners at the
 
                                       44
<PAGE>
time  of  purchase  as  though  such accrued  interest  and  collections  on the
Receivables were separate assets  purchased by the  Certificate Owner. Any  such
allocation  would reduce the  Purchase Price and thus  increase the discount (or
decrease the premium) on the Receivables.
 
    If the amount of OID is DE MINIMIS under the rule set forth above, the Class
A Certificates would  not be  treated as having  OID. Each  Class A  Certificate
Owner  would be required to report on its Federal income tax return its share of
the gross income  of the  Trust, including  interest and  certain other  charges
accrued  on the Receivables and  any gain upon collection  or disposition of the
Receivables (but not including  any portion of the  Retained Yield). Such  gross
income  attributable to  interest on  the Receivables  would exceed  the Class A
Certificate Rate by an amount equal to the Class A Certificate Owner's share  of
the  expenses  of the  Trust  for the  period  during which  it  owns a  Class A
Certificate. The Class A Certificate Owner would be entitled to deduct its share
of expenses of the Trust to the extent described below. Any amounts received  by
a  Class A Certificate Owner from the  Reserve Fund or from the subordination of
the Class B  Certificates will  be treated for  Federal income  tax purposes  as
having the same characteristics as the payments they replace.
 
    A  Class A  Certificate Owner would  report its  share of the  income of the
Trust under  its usual  method  of accounting.  Accordingly, interest  would  be
includible  in  a  Certificate  Owner's  gross income  when  it  accrues  on the
Receivables, or, in the case of Certificate Owners who are cash basis taxpayers,
when received  by the  Servicer on  behalf of  Certificate Owners.  Because  (i)
interest  accrues on the Receivables over  differing monthly periods and is paid
in arrears and  (ii) interest  collected on a  Receivable generally  is paid  to
Certificateholders  in the following month, the amount of interest accruing to a
Certificate Owner  during  any  calendar  month  will  not  equal  the  interest
distributed  in that month. The actual amount  of discount on a Receivable would
be includible in income as principal payments are received on the Receivables.
 
    If the OID on a Receivable is  not treated as being de minimis, in  addition
to  the amounts described above, a Class A Certificate Owner will be required to
include in income any  OID as it  accrues on a daily  basis, regardless of  when
cash  payments are received, using  a method reflecting a  constant yield on the
Receivables. It  is possible  that the  IRS could  require use  of a  prepayment
assumption  in computing the yield of a Receivable. If a Receivable is deemed to
be acquired by  a Certificate Owner  at a significant  discount, such  treatment
could accelerate the accrual of income by a Certificate Owner.
 
    The  Servicer intends to account  for OID, if any,  reportable by holders of
Class A Certificates by reference to the price paid for a Class A Certificate by
an initial purchaser,  although the  amount of  OID will  differ for  subsequent
purchasers.  Such  subsequent  purchasers  should  consult  their  tax  advisors
regarding  the  proper  calculation  of  OID  on  the  interest  in  Receivables
represented by a Class A Certificate.
 
    In  the event that a Receivable is  treated as purchased at a premium (i.e.,
its Purchase Price  exceeds the portion  of the remaining  principal balance  of
such  Receivable  allocable  to the  Certificate  Owner), such  premium  will be
amortizable by the  Certificate Owner as  an offset to  interest income (with  a
corresponding reduction in the Certificate Owner's basis) under a constant yield
method  over the term of the Receivable if  an election under Section 171 of the
Code is made with respect to the interests in the Receivables represented by the
Certificates or was previously in effect.  Any such election will also apply  to
all  debt instruments held by the Certificate Owner during the year in which the
election is made and all debt instruments acquired thereafter.
 
    A Certificate Owner will be entitled  to deduct, consistent with its  method
of  accounting, its pro rata  share of reasonable servicing  fees and other fees
paid or incurred by the Trust as provided in Section 162 or 212 of the Code.  If
a  Certificate Owner is an  individual, estate or trust,  the deduction for such
holder's share of such fees will be allowed only to the extent that all of  such
holder's  miscellaneous itemized  deductions, including  such holder's  share of
such fees, exceed 2% of such holder's adjusted gross income. In addition, in the
case of  Certificate Owners  who are  individuals, certain  otherwise  allowable
itemized  deductions will  be reduced, but  not by  more than 80%,  by an amount
equal to 3% of  such Certificate Owner's  adjusted gross income  in excess of  a
statutorily defined threshold.
 
                                       45
<PAGE>
CLASS B CERTIFICATE OWNERS
 
    IN  GENERAL.   Except as described  below, it  is believed that  the Class B
Certificate Owners  will  be subject  to  tax in  the  same manner  as  Class  A
Certificate  Owners.  However, no  Federal  income tax  authorities  address the
precise method of taxation of an instrument such as the Class B Certificates. In
the absence of applicable authorities, the Servicer intends to report income  to
Class B Certificate Owners in the manner described below.
 
    Each  Class B Certificate  Owner will be  treated as owning  (i) the Class B
Percentage of  the principal  on each  Receivable plus  (ii) a  disproportionate
portion  of the interest on each  Receivable (not including the Retained Yield).
Income will be reported to a Class  B Certificate Owner based on the  assumption
that all amounts payable to the Class B Certificate Owners are taxable under the
coupon  stripping provisions of the Code and  treated as a single obligation. In
applying those provisions, the  Servicer will take the  position that a Class  B
Certificate Owner's entire share of the interest on a Receivable will qualify as
"qualified  stated interest". Thus, except to the extent modified by the effects
of subordination of the Class B Certificates, as described below, income will be
reported to Class B Certificate Owners in the manner described above for holders
of the Class A Certificates.
 
    EFFECT OF  SUBORDINATION.    If  the  Class  B  Certificate  Owners  receive
distributions  of less than their share of  the Trust's receipts of principal or
interest (the "Shortfall Amount")  because of the subordination  of the Class  B
Certificates,  holders of  Class B  Certificates would  probably be  treated for
Federal income tax purposes as if  they had (1) received as distributions  their
full  share of such receipts, (2) paid over to the Class A Certificate Owners an
amount  equal  to  such  Shortfall  Amount,  and  (3)  retained  the  right   to
reimbursement  of such  amounts to  the extent  of future  collections otherwise
available for deposit in the Reserve Fund.
 
    Under this analysis,  (1) Class B  Certificate Owners would  be required  to
accrue  as current  income any interest  or OID income  of the Trust  that was a
component of the Shortfall Amount, even though  such amount was in fact paid  to
the  Class A Certificate Owners, (2) a loss would only be allowed to the Class B
Certificate Owners when their right  to receive reimbursement of such  Shortfall
Amount became worthless (i.e., when it becomes clear that the amount will not be
available from any source to reimburse such loss), and (3) reimbursement of such
Shortfall  Amount prior to  such a claim  of worthlessness would  not be taxable
income to Class B Certificate Owners because such amount was previously included
in income. Those results should not significantly affect the inclusion of income
for Class B Certificate  Owners on the accrual  method of accounting, but  could
accelerate  inclusion of income to Class B Certificate Owners on the cash method
of accounting by, in effect, placing  them on the accrual method. Moreover,  the
character and timing of loss deductions is unclear.
 
SALES OF CERTIFICATES
 
    A  Certificate Owner  that sells a  Certificate will recognize  gain or loss
equal to the difference between the amount realized on the sale and its adjusted
basis in  the  Certificate. In  general,  such  adjusted basis  will  equal  the
Certificate  Owner's cost  for the Certificate,  increased by the  amount of any
income previously reported with respect to the Certificate, and decreased by the
amount of any losses previously reported with respect to the Certificate and the
amount of any distributions  received thereon. Any such  gain or loss  generally
will  be capital gain or loss if the assets underlying the Certificate were held
as capital assets, except that, in the  case of a Certificate that was  acquired
with more than a de minimis amount of market discount, such gain will be treated
as  ordinary interest income to the extent  of the portion of such discount that
accrued during the period in which the seller held the Certificate and that  was
not previously included in income.
 
FOREIGN CERTIFICATE OWNERS
 
    Interest   attributable  to  Receivables  which  is  payable  to  a  foreign
Certificate Owner will generally  not be subject to  the normal 30%  withholding
tax  imposed with respect to such payments, provided that such Certificate Owner
is not  engaged in  a trade  or  business in  the United  States and  that  such
Certificate  Owner  fulfills  certain  certification  requirements.  Under  such
certification requirements, the Certificate Owner
 
                                       46
<PAGE>
must certify,  under penalties  of perjury,  that  it is  not a  "United  States
person" and it is the beneficial owner of the Certificates, 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, or  other  entity
created  or organized in or under the laws of the United States or any political
subdivision thereof, or an estate or trust the income of which is includible  in
gross  income for United  States Federal income tax  purposes, regardless of its
source.
 
INFORMATION REPORTING AND BACKUP WITHHOLDING
 
    The Trustee will furnish or make available, within the prescribed period  of
time  for tax reporting  purposes after the  end of each  calendar year, to each
Certificate  Owner  or  each  person  holding  a  Certificate  on  behalf  of  a
Certificate  Owner at any time during such year, such information as the Trustee
deems necessary or  desirable to  assist Certificate Owners  in preparing  their
federal  income tax returns. Payments made on the Certificates and proceeds from
the sale of Certificates will  not be subject to  a "backup" withholding tax  of
31%  unless,  in general,  the Certificate  Owner fails  to comply  with certain
reporting procedures and is not an exempt recipient under applicable  provisions
of the Code.
 
                        STATE AND LOCAL TAX CONSEQUENCES
 
    The  discussion above  does not  address the  tax consequences  of purchase,
ownership or disposition of the Certificates  under any state or local tax  law.
Investors  should consult their  own tax advisors regarding  state and local tax
consequences.
 
                              ERISA CONSIDERATIONS
 
    A fiduciary  of  a pension,  profit-sharing,  retirement or  other  employee
benefit  plan  subject  to  Title  I of  ERISA,  should  consider  the fiduciary
standards under  ERISA in  the context  of the  plan's particular  circumstances
before  authorizing an  investment of  a portion  of such  plan's assets  in the
Certificates. Accordingly,  pursuant to  Section 404  of ERISA,  such  fiduciary
should  consider  among other  factors: (i)  whether the  investment is  for the
exclusive benefit of plan participants and their beneficiaries; (ii) whether the
investment satisfies the applicable diversification requirements; (iii)  whether
the investment is in accordance with the documents and instruments governing the
plan;  and (iv) whether the investment is prudent, considering the nature of the
investment. Fiduciaries of  plans also  should consider  ERISA's prohibition  on
improper delegation of control over, or responsibility for, plan assets.
 
    In  addition,  benefit  plans  subject  to  ERISA,  as  well  as  individual
retirement accounts or  certain types of  Keogh plans not  subject to ERISA  but
subject to Section 4975 of the Code and any entity whose source of funds for the
purchase  of Certificates includes  plan assets by  reason of a  plan or account
investing in such  entity (each, a  "Plan"), are prohibited  from engaging in  a
broad  range of  transactions involving Plan  assets and  persons having certain
specified relationships  to  a Plan  ("parties  in interest"  and  "disqualified
persons").  Such  transactions are  treated  as "prohibited  transactions" under
Sections 406 and 407 of ERISA and excise taxes are imposed upon such persons  by
Section 4975 of the Code.
 
    An  investment in Certificates by  a Plan might result  in the assets of the
Trust being deemed  to constitute  Plan assets, which  in turn  might mean  that
certain  aspects of such investment, including the operation of the Trust, might
be prohibited transactions under ERISA and the Code. Neither ERISA nor the  Code
defines  the term "plan  assets." Under Section 2510.3-101  of the United States
Department of Labor ("DOL") regulations (the "Regulation"), a Plan's assets  may
include  an interest in the underlying assets of an entity (such as a trust) for
certain purposes, including the prohibited  transaction provisions of ERISA  and
the  Code, if  the Plan  acquires an  "equity interest"  in such  entity, unless
certain exceptions apply. The  Seller believes that  the Certificates will  give
Certificateholders  an  equity  interest  in  the  Trust  for  purposes  of  the
Regulation and can give no assurance that the Certificates will qualify for  any
of the exceptions under the Regulation. As a result, the assets of the Trust may
be considered the assets of any Plan which acquires a Certificate.
 
                                       47
<PAGE>
   
    The  DOL has issued individual  exemptions, Prohibited Transaction Exemption
("PTE") 95-89, Exemption Application No. D-10046, 60 Fed. Reg. 49011 (1995),  to
Banc  One Capital Corporation, and PTE  89-89, as amended, Exemption Application
No. D-6446, 54 Fed. Reg. 42,589  (1989), to Salomon Brothers Inc  (collectively,
the  "Exemption"). The Exemption  generally exempts from  the application of the
prohibited transaction provisions of Section 406  of ERISA and the excise  taxes
imposed  on such prohibited transactions pursuant  to Section 4975(a) and (b) of
the Code  and Section  502(i)  of ERISA  certain  transactions relating  to  the
initial  purchase, holding  and subsequent  resale by  Plans of  certificates in
pass-through trusts  that  consist  of  certain  receivables,  loans  and  other
obligations  that  meet  the  conditions  and  requirements  set  forth  in  the
Exemption. The  receivables  covered  by the  Exemption  include  motor  vehicle
installment  obligations such as  the Receivables. The  Seller believes that the
Exemption will  apply to  the acquisition,  holding and  resale of  the Class  A
Certificates by a Plan and that all conditions of the Exemption other than those
within the control of the investors have been or will be met.
    
 
    The Exemption sets forth six general conditions that must be satisfied for a
transaction  involving the acquisition of the Class  A Certificates by a Plan to
be eligible for the exemptive relief thereunder:
 
        (1) the acquisition of the  Class A Certificates by  a Plan is on  terms
    (including  the price  for the  Class A Certificates)  that are  at least as
    favorable to the Plan as they  would be in an arm's-length transaction  with
    an unrelated party;
 
        (2)  the  rights and  interests evidenced  by  the Class  A Certificates
    acquired by a Plan are not subordinated to the rights and interest evidenced
    by other certificates of the Trust;
 
        (3) the Class A 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 any one of four rating entities;
 
        (4)  the  Trustee  is  not  an affiliate  of  any  other  member  of the
    "Restricted Group",  which consists  of the  Underwriters, the  Seller,  the
    Trustee,  the Servicer, each subservicer, each  insurer and any Obligor with
    respect to the Receivables included in  the Trust constituting more than  5%
    of the aggregate unamortized principal balance of the assets of the Trust as
    of  the  date of  initial  issuance of  the  Class A  Certificates,  and any
    affiliate of such parties.
 
        (5) the sum of all payments made to and retained by the Underwriters  in
    connection with the offering of the Class A Certificates represents not more
    than  reasonable compensation for placing the  Class A Certificates. The sum
    of all payments  made to and  retained by the  Servicer represents not  more
    than  the  reasonable compensation  for  the Servicer's  services  under the
    Agreement  and  reimbursement  of  the  Servicer's  reasonable  expenses  in
    connection therewith; and
 
        (6)  the  Plan  investing  in  the  Class  A  Certificates  must  be  an
    "accredited investor" as defined  in Rule 501(a)(1) of  Regulation D of  the
    Commission under the Securities Act.
 
    Because  the  rights and  interests evidenced  by  the Class  A Certificates
acquired by a Plan are not subordinated to the rights and interests evidenced by
other certificates of the Trust, the second general condition set forth above is
satisfied. It is a condition  of the issuance of  the Class A Certificates  that
they  be rated in the highest rating  category by a nationally recognized rating
agency and thus the third general condition should be satisfied. The Seller  and
the  Servicer expect that the  fourth general condition set  forth above will be
satisfied with  respect to  the Class  A  Certificates. A  fiduciary of  a  Plan
contemplating  purchasing a Class A certificate  must make its own determination
that the  first, fifth  and sixth  general conditions  set forth  above will  be
satisfied with respect to the Class A Certificates.
 
    If  the general conditions of the Exemption are satisfied, the Exemption may
provide relief from the  restrictions imposed by Sections  406(a) and 407(a)  of
ERISA as well as the excise taxes imposed by Section 4975(a) and (b) of the Code
by  reason of Section 4975(c)(1)(A) through (D)  of the Code, in connection with
the direct  or indirect  sale, exchange,  transfer  or holding  of the  Class  A
Certificates  by a Plan. However, no exemption is provided from the restrictions
of Sections 406(a)(1)(E),  406(a)(2) and  407 of  ERISA for  the acquisition  or
holding  of a Class A Certificate on behalf  of an "Excluded Plan" by any person
who has
 
                                       48
<PAGE>
discretionary authority or renders investment advice with respect to the  assets
of such Excluded Plan. For purposes of the Class A Certificates an Excluded Plan
is a Plan sponsored by any member of the Restricted Group.
 
    If  certain specific  conditions of  the Exemption  are also  satisfied, the
Exemption may provide relief from the restrictions imposed by Sections 406(b)(1)
and (b)(2) and 407(a) of ERISA and the taxes imposed by Section 4975(a) and  (b)
of  the Code by reason  of Section 4975(c)(1)(E) of  the Code in connection with
the  direct  or  indirect  sale,  exchange,  transfer  or  holding  of  Class  A
Certificates  in the initial issuance of Class A Certificates between the Seller
or the Underwriters and a Plan other  than an Excluded Plan when the person  who
has  discretionary authority  or renders investment  advice with  respect to the
investment of Plan assets  in the Class  A Certificates is  (a) an Obligor  with
respect  to 5% or  less of the  fair market value  of the Receivables  or (b) an
affiliate of such person.
 
    The Exemption  also  may provide  relief  from the  restriction  imposed  by
Sections   406(a)  and  407(a)  of  ERISA  and  the  taxes  imposed  by  Section
4975(c)(1)(A) through  (D)  of the  Code  if  such restrictions  are  deemed  to
otherwise apply merely because a person is deemed to be a party in interest or a
disqualified  person with  respect to an  investing Plan by  virtue of providing
services to a Plan  (or by virtue of  having certain specified relationships  to
such  a  person)  solely  as  a  result of  such  Plan's  ownership  of  Class A
Certificates.
 
    Before purchasing a Class A Certificate, a fiduciary of a Plan should itself
confirm (a) that the Class A Certificates constitute "certificates" for purposes
of the Exemption and (b) that the specific conditions set forth in Section II of
the Exemption and  the other  requirements set forth  in the  Exemption will  be
satisfied.
 
    Any  Plan fiduciary considering whether to purchase a Class A Certificate on
behalf of a Plan should consult with its counsel regarding the applicability  of
the  fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment.
 
    Because the Class  B Certificates are  subordinate interests, the  Exemption
will  not  be  available  for  Class B  Certificates.  Accordingly,  no  Class B
Certificate may be purchased by or otherwise transferred to a Plan other than an
"insurance company general account" as defined  in, and which complies with  the
provisions  of,  PTE  95-60 which  may  be  deemed to  be  holding  Plan assets.
Furthermore, each  purchaser of  Class B  Certificates will  be deemed  to  have
represented  that  it  is  not  acquiring  Class  B  Certificates,  directly  or
indirectly, for or on behalf of a Plan other than an "insurance company  general
account" as defined in, and which complies with the provisions of, PTE 95-60. If
Definitive  Certificates are  issued, each transferee  of a  Class B Certificate
will be required to  deliver to the  Trustee a certificate  to such effect.  Any
purchaser  whose  source  of funds  for  the  purchase of  Class  B Certificates
includes such  assets of  an  insurance company  general account  should  itself
confirm  that  all  applicable  requirements  set forth  in  PTE  95-60  will be
satisfied, particularly  the requirement  (set  forth in  Section IV(c)  of  PTE
95-60)  that neither the  insurance company nor  an affiliate thereof  will be a
party in interest  or disqualified person  in connection with  the purchase  and
holding  of Class B  Certificates or the servicing,  management and operation of
the Trust.
 
                                       49
<PAGE>
                                  UNDERWRITING
 
    Subject to the terms and conditions set forth in the underwriting  agreement
relating  to  the Certificates  (the "Underwriting  Agreement"), the  Seller has
agreed to  sell to  each  of the  Underwriters  named below  (collectively,  the
"Underwriters"),  and each of the Underwriters has severally agreed to purchase,
the principal balance of each Class of Certificates set forth opposite its  name
below:
 
   
<TABLE>
<CAPTION>
                                                              PRINCIPAL         PRINCIPAL
                                                               BALANCE           BALANCE
                                                              OF CLASS A        OF CLASS B
UNDERWRITERS                                                 CERTIFICATES      CERTIFICATES
- ---------------------------------------------------------  ----------------  ----------------
<S>                                                        <C>               <C>
Banc One Capital Corporation.............................   $  146,729,500   $   6,113,865.77
Salomon Brothers Inc.....................................   $  146,729,500   $   6,113,865.76
                                                           ----------------  ----------------
      Total..............................................   $  293,459,000   $  12,227,731.53
                                                           ----------------  ----------------
                                                           ----------------  ----------------
</TABLE>
    
 
    The  Seller has been advised by the  Underwriters that they propose to offer
the Certificates to the public initially at the public offering prices set forth
on the cover page of this Prospectus, and to certain dealers at such prices less
a concession of 0.  % per Class A Certificate and 0.  % per Class B Certificate;
that the Underwriters and such dealers may allow a discount of 0.  % per Class A
Certificate and 0.   %  per Class  B Certificate on  the sale  to certain  other
dealers;  and that  after the initial  public offering of  the Certificates, the
public offering  prices and  the concessions  and discounts  to dealers  may  be
changed by the Underwriters.
 
    The  Seller has agreed to indemnify the several Underwriters against certain
liabilities, including civil liabilities under the Securities Act, or contribute
to payments which the Underwriters may be required to make in respect thereof.
 
    The Trustee or the Collateral Agent, as applicable, may, from time to  time,
invest  the  funds in  the Accounts  in Eligible  Investments acquired  from the
Underwriters.
 
    After the initial distribution of the Certificates by the Underwriters, this
Prospectus may be  used by  Banc One Capital  Corporation, an  affiliate of  the
Seller,  the Servicer and  the Subservicer, in connection  with offers and sales
relating to market  making transactions  in the Certificates.  Banc One  Capital
Corporation  may act as principal or agent in such transactions. Such sales will
be made at prices related to prevailing market prices at the time of sale.
 
                          NOTICE TO CANADIAN RESIDENTS
 
RESALE RESTRICTIONS
 
    The distribution  of the  Certificates in  Canada is  being made  only on  a
private  placement basis exempt from the  requirement that the Trust prepare and
file a prospectus with  the securities regulatory  authorities in each  province
where  trades of the  Certificates are effected. Accordingly,  any resale of the
Certificates in Canada  must be  made in accordance  with applicable  securities
laws  which  will vary  depending on  the relevant  jurisdiction, and  which may
require resales to be made in accordance with available statutory exemptions  or
pursuant  to  a  discretionary  exemption  granted  by  the  applicable Canadian
securities regulatory authority.  Purchasers are  advised to  seek legal  advice
prior to any resale of the Certificates.
 
REPRESENTATIONS OF PURCHASERS
 
    Each   purchaser  of  Certificates   in  Canada  who   receives  a  purchase
confirmation will be deemed to represent to the Seller, the Trust and the dealer
from whom such  purchase confirmation  is received  that (i)  such purchaser  is
entitled   under  applicable   provincial  securities  laws   to  purchase  such
Certificates without the benefit of a prospectus qualified under such securities
laws, (ii) where required by law, that such purchaser is purchasing as principal
and not as agent,  and (iii) such  purchaser has reviewed  the text above  under
"Resale Restrictions."
 
RIGHTS OF ACTION AND ENFORCEMENT
 
    The  securities  being offered  are those  of a  foreign issuer  and Ontario
purchasers will  not  receive the  contractual  right of  action  prescribed  by
section  32  of  the  Regulation  under  the  SECURITIES  ACT  (Ontario).  As  a
 
                                       50
<PAGE>
result, Ontario purchasers must  rely on other remedies  that may be  available,
including  common law rights  of action for  damages or rescission  or rights of
action under the civil liability provisions of the U.S. federal securities laws.
 
    The Trust, the  Seller, the Servicer  and the Trustee  and their  respective
directors  and officers,  if any, as  well as  the experts named  herein, may be
located outside of Canada and, as a  result, it may not be possible for  Ontario
purchasers  to effect service of  process within Canada upon  the Issuer or such
persons. All or  a substantial  portion of  the assets  of the  Issuer and  such
persons  may  be located  outside of  Canada and,  as  a result,  it may  not be
possible to satisfy a judgment against the  Issuer or such persons in Canada  or
to enforce a judgment obtained in Canadian courts against such Issuer or persons
outside of Canada.
 
NOTICE TO BRITISH COLUMBIA RESIDENTS
 
    A  purchaser  of  the  Certificates  to  whom  the  SECURITIES  ACT (British
Columbia) applies is advised  that such purchaser is  required to file with  the
British  Columbia Securities Commission a report within  ten days of the sale of
any of the Certificates  acquired by such purchaser  pursuant to this  offering.
Such  report  must  be  in  the form  attached  to  British  Columbia Securities
Commission Blanket  Order BOR  #88/5. Only  one  such report  must be  filed  in
respect  of  the Certificates  acquired  on the  same  date and  under  the same
prospectus exemption.
 
                                 LEGAL MATTERS
 
    The validity  of the  Certificates will  be passed  upon for  the Seller  by
Squire, Sanders & Dempsey, Columbus, Ohio, and for the Underwriters by Stroock &
Stroock  & Lavan, New York, New York. Certain Federal income tax matters will be
passed upon for the Seller by Squire, Sanders & Dempsey.
 
                                       51
<PAGE>
                                    ANNEX I
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES
 
    Except  in certain limited circumstances,  the globally offered Certificates
of Banc  One  Auto  Grantor  Trust 1996-B  (the  "Global  Securities")  will  be
available  only in book-entry form. Investors  in the Global Securities may hold
such Global  Securities through  any  of DTC,  Cedel  or Euroclear.  The  Global
Securities will be tradeable as home market instruments in both the European and
U.S.  domestic markets. Initial settlement and  all secondary trades will settle
in same-day funds.
 
    Secondary market trading between investors holding Global Securities through
Cedel and Euroclear  will be conducted  in the ordinary  way in accordance  with
their  normal rules and operating procedures and in accordance with conventional
eurobond practice (i.e., seven calendar day settlement).
 
    Secondary market trading between investors holding Global Securities through
DTC will be conducted according to  the rules and procedures applicable to  U.S.
corporate debt obligations.
 
    Secondary   cross-market  trading   between  Cedel  or   Euroclear  and  DTC
Participants holding Certificates will be effected on a delivery-against-payment
basis through  the  respective Depositories  of  Cedel and  Euroclear  (in  such
capacity) and as DTC Participants.
 
    Non-U.S.  holders (as described below) of  Global Securities will be subject
to U.S.  withholding taxes  unless such  holders meet  certain requirements  and
deliver  appropriate U.S. tax documents to the securities clearing organizations
or their Participants.
 
INITIAL SETTLEMENT
 
    All Global Securities will be held in book-entry form by DTC in the name  of
Cede  as nominee of DTC.  Investors' interests in the  Global Securities will be
represented through financial institutions acting on their behalf as direct  and
indirect  Participants  in  DTC. As  a  result,  Cedel and  Euroclear  will hold
positions on behalf of their Participants through their respective Depositories,
which in turn will hold such positions in accounts as DTC Participants.
 
    Investors electing to hold their  Global Securities through DTC will  follow
the  settlement  practices specified  by  the Underwriters.  Investor securities
custody accounts  will  be  credited  with their  holdings  against  payment  in
same-day funds on the settlement date.
 
    Investors  electing  to  hold  their  Global  Securities  through  Cedel  or
Euroclear  accounts  will  follow   the  settlement  procedures  applicable   to
conventional eurobonds, except that there will be no temporary global securities
and no "lock-up" or restricted period. Global Securities will be credited to the
securities  custody accounts on the settlement  date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
    Since the purchaser  determines the place  of delivery, it  is important  to
establish  at the  time of  the trade  where both  the purchaser's  and seller's
accounts are located to insure that settlement can be made on the desired  value
date.
 
    TRADING  BETWEEN  DTC PARTICIPANTS.   Secondary  market trading  between DTC
Participants will be settled in same-day funds.
 
    TRADING BETWEEN  CEDEL  AND/OR  EUROCLEAR PARTICIPANTS.    Secondary  market
trading  between Cedel  Participants or  Euroclear Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.
 
    TRADING BETWEEN DTC SELLER  AND CEDEL OR EUROCLEAR  PURCHASER.  When  Global
Securities  are to be transferred  from the account of  a DTC Participant to the
account of a Cedel  Participant or a Euroclear  Participant, the purchaser  will
send instructions to Cedel or Euroclear through a Cedel Participant or Euroclear
Participant  at least one  business day prior to  settlement. Cedel or Euroclear
will instruct the  respective Depository,  as the case  may be,  to receive  the
Global  Securities against payment. Payment will include interest accrued on the
Global Securities  from  and including  the  last  coupon payment  date  to  and
excluding the settlement date, on the basis of the actual number of days in such
accrual period and year
 
                                       52
<PAGE>
assumed  to consist of  360 days. For  transactions settling on  the 31st of the
month, payment will include interest accrued  to and excluding the first day  of
the  following month. Payment will then be  made by the respective Depository of
the DTC Participant's account against  delivery of the Global Securities.  After
settlement  has been  completed, the Global  Securities will be  credited to the
respective clearing system and  by the clearing system,  in accordance with  its
usual procedures, to the Cedel Participant's or Euroclear Participant's account.
The securities credit will appear the next day (European time) and the cash debt
will  be back-valued to, and  the interest on the  Global Securities will accrue
from, the value date (which would be the preceding day when settlement  occurred
in  New York). If settlement is not  completed on the intended value date (i.e.,
the trade fails), the Cedel or Euroclear cash debt will be valued instead as  of
the actual settlement date.
 
    Cedel Participants and Euroclear Participants will need to make available to
the  respective clearing systems  the funds necessary  to process same-day funds
settlement. The  most direct  means of  doing  so is  to preposition  funds  for
settlement,  either from cash on hand or existing lines of credit, as they would
for any settlement  occurring within  Cedel or Euroclear.  Under this  approach,
they  may  take  on credit  exposure  to  Cedel or  Euroclear  until  the Global
Securities are credited to their accounts one day later.
 
    As an alternative, if Cedel  or Euroclear has extended  a line of credit  to
them,  Cedel Participants or Euroclear Participants can elect not to preposition
funds and allow that  credit line to  be drawn upon  to finance the  settlement.
Under  this procedure,  Cedel Participants or  Euroclear Participants purchasing
Global Securities  would incur  overdraft  charges for  one day,  assuming  they
cleared  the  overdraft  when  the  Global  Securities  were  credited  to their
accounts. However, interest on the Global Securities would accrue from the value
date. Therefore, in many  cases the investment income  on the Global  Securities
earned  during that one-day period may substantially reduce or offset the amount
of such  overdraft charges,  although  this result  will  depend on  each  Cedel
Participant's or Euroclear Participant's particular cost of funds.
 
    Since  the settlement  is taking place  during New York  business hours, DTC
Participants can employ their usual procedures for sending Global Securities  to
the  respective European  Depository for  the benefit  of Cedel  Participants or
Euroclear Participants. The sale proceeds will be available to the DTC seller on
the settlement date. Thus,  to the DTC  Participants a cross-market  transaction
will settle no differently than a trade between two DTC Participants.
 
    TRADING  BETWEEN CEDEL OR EUROCLEAR  SELLER AND DTC PURCHASER.   Due to time
zone differences in their favor,  Cedel Participants and Euroclear  Participants
may   employ  their  customary  procedures  for  transactions  in  which  Global
Securities are to be transferred by the respective clearing system, through  the
respective  Depository, to a DTC Participant.  The seller will send instructions
to Cedel or Euroclear  through a Cedel Participant  or Euroclear Participant  at
least  one business day prior  to settlement. In these  cases Cedel or Euroclear
will instruct the respective Depository,  as appropriate, to deliver the  Global
Securities  to  the  DTC  Participant's account  against  payment.  Payment will
include interest accrued on  the Global Securities from  and including the  last
interest payment to and excluding the settlement date on the basis of the actual
number of days in such accrual period and a year assumed to consist of 360 days.
For  transactions  settling  on the  31st  of  the month,  payment  will include
interest accrued to  and excluding  the first day  of the  following month.  The
payment  will  then be  reflected in  the  account of  the Cedel  Participant or
Euroclear Participant the following day, and receipt of the cash proceeds in the
Cedel Participant's or Euroclear Participant's  account would be back-valued  to
the  value date (which would  be the preceding day,  when settlement occurred in
New York). Should the Cedel Participant or Euroclear Participant have a line  of
credit  with  its  respective  clearing  system  and  elect  to  be  in  debt in
anticipation of receipt of the sale proceeds in its account, the  back-valuation
will  extinguish any overdraft incurred over  that one-day period. If settlement
is not completed on the intended value date (i.e., the trade fails), receipt  of
the  cash proceeds in the Cedel Participant's or Euroclear Participant's account
would instead be valued as of the actual settlement date.
 
    Finally, day traders that  use Cedel or Euroclear  and that purchase  Global
Securities from DTC Participants for delivery to Cedel Participants or Euroclear
Participants  should note that these trades would automatically fail on the sale
side unless affirmative action were taken.  At least three techniques should  be
readily available to eliminate this potential problem:
 
                                       53
<PAGE>
        (a) borrowing through Cedel or Euroclear for one day (until the purchase
    side  of the day trade is reflected in their Cedel or Euroclear accounts) in
    accordance with the clearing system's customary procedures;
 
        (b) borrowing the Global Securities in  the U.S. from a DTC  Participant
    no  later than  one day  prior to  settlement, which  would give  the Global
    Securities sufficient  time to  be  reflected in  their Cedel  or  Euroclear
    account in order to settle the sale side of the trade; or
 
        (c)  staggering the value dates for the  buy and sell sides of the trade
    so that the value date for the purchase from the DTC Participant is at least
    one day prior to  the value date  for the sale to  the Cedel Participant  or
    Euroclear Participant.
 
CERTAIN U.S. FEDERAL WITHHOLDING TAXES AND DOCUMENTATION REQUIREMENTS
 
    A  beneficial  owner of  Global Securities  through  Cedel or  Euroclear (or
through DTC if the holder  has an address outside the  U.S.) will be subject  to
30%  U.S.  withholding  tax  that  generally  applies  to  payments  of interest
(including original issue discount) on  registered debt issued by U.S.  Persons,
unless  (i) each clearing system, bank or other financial institution that holds
customers' securities in  the ordinary course  of its trade  or business in  the
chain  of  intermediaries  between such  beneficial  owner and  the  U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such  beneficial  owners take  one  of the  following  steps to  obtain  an
exemption or reduced tax rate:
 
    EXEMPTION  FOR NON-U.S.  PERSONS (FORM  W-8).   Beneficial owners  of Global
Securities that are non-U.S.  Persons can obtain a  complete exemption from  the
withholding  tax by filing a signed Form W-8 (Certificate of Foreign Status). If
the information shown on Form W-8 changes,  a new Form W-8 must be filed  within
30 days of such change.
 
    EXEMPTION  FOR  NON-U.S.  PERSONS WITH  EFFECTIVELY  CONNECTED  INCOME (FORM
4224).  A non-U.S. Person, including a non-U.S. corporation or bank with a  U.S.
branch,  for which the interest income is effectively connected with its conduct
of a trade or business  in the United States, can  obtain an exemption from  the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively  Connected with  the Conduct  of a Trade  or Business  in the United
States).
 
    EXEMPTION OR REDUCED RATE FOR NON-U.S. PERSONS RESIDENT IN TREATY  COUNTRIES
(FORM  1001).  Non-U.S. Persons that  are beneficial owners of Global Securities
residing in a country that has a tax treaty with the United States can obtain an
exemption or reduced  tax rate (depending  on the treaty  terms) by filing  Form
1001  (Ownership, Exemption or Reduced Rate Certificate). If the treaty provides
for a reduced  rate, withholding tax  will be  imposed at that  rate unless  the
filer   alternatively  files   Form  W-8.  Form   1001  may  be   filed  by  the
Certificateholder or his agent.
 
    EXEMPTION FOR U.S. PERSONS (FORM W-9).   U.S. Persons can obtain a  complete
exemption  from  the withholding  tax by  filing Form  W-9 (Payer's  Request for
Taxpayer Identification Number and Certification).
 
    U.S. FEDERAL  INCOME  TAX REPORTING  PROCEDURE.    The holder  of  a  Global
Securities or, in the case of a Form 1001 or a Form 4224 filer, his agent, files
by  submitting the  appropriate form  to the person  through whom  it holds (the
clearing agency, in the  case of persons  holding directly on  the books of  the
clearing  agency). Form W-8 and Form 1001 are effective for three calendar years
and Form 4224 is effective for one calendar year.
 
    The term "U.S. Person" means (i) a citizen or resident of the United States,
(ii) a corporation or partnership organized in  or under the laws of the  United
States  or any  political subdivision  thereof or (iii)  an estate  or trust the
income of which is  includible in gross income  for United States tax  purposes,
regardless  of its source.  This summary of  documentation requirements does not
deal with  all  aspects of  U.S.  Federal income  tax  withholding that  may  be
relevant  to foreign holders of the  Global Securities. Investors are advised to
consult their own tax advisors for specific tax advice concerning their  holding
and disposing of the Global Securities.
 
                                       54
<PAGE>
                            INDEX OF PRINCIPAL TERMS
 
   
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
<S>                                                                                                          <C>
Accounts...................................................................................................          28
Aggregate Net Losses.......................................................................................          33
Agreement..................................................................................................           3
Arizona UCC................................................................................................          10
APR........................................................................................................           4
Bank.......................................................................................................           3
BANC ONE...................................................................................................          21
Business Day...............................................................................................           5
Call Report................................................................................................          22
Cede.......................................................................................................           2
Cedel......................................................................................................           1
Cedel Participants.........................................................................................          24
Closing Date...............................................................................................          10
Collection Account.........................................................................................          27
Collection Period..........................................................................................           6
Certificate Owner..........................................................................................          23
Certificateholders.........................................................................................           5
Certificates...............................................................................................           1
Charge-off Rate............................................................................................          33
Class......................................................................................................           3
Class A Certificateholders.................................................................................           5
Class A Certificates.......................................................................................           1
Class A Distribution Account...............................................................................          27
Class A Interest Carryover Shortfall.......................................................................          31
Class A Interest Distribution..............................................................................          31
Class A Monthly Interest...................................................................................           5
Class A Monthly Principal..................................................................................           6
Class A Pass-Through Rate..................................................................................           4
Class A Percentage.........................................................................................           3
Class A Pool Factor........................................................................................          21
Class A Principal Balance..................................................................................           5
Class A Principal Carryover Shortfall......................................................................          31
Class A Principal Distribution.............................................................................          32
Class B Certificateholders.................................................................................           5
Class B Certificates.......................................................................................           1
Class B Distribution Account...............................................................................          27
Class B Interest Carryover Shortfall.......................................................................          32
Class B Interest Distribution..............................................................................          31
Class B Monthly Interest...................................................................................           5
Class B Monthly Principal..................................................................................           6
Class B Pass-Through Rate..................................................................................           5
Class B Percentage.........................................................................................           3
Class B Pool Factor........................................................................................          21
Class B Principal Balance..................................................................................          32
Class B Principal Carryover Shortfall......................................................................          32
Class B Principal Distribution.............................................................................          32
Closing Date...............................................................................................           4
Code.......................................................................................................           9
Collateral Agent...........................................................................................           3
Collection Account.........................................................................................          27
</TABLE>
    
 
   
                                       55
    
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
Collection Period..........................................................................................           6
<S>                                                                                                          <C>
Collections................................................................................................          30
Commission.................................................................................................           2
Cooperative................................................................................................          25
Cutoff Date................................................................................................           1
Dealer Agreements..........................................................................................          14
Dealers....................................................................................................          14
Definitive Certificates....................................................................................          23
Delinquency Percentage.....................................................................................          34
Depositories...............................................................................................          23
Determination Date.........................................................................................          29
Direct Participants........................................................................................          23
Distribution Date..........................................................................................           5
Distribution Date Statement................................................................................          34
DOL........................................................................................................          47
DTC........................................................................................................           2
Eligible Deposit Account...................................................................................          28
Eligible Institution.......................................................................................          28
Eligible Investments.......................................................................................          28
Eligible Trust Company.....................................................................................          28
ERISA......................................................................................................           9
Euroclear..................................................................................................           1
Euroclear Operator.........................................................................................          25
Euroclear Participants.....................................................................................          25
Events of Servicing Termination............................................................................          36
Exchange Act...............................................................................................           2
Excluded Plan..............................................................................................          48
Exemption..................................................................................................          48
Final Scheduled Distribution Date..........................................................................           1
Final Scheduled Maturity Date..............................................................................           4
Financed Vehicles..........................................................................................           4
FTC Rule...................................................................................................          42
Global Securities..........................................................................................          52
Holders....................................................................................................          26
Indirect Participants......................................................................................          23
Insolvency Laws............................................................................................          22
Interest Collections.......................................................................................          30
Issuer.....................................................................................................           3
IRS........................................................................................................          43
Liquidated Receivables.....................................................................................          30
Liquidation Proceeds.......................................................................................          30
Loan Purchase and Servicing Agreement......................................................................           4
Loan Sale Agreement........................................................................................           4
Motor Vehicle Loans........................................................................................          14
Obligors...................................................................................................           4
OCC........................................................................................................          43
Ohio UCC...................................................................................................          10
OID........................................................................................................          44
Original Class A Principal Balance.........................................................................           3
Original Class B Principal Balance.........................................................................           3
Original Pool Balance......................................................................................           7
Originators................................................................................................          13
</TABLE>
    
 
                                       56
<PAGE>
   
<TABLE>
<CAPTION>
                                                                                                                PAGE
                                                                                                                -----
Paid-Ahead Period..........................................................................................          20
<S>                                                                                                          <C>
Paid-Ahead Receivable......................................................................................          20
Participants...............................................................................................          23
Plan.......................................................................................................           9
Pool Balance...............................................................................................           7
Principal Collections......................................................................................           6
PTE........................................................................................................          48
Purchase Amount............................................................................................          27
Purchase Price.............................................................................................          44
Rating Agency..............................................................................................           8
Realized Losses............................................................................................          32
Receivable File............................................................................................          27
Receivables................................................................................................           1
Record Date................................................................................................           5
Recoveries.................................................................................................          30
Registration Statement.....................................................................................           2
Regulation.................................................................................................          47
Reserve Fund...............................................................................................           6
Restricted Group...........................................................................................          48
Retained Yield.............................................................................................          44
Rules......................................................................................................          24
Securities Act.............................................................................................           2
Seller.....................................................................................................           3
Servicer...................................................................................................           3
Servicing Fee..............................................................................................           8
Servicing Fee Rate.........................................................................................           8
Shortfall Amount...........................................................................................          46
Simple Interest Receivable.................................................................................          17
Specified Reserve Balance..................................................................................           7
Subservicer................................................................................................           3
Terms and Conditions.......................................................................................          25
Trust......................................................................................................           3
Trustee....................................................................................................           3
Trust Property.............................................................................................           4
UCC........................................................................................................          10
Underwriters...............................................................................................          50
Underwriting Agreement.....................................................................................          50
U.S. Person................................................................................................          54
Valley National............................................................................................           3
</TABLE>
    
 
                                       57
<PAGE>
- --------------------------------------------
                                    --------------------------------------------
- --------------------------------------------
                                    --------------------------------------------
 
NO  DEALER,  SALESPERSON  OR  OTHER  PERSON  HAS  BEEN  AUTHORIZED  TO  GIVE ANY
INFORMATION OR  TO  MAKE  ANY  REPRESENTATIONS OTHER  THAN  THOSE  CONTAINED  OR
INCORPORATED  BY REFERENCE IN THIS PROSPECTUS  IN CONNECTION WITH THE OFFER MADE
BY THIS PROSPECTUS  AND, IF GIVEN  OR MADE, SUCH  INFORMATION OR  REPRESENTATION
MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE SELLER, THE SERVICER OR
THE  UNDERWRITERS. THIS PROSPECTUS DOES NOT  CONSTITUTE AN OFFER OR SOLICITATION
BY ANYONE IN ANY STATE IN WHICH SUCH OFFER OR SOLICITATION IS NOT AUTHORIZED  OR
IN  WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO
OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE SUCH OFFER OR SOLICITATION.
 
                            ------------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                      PAGE
                                                      -----
<S>                                                <C>
Reports to Certificateholders....................           2
Available Information............................           2
Incorporation of Certain Documents by
 Reference.......................................           2
Summary of Terms.................................           3
Risk Factors.....................................          10
Formation of the Trust...........................          12
The Trust Property...............................          13
The Portfolio of Motor Vehicle Loans.............          13
The Receivables Pool.............................          17
Maturity and Prepayment Assumptions..............          20
Yield Considerations.............................          21
Pool Factors and Trading Information.............          21
Use of Proceeds..................................          21
The Seller.......................................          21
The Servicer and the Subservicer.................          22
The Certificates.................................          23
Certain Legal Aspects of the Receivables.........          39
Federal Income Tax Consequences..................          43
State and Local Tax Consequences.................          47
ERISA Considerations.............................          47
Underwriting.....................................          50
Notice to Canadian Residents.....................          50
Legal Matters....................................          51
Annex I..........................................          52
Index of Principal Terms.........................          55
</TABLE>
    
 
                            ------------------------
 
   
UNTIL SEPTEMBER     , 1996  (90 DAYS  AFTER THE  DATE OF  THIS PROSPECTUS),  ALL
DEALERS EFFECTING TRANSACTIONS IN THE CERTIFICATES, WHETHER OR NOT PARTICIPATING
IN  THIS  DISTRIBUTION, MAY  BE REQUIRED  TO  DELIVER A  PROSPECTUS. THIS  IS IN
ADDITION TO THE  OBLIGATION OF DEALERS  TO DELIVER A  PROSPECTUS WHEN ACTING  AS
UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
    
 
   
                                $305,686,731.53
                          BANC ONE AUTO GRANTOR TRUST
                                     1996-B
    
 
   
                                $293,459,000.00
                                  CLASS A    %
                           ASSET BACKED CERTIFICATES
    
 
   
                                 $12,227,731.53
                                  CLASS B    %
                           ASSET BACKED CERTIFICATES
    
 
   
                            BANC ONE ABS CORPORATION
    
                                     SELLER
 
   
                             BANK ONE, ARIZONA, NA
    
                                    SERVICER
 
                             ---------------------
 
   
                                   PROSPECTUS
                                 JUNE   , 1996
    
 
                             ---------------------
 
   
                          BANC ONE CAPITAL CORPORATION
    
 
   
                              SALOMON BROTHERS INC
    
 
- --------------------------------------------
                                    --------------------------------------------
- --------------------------------------------
                                    --------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 14.  OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION
 
    The  following is an itemized list of  the estimated expenses to be incurred
in connection with the offering of the securities being offered hereunder  other
than underwriting discounts and commissions.
 
   
<TABLE>
<S>                                                                         <C>
SEC Registration Fee......................................................  $ 105,410
Printing and Engraving....................................................  $  45,000
Trustee's Fees............................................................  $   4,000
Legal Fees and Expenses...................................................  $ 100,000
Blue Sky Fees and Expenses................................................  $  30,000
Accountant's Fees and Expenses............................................  $  50,000
Rating Agency Fees........................................................  $ 193,542
Miscellaneous Fees and Expenses...........................................  $   5,048
                                                                            ---------
    Total Expenses........................................................  $ 533,000
                                                                            ---------
                                                                            ---------
</TABLE>
    
 
   
ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS
    
 
    Section 1701.13(E) of the Ohio General Corporation Law sets forth provisions
which  define the extent  which a corporation  may indemnify directors, officers
and employees. Those provisions have been  adopted by the Registrant in  Article
VI of Registrant's Code of Regulations, which provides as follows:
 
        The  Corporation  may  indemnify  any director  or  officer,  any former
    director or officer of the Corporation and  any person who is or has  served
    at  the request of the Corporation as  a director, officer or trustee of any
    other corporation,  partnership, joint  venture, trust  or other  enterprise
    (and  his heirs,  executors and administrators)  against expenses, including
    attorneys' fees, judgments, fines and  amounts paid in settlement,  actually
    and  reasonably incurred by him by reason of the fact that he is or was such
    director, officer or trustee in  connection with any threatened, pending  or
    completed   action,   suit   or   proceeding,   whether   civil,   criminal,
    administrative or investigative,  to the  full extent and  according to  the
    procedures and requirements set forth in the Ohio General Corporation Law as
    the  same may be in  effect from time to  time. The indemnification provided
    for herein shall not be deemed to  restrict the right of the Corporation  to
    (i)  indemnify  employees, agents  and others  permitted  by such  Law, (ii)
    purchase and maintain insurance or  provide similar protection on behalf  of
    directors,  officers  or  such other  persons  against  liabilities asserted
    against them or expenses  incurred by them arising  out of their service  to
    the Corporation as contemplated herein, and (iii) enter into agreements with
    such  directors,  officers, employees,  agents  or others  indemnifying them
    against any and all  liabilities (or such lesser  indemnification as may  be
    provided  in  such  agreement) asserted  against  them or  incurred  by them
    arising out of their service to the Corporation as contemplated herein.
 
    The  Registrant's   parent,  BANC   ONE   CORPORATION,  has   entered   into
indemnification  agreements with certain directors and executive officers of the
Registrant that provide for indemnification  unless the indemnitee's conduct  is
finally  adjudged by a court to  be knowingly fraudulent, deliberately dishonest
or willful misconduct.
 
    The  Underwriting  Agreement  filed  as  Exhibit  1.1  hereto  provides  for
indemnification  by  the  Underwriters  of  the  Registrant  and  its directors,
officers and  controlling  persons for  certain  liabilities arising  under  the
Securities Act of 1933 or otherwise.
 
                                      II-1
<PAGE>
ITEM 16.  EXHIBITS
 
   
<TABLE>
<C>        <S>
      1.1  Form of Underwriting Agreement
      3.1  Articles of Incorporation of Banc One ABS Corporation
      3.2  Code of Regulations of Banc One ABS Corporation
      4.1  Form of Pooling and Servicing Agreement
      4.2  Form of Certificate (included as part of Exhibit 4.1)
      5.1  Opinion of Squire, Sanders & Dempsey with respect to legality
           Opinion of Squire, Sanders & Dempsey with respect to federal income tax
      8.1   matters
     10.1  Form of Loan Sale Agreement
           Consent of Squire, Sanders & Dempsey (contained in Exhibit 5.1 and Exhibit
     23.1   8.1)
     24.1  Powers of Attorney (included as part of signature page)*
</TABLE>
    
 
- ------------------------
   
*Previously filed.
    
 
ITEM 17.  UNDERTAKINGS
 
    The undersigned registrant hereby undertakes that:
 
        (1)  For purposes of determining any  liability under the Securities Act
    of 1933, as amended (the "Securities Act"), the information omitted from the
    form of prospectus filed as part of this registration statement in  reliance
    upon Rule 430A and contained in a form of prospectus filed by the registrant
    pursuant  to Rule 424(b)(1) or (4) or  497(h) under the Securities Act shall
    be deemed to be part  of this registration statement as  of the time it  was
    declared effective.
 
        (2)  For the purpose  of determining any  liability under the Securities
    Act, each post-effective amendment that contains a form of prospectus  shall
    be  deemed to  be a  new registration  statement relating  to the securities
    offered therein, and the  offering of such securities  at the time shall  be
    deemed to be the initial bona fide offering thereof.
 
        (3)  Insofar  as  indemnification  for  liabilities  arising  under  the
    Securities Act  may  be permitted  to  directors, officers  and  controlling
    persons   of  the  Registrant  pursuant  to  the  foregoing  provisions,  or
    otherwise, the  Registrant has  been  advised that  in  the opinion  of  the
    Securities  and Exchange  Commission such indemnification  is against public
    policy as expressed in the Securities Act and is, therefore,  unenforceable.
    In  the  event that  a claim  for  indemnification against  such liabilities
    (other than the payment by the Registrant of expenses incurred or paid by  a
    director,  officer or controlling person of the Registrant in the successful
    defense of any  action, suit or  proceeding) is asserted  by such  director,
    officer  or  controlling  person  in connection  with  the  securities being
    registered, the Registrant will,  unless in the opinion  of its counsel  the
    matter  has  been settled  by controlling  precedent, submit  to a  court of
    appropriate jurisdiction the question whether such indemnification by it  is
    against  public  policy  as expressed  in  the  Securities Act  and  will be
    governed by the final adjudication of such issue.
 
        (4) For purposes of determining any liability under the Securities  Act,
    each  filing of the Registrant's annual  report pursuant to section 13(a) or
    section 15(d)  of the  Securities  Exchange Act  of  1934, as  amended  (the
    "Exchange  Act")  that  is  incorporated by  reference  in  the registration
    statement shall be deemed to be a new registration statement relating to the
    securities offered therein, and the offering of such securities at that time
    shall be deemed to be the initial bona fide offering thereof.
 
        (5) To  provide to  the Underwriters  at the  closing specified  in  the
    Underwriting  Agreement certificates in such denominations and registered in
    such names as required by the Underwriters to permit prompt delivery to each
    purchaser.
 
        (6) To file, during any period in which offers or sales are being  made,
    a post-effective amendment to this Registration Statement;
 
           (i)  To include  any prospectus required  by Section  10(a)(3) of the
       Securities Act of 1933;
 
                                      II-2
<PAGE>
           (ii) To reflect in the Prospectus  any facts or events arising  after
       the  effective date  of the  registration statement  (or the  most recent
       post-effective  amendment  thereof)   which,  individually   or  in   the
       aggregate, represent a fundamental change in the information set forth in
       the registration statement; and
 
          (iii)  To include any material information with respect to the plan of
       distribution not previously  disclosed in the  registration statement  or
       any material change to such information in the registration statement.
 
        (7)  That,  for  the  purpose of  determining  any  liability  under the
    Securities Act of 1933, each  such post-effective amendment shall be  deemed
    to  be  a  new registration  statement  relating to  the  securities offered
    therein, and the offering of such securities at that time shall be deemed to
    be the initial BONA FIDE offering thereof.
 
        (8) To remove from registration  by means of a post-effective  amendment
    any   of  the  securities  being  registered  which  remain  unsold  at  the
    termination of the offering.
 
                                      II-3
<PAGE>
                                   SIGNATURES
 
   
    Pursuant  to the requirements  of the Securities  Act of 1933,  Banc One ABS
Corporation certifies that it  has reasonable grounds to  believe that it  meets
all  of  the  requirements for  filing  on Form  S-3  and has  duly  caused this
Amendment No. 1 to the Registration Statement to be signed on its behalf by  the
undersigned,  thereunto duly  authorized, in the  City of Columbus  and State of
Ohio on June 17, 1996.
    
 
                                          BANC ONE ABS CORPORATION
 
   
                                          By:         /s/ STEVEN R. BLUHM
    
                                             -----------------------------------
                                                     Steven R. Bluhm
                                                        President
 
   
    Pursuant to the requirements of the  Securities Act of 1933, this  Amendment
No.  1 to the Registration Statement has been signed by the following persons in
the capacities and on the dates indicated.
    
 
   
             SIGNATURE                         TITLE                  DATE
- -----------------------------------  -------------------------  ----------------
 
                                     President and Director
        /s/ STEVEN R. BLUHM           (principal executive,
- -----------------------------------   financial and accounting   June 17, 1996
          Steven R. Bluhm             officer)
 
      /s/ JEFFREY B. UPPERMAN
- -----------------------------------  Vice President and          June 17, 1996
        Jeffrey B. Upperman           Director
 
    
 
                                      II-4
<PAGE>
                               INDEX TO EXHIBITS
 
   
<TABLE>
<CAPTION>
  EXHIBIT
  NUMBER     EXHIBIT                                                                                              PAGE
- -----------  -------------------------------------------------------------------------------------------------  ---------
<C>          <S>                                                                                                <C>
       1.1   Form of Underwriting Agreement
 
       3.1   Articles of Incorporation of Banc One ABS Corporation
 
       3.2   Code of Regulations of Banc One ABS Corporation
 
       4.1   Form of Pooling and Servicing Agreement
 
       4.2   Form of Certificate (included as part of Exhibit 4.1)
 
       5.1   Opinion of Squire, Sanders & Dempsey with respect to legality
 
       8.1   Opinion of Squire, Sanders & Dempsey with respect to federal income tax matters
 
      10.1   Form of Loan Sale Agreement
 
      23.1   Consent of Squire, Sanders & Dempsey (contained in Exhibit 5.1 and Exhibit 8.1)
 
      24.1   Powers of Attorney (included as part of signature page)*
</TABLE>
    
 
- ------------------------
   
* Previously filed.
    

<PAGE>

                                                                     EXHIBIT 1.1



                       BANC ONE AUTO GRANTOR TRUST 1996-B


             $______________ CLASS A ____% ASSET BACKED CERTIFICATES
             $_____________ CLASS B ____% ASSET BACKED CERTIFICATES


                              BANK ONE, ARIZONA, NA
                                    (SELLER)

                         FORM OF UNDERWRITING AGREEMENT

                                  June __, 1996


BANC ONE CAPITAL CORPORATION
90 North High Street
Columbus, OH 43215

SALOMON BROTHERS INC
7 World Trade Center
32nd Floor
New York, NY  10048


Ladies and Gentlemen:

          1.  INTRODUCTORY.  Banc One ABS Corporation, an Ohio Corporation (the
"Seller"), proposes to cause BANC ONE AUTO GRANTOR TRUST 1996-B (the "Trust") to
issue $______________ principal amount of its Class A ____% Asset Backed
Certificates (the "Class A Certificates") and $_____________ principal amount of
its Class B     % Asset Backed Certificates (the "Class B Certificates" and,
together with the Class A Certificates, the "Certificates") and the Seller
proposes to sell the Certificates to the several underwriters named in Schedule
I attached hereto (the "Underwriters").  The assets of the Trust include, among
other things, a pool of retail receivables generated from time to time pursuant
to motor vehicle retail installment sale contracts (the "Receivables") secured
by new or used automobiles, vans or light-duty trucks financed thereby (the
"Financed Vehicles"), and certain monies received thereunder on or after June 1,
1996 (the "Cutoff Date"), and the other property and the proceeds thereof to be
conveyed to the Trustee pursuant to the Pooling and Servicing Agreement to be
dated as of June 1, 1996 (the "Pooling and Servicing Agreement") among the
Seller, as seller and Bank One, Arizona, NA, a national banking association, as
servicer (the "Bank" or the "Servicer") and Bankers Trust Company, a New York
banking corporation, as


<PAGE>

trustee (the "Trustee").  Pursuant to the Pooling and Servicing Agreement, the
Seller will sell the Receivables to the Trustee, acting on behalf of Trust and
the Servicer will service the Receivables on behalf of the Trust.  In addition,
pursuant to the Pooling and Servicing Agreement, the Servicer will agree to
perform certain administrative tasks. The Certificates will be issued pursuant
to the Pooling and Servicing Agreement.

          Certain of the Receivables were originated by Valley National
Financial Services Company ("Valley National" or the "Subservicer"), a wholly-
owned subsidiary of the Bank will be sold to the Bank pursuant to the terms of
the Loan Purchase and Servicing Agreement (the "Loan Purchase and Servicing
Agreement") dated as of June 1, 1996 between the Bank and Valley National.  The
Bank will sell the Receivables to the Seller pursuant to the terms of the Loan
Sale Agreement dated as of June 1, 1996 (the "Loan Sale Agreement") between the
Bank and the Seller.

          Capitalized terms used and not otherwise defined herein shall have the
meanings given them in the Pooling and Servicing Agreement.

          2.  REPRESENTATIONS AND WARRANTIES OF THE SELLER.  (a)  The Seller
represents and warrants to and agrees with the Underwriters that:

          (i)  A registration statement (No. 333-3457), including a form of
     prospectus, on Form S-3 relating to the Certificates has been filed with
     the Securities and Exchange Commission (the "Commission") and either (A)
     has been declared effective under the Securities Act of 1933, as amended
     (the "Act"), and is not proposed to be amended or (B) is proposed to be
     amended by amendment or post-effective amendment.  If the Seller does not
     propose to amend such registration statement and if any post-effective
     amendment to such registration statement has been filed with the Commission
     prior to the execution and delivery of the Underwriting Agreement, the most
     recent such amendment has been declared effective by the Commission.  For
     purposes of the Underwriting Agreement, "Effective Time" means (x) if the
     Seller has advised the Underwriters that it does not propose to amend such
     registration statement, the date and time as of which such registration
     statement, or the most recent post-effective amendment thereto (if any)
     filed prior to the execution and delivery of the Underwriting Agreement,
     was declared effective by the Commission, or (y) if the Seller has advised
     the Underwriters that it proposes to file an amendment or post-effective
     amendment to such registration statement, the date and time as of which
     such registration statement, as amended by such amendment or post-effective


                                       -2-

<PAGE>

     amendment, as the case may be, is declared effective by the Commission.
     "Effective Date" means the date of the Effective Time.  Such registration
     statement, as amended at the Effective Time, including all information (if
     any) deemed to be a part of such registration statement as of the Effective
     Time pursuant to Rule 430A(b) under the Act, and including the exhibits
     thereto and any material incorporated by reference therein, is hereinafter
     referred to as the "Registration Statement," and the form of prospectus
     relating to the Certificates, as first filed with the Commission pursuant
     to and in accordance with Rule 424(b) ("Rule 424(b)") under the Act or, if
     no such filing is required, as included in the Registration Statement at
     the Effective Date, is hereinafter referred to as the "Prospectus."

         (ii)  If the Effective Time is prior to the execution and delivery of
     the Underwriting Agreement:  (A) on the Effective Date, the Registration
     Statement conformed in all material respects to the requirements of the Act
     and the rules and regulations of the Commission under the Act (the "Rules
     and Regulations"), (B) on the date of the Underwriting Agreement, the
     Registration Statement conforms, and at the time of filing of the
     Prospectus pursuant to Rule 424(b), the Registration Statement and the
     Prospectus will conform, in all material respects to the requirements of
     the Act and the Rules and Regulations, (C) on the Effective Date, the
     Registration Statement did not contain any untrue statement of a material
     fact or omit to state any material fact required to be stated therein or
     necessary in order to make the statements therein not misleading and (D) on
     the Effective Date, the Prospectus, if not filed pursuant to Rule 424(b),
     did not, and on the date of any filing pursuant to Rule 424(b) and on the
     Closing Date the Prospectus will not, include any untrue statement of a
     material fact or omit to state a material fact necessary in order to make
     the statements therein, in the light of the circumstances under which they
     are made, not misleading.  If the Effective Time is subsequent to the
     execution and delivery of the Underwriting Agreement:  (1) on the Effective
     Date, the Registration Statement and the Prospectus will conform in all
     material respects to the requirements of the Act and the Rules and
     Regulations, (2) on the Effective Date, the Registration Statement will not
     include any untrue statement of a material fact or omit to state any
     material fact required to be stated therein or necessary in order to make
     the statements therein not misleading and (3) on the Effective Date, at the
     time of filing of the Prospectus pursuant to Rule 424(b) and at the Closing
     Date, the Prospectus will not include any untrue statement of a material
     fact or omit to state any material fact required to be stated therein or
     necessary in order to


                                       -3-

<PAGE>

     make the statements therein, in the light of the circumstances under which
     they were made, not misleading.  The two preceding sentences do not apply
     to statements in or omissions from the Registration Statement or Prospectus
     based upon written information furnished to the Seller by any Underwriter
     through the Underwriters specifically for use therein and the Seller
     acknowledges that the only such information is the Underwriters'
     Information as defined in Section 2(b) hereof.

        (iii)  The Underwriting Agreement has been duly authorized, executed and
     delivered by the Seller.  The execution, delivery and performance of the
     Underwriting Agreement and the issuance and sale of the Certificates and
     compliance with the terms and provisions hereof will not result in a breach
     or violation of any of the terms and provisions of, or constitute a default
     under, any agreement or instrument to which the Seller is a party or by
     which the Seller is bound or to which any of the properties of the Seller
     is subject which could reasonably be expected to have a material adverse
     effect on the transactions contemplated herein.  The Seller has full
     corporate power and authority to (i) authorize the Trustee to execute and
     deliver the Certificates to the Seller and (ii) sell the Certificates to
     the Underwriters, all as contemplated by the Underwriting Agreement.

         (iv)  Other than as contemplated by the Underwriting Agreement or as
     disclosed in the Prospectus, there is no broker, finder or other party that
     is entitled to receive from the Seller any brokerage or finder's fee or
     other fee or commission as a result of any of the transactions contemplated
     by the Underwriting Agreement.

          (v)  All legal or governmental proceedings, contracts or documents of
     a character required to be described in the Registration Statement or the
     Prospectus or to be filed as an exhibit to the Registration Statement have
     been so described or filed as required.

         (vi)  As of the Closing Date (as defined below), the representations
     and warranties of (i) the Seller and the Bank under the Pooling and
     Servicing Agreement will be true and correct in all material respects and
     each such representation and warranty is so incorporated herein by this
     reference; (ii) the Bank under the Loan Sale Agreement, (iii) Valley
     National under the Loan Purchase and Servicing Agreement and (iv) the
     Seller herein shall be true and correct in all material respects.

        (vii)  The Seller's assignment and delivery of the Receivables to the
     Trustee, on behalf of the Trust, on the


                                       -4-

<PAGE>

     Closing Date will vest in the Trustee, on behalf of the Trust, all the
     Seller's right, title and interest therein, or will result in a first
     priority perfected security interest therein, in either case subject to no
     prior Lien.

       (viii)  The Certificates, when duly and validly executed and
     authenticated by the Trustee, in accordance with the Pooling and Servicing
     Agreement, and delivered and paid for pursuant hereto will be validly
     issued and outstanding and entitled to the benefits of the Pooling and
     Servicing Agreement.

         (ix)  Neither the transfer from the Seller to the Trustee, acting on
     behalf of the Trust, of the Receivables and other Trust Property conveyed
     by it to the Trust pursuant to the Pooling and Servicing Agreement, nor the
     assignment of the security interest of the Seller in the Financed Vehicles
     or the other Trust Property to the Trustee, acting on behalf of the Trust,
     pursuant to the Pooling and Servicing Agreement, nor the issuance, sale and
     delivery of the Certificates, nor the fulfillment of the terms of the
     Certificates, will conflict with, or result in a breach, violation or
     acceleration of, or constitute a default under, any term or provision of
     the organizational documents of the Seller or any material indenture or
     other material agreement or instrument to which the Seller is a party or by
     which it or its properties is bound or result in a violation of or
     contravene the terms of any statute, order or regulation applicable to the
     Seller of any court, regulatory body, administrative agency, governmental
     body or arbitrator having jurisdiction over the Seller or will result in
     the creation of any Lien upon any material property or assets of the
     Seller.

          (x)  The Seller has caused the Servicer to deliver to the Underwriters
     or to counsel for the Underwriters complete and correct copies of publicly
     available portions of the Consolidated Report of Condition of the Servicer
     for the period ended March 31, 1996, as submitted to the Governors of the
     Federal Reserve System; except as set forth in or contemplated in the
     Registration Statement and the Prospectus, there has been no material
     adverse change in the financial condition or results of operations of the
     Servicer since March 31, 1996.

         (xi)  Any taxes, fees and other governmental charges in connection with
     the execution, delivery and performance by the Seller of the Underwriting
     Agreement, the Pooling and Servicing Agreement and the Certificates shall
     have been paid or will be paid by or on behalf of the Seller at or prior to
     the Closing Date to the extent then due.


                                       -5-

<PAGE>

          (b)  The Seller hereby agrees with the Underwriters that, for all
purposes of the Underwriting Agreement, the only information furnished to the
Seller by the Underwriters specifically for use in the Registration Statement,
the Prospectus, or any amendment or supplement thereto, or any related
preliminary prospectus, are the statements with respect to stabilization on the
second page of, and the statements under the caption "Underwriting" in, the
preliminary prospectus and the Prospectus (collectively, the "Underwriters'
Information").

           3.  PURCHASE, SALE AND DELIVERY OF THE CERTIFICATES.  On the basis of
the representations, warranties and agreements herein contained, but subject to
the terms and conditions herein set forth, the Seller agrees to sell to the
Underwriters, and the Underwriters agree, severally and not jointly, to purchase
from the Seller, the principal amount of the Class A Certificates set forth
opposite the name of such Underwriter in Schedule I hereto at a purchase price
of __________% of the principal amount thereof and the principal amount of the
Class B Certificates set forth opposite the name of such Underwriter in Schedule
I hereto at a purchase price of __________% of the principal amount thereof.

The Seller will deliver the Certificates to the Underwriters, for the account of
the Underwriters, against payment of the purchase price to or upon the order of
the Seller by wire transfer or check in Federal (same day) Funds, at the office
of Stroock & Stroock & Lavan, Seven Hanover Square, New York, New York 10004, at
10:00 a.m., New York time on June   , 1996, or at such other time not later than
seven full business days thereafter as the Underwriters and the Seller
determine, such time being herein referred to as the "Closing Date."  The
Certificates to be so delivered will be initially represented by one or more
Class A Certificates and one or more Class B Certificates registered in the name
of Cede & Co., the nominee of The Depository Trust Company ("DTC").  The
interests of beneficial owners of the Certificates will be represented by book
entries on the records of DTC and participating members thereof.  Definitive
Certificates will be available only under the limited circumstances specified in
the Pooling and Servicing Agreement.

4.  OFFERING.  It is understood that, after the Registration Statement becomes
effective, the Underwriters propose to offer the Certificates for sale to the
public (which may include selected dealers), on the terms set forth in the
Prospectus.

           5.  COVENANTS OF THE SELLER.  The Seller covenants and agrees with
the several Underwriters that:


                                       -6-

<PAGE>

          (a)  If the Effective Time is prior to the execution and delivery of
the Underwriting Agreement, the Seller will file the Prospectus, properly
completed, with the Commission pursuant to and in accordance with subparagraph
(1) (or, if applicable and if consented to by the Underwriters, subparagraph
(4)) of Rule 424(b) not later than the earlier of (i) the second business day
following the execution and delivery of the Underwriting Agreement and (ii) the
fifth business day after the Effective Date.  The Seller will advise the
Underwriters promptly of any such filing pursuant to Rule 424(b).

          (b)  The Seller will advise the Underwriters promptly of any proposal
to amend or supplement the registration statement as filed or the related
prospectus or the Registration Statement or the Prospectus and will not effect
such amendment or supplementation without the consent of the Underwriters, which
consent shall not be unreasonably withheld or delayed; the Seller will also
advise the Underwriters promptly of any request by the Commission for any
amendment of or supplement to the Registration Statement or the Prospectus or
for any additional information; and the Seller will also advise the Underwriters
promptly of the effectiveness of the Registration Statement (if the Effective
Time is subsequent to the execution of the Underwriting Agreement) and of any
amendment or supplement to the Registration Statement or the Prospectus and of
the issuance by the Commission of any stop order suspending the effectiveness of
the Registration Statement or the institution or threat of any proceeding for
that purpose and the Seller will use its reasonable best efforts to prevent the
issuance of any such stop order and to obtain as soon as possible the lifting of
any issued stop order.

          (c)  If, at any time when a prospectus relating to the Certificates is
required to be delivered under the Act, any event occurs as a result of which
the Prospectus as then amended or supplemented would contain an untrue statement
of a material fact or omit to state any material fact necessary to make the
statements therein, in the light of the circumstances under which they were
made, not misleading, or if it is necessary at any time to amend or supplement
the Prospectus to comply with the Act, the Seller promptly will prepare and file
with the Commission an amendment or supplement which will correct such statement
or omission, or an amendment or supplement which will effect such compliance.
Neither the consent of the Underwriters to, nor the delivery by the Underwriters
of, any such amendment or supplement shall constitute a waiver of any of the
conditions set forth in Section 6.

          (d)  The Seller will timely prepare and file all periodic reports, on
behalf of the Trust, with the Commission referred to in its No-Action Letter to
the Commission dated


                                       -7-

<PAGE>

August 11, 1995 until no longer required to do so as permitted by Section 15(d)
of the Exchange Act.

          (e)  The Seller will furnish to each of the Underwriters copies of the
Registration Statement (two of which will be signed and will include all
exhibits), each related preliminary prospectus, the Prospectus and all
amendments and supplements to such documents, in each case as soon as available
and in such quantities as the Underwriters reasonably request.

          (f)  The Seller will take all actions which are reasonably necessary
to arrange for the qualification of the Certificates for sale under the laws of
such jurisdictions as the Underwriters designate and will continue such
qualifications in effect so long as required for the distribution; PROVIDED,
HOWEVER, that in no event shall the Seller be obligated to qualify as a foreign
corporation or to execute a general or unlimited consent to service of process
in any such jurisdiction.

          (g)  For a period from the date of the Underwriting Agreement until
the retirement of the Certificates, or until such time as the Underwriters shall
cease to maintain a secondary market in the Certificates, whichever occurs
first, the Seller will deliver to the Underwriters the annual statements of
compliance and the annual independent certified public accountants' reports
furnished to the Trustee pursuant to the Pooling and Servicing Agreement, as
soon as such statements and reports are furnished to the Trustee.

          (h)  So long as any of the Certificates are outstanding, the Seller
will furnish to the Underwriters (i) as soon as practicable after the end of the
fiscal year all documents required to be distributed to Certificateholders or
filed with the Commission on behalf of the Trust pursuant to the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), or any order of the
Commission thereunder and (ii) from time to time, any other information
concerning the Seller as the Underwriters may reasonably request only insofar as
such information reasonably relates to the Registration Statement or the
transactions contemplated by the Pooling and Servicing Agreement.

          (i)  On or before the Closing Date, the Seller shall mark its
accounting and computer records relating to the Receivables and shall cause the
Bank and Valley National to mark its respective computer records relating to the
Receivables to show the absolute ownership by the Trustee on behalf of the Trust
of the Receivables, and from and after the Closing Date none of the Seller, the
Bank or Valley National shall take any action inconsistent with the ownership by
the Trustee on behalf


                                       -8-

<PAGE>

of the Trust of such Receivables, other than as permitted by the Pooling and
Servicing Agreement.

          (j)  To the extent, if any, that any of the ratings provided with
respect to the Certificates by the rating agency or agencies that initially rate
any of the Certificates are conditional upon the furnishing of documents or the
taking of any other actions by the Seller on or prior to the Closing Date, the
Seller shall furnish such documents and take any such other actions.  A copy of
any such document shall be provided to the Underwriters at the time it is
delivered to the rating agencies.

          (k)  For the period beginning on the date of the Underwriting
Agreement and ending on the Closing Date, neither the Seller nor any Affiliate
or trust originated, directly or indirectly, by the Seller or any Affiliate (or
any trust, partnership or other entity sponsored by the Seller or any Affiliate
or in which the Seller or any Affiliate is a partner or a stockholder) will,
without the prior written consent of the Underwriters, offer to issue or issue
notes collateralized by, or certificates (other than the Certificates)
evidencing an ownership interest in, motor vehicle installment sale contracts,
PROVIDED, HOWEVER, that except as otherwise provided by the Pooling and
Servicing Agreement, this shall not be construed to prevent (i) the sale of
Receivables by any Affiliate of the Seller to any person or (ii) any sales or
grants of participations in and to Receivables by one or more Affiliates of the
Seller to one or more other Affiliates of the Seller.

          (l)  The Seller will apply the net proceeds of the sale of the
Certificates that it receives in the manner set forth in the Prospectus under
the caption "Use of Proceeds."

          (m)  The Seller will pay all expenses incident to the performance of
its obligations under the Underwriting Agreement, including (i) the printing and
filing of the documents (including the Registration Statement and Prospectus),
(ii) the preparation, issuance and delivery of the Certificates to the
Underwriters, (iii) the fees and disbursements of the Seller's counsel and
accountants, (iv) the qualification of the Certificates under securities laws in
accordance with the provisions of Section 6(f), including filing fees and the
fees and disbursements of counsel for the Underwriters in connection therewith
and in connection with the preparation of any blue sky or legal investment
survey, if any is requested, (v) the printing and delivery to the Underwriters
of copies of the Registration Statement as originally filed and of each
amendment thereto, (vi) the printing and delivery to the Underwriters of copies
of any blue sky or legal investment survey prepared in connection with the
Certificates, (vii) any fees charged by rating agencies for the rating of the
Certificates, (viii) the fees and expenses, if any, incurred with respect to any
filing


                                       -9-

<PAGE>

with the National Association of Securities Dealers, Inc. and (ix) the fees and
expenses of Squire Sanders & Dempsey, Arizona.

           6.  CONDITIONS OF THE OBLIGATIONS OF THE UNDERWRITERS.  The
obligations of the several Underwriters to purchase and pay for the Certificates
will be subject to the accuracy, as of the date hereof and as of the Closing
Date, of the representations and warranties on the part of the Seller herein, to
the accuracy of the written statements of officers of the Seller made pursuant
to the provisions of this Section, to the performance by the Seller of its
obligations hereunder and to the following additional conditions precedent:

          (a)  If the Effective Time is not prior to the execution and delivery
of the Underwriting Agreement, the Effective Time shall have occurred not later
than 6:00 p.m. New York City time on the date of the Underwriting Agreement or
such later time or date as shall have been consented to by the Underwriters.

          (b)  If the Effective Time is prior to the execution and delivery of
the Underwriting Agreement, the Prospectus and any supplements thereto shall
have been filed with the Commission in accordance with the Rules and Regulations
and Section 5(a) hereof.  Prior to the Closing Date, no stop order suspending
the effectiveness of the Registration Statement shall have been issued and no
proceedings for that purpose shall have been instituted or, to the knowledge of
the Seller or the Underwriters, shall be contemplated by the Commission.

          (c)  The Underwriters shall have received a letter, dated the date of
delivery thereof (which, if the Effective Time is prior to the execution and
delivery of the Underwriting Agreement, shall be on or prior to the date of the
Underwriting Agreement or, if the Effective Time is subsequent to the execution
and delivery of the Underwriting Agreement, shall be prior to the filing of the
amendment or post-effective amendment to the Registration Statement to be filed
shortly prior to the Effective Time), of Deloitte & Touche L.L.P. with respect
to certain agreed-upon procedures, confirming that such accountants are
independent public accountants within the meaning of the Act and the Rules and
Regulations, and substantially in the form of the draft to which the
Underwriters have previously agreed and otherwise in form and substance
reasonably satisfactory to the Underwriters and counsel for the Underwriters.

          (d)  Subsequent to the execution and delivery of the Underwriting
Agreement, there shall not have occurred (i) any change, or any development
involving a prospective change materially and adversely affecting (A) the Trust
Property taken as a whole or (B) the business or properties of the Seller, the
Bank, Valley National or BANC ONE CORPORATION which, in the


                                      -10-

<PAGE>

reasonable judgment of the Underwriters in the case of either (A) or (B) makes
it impractical or inadvisable to market the Certificates on the terms and in the
manner contemplated in the Prospectus; (ii) any downgrading in the rating of any
debt securities of BANC ONE CORPORATION or any of its Affiliates by any
"nationally recognized statistical rating organization" (as defined for purposes
of Rule 436(g) under the Act), or any public announcement that any such
organization has under surveillance or review its rating of any such debt
securities (other than an announcement with positive implications of a possible
upgrading, and no implication of a possible downgrading, of such rating); (iii)
any suspension or limitation of trading in securities generally on the New York
Stock Exchange, or any setting of minimum prices for trading on such exchange;
(iv) any suspension of trading of any securities of BANC ONE CORPORATION on any
exchange or in the over-the-counter market; (v) any banking moratorium declared
by Federal or New York authorities; or (vi) any outbreak or escalation of major
hostilities in which the United States is involved, any declaration of war by
Congress, or any other substantial national or international calamity or
emergency if, in the judgment of a majority in interest of the Underwriters
(including the Underwriters), the effect of any such outbreak, escalation,
declaration, calamity or emergency makes it impractical or inadvisable to
proceed with completion of the sale of and payment for the Certificates.

          (e)  The Underwriters shall have received an opinion of Squire,
Sanders & Dempsey, special counsel to the Seller, the Bank and Valley National
or from such other counsel reasonably satisfactory to the Underwriters and
counsel for the Underwriters, dated the Closing Date, satisfactory in form and
substance to the Underwriters and counsel for the Underwriters, to the effect
that:

          (i)  The Seller has been duly organized and is validly existing as a
     corporation in good standing under the laws of the State of Ohio, with the
     corporate power and authority to own its properties and to conduct its
     business as such properties are currently owned and such business is
     currently conducted, and to enter into and perform its obligations under
     the Underwriting Agreement and the Pooling and Servicing Agreement.

         (ii)  The Seller has duly authorized, executed and delivered the
     written order to the Trustee to execute and deliver the Certificates.  When
     the Certificates have been duly executed, delivered and authenticated in
     accordance with the Pooling and Servicing Agreement and delivered and paid
     for pursuant to the Underwriting Agreement, the Certificates will be
     validly issued, outstanding and entitled to the benefits of the Pooling and
     Servicing



                                      -11-

<PAGE>

     Agreement, subject as to enforceability to the effects of applicable
     bankruptcy, insolvency, reorganization, fraudulent conveyance, moratorium
     and similar laws now or hereafter in effect relating to creditors' rights
     generally and subject to general principles of equity (whether in a
     proceeding at law or in equity).

        (iii)  The Seller has duly authorized, executed and delivered the
     Underwriting Agreement, the Loan Sale Agreement and the Pooling and
     Servicing Agreement, and each of the Loan Sale Agreement and the Pooling
     and Servicing Agreement is the legal, valid and binding obligation of the
     Seller, enforceable against the Seller in accordance with its terms,
     subject as to enforceability to the effects of applicable bankruptcy,
     insolvency, reorganization, fraudulent conveyance, moratorium and similar
     laws now or hereafter in effect relating to creditors' rights generally and
     subject to general principles of equity (whether applied in a proceeding at
     law or in equity)

         (iv)  Neither the transfer of the Trust Property by the Seller to the
     Trustee on behalf of the Trust, nor the execution and delivery by the
     Seller of the Underwriting Agreement, the Loan Sale Agreement or the
     Pooling and Servicing Agreement, nor the consummation by the Seller of the
     transactions contemplated by the Underwriting Agreement, the Loan Sale
     Agreement or the Pooling and Servicing Agreement nor the performance by the
     Seller of its obligations thereunder will (i) violate the articles of
     incorporation or the code of regulations, each as amended, of the Seller or
     (ii) violate or contravene the terms of applicable provisions of statutory
     law or regulation.

          (v)  To such counsel's knowledge, there are no actions, proceedings or
     investigations pending against the Seller or threatened against the Seller
     before any court, administrative agency or tribunal (i) asserting the
     invalidity of the Trust, the Underwriting Agreement, the Loan Sale
     Agreement or the Pooling and Servicing Agreement, (ii) seeking to prevent
     the consummation of any of the transactions contemplated by the
     Underwriting Agreement, the Loan Sale Agreement or the Pooling and
     Servicing Agreement or the execution and delivery thereof or (iii) that
     could reasonably be expected to materially and adversely affect the
     enforceability of the Underwriting Agreement, the Loan Sale Agreement or
     the Pooling and Servicing Agreement against the Seller or the ability of
     the Seller to perform its obligations thereunder.

         (vi)  No consent, license, approval, authorization or order of, or
     filing with, any court or governmental agency or body is required of the
     Seller for the consummation by


                                      -12-

<PAGE>

     the Seller of the transactions contemplated in the Underwriting Agreement,
     the Loan Sale Agreement or the Pooling and Servicing Agreement, except such
     consents, licenses, approvals, authorizations or orders as have been
     obtained or such filings as have been made and except where the failure to
     obtain the same would not have a material adverse effect upon the rights of
     the Certificateholders.

        (vii)  To such counsel's knowledge, there are no legal or governmental
     proceedings pending or threatened against the Seller that are required to
     be disclosed in the Registration Statement, other than those disclosed
     therein.

       (viii)  The Seller is not, and will not as a result of the offer and sale
     of the Certificates as contemplated in the Prospectus and the Underwriting
     Agreement become, an "investment company" as defined in the Investment
     Company Act of 1940, as amended (the "Investment Company Act"), or a
     company "controlled by" an "investment company" within the meaning of the
     Investment Company Act.

         (ix)  All actions required, if any, to be taken and all filings
     required to be made by the Seller or the Trust under the Act and the
     Exchange Act prior to the sale of the Certificates have been duly taken or
     made.

          (x)  The Pooling and Servicing Agreement need not be qualified under
     the Trust Indenture Act and the Trust is not required to register under the
     Investment Company Act.

         (xi)  Such counsel has been advised by the Commission's staff that the
     Registration Statement has become effective under the Act; any required
     filing of the Prospectus pursuant to Rule 424(b) promulgated under the Act
     has been made in the manner and within the time period required under such
     rule; and to such counsel's knowledge no stop order suspending the
     effectiveness of the Registration Statement or any part thereof has been
     issued and no proceedings for that purpose are pending or threatened by the
     Commission.

        (xii)  The statements in the Prospectus under the headings "Summary of
     Terms -- Tax Status," "Federal Income Tax Consequences," "Summary of
     Terms--ERISA Considerations," and "ERISA Considerations," to the extent
     that they constitute statements of matters of law or legal conclusions with
     respect thereto, have been reviewed by such counsel and accurately describe
     the material consequences to holders of the Certificates under the Code and
     ERISA.


                                      -13-

<PAGE>

        (xiii)  The Trust will not be classified as an association taxable as a
     corporation for federal income tax purposes and, instead, under subpart E,
     part I of subchapter J of the Internal Revenue Code of 1986, as amended,
     the Trust will be treated as a grantor trust and, except with respect to
     amounts received with respect to the Receivables which are payable by the
     Trust to the Seller or to the Collateral Agent for deposit in the Reserve
     Fund and certain amounts payable by the Trust to the Servicer, each
     Certificateholder will be treated as the owner of an undivided pro rata
     interest in the income and corpus attributable to the Trust.

        (xiv)  To such counsel's knowledge, there are no contracts, indentures,
     mortgages, loan agreements, notes, leases or other instruments to which the
     Seller is a party that are required to be filed as exhibits to the
     Registration Statement other than those described or referred to therein or
     filed or incorporated by reference as exhibits thereto.

         (xv)  Such counsel shall state that they have participated in the
     preparation of the Registration Statement and no facts have come to their
     attention which may cause them to believe that the Registration Statement,
     as of the Effective Time, contained any untrue statement of a material fact
     or omitted to state any material fact required to be stated therein or
     necessary in order to make the statements therein not misleading or that
     the Prospectus, as of its date or the Closing Date, contains any untrue
     statement of a material fact or omitted to state any material fact
     necessary in order to make the statements therein, in the light of the
     circumstances under which they were made, not misleading; provided that
     such counsel need not express any view with respect to the financial,
     statistical or computational material included in the Registration
     Statement or the Prospectus.

        (xvi)  Each of the Loan Purchase and Servicing Agreement, the Loan Sale
     Agreement, the Pooling and Servicing Agreement and the Bank Agreement meets
     each of the requirements of Section 13(e) of the Federal Deposit Insurance
     Act, as amended (the "FDIA"), and neither Section 11(d)(9) nor Section
     11(n)(4)(I) of the FDIA would prevent the Pooling and Servicing Agreement
     from forming the basis of a claim against the FDIC as conservator or
     receiver or in its corporate capacity, or against any bridge bank chartered
     pursuant to Section 11(n) of the FDIA.  For purposes of this paragraph
     (xiv), such counsel may assume that from the time of its execution each of
     the Loan Purchase and Servicing Agreement, the Loan Sale Agreement, the
     Pooling and Servicing Agreement and the Bank Agreement


                                      -14-

<PAGE>

     has been and will be an official record (as such term is used in Sections
     11(n)(4)(I)(iv) and 13(e)(4) of the FDIA) of the Bank.

        (xvii)  The Bank has been duly organized and is validly existing as a
     national banking association in good standing under the laws of the United
     States of America, with corporate power and authority to own its
     properties, to conduct its business as now conducted and as proposed to be
     conducted by it and to enter into and perform its obligations under the
     agreement in the form attached hereto as Exhibit A (the "Bank Agreement")
     the Pooling and Servicing Agreement, the Loan Purchase and Servicing
     Agreement and the Loan Sale Agreement (collectively, the "Bank Documents").


       (xviii)  The Bank has duly authorized, executed and
     delivered each of the Bank Documents, and each of the Bank Documents is the
     legal, valid and binding obligations of the Bank, enforceable against the
     Bank in accordance with the respective terms thereof, subject as to
     enforceability, to the effects of applicable insolvency, receivership,
     conservatorship and other similar laws affecting the rights of creditors'
     generally or the rights of creditors of institutions the deposits in which
     are insured by the FDIC and subject to general principles of equity
     (whether applied in a proceeding at law or in equity).

         (xix)  Neither the execution and delivery by the Bank of any Bank
     Document nor the consummation by the Bank of the transactions contemplated
     therein nor the fulfillment of the terms thereof by the Bank will conflict
     with, result in a breach, violation or acceleration of, or constitute a
     default under, any term or provision of the articles of association or
     by-laws of the Bank or result in a violation of or contravene the terms of
     any statute, order or regulation applicable to the Bank of any court,
     regulatory body, administrative agency or governmental body having
     jurisdiction over it.

         (xx)  To such counsel's knowledge, there are no actions, proceedings or
     investigations pending or threatened against the Bank before or by any
     governmental authority that could reasonably be expected to materially and
     adversely affect the performance by the Bank of its obligations under, or
     the validity or enforceability of, any Bank Document.

        (xxi)  Valley National has been duly organized and is validly existing
     as a corporation in good standing under the laws of the State of Arizona
     with corporate power and authority to own its properties, to conduct it
     business as


                                      -15-

<PAGE>

     now conducted and as proposed to be conducted by it and to enter into and
     perform its obligations under the Loan Purchase and Servicing Agreement.

       (xxii)  Valley National has duly authorized, executed and delivered the
     Loan Purchase and Servicing Agreement and the Loan Purchase and Servicing
     Agreement is the legal, valid and binding obligation of Valley National,
     enforceable against Valley National in accordance with its terms, subject
     as to enforceability, to the effects of applicable bankruptcy, insolvency,
     receivership, moratorium, fraudulent conveyance, reorganization,
     conservatorship and other similar laws affecting the rights of creditors'
     generally or the rights of creditors of institutions the deposits and
     subject to general principles of equity (whether applied in a proceeding at
     law or in equity).

      (xxiii)  Neither the execution and delivery by Valley National of the Loan
     Purchase and Servicing Agreement nor the consummation by Valley National of
     the transactions contemplated therein nor the fulfillment of the terms
     thereof by Valley National will conflict with, result in a breach,
     violation or acceleration of, or constitute a default under, any term or
     provision of the [articles of association or by-laws] of Valley National,
     or result in a violation of or contravene the terms of any statute, order
     or regulation applicable to Valley National of any court, regulatory body,
     administrative agency or governmental body having jurisdiction over Valley
     National.

       (xxiv)  To such counsel's knowledge, there are no actions, proceedings or
     investigations pending or threatened against Valley National before or by
     any governmental authority that could reasonably be expected to materially
     and adversely affect the performance by Valley National of its obligations
     under, or the validity or enforceability of the Loan Purchase and Servicing
     Agreement.

          Such opinion may contain such assumptions, qualifications and
limitations as are customary in opinions of this type and are reasonably
acceptable to counsel to the Underwriters.  In rendering such opinion, such
counsel may state that they express no opinion as to the laws of any
jurisdiction other than the federal law of the United States of America and the
laws of the States of Ohio, Arizona and New York.

          (f)  The Underwriters shall have received the opinion of Squire,
Sanders & Dempsey, special counsel to the Seller, dated the Closing Date,
satisfactory in form and substance to the Underwriters and counsel for the
Underwriters, regarding the


                                      -16-

<PAGE>

creation, attachment and perfection of a first priority security interest in the
Receivables, the Financed Vehicles located in the State of Arizona and the
property held in the Reserve Fund in favor of the Trustee on behalf of the
Certificateholders.  Such opinion may contain such assumptions, qualifications
and limitations as are customary in opinions of this type and are reasonably
acceptable to counsel to the Underwriters.  In rendering such opinion, such
counsel may state that they express no opinion as to the laws of any
jurisdiction other than the federal law of the United States of America and the
laws of the States of Ohio, Arizona and New York.

          (g)  The Underwriters shall have received the opinion of in-house
counsel to the Bank, or such other counsel acceptable to the Underwriters and
counsel for the Underwriters, dated the Closing Date, satisfactory in form and
substance to the Underwriters and counsel for the Underwriters to the effect
that:

          (i)  Neither the execution and delivery by the Bank of any Bank
     Documents nor the consummation by the Bank of the transactions contemplated
     therein nor the fulfillment of the terms thereof by the Bank will (a)
     violate the articles of association or by-laws of the Bank, (b) result in a
     breach, violation or acceleration of, or constitute a default under, any
     term or provision of any material indenture or other material agreement or
     instrument of which such counsel has knowledge after due inquiry to which
     the Bank is a party or by which it is bound or (c) result in a violation of
     or contravene the terms of any Federal or Arizona statute or, to such
     counsel's knowledge, any order or regulation applicable to the Bank of any
     Federal or Arizona court, regulatory body, administrative agency or
     governmental body having jurisdiction over the Bank.

         (ii)  Such counsel has been advised of the Bank's standard operating
     procedures relating to the Bank's acquisition of a perfected first priority
     security interest in the vehicles financed by the Bank pursuant to the
     retail automobile, van or light duty truck installment sale contracts in
     the ordinary course of the Bank's business.  Assuming that the Bank's
     standard procedures are followed with respect to the perfection of security
     interests in the Financed Vehicles (such counsel having no reason to
     believe that the Bank has not or will not continue to follow its standard
     procedures in connection with the perfection of security interests in the
     Financed Vehicles), the Bank has acquired or will acquire a perfected first
     priority security interest in the Financed Vehicles.

          Such opinion may contain such assumptions, qualifications and
limitations as are customary in opinions of


                                      -17-

<PAGE>

this type and are reasonably acceptable to counsel to the Underwriters.  In
rendering such opinion, such counsel may state that they express no opinion as
to the laws of any jurisdiction other than the federal law of the United States
of America and the laws of the State of Arizona.

          (h)  The Underwriters shall have received the opinion of in-house
counsel to Valley National, or such other counsel acceptable to the Underwriters
and counsel for the Underwriters, dated the Closing Date, satisfactory in form
and substance to the Underwriters and counsel for the Underwriters to the effect
that:

          (i)  Neither the execution and delivery by Valley National of the Loan
     Purchase and Servicing Agreement nor the consummation by Valley National of
     the transactions contemplated therein nor the fulfillment of the terms
     thereof by Valley national will (a) violate the [articles of association or
     by-laws] of Valley National, (b) result in a breach, violation or
     acceleration of, or constitute a default under, any term or provision of
     any material indenture or other material agreement or instrument of which
     such counsel has knowledge after due inquiry to which Valley National is a
     party or by which it is bound or (c) result in a violation of or contravene
     the terms of any Federal or Arizona statute or, to such counsel's
     knowledge, any order or regulation applicable to Valley National of any
     Federal or Arizona court, regulatory body, administrative agency or
     governmental body having jurisdiction over Valley National.

         (ii)  Such counsel has been advised of Valley National's standard
     operating procedures relating to Valley National's acquisition of a
     perfected first priority security interest in the vehicles financed by
     Valley National pursuant to the retail automobile, van or light duty truck
     installment sale contracts in the ordinary course of Valley National's
     business.  Assuming that Valley National's standard procedures are followed
     with respect to the perfection of security interests in the Financed
     Vehicles (such counsel having no reason to believe that Valley National has
     not or will not continue to follow its standard procedures in connection
     with the perfection of security interests in the Financed Vehicles securing
     the Receivables sold by Valley National to the Bank pursuant to the Loan
     Purchase and Servicing Agreement), Valley National has acquired or will
     acquire a perfected first priority security interest in the Financed
     Vehicles securing the Receivables sold by Valley National to the Bank
     pursuant to the Loan Purchase and Servicing Agreement.


                                      -18-

<PAGE>

          Such opinion may contain such assumptions, qualifications and
limitations as are customary in opinions of this type and are reasonably
acceptable to counsel to the Underwriters.  In rendering such opinion, such
counsel may state that they express no opinion as to the laws of any
jurisdiction other than the federal law of the United States of America and the
laws of the State of Arizona.

          (i)  The Underwriters shall have received an opinion addressed to it
of Stroock & Stroock & Lavan, in its capacity as counsel to the Underwriters,
dated the Closing Date, with respect to the validity of the Certificates and
such other related matters as the Underwriters shall reasonably require and the
Seller shall have furnished or caused to be furnished to such counsel such
documents as they may reasonably request for the purpose of enabling them to
pass upon such matters.

          (j)  The Underwriters shall have received an opinion of counsel to the
Trustee, dated the Closing Date and satisfactory in form and substance to the
Underwriters and counsel for the Underwriters, to the effect that:

          (i)  The Trustee is a banking corporation validly existing and in good
     standing under the laws of the State of New York.

         (ii)  The Trustee has the requisite power and authority to execute,
     deliver and perform its obligations under the Pooling and Servicing
     Agreement and has taken all necessary action to authorize the execution,
     delivery and performance by it of the Pooling and Servicing Agreement.

        (iii)  The Pooling and Servicing Agreement has been duly executed and
     delivered by the Trustee and constitutes a legal, valid and binding
     obligation of the Trustee, enforceable against the Trustee in accordance
     with its respective terms, except that such enforcement may be limited by
     bankruptcy, insolvency, reorganization, moratorium, liquidation, or other
     similar laws applicable to banking corporations affecting the enforcement
     of creditors' rights generally, and by general principles of equity,
     including, without limitation, concepts of materiality, reasonableness,
     good faith and fair dealing (regardless of whether such enforceability is
     considered in a proceeding in equity or at law).

         (iv)  The Certificates have been duly authenticated by the Trustee in
     accordance with the terms of the Pooling and Servicing Agreement.

          (k)  The Underwriters shall have received copies of each opinion of
counsel delivered to either rating agency,


                                      -19-

<PAGE>

together with a letter addressed to the Underwriters, dated the Closing Date, to
the effect that each Underwriter may rely on each such opinion to the same
extent as though such opinion was addressed to each as of its date.

          (l)  The Underwriters shall have received certificates dated the
Closing Date of each of the Seller, the Bank and Valley National, executed by
any two of the Chairman of the Board, the President, any Executive Vice
President, Senior Vice President or Vice President, the Treasurer, any Assistant
Treasurer, the Secretary, the principal financial officer or the principal
accounting officer of each of the Seller, the Bank and Valley National, in which
such officer of the Seller, the Bank or Valley National, as the case may be,
shall state that, to the best of its knowledge after reasonable investigation,
(i) the representations and warranties of the Seller contained in the
Underwriting Agreement and the Pooling and Servicing Agreement, the Bank in each
of the Bank Documents or Valley National in the Loan Purchase and Servicing
Agreement, as applicable, are true and correct in all material respects, (ii)
that Seller, the Bank, or Valley National, as the case may be, has complied with
all agreements and satisfied all conditions on its respective part to be
performed or satisfied under such agreements at or prior to the Closing Date,
(iii) in the case of the certificate from the Seller only, that no stop order
suspending the effectiveness of the Registration Statement has been issued and
no proceedings for that purpose have been instituted or are contemplated by the
Commission, and (iv) since March 31, 1996, except as may be disclosed in the
Prospectus or in such certificate, no material adverse change, or any
development involving a prospective material adverse change, in or affecting
particularly the business or properties of the Bank or Valley National, as
applicable, has occurred.

          (m)  The Underwriters shall have received evidence satisfactory to it
that, on or before the Closing Date, UCC-1 financing statements have been or are
being filed in the appropriate filing offices reflecting the transfer of the
interest in the Receivables and the proceeds thereof from Valley National to the
Bank, from the Bank to the Seller and from the Seller to the Trustee on behalf
of the Trust.

          (n)  The Class A Certificates shall be rated "AAA" or its equivalent,
and the Class B Certificates shall be rated at least "A" or its equivalent, in
each case by Moody's and S&P and neither corporation shall have placed either
the Class A Certificates or the Class B Certificates under surveillance or
review with possible negative implications.

          (o)  The issuance of the Certificates shall not have resulted in a
reduction or withdrawal by any Rating Agency of


                                      -20-

<PAGE>

the current rating of any outstanding securities issued or originated by the
Seller.

          (p)  The Underwriters shall have received, upon execution hereof, the
duly executed agreement of the Bank in the form attached as Exhibit A.

          The Seller will provide or cause to be provided to the Underwriters
such conformed copies of such of the foregoing opinions, certificates, letters
and documents as the Underwriters shall reasonably request.

           7.  INDEMNIFICATION AND CONTRIBUTION.  (a)  The Seller will indemnify
and hold each Underwriter harmless against any losses, claims, damages or
liabilities, joint or several, to which such Underwriter may become subject,
under the Act or otherwise, insofar as such losses, claims, damages or
liabilities (or actions in respect thereof) arise out of or are based upon any
untrue statement or alleged untrue statement of any material fact contained in
the Registration Statement, the Prospectus or any amendment or supplement
thereto or any related preliminary prospectus, or arise out of or are based upon
the omission or alleged omission to state therein a material fact required to be
stated therein or necessary to make the statements therein not misleading, and
will reimburse each Underwriter for any legal or other expenses reasonably
incurred by such Underwriter in connection with investigating or defending any
such loss, claim, damage, liability or action as such expenses are incurred;
PROVIDED, HOWEVER, that the Seller will not be liable in any such case to the
extent that any such loss, claim, damage or liability arises out of or is based
upon an untrue statement or alleged untrue statement in or omission or alleged
omission from any of such documents in reliance upon the Underwriters'
Information; PROVIDED, FURTHER, that the Seller shall not be liable to any
Underwriter to the extent that any such loss, claim, damage or liability of such
Underwriter arises as a result of a misstatement or omission or alleged
misstatement or omission in any related preliminary prospectus that was
corrected in the Prospectus (and copies of which Prospectus were furnished to
the Underwriters) and such Underwriter, if required by law, failed to give or
send to the purchaser, at or prior to the written confirmation of sale, a copy
of the Prospectus.

          (b)  Each Underwriter, severally and not jointly, agrees to indemnify
and hold harmless the Seller against any losses, claims, damages or liabilities
to which the Seller may become subject, under the Act or otherwise, insofar as
such losses, claims, damages or liabilities (or actions in respect thereof)
arise out of or are based upon any untrue statement or alleged untrue statement
of any material fact contained in the Registration Statement, the Prospectus or
any amendment or


                                      -21-

<PAGE>

supplement thereto or any related preliminary prospectus, or arise out of or are
based upon the omission or the alleged omission to state therein a material fact
required to be stated therein or necessary to make the statements therein not
misleading, in each case to the extent, but only to the extent, that such untrue
statement or alleged untrue statement or omission or alleged omission was made
in reliance upon and in conformity with written information furnished to the
Seller by such Underwriter through the Underwriters specifically for use
therein, and will reimburse the Seller for any legal or other expenses
reasonably incurred by the Seller in connection with investigating or defending
any such loss, claim, damage, liability or action as such expenses are incurred.

          (c)  Promptly after receipt by an indemnified party under this Section
of notice of the commencement of any action, such indemnified party will, if a
claim in respect thereof is to be made against the indemnifying party under
subsection (a) or (b) above, notify the indemnifying party of the commencement
thereof; but the omission so to notify the indemnifying party will not relieve
it from any liability which it may have to any indemnified party otherwise than
under subsection (a) or (b) above.  In case any such action is brought against
any indemnified party and it notifies the indemnifying party of the commencement
thereof, the indemnifying party will be entitled to participate therein and, to
the extent that it may wish, jointly with any other indemnifying party similarly
notified, to assume the defense thereof, with counsel satisfactory to such
indemnified party (who shall not, except with the consent of the indemnified
party, be counsel to the indemnifying party), and after notice from the
indemnifying party to such indemnified party of its election so to assume the
defense thereof and approval by the indemnified party of the counsel appointed
by the indemnifying party, the indemnifying party will not be liable to such
indemnified party under this Section for any legal or other expenses
subsequently incurred by such indemnified party in connection with the defense
thereof other than reasonable costs of investigation.  No indemnifying party
shall, without the prior written consent of the indemnified party, effect any
settlement of any pending or threatened action in respect of which any
indemnified party is or could have been a party and indemnity could have been
sought hereunder by such indemnified party unless such settlement includes an
unconditional release of such indemnified party from all liability from any
claims that are the subject matter of such action.

          (d)  If the indemnification provided for in this Section is
unavailable or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above, then each indemnifying party shall contribute to
the amount paid or payable by such indemnifying party as a result of the losses,


                                      -22-

<PAGE>

claims, damages or liabilities referred to in subsection (a) or (b) above (i) in
such proportion as is appropriate to reflect the relative benefits received by
the Seller on the one hand and the Underwriters on the other from the offering
of the Certificates or (ii) if the allocation provided by clause (i) above is
not permitted by applicable law, in such proportion as is appropriate to reflect
not only the relative benefits referred to in clause (i) above but also the
relative fault of the Seller on the one hand and the Underwriters on the other
in connection with the statements or omissions which resulted in such losses,
claims, damages or liabilities as well as any other relevant equitable
considerations.  The relative benefits received by the Seller on the one hand
and the Underwriters on the other shall be deemed to be in the same proportion
as the total net proceeds from the offering (before deducting expenses) received
by the Seller bear to the total underwriting discounts and commissions received
by the Underwriters.  The relative fault shall be determined by reference to,
among other things, whether the untrue or alleged untrue statement of a material
fact or the omission or alleged omission to state a material fact relates to
information supplied by the Seller or by the Underwriters and the parties'
relative intent, knowledge, access to information and opportunity to correct or
prevent such untrue statement or omission.  The amount paid or payable by an
indemnified party as a result of the losses, claims, damages or liabilities
referred to in the first sentence of this subsection (d) shall be deemed to
include any legal or other expenses reasonably incurred by such indemnified
party in connection with investigating or defending any action or claim which is
the subject of this subsection (d).  Notwithstanding the provisions of this
subsection (d), no Underwriter shall be required to contribute any amount in
excess of the amount by which the total price at which the Certificates
underwritten by it were offered to the public exceeds the amount of any damages
which such Underwriter has otherwise been required to pay by reason of such
untrue or alleged untrue statement or omission or alleged omission.  No person
guilty of fraudulent misrepresentation (within the meaning of Section 11(f) of
the Act) shall be entitled to contribution from any person who was not guilty of
such fraudulent misrepresentation.

          (e)  The obligations of the Seller under this Section shall be in
addition to any liability which the Seller may otherwise have and shall extend,
upon the same terms and conditions, to each person, if any, who controls any
Underwriter within the meaning of the Act; and the obligations of the
Underwriters under this Section shall be in addition to any liability which the
respective Underwriters may otherwise have and shall extend, upon the same terms
and conditions, to each director of the Seller, to each officer of the Seller
who has signed the Registration Statement and to each person, if any, who
controls the Seller within the meaning of the Act.


                                      -23-

<PAGE>

           8.  SURVIVAL OF REPRESENTATIONS AND OBLIGATIONS.  The respective
indemnities, agreements, representations, warranties and other statements of the
Seller or its officers and of the Underwriters set forth in or made pursuant to
the Underwriting Agreement or contained in certificates of officers of the
Seller submitted pursuant hereto shall remain operative and in full force and
effect, regardless of any investigation or statement as to the results thereof,
made by or on behalf of any Underwriter, the Seller or any of their respective
representatives, officers or directors or any controlling person, and will
survive delivery of and payment for the Certificates.  If for any reason the
purchase of the Certificates by the Underwriters is not consummated, the Seller
shall remain responsible for the expenses to be paid or reimbursed by the Seller
pursuant to Section 5(m) and the respective obligations of the Seller and the
Underwriters pursuant to Section 7 shall remain in effect.  If for any reason
the purchase of the Certificates by the Underwriters is not consummated (other
than because of a failure to satisfy the conditions set forth in items (iii),
(v) and (vi) of Section 6(d)), the Seller will reimburse the Underwriters for
all out-of-pocket expenses (including reasonable fees and disbursements of
counsel) reasonably incurred by them in connection with the offering of the
Certificates.

           9.  FAILURE TO PURCHASE THE CERTIFICATES.  If any Underwriter or
Underwriters default in its obligations to purchase its portion of Class A
and/or Class B Certificates hereunder, and the aggregate principal amount that
such defaulting Underwriter or Underwriters agreed but failed to purchase does
not exceed 10% of the total principal amount of the Certificates, the
Underwriters may make arrangements satisfactory to the Seller for the purchase
of such Certificates by other persons, including any of the Underwriters, but if
no such arrangements are made by the Closing Date, the nondefaulting
Underwriters shall be obligated severally, in proportion to their respective
commitments hereunder, to purchase the Certificates that such defaulting
Underwriters agreed but failed to purchase.  If any Underwriter or Underwriters
so default and the aggregate principal amount of the Certificates with respect
to such default or defaults exceeds 10% of the total principal amount of the
Certificates, and arrangements satisfactory to the Underwriters are not made by
the Seller for the purchase of such Certificates by other persons within 48
hours after such default, the Underwriting Agreement will terminate without
liability on the part of any nondefaulting Underwriter or the Seller, except as
provided in Section 8.  As used in the Underwriting Agreement, the term
"Underwriter" includes any person substituted for an Underwriter under this
Section.  Nothing herein will relieve a defaulting Underwriter or Underwriters
from liability for its default.


                                      -24-

<PAGE>

          10.  NOTICES.  Any written request, demand, authorization, direction,
notice, consent or waiver shall be personally delivered or mailed certified
mail, return receipt requested (or in the form of telex or facsimile notice,
followed by written notice as aforesaid) and shall be deemed to have been duly
given upon receipt, if sent to the Underwriters, when delivered to Banc One
Capital Corporation, 90 North High Street, Columbus, Ohio 43215, Attention:
Asset Backed Securities Department (fax # (614) 221-2441) and Salomon Brothers
Inc, 7 World Trade Center, New York, New York 10048, Attention:  Asset Backed
Securities Department (fax # (212) 783-3848), and if sent to the Seller, when
delivered to Banc One ABS Corporation, 100 East Broad Street, Columbus, Ohio
43271, Attention:  Jeffrey B. Upperman (fax # (614) 248-5099).

11.  SUCCESSORS.  The Underwriting Agreement shall inure to the benefit of and
be binding upon the parties hereto and their respective successors and the
officers and directors and controlling persons referred to in Section 7, and no
other person will have any right or obligations hereunder.

12.  COUNTERPARTS.  The Underwriting Agreement may be executed in any number of
counterparts, each of which shall be deemed to be an original, but all such
counterparts shall together constitute one and the same Agreement.

13.  APPLICABLE LAW.  The Underwriting Agreement shall be governed by, and
construed in accordance with, the laws of the State of New York without regard
to the choice of law provisions thereof.


                                      -25-

<PAGE>

          If the foregoing is in accordance with your understanding of our
agreement, kindly sign and return to us one of the counterparts hereof,
whereupon it will become a binding agreement between the Seller and the
Underwriters in accordance with its terms.


                                        Very truly yours,


                                        BANC ONE ABS CORPORATION

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

The foregoing Underwriting
Agreement is hereby confirmed
and accepted as of the date
first written above.

BANC ONE CAPITAL CORPORATION


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

SALOMON BROTHERS INC


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


                                      -26-

<PAGE>

                                                                      SCHEDULE I

                                                     INITIAL PRINCIPAL
UNDERWRITER                            CLASS         AMOUNT OF CERTIFICATES
- -----------                            -----         ----------------------
Banc One Capital
 Corporation                           A             $
Salomon Brothers Inc                   A             $

Banc One Capital
 Corporation                           B             $
Salomon Brothers Inc                   B             $

<PAGE>

                                                                       EXHIBIT A




                                                     June __, 1996

BANC ONE CAPITAL CORPORATION
90 North High Street
Columbus, OH  43215

SALOMON BROTHERS INC
7 World Trade Center
32nd Floor
New York, NY  10048


     Re:  Underwriting Agreement dated June __, 1996 (the
          "Underwriting Agreement") among Banc One ABS Corporation
          (the "Company"), Banc One Capital Corporation and Salomon
          Brothers Inc  (TOGETHER, THE "UNDERWRITERS")
          ---------------------------------------------------------

Ladies and Gentlemen:

          Pursuant to the Underwriting Agreement, the Company has undertaken
certain financial obligations to the Underwriters.  Any financial obligations of
the Company (including all fees to be paid) under the Underwriting Agreement,
whether or not specifically enumerated in this paragraph, are hereinafter
referred to as the "Joint and Several Obligations"; PROVIDED, HOWEVER, that
"Joint and Several Obligations" shall mean only the financial obligations of the
Company under the Underwriting Agreement (including without limitation the
payment of money damages for a breach of any of the Company's representations,
warranties or obligations, whether financial or otherwise).

          As a condition of its execution of the Underwriting Agreement, the
Underwriters have required the undersigned to acknowledge its joint-and-several
liability with the Company for the payment of the Joint and Several Obligations
under the Underwriting Agreement.

          Now, therefore, the Underwriters and Bank One, Arizona, NA, do hereby
agree that:

          (i)  Bank One, Arizona, NA hereby agrees to be absolutely and
               unconditionally jointly and severally liable with the Company to
               the Underwriters for the payment of the Joint and Several
               Obligations.


                                       A-1

<PAGE>

         (ii)  Bank One, Arizona, NA may honor its obligations hereunder either
               by direct payment of any Joint and Several Obligations or by
               causing any Joint and Several Obligations to be paid to the
               Underwriters by the Company or another affiliate of Bank One,
               Arizona, NA

        (iii)  This Agreement shall be governed by, and construed in accordance
               with, the laws of the State of New York without regard to the
               choice of law provisions thereof.

         (iv)  This Agreement may be executed in any number of counterparts,
               each of which shall be deemed to be an original, but all such
               counterparts shall together constitute one and the same
               Agreement.

          (v)  This Agreement shall inure to the benefit of and be binding upon
               the parties hereto and their respective successors and the
               officers and directors and controlling persons referred to in
               Section 7 of the Underwriting Agreement, and no other person will
               have any right or obligations hereunder.

         (vi)  Any written request, demand, authorization, direction, notice,
               consent or waiver shall be personally delivered or mailed
               certified mail, return receipt requested (or in the form of telex
               or facsimile notice, followed by written notice as aforesaid) and
               shall be deemed to have been duly given upon receipt, if sent to
               the Underwriters, when delivered to Banc One Capital Corporation,
               90 North High Street, Columbus, Ohio  43215, Attention:  Asset
               Backed Securities Department (fax # (614) 221-2441) and Salomon
               Brothers Inc, 7 World Trade Center, New York, New York  10048,
               Attention:  Asset Backed Securities Department (fax # (212) 783-
               3848); and if sent to the Seller, when delivered to 100 East
               Broad Street, Columbus, Ohio  43271, Attention:  Jeffrey B.
               Upperman (fax # (614) 248-5099).


                                       A-2

<PAGE>

          Capitalized terms used herein and not defined herein shall have their
respective meanings as set forth in the Underwriting Agreement.

                                        Very truly yours,

                                        BANK ONE, ARIZONA, NA



                                        By:

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



Acknowledged and Agreed:

BANC ONE CAPITAL CORPORATION


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



SALOMON BROTHERS INC


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


                                       A-3

<PAGE>



                    AMENDED AND RESTATED ARTICLES OF INCORPORATION
                                          OF
                               BANC ONE ABS CORPORATION
                               ------------------------

FIRST.   The name of said corporation (hereinafter called the "Corporation")
- ------   shall be BANC ONE ABS CORPORATION.

SECOND.  The place in Ohio where its principal office is to be located is
- -------  Columbus, Franklin County, Ohio.

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

         (a)  to authorize, issue, sell, deliver, purchase and invest in (and
              enter into agreements in connection with), and/or to engage in
              the establishment of one or more trusts (each, a "Trust") which
              will issue and sell bonds, notes, debt or equity securities,
              obligations, and other securities and instruments (in one or more
              series, each of which series may consist of one or more classes)
              ("Securities"), which Securities will be collateralized or
              otherwise secured or backed by, or otherwise represent interests
              in, among other things, one or more pools of Receivables (as
              defined in Article Third (b) below) or other collateral (the
              Receivables and other collateral pledged as security for or
              otherwise supporting the Securities and the proceeds thereof are
              collectively referred to herein as the "Collateral"); in each
              case the Securities of a series which are distributed through one
              or more public offerings (with the exception of the Subordinated
              Securities (as defined in Article Third (c) below), which may or
              may not be rated) shall, when issued, be rated in one of the four
              highest rating categories by any one or more nationally
              recognized rating agencies;

         (b)  in connection with the issuance and sale of the Securities or
              otherwise, to purchase or otherwise acquire, own, hold, transfer,
              convey, pledge, assign, sell (or otherwise dispose of), service,
              finance, refinance or otherwise deal in or with the Receivables
              (and any assets to which such Receivables relate) and related
              Collateral and to enter into contractual arrangements,
              transactions and agreements with respect to the Receivables and
              with the providers or obligors respecting such Collateral,
              including agreements with originators of Receivables, sellers or
              servicers of Receivables or dealers in any assets to which the
              Receivables relate; for purposes of these Articles of
              Incorporation, the term "Receivables" means the right to payment
              hereunder, and other rights of a holder with respect to, various
              promissory notes, leases, loan agreements, installment sales
              contracts, drafts (including bank and commercial drafts),

<PAGE>

              trade documents, certificates of participation, accounts
              receivable, accounts, account balances, certificates of
              beneficial ownership, bankers' acceptances and other agreements
              and instruments evidencing indebtedness or payment obligations,
              any or all of which may be secured or unsecured, that arise in
              connection with one or more of the following: (i) the sale or
              lease of automobiles, trucks or other motor vehicles, equipment,
              merchandise and other personal property and financings or re-
              financings secured thereby, (ii) credit card purchases or cash
              advances, (iii) the sale, licensing or other commercial provision
              of services, rights, intellectual properties and other
              intangibles, (iv) trade financing, with or without whole or
              partial guarantees of payment by the Export-Import Bank of the
              United States or any comparable domestic, foreign or
              international authority, (v) loans secured by first or junior
              mortgages on real estate, (vi) loans to employee stock ownership
              plans and (vii) any and all other commercial transactions and
              commercial, sovereign, student and consumer loans and
              indebtedness;

         (c)  to arrange or otherwise provide for support for any series of
              Securities to be issued by the Corporation or any Trust by
              various forms of credit enhancement including collections and/or
              distributions on the Receivables which are to be remitted to
              certain accounts to be established under the indenture or
              participation, pooling or other similar agreements relating to
              such series, cash deposits, insurance policies, guaranteed
              investment contracts, investment agreements, guaranteed rate
              agreements, interest rate cap or swap agreements, currency
              exchange agreements, tax protection agreements, maturity
              liquidity facilities, letters of credit, minimum payment
              agreements, guarantees and other forms of credit enhancement
              including arrangements whereby for a given series, payments on
              one or more classes of Securities ("Subordinated Securities") are
              subordinated to, and constitute additional security for, payments
              due on one or more other classes of Securities in such series;

         (d)  to invest certain proceeds from Receivables and related
              Collateral as determined by the Corporation's Board of Directors;
              and

         (e)  to engage in any lawful act or activity and to exercise any
              powers permitted to corporations organized under the General
              Corporation Law of Ohio that are incidental to and necessary or
              convenient for the accomplishment of the above mentioned business
              and purposes.

FOURTH   The number of shares which the Corporation is authorized to have
- ------   outstanding is five hundred (500) shares of common stock, all of which
         shall be without par value.

FIFTH.   The amount of stated capital with which the Corporation shall begin
- -----    business is Five

                                         -2-

<PAGE>

         Hundred Dollars ($500.00).

SIXTH.   (a)  The affairs of the Corporation shall be managed by a board of
- -----         directors consisting of three members.  At all times on and after
              the date of issuance of Securities by any Trust, there shall be
              at least one director of the Corporation (the "Outside Director")
              who is not a director, officer or employee of, or direct or
              indirect beneficial owner of 10% or more of the voting securities
              of, or member of the immediate family of any such director,
              officer, employee or beneficial owner of the Corporation's
              parent, BANC ONE CORPORATION ("BANC ONE"), or any corporate
              affiliate of BANC ONE.  Notwithstanding the foregoing, the
              Outside Director may be a director of one other corporation that
              is an affiliate of BANC ONE, provided such corporation is formed
              with purposes limited to those similar to the purposes of the
              Corporation.  For the purposes of the foregoing, the "affiliate"
              of an entity is an entity controlling, controlled by or under
              common control with such entity.  Should any Outside Director
              resign, die, become disabled or incapacitated, or be prevented
              from acting, the affairs of the Corporation shall and may be
              managed by the remaining directors, who shall promptly replace
              the aforementioned Outside Director with a person meeting the
              requirements set forth above.  When voting on matters subject to
              the vote of the Corporation's Board of Directors, including those
              matters specified in this Article Sixth and in Article Seventh
              hereof, notwithstanding that the Corporation is not then
              insolvent, the Outside Director shall take into account the
              interests of the creditors of the Corporation as well as the
              interests of the Corporation.

         (b)  The Corporation shall maintain a principal office through which
              its business shall be conducted, which office may be separately
              denoted space at the offices of BANC ONE.

         (c)  The Corporation shall maintain corporate records and books of
              account and shall not commingle its corporate records and books
              of account with the corporate records and books of account of
              BANC ONE.

         (d)  The Board of Directors of the Corporation shall hold appropriate
              meetings to authorize all of its corporate actions.  Regular
              meetings of the Board of Directors shall be held not less
              frequently than three times per annum.

         (e)  The funds and other assets of the Corporation shall not be
              commingled with those of any other corporation.

         (f)  The Corporation shall pay its own expenses and shall not hold
              itself out as being liable for the debts of any other party.

         (g)  The Corporation shall not form, or cause to be formed, any
              subsidiaries.

                                         -3-

<PAGE>

         (h)  The Corporation shall act solely in its corporate name and
              through its duly authorized officers or agents in the conduct of
              its business, and shall conduct its business so as not to mislead
              others as to the identity of the entity with which they are
              concerned.

         (i)  Meetings of the shareholders of the Corporation shall be held not
              less frequently than one time per annum.

         (j)  The Corporation shall operate in such a manner that it would not
              be substantively consolidated in the trust estate of any other
              entity.

SEVENTH. Notwithstanding any other provision of these Articles of Incorporation
- -------- and any provision of law that otherwise so empowers the Corporation,
         the Corporation shall not do any of the following:

         (a)  dissolve or liquidate, in whole or in part;

         (b)  merge or consolidate with any other corporation other than a
              corporation wholly owned, directly or indirectly, by any entity
              owning 100% of the stock of the Corporation and having articles
              of incorporation containing provisions identical to the
              provisions of Articles Third and Sixth and this Article Seventh;

         (c)  without the approval of the Outside Director, institute
              proceedings to be adjudicated a bankrupt or insolvent, or consent
              to the institution of bankruptcy or insolvency proceedings
              against it, or file a petition or answer or consent seeking
              reorganization or relief under the Federal Bankruptcy laws, or
              consent to the filing of any such petition or to the appointment
              of a receiver, liquidator, assignee, trustee, conservator,
              sequestrator (or other similar official) of the Corporation or of
              any substantial part of the Corporation's property, or make an
              assignment for the benefit of creditors, or admit in writing its
              inability to pay its debts generally as they become due, or take
              corporate action in furtherance of any such action; or

         (d)  amend these Articles of Incorporation to alter in any manner or
              delete Article Third or this Article Seventh or, without the
              consent of Moody's Investors Service, Inc. and Standard & Poor's,
              a Division of The McGraw-Hill Companies, or their respective
              successors, Article Sixth.

EIGHTH.  These Amended and Restated Articles of Incorporation take the place of
- ------   and supersede the existing Articles of Incorporation as heretofore
         amended.

                                         -4-


<PAGE>




                                 CODE OF REGULATIONS
                                          OF
                               BANC ONE ABS CORPORATION
                           (HEREIN CALLED THE "CORPORATION)

                                      ARTICLE I
                                     SHAREHOLDERS

SECTION 1.01.  ANNUAL MEETING.  The annual meeting of shareholders for the
election of Directors and the transaction of such other business as may properly
come before it shall be held on the fourth Tuesday of January of each year.  The
annual meeting shall be at such hour and place as shall be fixed by resolution
of the Board of Directors and stated in the written notice of the meeting.  If
the annual meeting for election of Directors is not held on the date designated
therefor, the Directors shall cause the meeting to be held as soon thereafter as
convenient.

SECTION 1.02.  SPECIAL MEETINGS.  Special meetings of the shareholders for any
purpose(s), may be called at any time by the Chairman, the President, the Board
of Directors or any two members thereof.  Special meetings of shareholders shall
be held on such date and at such hour and place as shall be fixed by the
person(s) calling the meeting and stated in the notice of the meeting.  No
business may be transacted at any such meeting except that referred to in such
notice or in a supplemental notice given in compliance with this Code of
Regulations.

SECTION 1.03.  NOTICE OF MEETING.  Whenever shareholders are required or
permitted to take any action at a meeting, a written notice stating the place,
date, hour and purpose(s) of the shareholders' meeting shall be given to the
shareholders.  Said notice shall be given by or under the direction of the
Secretary of the Corporation or such other Officer of the Corporation as is
designated by the Board of Directors.  Such written notice of any meeting shall
be given, personally or by mail, postage prepaid, not less than ten nor more
than fifty days before the date of the meeting, to each shareholder entitled to
vote at such meeting.  If mailed, such notice shall be addressed to the
shareholder at his address as it appears on the records of the Corporation.  Any
shareholder may waive any notice required to be given by law, the Articles of
Incorporation, or this Code of Regulations.

When a meeting is adjourned to another time or place, it shall not be necessary
to give any notice of the adjourned meeting if the time and place to which the
meeting is adjourned are announced at the meeting at which the adjournment is
taken.  Any business may be transacted at the adjourned meeting which might have
been transacted at the original meeting.  If the adjournment is for more than
thirty days, or if after the adjournment the Board of Directors fixes a new
record date for the adjourned meeting, a notice of the adjourned meeting shall
be given to each shareholder of record entitled to vote at the meeting.


<PAGE>


SECTION 1.04.  QUORUM.  Except as otherwise required by law, the Articles of
Incorporation or this Code of Regulations, the holders of record of a majority
of the issued and outstanding shares of the Corporation entitled to vote shall
constitute a quorum at a meeting of shareholders for the transaction of any
business.  When a quorum is once present to organize a meeting, it is not broken
by the subsequent withdrawal of any shareholders.  The shareholders present may
adjourn the meeting despite the absence of a quorum.  At any such adjourned
meeting at which the requisite amount of voting stock shall be represented, any
business may be transacted which might have been transacted at the meeting as
originally noticed.

SECTION 1.05.  RECORD DATE.  In order that the Corporation may determine the
shareholders entitled to notice of or to vote at any meeting of shareholders or
any adjournment thereof, or to express consent to corporate action in writing
without a meeting, or entitled to receive payment of any dividend or other
distribution or allotment of any rights, or entitled to exercise any rights in
respect of any change, conversion or exchange of stock or for the purpose of any
other lawful action, the Board of Directors may fix, in advance, a record date
which shall not be more than sixty nor less than ten days before the date of
such meeting nor more than sixty days prior to any other action.

 SECTION 1.06.  PROXIES.  Each shareholder entitled to vote at a shareholders'
meeting, or to express consent or dissent to corporate action in writing without
a meeting, may authorize another person or persons, including a partnership or
corporation, to act for him by proxy.  Each such proxy shall be dated and if not
dated by the shareholder, shall be dated as of the date of receipt thereof.  No
such proxy shall be valid after the final adjournment of any meeting for which
it shall have been given.  Every proxy shall be revocable at the pleasure of the
shareholder executing it in accordance with the provisions of the General
Corporation Law of Ohio.

SECTION 1.07.  SELECTION AND DUTIES OF JUDGES.  The Board of Directors, in
advance of any shareholders' meeting, may appoint one or more judges to act at
the meeting or any adjournment thereof.  If judges are not so appointed, the
person presiding at a shareholders' meeting may and on the request of any
shareholder entitled to vote thereat, or his proxy, shall appoint one or more
judges.  In case any person appointed fails to appear or to act, the vacancy may
be filled by appointment made by the Board in advance of the meeting or at the
meeting by the person presiding thereat.  If there are three or more judges, the
decision, act or certificate of a majority of them shall be effective in all
respects as the decision, act or certificate of all.

The judge(s) shall determine the number of shares outstanding and the voting
power of each, the shares represented at the meeting, the existence of a quorum,
the authenticity, validity and effect of proxies, receive votes, ballots,
consents, waivers or releases; hear and determine all challenges and questions
arising in connection with the right to vote, count and tabulate all votes,
consents, waivers and releases; determine and announce the result and do such
acts as are proper to conduct the election or vote with fairness to all
shareholders.  On the request of the person presiding at the meeting or any
shareholder entitled to vote thereat, the judge(s) shall make a report in
writing of any challenge, question or matter determined and execute a
certificate of any fact found.  Any 


                                         -2-

<PAGE>

report or certificate made shall be prima facie evidence of the facts stated
therein and of the vote as certified by the judge(s).  Unless appointed as above
provided in this section, the judge(s) shall be dispensed with at all meetings
of shareholders.

SECTION 1.08.  VOTE OF SHAREHOLDERS.  Every shareholder of record, as of the
record date fixed by the Board of Directors, shall, with respect to each matter
submitted to vote at a shareholders' meeting, be entitled to one vote for every
share of capital stock standing in his name on the record of shareholders. 
Directors shall be elected by a plurality of the votes cast by the holders of
the outstanding shares of the Corporation which are represented at the meeting
and entitled to vote in the election.  Whenever any corporate action, other than
the election of Directors, is to be taken by vote of the shareholders, such
corporate action shall, except as otherwise required by law, the Articles of
Incorporation or this Code of Regulations, be authorized by the affirmative
votes of the holders of record of a majority of the votes cast at a meeting of
shareholders by the holders of shares entitled to vote thereon.

SECTION 1.09.  PRESIDING OFFICER.  Meetings of the shareholders shall be
presided over by the Chairman of the Board, if any, or if not present or there
is no one filling that office by the President of the Corporation, or such other
member of the Board as is designated by the Board.  The Chairman, if any, and
the President of the Corporation shall be members of the Board of Directors. 
The Secretary or such other officer or director as is designated by the Board of
the Corporation shall record all the proceedings of the meetings of the
shareholders and he shall act as Secretary of all meetings of the shareholders. 
In the absence of the Secretary or such other officer or director so designated,
the presiding officer shall appoint another officer or a shareholder of the
Corporation to act as Secretary of the meeting.

                                      ARTICLE II
                                      DIRECTORS

SECTION 2.01.  MANAGEMENT OF CORPORATION.  The business of the Corporation shall
be managed by its Board of Directors, each member of which shall have the
qualifications prescribed by law, and shall have such further qualifications
relating to age, business affiliation and employment by the Corporation as are
from time to time adopted by the Board of Directors.

 SECTION 2.02.  NUMBER AND ELECTION.  Unless otherwise fixed by the Articles of
Incorporation, the number of members of the Board of Directors shall be
determined from time to time by the vote of the holders of a majority of the
shares entitled to vote thereon at any annual meeting or special meeting called
for the purpose of electing directors and, when so fixed, such number shall
continue to be the authorized number of members of the Board of Directors until
changed by the shareholders by vote as aforesaid.  If the annual meeting for
election of Directors is not held on the date designated therefor, the Directors
shall cause the meeting to be held as soon thereafter as convenient.


                                         -3-
<PAGE>

SECTION 2.03.  TERM OF OFFICE.  Directors shall hold office until the annual
meeting next following their election and until their respective successors are
elected and qualified or until their earlier resignation or removal from office.

SECTION 2.04.  VACANCIES.  Vacancies and newly-created directorships resulting
from any increase in the authorized number of Directors may be filled by a
majority of the members of the Board of Directors then in office, although such
majority is less than a quorum, or by a sole remaining Director.

SECTION 2.05.  QUORUM.  A majority of the total authorized number of Directors
shall constitute a quorum for the transaction of business at a meeting of the
Directors.  The act of a majority of the Directors present at a meeting at which
a quorum is present shall be the act of the Board except as otherwise provided
by law, the Articles of Incorporation or this Code of Regulations.  A majority
of the Directors present, whether or not a quorum is present, may adjourn a
meeting of the Directors to another time and place.  Notice of any adjournment
need not be given if such time and place are announced at the meeting.

SECTION 2.06.  ANNUAL MEETING.  Immediately following the adjournment of the
annual meeting of shareholders, the newly-elected Board of Directors, if a
quorum thereof be present, shall meet for the purpose of organization, the
election of officers and the transaction of any other business.  Notice of such
meeting need not be given.  If for any reason such organizational meeting is not
held at such time, a special meeting for such purpose shall be held at such
other time and place as is determined by the Board and notice thereof shall not
be necessary.

 SECTION 2.07.  REGULAR MEETINGS.  Regular meetings of the Board of Directors
shall be held, without notice, on such date and at such hour and place as shall
from time to time be fixed by the Board and no notice thereof shall be
necessary.  When the date fixed is a legal holiday, the regular meeting shall be
held on the next succeeding business day or on such other day as the Board
specifically designates at the next preceding Board meeting.

SECTION 2.08.  SPECIAL MEETINGS.  Special meetings of the Board of Directors may
be called at any time by the Chairman, the President or by a majority of the
Board of Directors.  Special meetings shall be held on such date and at such
hour and place as shall be fixed by the person(s) calling the meeting and stated
in the notice or waiver of notice of the meeting.  Unless waived, notice of each
special meeting of the Directors, stating the date, hour and place of the
meeting, shall be given to each Director, by personal communication either over
the telephone or otherwise, not later than the second day prior to the meeting,
or by mailed letter deposited in the United States mail with postage thereon
prepaid not later than the seventh day prior to the meeting.  Notices of special
meetings of the Board of Directors and waivers thereof need not state the
purpose or purposes of the meeting.  Any business within the powers of the Board
of Directors may be transacted at any meeting, whether or not stated in the
notice.


                                         -4-

SECTION 2.09.  WAIVER OF NOTICE.  Any Director may waive any notice required to
be given by law or this Code of Regulations.

SECTION 2.10.  COMPENSATION.  Directors shall receive such compensation and
expense reimbursement for attendance at each meeting of the Board of Directors
or of any committee thereof and/or such salary as may be determined from time to
time by the Board of Directors.  Nothing herein contained shall be construed to
preclude any Director from serving the Corporation in any other capacity and
receiving compensation therefor.

SECTION 2.11.  COMMITTEES.  The Board of Directors, by resolution adopted by a
majority of the Board, may designate from among its members an Executive
Committee and other committees, both standing and special, each consisting of
two or more Directors.  Each such committee, to the extent provided in the 
Board's resolution creating the committee, and consistent with such limitations
as are contained in the Articles of Incorporation and the General Corporation
Law of Ohio, shall have and may exercise the powers of the Board of Directors in
the management of the business and affairs of the Corporation.

                                     ARTICLE III
                                       OFFICERS

SECTION 3.01.  ELECTION.  The officers of the Corporation shall include a
Chairman, a President, a Secretary, a Treasurer and such number of Vice
Presidents (which may include one or more Executive Vice Presidents and/or
Senior Vice Presidents), Assistant Vice Presidents, Assistant Secretaries,
Assistant Treasurers and other officers as are, in the judgment of the Board,
required to transact the business of the Corporation.  All officers of the
Corporation may be elected and the compensation of all such officers may be
fixed by the Board provided, however, that the President may appoint the
Secretary, the Treasurer, and Vice Presidents of the Corporation and fix their
salaries subject to approval of the Board.  Any two or more offices may be held
by the same person.  Any officer may, but no officers except the President must
be chosen from among the Board of Directors.  The officers of the Corporation
shall have the authority, perform the duties and exercise the powers in the
management of the Corporation usually incident to the offices held by them
respectively, and/or such other authority, duties and powers as may be assigned
to them from time to time by the President.

SECTION 3.02.  TERM.  The officers of the Corporation shall be elected or
appointed to hold office until the meeting of the Board of Directors following
the next annual or special meeting at which officers are elected or for such
shorter periods as may be designated by the Board of Directors.  Any officer may
be removed at any time, with or without cause, by the Board of Directors.  A
vacancy in any office, however created, may be filled by the Board of Directors
at any regular or special meeting.


                                         -5-
<PAGE>

SECTION 3.03.  VOTING SECURITIES OWNED BY THE CORPORATION.  Powers of attorney,
proxies, waivers of notice of meeting, consents and other instruments relating
to securities owned by the Corporation may be executed in the name of and on
behalf of the Corporation by the Chairman, the President or by such other
officer or agent of the Corporation so authorized by the President or the Board
of Directors.  Any such person may, in the name of and on behalf of the
Corporation, take all such action as he may deem advisable to vote in person or
by proxy at any meeting of security holders of any corporation in which this
Corporation may own securities and at any such meeting shall possess and may
exercise any and all rights and powers incident to the ownership of such
securities and which, as the owner thereof, the Corporation might have exercised
and possessed if present.  The Board of Directors may, by resolution, from time
to time, confer like powers upon any other person or persons.

                                      ARTICLE IV
                                    CAPITAL STOCK

SECTION 4.01.  STOCK CERTIFICATES.  The shares of stock of the Corporation shall
be represented by certificates signed by the Chairman or the President and the
Secretary, an Assistant Secretary or such other officer of the Corporation
appointed by the Board of Directors for that purpose, to be known as an
authorized officer.  Such certificates may be sealed with the seal of the
Corporation or a facsimile thereof.  The signatures of the officers of the
Corporation upon a certificate may be facsimiles if the certificate is
countersigned by a transfer agent or by a registrar other than the Corporation
itself or its employee.  In case any officer who has signed or whose facsimile
signature has been placed upon a certificate shall have ceased to be such
officer before such certificate is issued, it may be issued by the Corporation
with the same effect as if he were such officer at the date of issue.  Each
certificate shall set forth additional material as is requested by law.

SECTION 4.02.  TRANSFERS.  The shares of stock of the Corporation shall be
transferable in the manner prescribed by the laws of the State of Ohio. 
Transfers of stock shall be made on the share transfer books of the Corporation
only by the person named in the certificate or by attorney  lawfully constituted
in writing and upon the surrender of the certificate therefor, which shall be
canceled when the new certificate shall be issued.

SECTION 4.03.  REGISTERED HOLDERS.  The Corporation shall be entitled to treat
and shall be protected in treating persons in whose names shares or any
warrants, rights or options stand on the records of shareholders, warrant
holders, right holders or option holders, as the case may be, as the owners
thereof for all purposes and shall not be bound to recognize any equitable or
other claim to, or interest in, any such share, warrant, right or option on the
part of any other person, whether or not the Corporation shall have notice
hereof.

SECTION 4.04.  NEW CERTIFICATES.  The Corporation may issue a new certificate of
stock in the place of any certificate theretofore issued by it, alleged to have
been lost, stolen or destroyed, and the Corporation may require the owner of the
lost, stolen or destroyed certificate, 


                                         -6-
<PAGE>

or his legal representative, to give the Corporation a bond sufficient to
indemnify the Corporation and any transfer agent and/or registrar against any
claim that may be made against it or them on account of the alleged loss, theft
or destruction of any such certificate or the issuance of such new certificate. 
A new certificate may be issued without requiring any bond when it is proper to
do so.

                                      ARTICLE V
                                    MISCELLANEOUS

SECTION 5.01.  OFFICES.  The principal office of the Corporation shall be in the
City of Columbus, State of Ohio.  The Corporation may have offices within and/or
without the State of Ohio.

SECTION 5.02.  SEAL.  The corporate seal shall be circular in form.  The name of
the Corporation and the year 1996 shall be engraved around the margin.  The word
"Seal" shall be engraved across the center.  The Chairman, President, Secretary,
Treasurer and such other officers so designated by the President shall have
authority to affix the corporate seal to any document requiring such seal and to
attest the same.
 
SECTION 5.03.  EXECUTION OF INSTRUMENTS.  Agreements, indentures, mortgages,
deeds, conveyances, transfers, certificates, declarations, receipts, discharges,
releases, satisfactions, settlements, petitions, schedules, accounts,
affidavits, bonds, undertakings, proxies and other instruments or documents  may
be signed, executed, acknowledged, verified, delivered or accepted on behalf of
the Corporation by the Chairman, President, Secretary, Treasurer, and such other
officers as may be specifically authorized by the President or the Board of
Directors.  Employees of the Corporation may execute instruments and documents
including but not limited to checks, notes and bills of exchange, on behalf of
the Corporation to the extent specifically authorized by the President or the
Board of Directors.

SECTION 5.04.  FISCAL YEAR.  The fiscal year of the Corporation shall begin the
first day of January in each year, and shall end on the thirty-first day of
December of such year.

SECTION 5.05.  BOOKS AND RECORDS.  The Corporation shall keep correct and
complete books and records of accounts and of its transactions.  It shall also
keep minutes of the proceedings of its incorporators, shareholders, directors
and committees of the Directors.  The Corporation shall keep its share transfer
books and other books and records in accordance with the requirements of law and
prudent retention schedules.

SECTION 5.06.  AMENDMENT.  This Code of Regulations may be added to, amended or
repealed at any annual meeting of shareholders or at any special meeting called
for that purpose by the affirmative votes of the holders of record of a majority
of the shares entitled to vote on such proposal in person or by proxy, or
without a meeting by the two-thirds of the voting power on such proposal.  If
the Regulations are amended or new regulations are adopted by such written 


                                         -7-

<PAGE>

consent, the Corporation shall mail a copy of the amendment or the new
regulations to each shareholder entitled to vote thereon who did not participate
in the adoption thereof.

                                      ARTICLE VI
                      INDEMNIFICATION OF DIRECTORS AND OFFICERS

SECTION 6.01.  INDEMNIFICATION.  The Corporation may indemnify any director or
officer, any former director or officer of the Corporation and any person who is
or has served at the request of the Corporation as a director, officer or
trustee of another corporation, partnership, joint venture, trust or other
enterprise (and his heirs, executors and administrators) against expenses,
including attorneys' fees, judgments, fines and amounts paid in settlement,
actually and reasonably incurred by him by reason of the fact that he is or was
such director, officer or trustee in connection with any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative, to the full extent and according to the procedures and
requirements set forth in the Ohio General Corporation Law as the same may be in
effect from time to time.  The indemnification provided for herein shall not be
deemed to restrict the right of the Corporation to (i) indemnify employees,
agents and others as permitted by such Law, (ii) purchase and maintain insurance
or provide similar protection on behalf of directors, officers or such other
persons against liabilities asserted against them or expenses incurred by them
out of their service to the Corporation as contemplated herein, and (iii) enter
into agreements with such directors, officers, employees, agents or others
indemnifying them against any and all liabilities (or such lesser
indemnification as may be provided in such agreements) asserted against them or
incurred by them arising out of their service to the Corporation as contemplated
herein.



                                         -8-

<PAGE>

- -----------------------------------------------------------------------------
 
                  FORM OF POOLING AND SERVICING
                            AGREEMENT
 
 
                             between
 
 
                    BANC ONE ABS CORPORATION,
 
                            as Seller
 
 
                     BANK ONE, ARIZONA, NA,
 
                           as Servicer
 
 
                               and
 
 
 
                     BANKERS TRUST COMPANY,
                           as Trustee,
 
 
              On behalf of the Certificateholders,
                     and as Collateral Agent
 
 
                    Dated as of June 1, 1996
 
 
               Banc One Auto Grantor Trust 1996-B
    $______________ Class A ____% Asset Backed Certificates 
    $_____________ Class B ____% Asset Backed Certificates 

- -----------------------------------------------------------------------------
<PAGE>

                            ARTICLE I

                           Definitions

     SECTION 1.1.  Definitions.. . . . . . . . . . . . . . . .  1
     SECTION 1.2.  Usage of Terms. . . . . . . . . . . . . . . 19
     SECTION 1.3.  Calculations. . . . . . . . . . . . . . . . 20
     SECTION 1.4.  References. . . . . . . . . . . . . . . . . 20
     SECTION 1.5.  References to the Trust.  . . . . . . . . . 20
     SECTION 1.6.  Action by or Consent of
                    Certificateholders.. . . . . . . . . . . . 20

                           ARTICLE II

                        The Trust Property

     SECTION 2.1.  Conveyance of Trust Property. . . . . . . . 20
     SECTION 2.2.  Representations and Warranties as to Each
                    Receivable.. . . . . . . . . . . . . . . . 20
     SECTION 2.3.  Repurchase upon Breach. . . . . . . . . . . 24
     SECTION 2.4.  Custody of Receivable Files.. . . . . . . . 25
     SECTION 2.5.  Duties of Servicer as Custodian.. . . . . . 25
     SECTION 2.6.  Instructions; Authority To Act. . . . . . . 26
     SECTION 2.7.  Custodian's Indemnification.. . . . . . . . 26
     SECTION 2.8.  Effective Period and Termination. . . . . . 27

                          ARTICLE III
                                
       Administration and Servicing of the Trust Property

     SECTION 3.1.  Duties of Servicer. . . . . . . . . . . . . 28
     SECTION 3.2.  Collection and Allocation of Receivable       
                    Payments . . . . . . . . . . . . . . . . . 28
     SECTION 3.3.  Realization upon Receivables. . . . . . . . 29
     SECTION 3.4.  Physical Damage Insurance.. . . . . . . . . 29
     SECTION 3.5.  Maintenance of Security Interests in          
                    Financed Vehicles. . . . . . . . . . . . . 30
     SECTION 3.6.  Covenants of Servicer.  . . . . . . . . . . 30
     SECTION 3.7.  Purchase of Receivables upon Breach.. . . . 30
     SECTION 3.8.  Servicing Fee.. . . . . . . . . . . . . . . 31
     SECTION 3.9.  Servicer's Certificate. . . . . . . . . . . 31
     SECTION 3.10. Annual Statement as to Compliance; Notice
                    of Default . . . . . . . . . . . . . . . . 31
     SECTION 3.11. Annual Independent Certified Public         
                    Accountants' Report. . . . . . . . . . . . 32
     SECTION 3.12. Access to Certain Documentation and         
                    Information Regarding Receivables. . . . . 32
     SECTION 3.13. Servicer Expenses . . . . . . . . . . . . . 32
     SECTION 3.14. Appointment of Subservicers . . . . . . . . 33


                                       -i-

<PAGE>

                           ARTICLE IV
                                
                  Distributions; Reserve Fund;
                Statements to Certificateholders

     SECTION 4.1.  Establishment of Accounts.. . . . . . . . . 33
     SECTION 4.2.  Collections.  . . . . . . . . . . . . . . . 36
     SECTION 4.3.  Additional Deposits.. . . . . . . . . . . . 36
     SECTION 4.4.  Net Deposits. . . . . . . . . . . . . . . . 37
     SECTION 4.5.  Distributions.  . . . . . . . . . . . . . . 37
     SECTION 4.6.  Reserve Fund. . . . . . . . . . . . . . . . 39
     SECTION 4.7.  Statements to Certificateholders. . . . . . 40

                            ARTICLE V

                     [Intentionally Omitted]

                            ARTICLE VI

                         The Certificates

     SECTION 6.1.  The Certificates. . . . . . . . . . . . . . 42
     SECTION 6.2.  Authentication and Delivery of          
                    Certificates . . . . . . . . . . . . . . . 43
     SECTION 6.3.  Registration of Transfer and Exchange of  
                    Certificates  . . . . . . . . . . . . . . .43
     SECTION 6.4.  Reserved. . . . . . . . . . . . . . . . . . 44
     SECTION 6.5.  Reserved. . . . . . . . . . . . . . . . . . 44
     SECTION 6.6.  Mutilated, Destroyed, Lost or Stolen   
                    Certificates . . . . . . . . . . . . . . . 44
     SECTION 6.7.  Persons Deemed Owners . . . . . . . . . . . 45
     SECTION 6.8.  Access to List of Certificateholders'       
                    Names and Addresses. . . . . . . . . . . . 45
     SECTION 6.9.  Maintenance of Office or Agency.. . . . . . 45
     SECTION 6.10. Book-Entry Certificates.  . . . . . . . . . 46
     SECTION 6.11. Notices to Clearing Agency. . . . . . . . . 47
     SECTION 6.12. Definitive Certificates.. . . . . . . . . . 47

                           ARTICLE VII

                            The Seller

     SECTION 7.1.  Representations of Seller.  . . . . . . . . 48
     SECTION 7.2.  Special Purpose Entity. . . . . . . . . . . 50
     SECTION 7.3.  Liability of Seller; Indemnities. . . . . . 50
     SECTION 7.4.  Merger or Consolidation of, or Assumption
                    of the Obligations of, Seller. . . . . . . 52
     SECTION 7.5.  Limitation on Liability of Seller and 
                    Others . . . . . . . . . . . . . . . . . . 52
     SECTION 7.6.  Seller May Own Certificates.. . . . . . . . 53

                                      -ii-

<PAGE>
                           ARTICLE VIII

                           The Servicer

     SECTION 8.1.  Representations of Servicer.. . . . . . . . 53
     SECTION 8.2.  Indemnities of Servicer.. . . . . . . . . . 55
     SECTION 8.3.  Merger or Consolidation of, or Assumption
                    of the Obligations of, Servicer. . . . . . 56
     SECTION 8.4.  Limitation on Liability of Servicer and    
                    Others . . . . . . . . . . . . . . . . . . 56
     SECTION 8.5.  Bank One, Arizona, NA Not To Resign as     
                    Servicer . . . . . . . . . . . . . . . . . 57
     SECTION 8.6.  Existence.  . . . . . . . . . . . . . . . . 57
     SECTION 8.7.  Tax Accounting. . . . . . . . . . . . . . . 57

                            ARTICLE IX

                      Servicing Termination

     SECTION 9.1.  Events of Servicing Termination.. . . . . . 58
     SECTION 9.2.  Appointment of Successor. . . . . . . . . . 60
     SECTION 9.3.  Payment of Servicing Fee. . . . . . . . . . 60
     SECTION 9.4.  Notification to Certificateholders. . . . . 61
     SECTION 9.5.  Waiver of Past Events of Servicing       
                    Termination. . . . . . . . . . . . . . . . 61

                            ARTICLE X

                           The Trustee

     SECTION 10.1.  Acceptance by Trustee. . . . . . . . . . . 61
     SECTION 10.2.  Duties of Trustee. . . . . . . . . . . . . 61
     SECTION 10.3.  Trustee's Certificate. . . . . . . . . . . 63
     SECTION 10.4.  Trustee's Assignment of Purchased   
                     Receivables . . . . . . . . . . . . . . . 63
     SECTION 10.5.  Certain Matters Affecting the Trustee. . . 64
     SECTION 10.6.  Trustee Not Liable for Certificates or       
                     Receivables . . . . . . . . . . . . . . . 65
     SECTION 10.7.  Trustee May Own Certificates.. . . . . . . 67
     SECTION 10.8.  Trustee's Fees and Expenses. . . . . . . . 67
     SECTION 10.9.  Eligibility Requirements for Trustee.  . . 67
     SECTION 10.10. Resignation or Removal of Trustee. . . . . 68
     SECTION 10.11. Successor Trustee. . . . . . . . . . . . . 68
     SECTION 10.12. Merger or Consolidation of Trustee . . . . 69
     SECTION 10.13. Appointment of Co-Trustee or Separate        
                     Trustee . . . . . . . . . . . . . . . . . 69
     SECTION 10.14. Representations and Warranties of     
                     Trustee . . . . . . . . . . . . . . . . . 71
     SECTION 10.15. Reports by Trustee.. . . . . . . . . . . . 72
     SECTION 10.16. Tax Accounting . . . . . . . . . . . . . . 72
     SECTION 10.17. Trustee May Enforce Claims Without           
                     Possession of Certificates. . . . . . . . 72

                                      -iii-

<PAGE>
                            ARTICLE XI

                           Termination

     SECTION 11.1.  Termination of the Trust.. . . . . . . . . 72
     SECTION 11.2.  Optional Purchase of All Receivables.. . . 74

                           ARTICLE XII

                     Miscellaneous Provisions

     SECTION 12.1.  Amendment. . . . . . . . . . . . . . . . . 74
     SECTION 12.2.  Protection of Title to Trust . . . . . . . 75
     SECTION 12.3.  Limitation on Rights of       
                     Certificateholders. . . . . . . . . . . . 77
     SECTION 12.4.  Governing Law. . . . . . . . . . . . . . . 78
     SECTION 12.5.  Notices. . . . . . . . . . . . . . . . . . 78
     SECTION 12.6.  Severability of Provisions.. . . . . . . . 78
     SECTION 12.7.  Assignment.. . . . . . . . . . . . . . . . 79
     SECTION 12.8.  Certificates Nonassessable and Fully         
                     Paid  . . . . . . . . . . . . . . . . . . 79
     SECTION 12.9.  Intention of Parties.. . . . . . . . . . . 79
     SECTION 12.10. Counterparts.. . . . . . . . . . . . . . . 79
     SECTION 12.11. Collateral Agent Protection. . . . . . . . 80
     SECTION 12.12. Limitation of Liability of Trustee and       
                     Collateral Agent  . . . . . . . . . . . . 80

                                      -iv-

<PAGE>
                            SCHEDULES

Schedule A - Schedule of Receivables
Schedule B - Location of Receivable


                             EXHIBITS

Exhibit A - Form of Class A Certificate
Exhibit B - Form of Class B Certificate
Exhibit C - Form of Servicer's Certificate
Exhibit D - Form of Monthly Statement to Certificateholders
Exhibit E - Form of Benefit Plan Affidavit

                                      -v-

<PAGE>

              POOLING AND SERVICING AGREEMENT dated as of
         June 1, 1996 (the "Agreement"), among Banc One ABS
         Corporation, an Ohio corporation (the "Seller"),
         Bank One, Arizona, NA, a national banking
         association (the "Servicer"), and Bankers Trust
         Company, a New York banking corporation, as
         trustee hereunder (the "Trustee") and as
         collateral agent with respect to the Reserve Fund
         (the "Collateral Agent").

         In consideration of the premises and of the mutual
agreements herein contained, and other good and valuable
consideration, the receipt of which is acknowledged, the parties
hereto, intending to be legally bound, agree as follows:


                            ARTICLE I

                           DEFINITIONS

         SECTION 1.1.  DEFINITIONS.  Whenever used in this
Agreement, the following words and phrases, unless the context
otherwise requires, whenever capitalized shall have the following
meanings:

         "ACCOUNTS" has the meaning specified in Section
4.1(a)(ii).

         "ACCOUNT PROPERTY" means all amounts and investments
held from time to time in any Account or the Reserve Fund, as the
case may be (whether in the form of deposit accounts, Physical
Property, book-entry securities, uncertificated securities or
otherwise), and all proceeds of the foregoing.

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

         "AGREEMENT" means, this Pooling and Servicing
Agreement, as the same may be amended and supplemented from time
to time.

         "AMOUNT FINANCED" means, with respect to any
Receivable, the amount advanced under such Receivable toward the
purchase price of the related Financed Vehicle and any related

                                      -1-

<PAGE>

costs and shown as such in the Contract evidencing such
Receivable.

         "APR" or "ANNUAL PERCENTAGE RATE" of a Receivable means
the annual rate of finance charges stated in the related Contract
expressed as a percentage.

         "AUTHORIZED OFFICER" means (i) with respect to the
Trustee, any officer within the Corporate Trust Office of the
Trustee, including any vice president, assistant vice president,
second vice president, secretary, assistant secretary or any
other officer of the Trustee customarily performing functions
similar to those performed by any of the above designated
officers and also, with respect to a particular matter, any other
officer to whom such matter is referred because of such officer's
knowledge of and familiarity with the particular subject and (ii)
with respect to the Servicer, any officer of the Servicer who is
authorized to act for the Servicer in matters relating to the
Trust and who is identified on the list of Authorized Officers
delivered by the Servicer to the Trustee on the Closing Date (as
such list may be modified or supplemented from time to time
thereafter).

         "BANK" means Bank One, Arizona, NA

         "BANK RECEIVABLES" means the motor vehicle retail
installment sales contracts identified in Schedule A to the Loan
Sale Agreement that are not Valley National Receivables.

         "BOOK-ENTRY CERTIFICATES" mean beneficial interests in
the definitive Certificates described in Section 6.10, the
ownership of which shall be evidenced, and transfers of which
shall be made, through book entries by a Clearing Agency as
described in Section 6.10.

         "BUSINESS DAY" means a day other than a Saturday, a
Sunday or a day on which banking institutions or trust companies
in New York, New York or Phoenix, Arizona or the city in which
the Corporate Trust Office is located are authorized by law,
regulation, executive order or governmental decree to be closed.

         "CERTIFICATE" means any Class A Certificate or Class B
Certificate.

         "CERTIFICATE OWNER" means, with respect to a Book-Entry
Certificate, the Person who is the owner of such Book-Entry
Certificate, as reflected on the books of the Clearing Agency, or
on the books of a Person maintaining an account with such
Clearing Agency (directly or as an indirect participant, in
accordance with the rules, regulations and procedures of such
Clearing Agency).

                                      -2-

<PAGE>

         "CERTIFICATE REGISTER" means the register maintained by
the Trustee for the registration of Certificates and of transfers
and exchanges of Certificates as provided in Section 6.3.

         "CERTIFICATEHOLDER" or "HOLDER" means the Person in
whose name a Certificate shall be registered in the Certificate
Register, except that, solely for the purpose of giving any
consent, request or waiver pursuant to this Agreement, the
interest evidenced by any Certificate registered in the name of
the Seller, the Servicer or any Person actually known to an
Authorized Officer of the Trustee to be an Affiliate of the
Seller or the Servicer, shall not be taken into account in
determining whether the requisite percentage necessary to effect
any such consent, request or waiver shall have been obtained.

         "CLASS A CERTIFICATE" means a certificate executed by
the Trustee on behalf of the Trust and authenticated by the
Trustee, substantially in the form of Exhibit A hereto.

         "CLASS A CERTIFICATEHOLDER" or "CLASS A HOLDER" means
the Person in whose name a Class A Certificate shall be
registered in the Certificate Register, EXCEPT THAT, solely for
the purpose of giving any consent, request or waiver pursuant to
this Agreement, the interest evidenced by any Class A Certificate
registered in the name of the Seller, the Servicer or any Person
actually known to an Authorized Officer of the Trustee to be an
Affiliate of the Seller or the Servicer, shall not be taken into
account in determining whether the requisite percentage necessary
to effect any such consent, request or waiver shall have been
obtained.

         "CLASS A DISTRIBUTION ACCOUNT" means the account
established and maintained as such pursuant to Section 4.1.

         "CLASS A INTEREST CARRYOVER SHORTFALL" means, with
respect to any Distribution Date, the excess of Class A Monthly
Interest for the preceding Distribution Date and any outstanding
Class A Interest Carryover Shortfall on such preceding
Distribution Date, over the amount in respect of interest that is
actually deposited in the Class A Distribution Account on such
preceding Distribution Date, plus 30 days of interest on such
excess, to the extent permitted by law, at the Class A
Pass-Through Rate.

         "CLASS A INTEREST DISTRIBUTION" means, with respect to
any Distribution Date, the sum of Class A Monthly Interest for
such Distribution Date and the Class A Interest Carryover
Shortfall for such Distribution Date.

         "CLASS A MONTHLY INTEREST" means, with respect to any
Distribution Date, one-twelfth (or, in the case of the first
Distribution Date, a fraction, the numerator of which is ___ and

                                      -3-

<PAGE>

the denominator of which is 360) of the product of the Class A
Pass-Through Rate and the Class A Principal Balance as of the
Distribution Date occurring in the preceding Collection Period
(after giving effect to any payments made on such Distribution
Date) or, in the case of the first Distribution Date, the
Original Class A Principal Balance.  

         "CLASS A MONTHLY PRINCIPAL" means, with respect to any
Distribution Date, the Class A Percentage of Principal
Collections for such Distribution Date plus the Class A
Percentage of Realized Losses with respect to Receivables which
became Liquidated Receivables during the related Collection
Period.

         "CLASS A PASS-THROUGH RATE" means ____% per annum,
calculated on the basis of a 360-day year consisting of twelve
30-day months.

         "CLASS A PERCENTAGE" means ____%.

         "CLASS A POOL FACTOR" as of the close of business on a
Distribution Date means a seven-digit decimal figure equal to the
Class A Principal Balance (after giving effect to any
distributions made on such Distribution Date) divided by the
Original Class A Principal Balance.

         "CLASS A PRINCIPAL BALANCE" equals the Original Class A
Principal Balance, as reduced by all amounts allocable to
principal on the Class A Certificates previously distributed to
Class A Certificateholders.

         "CLASS A PRINCIPAL CARRYOVER SHORTFALL" means, with
respect to any Distribution Date, the excess of Class A Monthly
Principal for the preceding Distribution Date and any outstanding
Class A Principal Carryover Shortfall on such preceding
Distribution Date over the amount in respect of principal that is
actually deposited in the Class A Distribution Account on such
preceding Distribution Date.

         "CLASS A PRINCIPAL DISTRIBUTION" means, with respect to
any Distribution Date (including the Final Scheduled Distribution
Date), the sum of Class A Monthly Principal for such Distribution
Date and the Class A Principal Carryover Shortfall for such
Distribution Date; PROVIDED, HOWEVER, that the Class A Principal
Distribution shall not exceed the Class A Principal Balance
immediately prior to such Distribution Date.  In addition, on the
Final Scheduled Distribution Date, the principal required to be
deposited in the Class A Distribution Account will include the
lesser of (a) any principal due and remaining unpaid on each
Receivable in the Trust as of the Final Scheduled Maturity Date
or (b) the portion of the amount required to be deposited under
clause (a) above that is necessary (after giving effect to the

                                      -4-

<PAGE>

other amounts to be deposited in the Class A Distribution Account
on such Distribution Date and allocable to principal) to reduce
the Class A Principal Balance to zero.

         "CLASS B CERTIFICATE" means a certificate executed by
the Trustee on behalf of the Trust and authenticated by the
Trustee, substantially in the form of Exhibit B hereto.

         "CLASS B CERTIFICATEHOLDER" or "CLASS B HOLDER" means
the Person in whose name a Class B Certificate shall be
registered in the Certificate Register, EXCEPT THAT, solely for
the purpose of giving any consent, request or waiver pursuant to
this Agreement, the interest evidenced by any Class B Certificate
registered in the name of the Seller, the Servicer or any Person
actually known to an Authorized Officer of the Trustee to be an
Affiliate of the Seller or the Servicer, shall not be taken into
account in determining whether the requisite percentage necessary
to effect any such consent, request or waiver shall have been
obtained.

         "CLASS B DISTRIBUTION ACCOUNT" means the account
established and maintained as such pursuant to Section 4.1.

         "CLASS B INTEREST CARRYOVER SHORTFALL" means, with
respect to any Distribution Date, the excess of Class B Monthly
Interest for the preceding Distribution Date and any outstanding
Class B Interest Carryover Shortfall on such preceding
Distribution Date, over the amount in respect of interest that is
actually deposited in the Class B Distribution Account on such
preceding Distribution Date, plus 30 days of interest on such
excess, to the extent permitted by law, at the Class B
Pass-Through Rate.

         "CLASS B INTEREST DISTRIBUTION" means, with respect to
any Distribution Date, the sum of Class B Monthly Interest for
such Distribution Date and the Class B Interest Carryover
Shortfall for such Distribution Date.

         "CLASS B MONTHLY INTEREST" means, with respect to any
Distribution Date, one-twelfth (or, in the case of the first
Distribution Date, a fraction, the numerator of which is ___ and
the denominator of which is 360) of the product of the Class B
Pass-Through Rate and the Class B Principal Balance as of the
Distribution Date occurring in the preceding Collection Period
(after giving effect to any payments made on such Distribution
Date) or, in the case of the first Distribution Date, the
Original Class B Principal Balance.  

         "CLASS B MONTHLY PRINCIPAL" means, with respect to any
Distribution Date, the Class B Percentage of Principal
Collections for such Distribution Date plus the Class B
Percentage of Realized Losses with respect to Receivables which

                                      -5-

<PAGE>

became Liquidated Receivables during the related Collection
Period.

         "CLASS B PASS-THROUGH RATE" means ____% per annum,
calculated on the basis of a 360-day year consisting of twelve
30-day months.

         "CLASS B PERCENTAGE" means ___%.

         "CLASS B POOL FACTOR" as of the close of business on a
Distribution Date means a seven-digit decimal figure equal to the
Class B Principal Balance (after giving effect to any
distributions made on such Distribution Date) divided by the
Original Class B Principal Balance.

         "CLASS B PRINCIPAL BALANCE" equals the Original Class B
Principal Balance, as reduced by all amounts allocable to
principal on the Class B Certificates previously distributed to
Class B Certificateholders.

         "CLASS B PRINCIPAL CARRYOVER SHORTFALL" means, with
respect to any Distribution Date, the excess of Class B Monthly
Principal for the preceding Distribution Date and any outstanding
Class B Principal Carryover Shortfall on such preceding
Distribution Date over the amount in respect of principal that is
actually deposited in the Class B Distribution Account on such
preceding Distribution Date.

         "CLASS B PRINCIPAL DISTRIBUTION" means, with respect to
any Distribution Date (including the Final Scheduled Distribution
Date), the sum of Class B Monthly Principal for such Distribution
Date and the Class B Principal Carryover Shortfall for such
Distribution Date; PROVIDED, HOWEVER, that the Class B Principal
Distribution shall not exceed the Class B Principal Balance
immediately prior to such Distribution Date.  In addition, on the
Final Scheduled Distribution Date, the principal required to be
distributed to Class B Certificate- holders will include the
lesser of (a) any principal due and remaining unpaid on each
Receivable in the Trust as of the Final Scheduled Maturity Date
or (b) the portion of the amount required to be deposited under
clause (a) above that is necessary (after giving effect to the
other amounts to be deposited in the Class B Distribution Account
on such Distribution Date and allocable to principal) to reduce
the Class B Principal Balance to zero, and, in the case of
clauses (a) and (b), remaining after any required distribution of
the amount described in clause (a) to the Class A Distribution
Account.

         "CLEARING AGENCY" means an organization registered as a
"clearing agency" pursuant to Section 17A of the Securities
Exchange Act of 1934, as amended.  The initial Clearing Agency
shall be DTC.

                                      -6-

<PAGE>


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

         "CLOSING DATE" means June __, 1996.

         "CODE" means the Internal Revenue Code of 1986, as
amended.

         "COLLATERAL AGENT" means Bankers Trust Company, a New
York banking corporation, in its capacity as collateral agent
with respect to the Reserve Fund for the Certificateholders.

         "COLLECTION ACCOUNT" means the account or accounts
established and maintained as such pursuant to Section 4.1.

         "COLLECTION PERIOD" means, with respect to any
Distribution Date, the calendar month immediately preceding the
calendar month in which such Distribution Date occurs.

         "COLLECTIONS" mean, for a Distribution Date, the sum of
the Interest Collections and Principal Collections for such
Distribution Date.

         "COMPUTER TAPE" means the computer tape furnished to
the Trustee describing certain characteristics of the Receivables
as of the Cutoff Date.

         "CONTRACT" means a motor vehicle retail installment
sale contract.

         "CORPORATE TRUST OFFICE" means the principal office of
the Trustee at which at any particular time its corporate trust
business shall be administered, which office at the date of
execution of this Agreement is located at 4 Albany Street, New
York, New York 10006, or at such other address as the Trustee may
designate from time to time by notice to the Certificateholders,
the Seller and the Servicer, or the principal corporate trust
office of any successor Trustee (the address of which the
successor Trustee will notify the Certificateholders, the Seller
and the Servicer).

         "CUTOFF DATE" means June 1, 1996.

         "CUTOFF DATE PRINCIPAL BALANCE" means, with respect to
a Receivable, the Amount Financed minus the sum of (i) that
portion of all payments (including prepayments) made by or on
behalf of the related Obligor prior to the Cutoff Date and
allocable to principal using the Simple Interest Method, (ii) any
portion of extended warranty contract costs or of physical
damage, theft, credit life or disability insurance premiums

                                      -7-

<PAGE>

included in the Amount Financed that was refunded prior to the
Cutoff Date and (iii) any prepayment in full or any partial
prepayments applied to reduce the principal balance of the
Receivable, but only to the extent not included in clause (i).

         "DEALER" means a dealer who sold a Financed Vehicle and
who originated and assigned the Receivable for such Financed
Vehicle to the Seller under a Dealer Agreement.

         "DEALER AGREEMENT" means any agreement between the
Seller and a Dealer relating to the acquisition of Receivables by
the Seller from a Dealer.

         "DEFINITIVE CERTIFICATES" shall have the meaning
specified in Section 6.10.

         "DELIVERY" when used with respect to Account Property
means:

         (a)  with respect to bankers' acceptances, commercial
     paper, negotiable certificates of deposit and other
     obligations that constitute "instruments" within the meaning
     of Section 9-105(1)(i) of the UCC and are susceptible of
     physical delivery, transfer thereof to the Trustee or
     Collateral Agent (all references to the Collateral Agent in
     this definition relate to the Reserve Fund), as applicable,
     or their respective nominee, agent or custodian by physical
     delivery to the Trustee or Collateral Agent, as applicable,
     or its nominee, agent or custodian endorsed to, or
     registered in the name of, the Trustee or Collateral Agent,
     as applicable, or their respective nominee, agent or
     custodian or endorsed in blank, and, with respect to a
     certificated security (as defined in Section 8-102 of the
     UCC) transfer thereof (i) by delivery of such certificated
     security endorsed to, or registered in the name of, the
     Trustee or Collateral Agent, as applicable, or their
     respective nominee, agent or custodian or endorsed in blank
     to a financial intermediary (as defined in Section 8-313 of
     the UCC) and the making by such financial intermediary of
     entries on its books and records identifying such
     certificated securities as belonging to the Trustee or
     Collateral Agent, as applicable, or their respective
     nominee, agent or custodian and the sending by such
     financial intermediary of a confirmation of the purchase of
     such certificated security by the Trustee or Collateral
     Agent, as applicable, or their respective nominee, agent or
     custodian, or (ii) by delivery thereof to a "clearing
     corporation" (as defined in Section 8-102(3) of the UCC) and
     the making by such clearing corporation of appropriate
     entries on its books reducing the appropriate securities
     account of the transferor and increasing the appropriate
     securities account of a financial intermediary by the amount

                                      -8-

<PAGE>

     of such certificated security, the identification by the
     clearing corporation of the certificated securities for the
     sole and exclusive account of the financial intermediary,
     the maintenance of such certificated securities by such
     clearing corporation or a "custodian bank" (as defined in
     Section 8-102(4) of the UCC) or the nominee of either
     subject to the clearing corporation's exclusive control, the
     sending of a confirmation by the financial intermediary of
     the purchase by the Trustee or Collateral Agent, as
     applicable, or their respective nominee, agent or custodian
     of such securities and the making by such financial
     intermediary of entries on its books and records identifying
     such certificated securities as belonging to the Trustee or
     Collateral Agent, as applicable, or their respective
     nominee, agent or custodian (all of the foregoing, "Physical
     Property"), and, in any event, any such Physical Property in
     registered form shall be in the name of the Trustee or
     Collateral Agent, as applicable, or their respective
     nominee, agent or custodian; and such additional or
     alternative procedures as may hereafter become appropriate
     to effect the complete transfer of ownership of any such
     Account Property to the Trustee or Collateral Agent, as
     applicable, or their respective nominee, agent or custodian,
     consistent with changes in applicable law or regulations or
     the interpretation thereof;

         (b)  with respect to any securities issued by the U.S.
     Treasury, the Federal Home Loan Mortgage Corporation or by
     the Federal National Mortgage Association that is a
     book-entry security held through the Federal Reserve System
     pursuant to Federal book-entry regulations, the following
     procedures, all in accordance with applicable law, including
     applicable Federal regulations and Articles 8 and 9 of the
     UCC: book-entry registration of such Account Property to an
     appropriate book-entry account maintained with a Federal
     Reserve Bank by a financial intermediary which is also a
     "depository" pursuant to applicable Federal regulations and
     issuance by such financial intermediary of a deposit advice
     or other written confirmation of such book-entry
     registration to the Trustee or Collateral Agent, as
     applicable, or its nominee, agent or custodian of the
     purchase by the Trustee or Collateral Agent, as applicable,
     or its nominee, agent or custodian of such book-entry
     securities; the making by such financial intermediary of
     entries in its books and records identifying such book-entry
     security held through the Federal Reserve System pursuant to
     Federal book-entry regulations as belonging to the Trustee
     or Collateral Agent, as applicable, or its nominee, agent or
     custodian and indicating that such custodian holds such
     Account Property solely as agent for the Trustee or
     Collateral Agent, as applicable, or its nominee, agent or
     custodian; and such additional or alternative procedures as

                                      -9-

<PAGE>

     may hereafter become appropriate to effect complete transfer
     of ownership of any such Account Property to the Trustee or
     Collateral Agent, as applicable, or its nominee, agent or
     custodian, consistent with changes in applicable law or
     regulations or the interpretation thereof; and

         (c)  with respect to any item of Account Property that
     is an uncertificated security under Article 8 of the UCC and
     that is not governed by clause (b) above, registration on
     the books and records of the issuer thereof in the name of
     the financial intermediary, the sending of a confirmation by
     the financial intermediary of the purchase by the Trustee or
     Collateral Agent, as applicable, or its nominee, agent or
     custodian of such uncertificated security and the making by
     such financial intermediary of entries on its books and
     records identifying such uncertificated certificates as
     belonging to the Trustee or Collateral Agent, as applicable,
     or its nominee, agent or custodian.

         "DEPOSITORY AGREEMENT" means the agreement among the
Seller, the Trustee and DTC, dated June   , 1996.

         "DETERMINATION DATE" with respect to any Distribution
Date, means the later of the eighth Business Day and the eleventh
calendar day of the calendar month in which such Distribution
Date occurs.

         "DISTRIBUTION DATE" means, with respect to each
Collection Period, the 15th day of the following month (or, if
such 15th day is not a Business Day, the next following Business
Day), commencing July 15, 1996.

         "DISTRIBUTION DATE STATEMENT" means, the statement
described in Section 4.7

         "DTC" means The Depository Trust Company.

         "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 (other than the Seller or any affiliate of
the Seller) organized under the laws of the United States of
America or any one of the States thereof or the District of
Columbia (or any domestic branch of a foreign bank), having
corporate trust powers and acting as trustee for funds deposited
in such account, so long as any of the securities of such
depository institution shall have a credit rating from each
Rating Agency in one of its generic rating categories which
signifies investment grade.

         "ELIGIBLE INSTITUTION" means any depository institution
(other than the Seller or any affiliate of the Seller) organized

                                      -10-

<PAGE>

under the laws of the United States of America or any one of the
States thereof or the District of Columbia (or any domestic
branch of a foreign bank), which (i) has (A) either a long-term
senior unsecured debt rating of AAA or a short-term senior
unsecured debt or certificate of deposit rating of A-1+ or better
by Standard & Poor's and (B)(1) a long-term senior unsecured debt
rating of A-1 or better and (2) a short-term senior unsecured
debt rating of P-1 or better by Moody's, or any other long-term,
short-term or certificate of deposit rating acceptable to the
Rating Agencies and (ii) whose deposits are insured by the FDIC. 
If so qualified, the Trustee and Collateral Agent may be
considered an Eligible Institution.

         "ELIGIBLE INVESTMENTS" mean book-entry securities,
negotiable instruments or securities represented by instruments
in bearer or registered form which evidence:

         (a)  direct obligations of, and obligations fully
     guaranteed as to timely payment by, the United States of
     America;

         (b)  demand deposits, time deposits or certificates of
     deposit of any depository institution (including the Seller
     or any Affiliate of the Seller) or trust company
     incorporated under the laws of the United States of America
     or any State thereof or the District of Columbia (or any
     domestic branch of a foreign bank) and subject to
     supervision and examination by Federal or State banking or
     depository institution authorities (including depository
     receipts issued by any such institution or trust company as
     custodian with respect to any obligation referred to in
     clause (a) above or portion of such obligation for the
     benefit of the holders of such depository receipts);
     PROVIDED, HOWEVER, that at the time of the investment or
     contractual commitment to invest therein (which shall be
     deemed to be made again each time funds are reinvested
     following each Distribution Date), the commercial paper or
     other short-term senior unsecured debt obligations (other
     than such obligations the rating of which is based on the
     credit of a Person other than such depository institution or
     trust company) of such depository institution or trust
     company shall have a credit rating from S&P of A-1+ and from
     Moody's of P-1;

         (c)  commercial paper (including commercial paper of
     the Seller or any Affiliate of the Seller) having, at the
     time of the investment or contractual commitment to invest
     therein, a rating from S&P of A-1+ and from Moody's of P-1;

         (d)  investments in money market funds (including funds
     for which the Seller or the Trustee or any of their
     respective Affiliates is investment manager or advisor)

                                      -11-

<PAGE>

     having a rating from S&P of AAA-m or AAAm-G and from Moody's
     of Aaa;

         (e)  bankers' acceptances issued by any depository
     institution or trust company referred to in clause (b)
     above;

         (f)  repurchase obligations with respect to any
     security that is a direct obligation of, or fully guaranteed
     by, the United States of America or any agency or
     instrumentality thereof the obligations of which are backed
     by the full faith and credit of the United States of
     America, in either case entered into with a depository
     institution or trust company (acting as principal) referred
     to in clause (b) above; and

         (g)  any other investment which would not cause either
     Rating Agency to downgrade or withdraw its then current
     rating of either the Class A Certificates or the Class B
     Certificates, as directed in writing by either Rating Agency
     to the Trustee.

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

         "ERISA ENTITY" means (i) an employee benefit plan,
retirement arrangement, individual retirement account or Keogh
subject to either Title I of ERISA or Section 4975 of the Code,
or (ii) an entity whose source of funds to be used for the
purchase of a Class B Certificate includes the assets of any such
plan, arrangement or account.

         "EVENT OF SERVICING TERMINATION" means an event
specified in Section 9.1.

         "FDIC" means the Federal Deposit Insurance Corporation.

         "FINAL SCHEDULED DISTRIBUTION DATE" means the _______
____ Distribution Date.

         "FINAL SCHEDULED MATURITY DATE" means February 2002. 

         "FINANCED VEHICLE" means a new or used automobile, van
or light duty truck, together with all accessions thereto,
securing an Obligor's indebtedness under the respective
Receivable.

         "INDEPENDENT COUNSEL" means, when used with respect to
any specified Person, that the Person (a) is in fact independent
of the Servicer, the Trust, the Seller and any Affiliate of any
of the foregoing Persons and (b) is not an officer or employee of

                                      -12-

<PAGE>

the Servicer, the Trust, the Seller or any Affiliate of any of
the foregoing Persons.

         "INSOLVENCY EVENT" means, with respect to a specified
Person, (a) the filing of a decree or order for relief by a court
having jurisdiction in the premises in respect of such Person or
any substantial part of its property in an involuntary case under
any applicable Federal or State bankruptcy, insolvency or other
similar law now or hereafter in effect, or appointing a receiver
(including any receiver appointed under the Financial
Institutions Reform, Recovery and Enforcement Act of 1989, as
amended), liquidator, assignee, custodian, trustee, sequestrator
or similar official for such Person or for any substantial part
of its property, or ordering the winding-up or liquidation of
such Person's affairs, and such decree or order shall remain
unstayed and in effect for a period of 60 consecutive days; or
(b) the commencement by such Person of a voluntary case under any
applicable Federal or State bankruptcy, insolvency or other
similar law now or hereafter in effect, or the consent by such
Person to the entry of an order for relief in an involuntary case
under any such law, or the consent by such Person to the
appointment of or taking possession by a receiver, liquidator,
assignee, custodian, trustee, sequestrator or similar official
for such Person or for any substantial part of its property, or
the making by such Person of any general assignment for the
benefit of creditors, or the failure by such Person generally to
pay its debts as such debts become due, or the taking of action
by such Person in furtherance of any of the foregoing.

         "INSURANCE" has the meaning specified in Section 3.4.

         "INTEREST COLLECTIONS" for a Distribution Date shall be
the sum of the following amounts with respect to the preceding
Collection Period:  (i) that portion of all collections on the
Receivables allocable to interest in respect of such Collection
Period; (ii) Liquidation Proceeds attributable to interest on the
Receivables which became Liquidated Receivables during such
Collection Period in accordance with the Servicer's customary
servicing procedures, to the extent not included in clause (i)
above; (iii) the Purchase Amount of each Receivable that became a
Purchased Receivable during such Collection Period to the extent
attributable to accrued interest on such Receivable; and (iv)
Recoveries received during such Collection Period.  Interest
Collections for any Distribution Date shall exclude all payments
and proceeds (including Liquidation Proceeds) of any Receivable,
the Purchase Amount of which has been included in Collections in
a prior Collection Period.

         "LIEN" means a security interest, lien, charge, pledge,
or encumbrance of any kind, other than tax liens, mechanics'
liens and any liens that may attach to a Financed Vehicle or

                                      -13-

<PAGE>

Receivable by operation of law as a result of any act or omission
by the related Obligor.

         "LIQUIDATED RECEIVABLE" means any defaulted Receivable
liquidated by the Servicer through the sale of a Financed Vehicle
or otherwise or which the Servicer has, after using all
reasonable efforts to realize upon such Receivable, charged-off.

         "LIQUIDATION PROCEEDS" means, with respect to any
Liquidated Receivable, the moneys collected in respect thereof,
from whatever source (other than any proceeds from any Dealer
reserve) on a Liquidated Receivable during the Collection Period
in which such Receivable became a Liquidated Receivable, net of
the sum of any amounts expended by the Servicer in connection
with such liquidation and any amounts required by law to be
remitted to the Obligor on such Liquidated Receivable.

         "LOAN PURCHASE AND SERVICING AGREEMENT" means the
agreement by and between the Bank and Valley National, as such
agreement may be amended from time to time, pursuant to which the
Bank shall purchase the Valley National Receivables from Valley
National.

         "LOAN SALE AGREEMENT" means the agreement by and
between the Seller and the Bank, as such agreement may be amended
from time to time, pursuant to which the Seller shall purchase
the Receivables from the Bank.

         "MOODY'S" means Moody's Investors Service, Inc., or its
successors in interest.

         "OBLIGOR" on a Receivable means the purchaser or the
co-purchasers of the Financed Vehicle and any other Person who is
obligated for the indebtedness arising from such Receivable.

         "OFFICERS' CERTIFICATE" means a certificate signed by
the chairman of the board, the president, the vice chairman of
the board, any executive vice president, any senior vice
president or any vice president.

         "OPINION OF COUNSEL" means one or more written opinions
of counsel who may, except as otherwise expressly provided in
this Agreement, be employees of or counsel to the Seller or the
Servicer and who shall be reasonably satisfactory to the Trustee,
and which opinion or opinions shall be addressed to the Trustee
as Trustee, and shall be in form and substance satisfactory to
the Trustee; provided, however, that any opinion regarding the
status of the Trust as a grantor trust for federal income tax
purposes shall be delivered by Independent Counsel.

         "ORIGINAL CLASS A PRINCIPAL BALANCE" means
$______________.

                                      -14-

<PAGE>


         "ORIGINAL CLASS B PRINCIPAL BALANCE" means
$_____________.

         "ORIGINAL POOL BALANCE" means the aggregate Cutoff Date
Principal Balance of the Receivables, which is $305,686,731.53.

         "ORIGINAL PRINCIPAL BALANCE" means the sum of the
Original Class A Principal Balance and the Original Class B
Principal Balance.

         "PERSON" means any individual, corporation, estate,
partnership, joint venture, association, joint stock company,
trust (including any beneficiary thereof), unincorporated
organization or government or any agency or political subdivision
thereof.

         "PHYSICAL PROPERTY" has the meaning assigned to such
term in the definition of "Delivery" above.

         "PLAN" has the meaning specified in Section 6.3.

         "POOL BALANCE" as of the close of business on the last
day of a Collection Period means the aggregate Principal Balance
of the Receivables (excluding Purchased Receivables and
Liquidated Receivables).

         "PRINCIPAL BALANCE" of a Receivable, as of the close of
business on the last day of a Collection Period, means the Amount
Financed minus the sum of (i) that portion of all payments made
by or on behalf of the related Obligor on or prior to such day
and allocable to principal using the Simple Interest Method, (ii)
any refunded portion of extended warranty contract costs or of
physical damage, theft, credit life or disability insurance
premiums included in the Amount Financed, (iii) any payment of
the Purchase Amount with respect to the Receivable allocable to
principal and (iv) any prepayment in full or any partial
prepayments applied to reduce the principal balance of the
Receivable, but only to the extent not included in clause (i).  

         "PRINCIPAL COLLECTIONS" for a Distribution Date shall
be the sum of the following amounts with respect to the preceding
Collection Period: (i) that portion of all collections on the
Receivables allocable to principal in respect of such Collection
Period; (ii) all Liquidation Proceeds attributable to the
principal amount of Receivables which became Liquidated
Receivables during such Collection Period in accordance with the
Servicer's customary servicing procedures, only to the extent not
included in clause (i) above; (iii) the Purchase Amount of each
Receivable repurchased by the Seller or purchased by the Servicer
during such Collection Period, to the extent attributable to
principal; and (iv) partial prepayments on Receivables in respect
of such Collection Period relating to refunds of extended

                                      -15-

<PAGE>


warranty contract costs or of credit life or disability insurance
policy premiums, but only if such costs or premiums were financed
by the respective Obligor and only to the extent not included in
clause (i) above.  Principal Collections on any Distribution Date
shall exclude all payments and proceeds (including Liquidation
Proceeds) of any Receivable, the Purchase Amount of which has
been included in Collections in a prior Collection Period.

         "PURCHASE AMOUNT" means the amount, as of the close of
business on the last day of a Collection Period, required to
prepay in full a Receivable under the terms thereof including
interest at the APR to the end of the month of purchase.

         "PURCHASED RECEIVABLE" means, on any date of
determination, a Receivable as to which payment of the Purchase
Amount has been made by the Seller or the Servicer pursuant to
this Agreement or by the Bank pursuant to the Loan Sale
Agreement.

         "RATING AGENCY" means either S&P or Moody's.  If no
such organization or successor is any longer in existence,
"Rating Agency" shall be a nationally recognized statistical
rating organization or other comparable Person designated by the
Seller, notice of which designation shall be given to the
Trustee, the Collateral Agent and the Servicer.

         "RATING AGENCY CONDITION" means, with respect to any
action, that each Rating Agency shall have been given 10 days'
prior notice thereof (or such shorter period as shall be
acceptable to the Rating Agencies) and that neither of the Rating
Agencies shall have notified the Seller, the Servicer or the
Trustee in writing prior to the expiration of such 10-day period
that such action will, in and of itself, result in a reduction or
withdrawal of the then current rating of either class of
Certificates.  With respect to Section 4.2, the Rating Agency
Condition shall be deemed to be satisfied on the Closing Date
after receipt of a letter from each Rating Agency dated such date
stating that the Class A Certificates are rated in the highest
investment rating category and the Class B Certificates are rated
at least "A" or its equivalent.

         "REALIZED LOSSES" means, for any period, the excess of
the Principal Balance of any Liquidated Receivable over
Liquidation Proceeds to the extent allocable to principal.  

         "RECEIVABLE" means any Contract listed on Schedule A
(which Schedule may be in the form of microfiche), but excluding
Liquidated Receivables and Purchased Receivables.

         "RECEIVABLE FILE" means, with respect to a Receivable,
the documents, specified in Section 2.4.

                                      -16-

<PAGE>


         "RECORD DATE" means, in respect of each Collection
Period and the related Distribution Date, the last day of the
calendar month immediately preceding such Distribution Date.

         "RECOVERIES" with respect to any Collection Period,
means all monies received by the Servicer with respect to any
Liquidated Receivable during any Collection Period following the
Collection Period in which such Receivable became a Liquidated
Receivable, net of the sum of (i) any expenses incurred by the
Servicer in connection with the collection of such Receivable and
the disposition of the Financed Vehicle (to the extent not
previously reimbursed) and (ii) any payments required by law to
be remitted to the Obligor, but, in any event, not less than
zero.

         "RELATED FINANCED VEHICLE" means (i) with respect to
Valley National, a new or used automobile, van or light duty
truck, together with all accessions thereto securing the
obligor's indebtedness under a Valley National Receivable and
(ii) with respect to the Bank, a new or used automobile, van or
light duty truck, together with all accessions thereto securing
the obligor's indebtedness under a Bank Receivable.

         "RELATED RECEIVABLE" means (i) with respect to Valley
National, a Valley National Receivable and (ii) with respect to
the Bank, a Bank Receivable.

         "RELATED RECEIVABLE FILES" has the meaning specified in
Section 2.5(a).

         "RESERVE FUND" means the fund established and
maintained as such pursuant to Section 4.1(b).

         "RESERVE FUND DEPOSIT" means, with respect to the
Closing Date, $____________.

         "S&P" or "STANDARD & POOR'S" means Standard & Poor's
Ratings Services, a Division of The McGraw-Hill Companies, Inc.,
or its successors in interest.

         "SCHEDULE OF RECEIVABLES" means each list attached
hereto as Schedule A identifying the Receivables conveyed by the
Seller, which list may be in the form of microfiche, or computer
readable tape or diskette.

         "SELLER" means Banc One ABS Corporation, as the seller
of the Receivables, and each successor to Banc One ABS
Corporation, (in the same capacity) pursuant to Section 7.4.

         "SERVICER" means Bank One, Arizona, NA, the servicer of
the Receivables, and each successor to Bank One, Arizona, NA (in

                                      -17-

<PAGE>

the same capacity) pursuant to Section 8.3, and each successor
Servicer appointed and acting pursuant to Section 9.2.

         "SERVICER'S CERTIFICATE" has the meaning specified in
Section 3.9.

         "SERVICING FEE" means, with respect to any Distribution
Date, the fee payable to the Servicer for services rendered
during such Collection Period, determined pursuant to Section
3.8.

         "SERVICING FEE RATE" shall be ___% per annum,
calculated on the basis of a 360-day year consisting of twelve
30-day months.

         "SIMPLE INTEREST METHOD" means the method of allocating
a fixed level payment to principal and interest, pursuant to
which the portion of such payment that is allocated to interest
is equal to the product of the APR multiplied by the unpaid
principal balance multiplied by the period of time elapsed since
the preceding payment of interest was made and the remainder of
such payment is allocable to principal.

         "SPECIFIED RESERVE BALANCE" means, with respect to any
Distribution Date, the greater of (a) ____% of the sum of the
Class A Principal Balance and the Class B Principal Balance on
such Distribution Date (after giving effect to all distributions
with respect to the Certificates to be made on such Distribution
Date) or (b) ____% of the sum of the Original Class A Principal
Balance and the Original Class B Principal Balance.  In no
circumstances will the Seller be required to deposit any amounts
in the Reserve Fund other than the Reserve Fund Deposit.

         "STAMP" has the meaning specified in Section 6.3.

         "STATE" means any state in the United States of
America.

         "SUBSERVICER" means Valley National Financial Services
Company, the subservicer of the Valley National Receivables
pursuant to the Loan Purchase and Servicing Agreement, and each
successor to Valley National.

         "TRANSFER DATE" means, with respect to any Distribution
Date, the Business Day preceding such Distribution Date.

         "TRUST" means the Banc One Auto Grantor Trust 1996-B
created by this Agreement.

         "TRUSTEE" means Bankers Trust Company, a New York
banking corporation, as Trustee under this Agreement, or any

                                      -18-

<PAGE>

successor, and any successor Trustee appointed and acting
pursuant to Sections 10.10 and 10.11.

         "TRUST PROPERTY" means the (i) Receivables; (ii) all
monies received under the Receivables on and after the Cutoff
Date; (iii) such amounts as from time to time may be held in the
Collection Account, the Class A Distribution Account and the
Class B Distribution Account (including the Account Property
related thereto); (iv) security interests in the Financed
Vehicles; (v) the Seller's rights, if any, to receive proceeds
from claims on physical damage, credit life, theft and disability
insurance policies covering the Financed Vehicles or the
Obligors; (vi) the rights of the Trustee for the benefit of the
Certificateholders under this Agreement; (vii) the rights to
receive payments under the circumstances specified herein from
the Reserve Fund; (viii) all of the Seller's right, title and
interest in its rights and benefits, but none of its obligations
or burdens, under the Loan Sale Agreement, including the delivery
requirements, representations and warranties and the cure and
repurchase obligations of the Bank under the Loan Sale Agreement;
and (ix)all proceeds (within the meaning of Section 9-306 of the
UCC) of the foregoing.

         "UCC" means the Uniform Commercial Code as in effect in
the relevant jurisdiction.

         "VALLEY NATIONAL" means Valley National Financial
Services Company, an Arizona corporation and a wholly-owned
subsidiary of the Bank.

         "VALLEY NATIONAL RECEIVABLE" means a motor vehicle
retail installment sale contract identified on Schedule A to the
Loan Purchase and Servicing Agreement.

         SECTION 1.2.  USAGE OF TERMS.  

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

              (b)  As used in this Agreement, in any instrument
governed hereby and in any certificate or other document made or
delivered pursuant hereto or thereto, accounting terms not
defined in this Agreement or in any such instrument, certificate
or other document, and accounting terms partly defined in this
Agreement or in any such instrument, certificate or other
document to the extent not defined, shall have the respective
meanings given to them under generally accepted accounting
principles as in effect on the date of this Agreement or any such
instrument, certificate or other document, as applicable.  To the
extent that the definitions of accounting terms in this Agreement

                                      -19-

<PAGE>

or in any such instrument, certificate or other document are
inconsistent with the meanings of such terms under generally
accepted accounting principles, the definitions contained in this
Agreement or in any such instrument, certificate or other
document shall control.

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

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

         SECTION 1.3.  CALCULATIONS.  Except as otherwise
specifically provided herein, all calculations of the amount of
interest accrued on the Certificates during any Collection Period
and all calculations of the amount of the Servicing Fee payable
with respect to a Collection Period shall be made on the basis of
a 360-day year consisting of twelve 30-day months.

         SECTION 1.4.  REFERENCES.  All references to the first
day of a Collection Period shall refer to the opening of business
on such day.  All references to the last day of a Collection
Period shall refer to the close of business on such day.  

         SECTION 1.5.  REFERENCES TO THE TRUST.  Whenever any
provision of this Agreement refers to actions to be taken by the
Trust, matters to be consented to by the Trust, or deliveries or
notices to the Trust, such provision shall be deemed to refer to
actions to be taken by the Trustee, matters to be consented to by
the Trustee, or deliveries or notices to the Trustee.

         SECTION 1.6.  ACTION BY OR CONSENT OF
CERTIFICATEHOLDERS.  Whenever any provision of this Agreement
refers to action to be taken or consented to by
Certificateholders, such provision shall be deemed to refer to
Certificateholders of record as of the Record Date immediately
preceding the date on which such action is to be taken, or
consented to by Certificateholders.

                                      -20-

<PAGE>

                            ARTICLE II

                        THE TRUST PROPERTY

         SECTION 2.1.  CONVEYANCE OF TRUST PROPERTY.  In
consideration of the Trustee's delivery to, or upon the written
order of, the Seller of authenticated Certificates, in authorized
denominations, in an aggregate amount equal to the Original
Principal Balance, the Seller does hereby sell, transfer, assign
and convey to the Trustee, upon the terms and conditions hereof,
the Trust Property to the Trustee, without recourse.  

         SECTION 2.2.  REPRESENTATIONS AND WARRANTIES AS TO EACH
RECEIVABLE.  The Seller makes the following representations and
warranties as to each Receivable conveyed by the Seller to the
Trustee hereunder on which the Trustee shall rely in accepting
the Trust Property in trust and authenticating the Certificates. 
Unless otherwise indicated, such representations and warranties
are being made as of the execution and delivery of the Agreement,
but shall survive the sale, transfer and assignment of the
Receivables and the other Trust Property to the Trustee.

              (a)  TITLE. It is the intention of the Seller that
the transfer and assignment herein contemplated constitute a sale
of the Receivables from the Seller to the Trustee and that the
beneficial interest in and title to such Receivables not be part
of the debtor's estate in the event of the filing of a petition
for bankruptcy or insolvency by or against the Seller.  No
Receivable has been sold, transferred, assigned or pledged by the
Seller to any Person other than the Trustee.  Immediately prior
to the transfer and assignment herein contemplated, the Seller
had good and marketable title to each Receivable, free and clear
of all Liens and, immediately upon the transfer thereof, the
Trustee shall have good and marketable title to each such
Receivable, free and clear of all Liens; and the transfer of the
Receivables to the Trustee has been perfected under the UCC.

              (b)  ALL FILINGS MADE.  All filings (including UCC
filings) necessary in any jurisdiction to give the Trustee a
first priority perfected ownership interest in the Receivables,
and to give the Trustee a first priority perfected security
interest therein, shall have been made.

              (c)  CHARACTERISTICS OF RECEIVABLES.  (i) Each
Valley National Receivable (A) has been originated either by a
Dealer in the regular course of such Dealer's business and
purchased from such Dealer by Valley National in the ordinary
course of Valley National's business or originated or acquired by
Valley National in the ordinary course of Valley National's
business, and each Obligor was approved in accordance with Valley
National's standard underwriting procedures in effect at the time
such Receivable was originated, acquired or purchased and (B) has

                                      -21-

<PAGE>

created or shall create a valid, subsisting and enforceable first
priority security interest in favor of Valley National in the
Related Financed Vehicle, which security interest is assignable
by Valley National to the Bank, by the Bank to the Seller and by
the Seller to the Trustee; (ii) each Bank Receivable (A) has been
originated either by a Dealer in the regular course of such
Dealer's business and purchased from such Dealer by the Bank in
the ordinary course of the Bank's business or originated or
acquired by the Bank in the ordinary course of the Bank's
business, and each Obligor was approved in accordance with the
Bank's standard Underwriting procedures in effect at the time
such Bank Receivable was originated, acquired or purchased and
(B) has created or shall create a valid, subsisting and
enforceable security interest in favor of the Bank in the Related
Financed Vehicle, which security interest is assignable by the
Bank to the Seller and by the Seller to the Trustee; and
(iii) each Receivable (A) contains customary and enforceable
provisions under the laws of the State governing such Receivables
such that the rights and remedies of the holder thereof are
adequate for realization against the collateral of the benefits
of the security; and (B) provides for equal monthly payments at a
fixed rate of interest calculated based on the Simple Interest
Method that fully amortizes the Amount Financed by maturity and
yields interest at the Annual Percentage Rate assuming payments
are made on the due date thereof.

              (d)  SCHEDULE OF RECEIVABLES.  The information set
forth in Schedule A to this Agreement is true and correct in all
material respects as of the opening of business on the Cutoff
Date and no selection procedures adverse to the
Certificateholders were utilized in selecting the Receivables. 
The Computer Tape regarding the Receivables is true and correct
in all material respects as of the Cutoff Date.

              (e)  COMPLIANCE WITH LAW.  Each Receivable
complied at the time it was originated or made and at the Closing
Date complies in all material respects with all requirements of
applicable Federal, State and local laws and regulations
thereunder, including usury laws, the Federal Truth-in-Lending
Act, the Equal Credit Opportunity Act, the Fair Credit Billing
Act, the Fair Credit Reporting Act, the Federal Trade Commission
Act, the Magnuson-Moss Warranty Act, the Federal Reserve Board's
Regulations B, Z and AA, State adaptations of the Uniform
Consumer Code, the Arizona Consumer Fraud Act, Title 6 of the
Arizona Revised Statute and other consumer credit laws and equal
credit opportunity and disclosure laws.

              (f)  BINDING OBLIGATION.  As of the Cutoff Date,
each Receivable represents the legal, valid and binding payment
obligation in writing of the Obligor thereunder, enforceable by
the holder thereof in accordance with its terms except as such
enforceability may be limited by applicable bankruptcy,

                                      -22-

<PAGE>

insolvency, moratorium, fraudulent conveyance, reorganization and
similar laws now or hereafter in effect related to or affecting
creditors' rights generally and subject to general principles of
equity (whether applied in a proceeding at law or in equity).

              (g)  NO GOVERNMENT OBLIGOR.  As of the Cutoff
Date, none of the Receivables is due from the United States of
America or any State or from any agency, department or
instrumentality of the United States of America or any State.

              (h)  SECURITY INTEREST IN FINANCED VEHICLE. 
Immediately prior to the sale, assignment and transfer thereof,
each Receivable shall be secured by a validly perfected first
priority security interest in the Related Financed Vehicle in
favor of the Bank, in the case of a Bank Receivable, or Valley
National, in the case of a Valley National Receivable, as secured
party or all necessary and appropriate actions have been
commenced that would result in the valid perfection of a first
security interest in the Related Financed Vehicle in favor of the
Bank, in the case of a Bank Receivable, or Valley National, in
the case of a Valley National Receivable, as secured party.


              (i)  RECEIVABLES IN FORCE.  As of the Cutoff Date,
no Receivable has been satisfied, subordinated or rescinded, nor
has any Financed Vehicle been released from the Lien granted by
the related Receivable in whole or in part unless another vehicle
has been substituted as collateral securing the Receivable
without any other modification to such Receivable.

              (j)  NO WAIVER.  As of the Cutoff Date, no
provision of a Receivable has been waived except as reflected in
the Receivable File relating to such Receivable.

              (k)  NO DEFENSES.  As of the Cutoff Date, none of
the Seller, the Bank or Valley National has received notice that
any right of rescission, setoff, counterclaim or defense has been
asserted or threatened with respect to any Receivable.

              (l)  NO LIENS.  None of the Seller, the Bank or
Valley National has received notice of any Liens or claims,
including Liens for work, labor, materials or unpaid State or
Federal taxes relating to any Financed Vehicle securing the
related Receivable, that are or may be prior to or equal to the
Lien granted by such Receivable.

              (m)  NO DEFAULT.  No Receivable has a payment that
is more than 90 days overdue as of the Cutoff Date and, except as
permitted in this paragraph, no default, breach, violation or
event (in any such case) permitting acceleration under the terms
of any Receivable has occurred; and no continuing condition that
with notice or the lapse of time would constitute a default,

                                      -23-

<PAGE>

breach, violation or event (in any such case) permitting
acceleration under the terms of any Receivable has arisen as of
the Cutoff Date; and the Seller has not waived and shall not
waive any of the foregoing.

              (n)  MATURITY OF RECEIVABLES.  The weighted
average original maturity of the Receivables is 60.12 months as
of the Cutoff Date; the weighted average remaining term of the
Receivables is 45.97 months as of the Cutoff Date; and the latest
scheduled maturity of any Receivable shall be no later than the
Final Scheduled Maturity Date.

              (o)  NO BANKRUPTCIES.  No Obligor on any
Receivable was noted in the related Receivable File as having
filed for bankruptcy in a proceeding which remained undischarged
as of the Cutoff Date.

              (p)  NO REPOSSESSIONS.  As of the Cutoff Date, no
Financed Vehicle securing any Receivable is in repossession
status.

              (q)  CHATTEL PAPER.  Each Receivable constitutes
"chattel paper" as defined in the UCC.

              (r)  APR.  The weighted average APR of the
Receivables as of the Cutoff Date is approximately 12.15%.

              (s)  PAID AHEAD.  As of the Cutoff Date, no
Receivable is more than six months paid ahead.

              (t)  PRINCIPAL BALANCE.  The average principal
balance of the Receivables as of the Cutoff Date is $9,675.16. 
The aggregate Cutoff Date Principal Balance of the Receivables is
$305,686,731.53.  As of the Cutoff Date, each Receivable has a
principal balance between $282 and $45,682.

              (u)  FINANCING.  Approximately 45.02% of the
aggregate Cutoff Date Principal Balance of the Receivables,
constituting approximately 37.02% of the number of Receivables as
of the Cutoff Date, represents financing of new vehicles; the
remainder of the Receivables represents financing of used
vehicles.

              (v) INSURANCE.  The Bank or Valley National, as
the case may be, in accordance with their respective customary
procedures, has determined that the Obligor, at the time the
Related Receivable was originated, obtained, applied for or made
arrangements to obtain physical damage insurance covering the
Related Financed Vehicle and under the terms of the Related
Receivable the Obligor is required to maintain such insurance.

                                      -24-

<PAGE>

              (w)  LAWFUL ASSIGNMENT.  No Receivable has been
originated in, or as of the Cutoff Date is subject to the laws
of, any jurisdiction under which the sale, transfer and
assignment of such Receivable or this Agreement, the Loan
Purchase and Servicing Agreement or the Loan Sale Agreement is
unlawful, void or voidable.

              (x)  NO INSURANCE PREMIUMS.  As of the Cutoff
Date, no portion of the Amount Financed of any Receivable
included amounts attributable to the payment of any physical
damage or theft insurance premium.

              (y)  ONE ORIGINAL.  There is only one original
executed copy of each Receivable.

              (z)  LOCATION OF RECEIVABLE FILES.  The Receivable
Files are kept at one or more of the locations listed in Schedule
B.

              (aa) COMPUTER RECORDS.  As of the Closing Date,
the accounting and computer records of Valley National, relating
to the Valley National Receivables and the Bank and the Seller
relating to the Receivables, have been marked to show the
absolute ownership by the Trustee of the Receivables.

         SECTION 2.3.  REPURCHASE UPON BREACH.  (a) The Seller,
the Servicer or the Trustee, as the case may be, shall inform the
other parties to this Agreement promptly, in writing, upon the
discovery of any breach of the Seller's representations and
warranties made pursuant to Section 2.2.  Unless any such breach
shall have been cured within 60 days following the discovery
thereof by the Trustee or receipt by the Trustee of written
notice from the Seller or the Servicer of such breach, the Seller
shall be obligated to repurchase any Receivable in which the
interests of the Certificateholders are materially and adversely
affected by any such breach as of the first day succeeding the
end of such 60 day period that is the last day of a Collection
Period (or, at the Seller's option, the last day of the first
Collection Period following the discovery).  In consideration of
and simultaneously with the repurchase of the Receivable, the
Seller shall remit to the Collection Account the Purchase Amount
in the manner specified in Section 4.3 and the Trustee shall
execute such assignments and other documents reasonably requested
by the Seller in order to effect such repurchase.  

         (b)  Pursuant to Sections 2.1, the Seller has conveyed
to the Trustee all of the Seller's right, title and interest in
its rights and benefits, but none of its obligations or burdens,
under the Loan Sale Agreement, including the delivery
requirements, representations and warranties and the cure or
repurchase obligations of the Bank under the Loan Sale Agreement.
The Seller hereby represents and warrants to the Trustee that

                                      -25-

<PAGE>

such assignment is valid, enforceable and effective to permit the
Trustee to enforce such obligations of the Bank under the Loan
Sale Agreement. 

         (c)  The sole remedy of the Trust, the Trustee or the
Certificateholders with respect to a breach of representations
and warranties pursuant to Section 2.2 and the agreement
contained in this Section shall be to require the Seller (or the
Bank) to repurchase Receivables pursuant to this Section, subject
to the conditions contained herein.  The Trustee shall not have
any duty to conduct any affirmative investigation as to the
occurrence of any conditions requiring the repurchase of any
Receivable pursuant to this Section.

         SECTION 2.4.  CUSTODY OF RECEIVABLE FILES.  To assure
uniform quality in servicing the Receivables and to reduce
administrative costs, the Trustee hereby revocably appoints the
Servicer, and the Servicer hereby accepts such appointment, to
act as the agent of the Trustee as custodian of the following
documents or instruments (the "Receivable File") with respect to
each Receivable:

              (i)  the original executed copy of the Receivable;

              (ii) a record of the information supplied by the
     Obligor in the original credit application;

              (iii) the original certificate of title or such
     documents that the Servicer shall keep on file, in
     accordance with its customary procedures, evidencing the
     security interest of the Seller in the Financed Vehicle (it
     being understood that the original certificates of title
     generally are not delivered to the Seller for 90 days but
     that promptly upon delivery they shall be delivered to the
     Servicer as custodian hereunder); and

              (iv) any and all other documents that the Servicer
     shall keep on file, in accordance with its customary
     procedures, relating to a Receivable, an Obligor or a
     Financed Vehicle.


         SECTION 2.5.   DUTIES OF SERVICER AS CUSTODIAN. 
(a) SAFEKEEPING.  The Servicer shall hold, subject to the
following sentence, the Receivable Files on behalf of the Trustee
for the benefit of all present and future Certificateholders and
maintain such accurate and complete accounts, records and
computer systems pertaining to each Receivable File as shall
enable the Servicer and the Trustee to comply with this
Agreement.  To assure uniform quality in servicing the
Receivables and to reduce administrative costs, the Trustee
acknowledges that, the Servicer may appoint Valley National to

                                      -26-

<PAGE>

act as a subcustodian of the Receivable Files of the Valley
National Receivables being serviced by Valley National (the
"Related Receivable Files") pursuant to the terms of the Loan
Purchase and Servicing Agreement.  Any such appointment shall not
relieve the Servicer from its obligations as custodian of all the
Receivable Files hereunder.  In performing its duties as
custodian the Servicer shall act with reasonable care, using that
degree of skill and attention that the Servicer exercises with
respect to the receivable files relating to all comparable
automotive receivables that the Servicer services for itself or
others, except that the Servicer shall not be obligated, and does
not intend, to (i) pay any premium for force-placed insurance
concerning any Financed Vehicle or (ii) monitor any Obligor's
maintenance of Insurance.  The Servicer shall conduct, or cause
to be conducted, periodic audits of the Receivable Files and of
the related accounts, records and computer systems, in such a
manner as shall enable the Trustee to verify the accuracy of the
Servicer's record-keeping in the event the Trustee is required to
do so pursuant to the terms of this Agreement.  The Servicer
shall promptly report to the Trustee any failure to hold the
Receivable Files and maintain the accounts, records and computer
systems as herein provided and promptly take appropriate action
to remedy any such failure.  

              (b)  MAINTENANCE OF AND ACCESS TO RECORDS.  The
Servicer shall maintain each Receivable File at one of the
offices specified in Schedule B to this Agreement or at such
other office of it or any permitted subservicer as shall be
specified to the Trustee by written notice not later than 90 days
after any change in location.  Upon reasonable prior notice, the
Servicer shall make available to the Trustee or its duly
authorized representatives, attorneys or auditors a list of
locations of the Receivable Files and the related records and
computer systems and permit access to such Receivable Files at
such times during normal business hours as the Trustee shall
require.

              (c)  RELEASE OF DOCUMENTS.  Upon written
instruction from the Trustee, the Servicer shall release or shall
cause to be released any Receivable File to the Trustee, the
Trustee's agent or the Trustee's designee, as the case may be, at
such place or places as the Trustee may designate, as soon as
practicable and upon the release and delivery of any such
document in accordance with the instructions of the Trustee, the
Servicer shall be released from any further liability and
responsibilities under this Section 2.5 with respect to such
documents unless and until such time as such document may be
returned to the Servicer.

         SECTION 2.6.  INSTRUCTIONS; AUTHORITY TO ACT. The
Servicer shall be deemed to have received proper instructions

                                      -27-

<PAGE>

with respect to the Receivable Files upon its receipt of written
instructions signed by an Authorized Officer of the Trustee.

         SECTION 2.7.  CUSTODIAN'S INDEMNIFICATION.  The
Servicer as custodian shall indemnify and hold harmless the
Trustee and its officers, directors, employees and agents for any
and all liabilities, obligations, losses, compensatory damages,
payments, costs or expenses (including reasonable attorneys' fees
and expenses) that may be imposed on, incurred by or asserted
against the Trustee or any of its officers, directors, employees
and agents as the result of any improper act or omission in any
way relating to the maintenance and custody by the Servicer, as
custodian of the Receivable Files where the final determination
that any such improper act or omission by the Servicer, which
resulted in such liability, obligation, loss, damage, payment,
cost or expense is established by a court of law, by an
arbitrator or by way of settlement agreed to by the Servicer;
PROVIDED HOWEVER, that the Servicer shall not be liable for any
portion of any such amount resulting from the willful
misfeasance, bad faith or negligence of the Trustee.  This
provision shall not be considered to limit the Servicer's or any
other party's rights, obligations, liabilities, claims or
defenses which arise as a matter of law or pursuant to any other
provision of this Agreement.

         SECTION 2.8.  EFFECTIVE PERIOD AND TERMINATION. (a) The
Servicer's appointment as custodian shall become effective as of
the Cutoff Date and shall continue in full force and effect until
terminated pursuant to this Section.  If Bank One, Arizona, NA
shall resign as Servicer in accordance with the provisions of
this Agreement or if all of the rights and obligations of any
Servicer shall have been terminated under Section 9.1, the
appointment of such Servicer as custodian shall be terminated by
the Trustee or by Holders of Certificates evidencing not less
than a majority of the aggregate outstanding principal balance of
the Class A Certificates and the Class B Certificates taken
together as a single class, in the same manner as the Trustee or
such Holders may terminate the rights and obligations of the
Servicer under Section 9.1.  The Trustee  may terminate the
Servicer's appointment as custodian, with cause, at any time upon
written notification to the Servicer, and without cause upon 30
days' prior written notification to the Servicer and the Rating
Agencies.  As soon as practicable after any termination of such
appointment, the Servicer shall deliver, or cause to be
delivered, at its expense the Receivable Files to the Trustee or
the Trustee's agent at such place or places as the Trustee may
reasonably designate in writing.  If the Servicer shall be
terminated as custodian hereunder for any reason but shall
continue to serve as Servicer, the Trustee shall, or shall cause
its agent to, make the Receivable Files available to the Servicer
(or, if designated by the Servicer, a permitted subservicer)
during normal business hours upon reasonable notice so as to

                                      -28-

<PAGE>

permit the Servicer to perform its obligations as Servicer
hereunder.


                           ARTICLE III
       ADMINISTRATION AND SERVICING OF THE TRUST PROPERTY

         SECTION 3.1.  DUTIES OF SERVICER.  The Servicer, on
behalf of the Trustee (to the extent provided herein), shall
manage, service, administer and make collections on the
Receivables (other than Purchased Receivables) with reasonable
care, using that degree of skill and attention that the Servicer
exercises with respect to all comparable automotive receivables
that it services for itself or others, except that the Servicer
shall not be obligated, and does not intend, to (i) pay any
premium for force-placed insurance concerning any Financed
Vehicle or (ii) monitor any Obligor's maintenance of Insurance.
The Servicer's duties shall include collection and posting of all
payments, responding to inquiries of Obligors on such
Receivables, investigating delinquencies, sending payment coupons
to Obligors, reporting tax information to Obligors, accounting
for collections and furnishing monthly and annual statements to
the Trustee with respect to distributions.  Subject to the
provisions of Section 3.2, the Servicer shall follow its
customary standards, policies and procedures in performing its
duties as Servicer.  Without limiting the generality of the
foregoing, the Servicer is authorized and empowered to execute
and deliver, on behalf of itself, the Trust, the Trustee and the
Certificateholders or any of them, any and all instruments of
satisfaction or cancellation, or partial or full release or
discharge, and all other comparable instruments, with respect to
such Receivables or to the Financed Vehicles securing such
Receivables.  If the Servicer shall commence a legal proceeding
to enforce a Receivable, the Trustee (in the case of a Receivable
other than a Purchased Receivable) shall thereupon be deemed to
have automatically assigned, solely for the purpose of
collection, such Receivable to the Servicer.  If in any
enforcement suit or legal proceeding it shall be held that the
Servicer may not enforce a Receivable on the ground that it shall
not be a real party in interest or a holder entitled to enforce
such Receivable the Trustee shall, at the Servicer's expense and
direction, take steps to enforce such Receivable, including
bringing suit in its name or the name of the Trustee or the
Certificateholders.  The Trustee shall upon the written request
of the Servicer execute any powers of attorney and other
documents reasonably necessary or appropriate to enable the
Servicer to carry out its servicing and administrative duties
hereunder.

         SECTION 3.2.  COLLECTION AND ALLOCATION OF RECEIVABLE
PAYMENTS.  (a)  The Servicer shall make reasonable efforts to

                                      -29-

<PAGE>

collect all payments called for under the terms and provisions of
the Receivables as and when the same shall become due and shall
follow such collection procedures as it follows with respect to
all comparable automotive receivables that it services for itself
or others.  The Servicer shall allocate collections between
principal and interest in accordance with the customary servicing
procedures it follows with respect to all comparable automotive
receivables that it services for itself or others.

              (b)  The Servicer may not grant extensions or
modify the original due dates of a Receivable; PROVIDED, HOWEVER,
that the Servicer may grant one extension with respect to a
Receivable of one month in any rolling twelve month period and
may change the original due date once during the term of a
Receivable to a new due date within 20 days of the original
scheduled due date of such Receivable, provided that the Servicer
may not extend the date for final payment by the Obligor of any
Receivable beyond _______________.  The Servicer may in its
discretion waive any late payment charge or any other fees that
may be collected in the ordinary course of servicing a
Receivable.  The Servicer shall not voluntarily agree to any
reduction of (i) the original interest rate, (ii) the amount of
the original regular scheduled payment or (iii) the Principal
Balance, of any Receivable.  The Servicer shall not advance any
funds to any Person as a result of actions taken by it pursuant
to this Section 3.2(b).

         SECTION 3.3.  REALIZATION UPON RECEIVABLES.  On behalf
of the Trust, the Servicer shall use its best efforts, consistent
with its customary servicing procedures, to repossess or
otherwise convert the ownership of the Financed Vehicle securing
any Receivable as to which the Servicer shall have determined
eventual payment in full is unlikely.  From time to time, as
appropriate for servicing or foreclosing upon any Receivable, the
Trustee shall, upon written request of the Servicer, execute such
documents as shall be necessary to prosecute any such
proceedings.  The Servicer shall follow such customary and usual
practices and procedures as it shall deem necessary or advisable
in its servicing of automotive receivables, which may include
reasonable efforts to realize proceeds from Receivables
repurchased by a Dealer, pursuant to a Dealer Agreement, as a
result of a breach of a representation or warranty in the related
Dealer Agreement or a default by an Obligor resulting in the
repossession of the Financed Vehicle under such Dealer Agreement.
The foregoing shall be subject to the provision that, in any case
in which the Financed Vehicle shall have suffered damage, the
Servicer shall not expend funds in connection with the repair or
the repossession of such Financed Vehicle unless it shall
determine in its reasonable discretion that such repair and/or
repossession will increase the Liquidation Proceeds by an amount
greater than the amount of such expenses. 

                                      -30-

<PAGE>

         SECTION 3.4.  PHYSICAL DAMAGE INSURANCE.  The Servicer
shall (or shall cause the Subservicer to), in accordance with its
customary servicing procedures, require that each Obligor shall
have obtained and shall maintain fire, theft and collision
insurance or comprehensive and collision insurance covering the
Financed Vehicle ("Insurance") as of the execution of the
Receivable.  The Servicer shall enforce the rights under the
Receivables to require the Obligors to maintain Insurance, in
accordance with the Servicer's customary practices and procedures
with respect to comparable new or used motor vehicle receivables
that it services for itself or others, except that the Servicer
shall not be obligated, and does not intend, to (i) pay any
premium for force-placed insurance concerning any Financed
Vehicle or (ii) monitor any Obligor's maintenance of Insurance.

         SECTION 3.5.  MAINTENANCE OF SECURITY INTERESTS IN
FINANCED VEHICLES.  The Servicer shall, in accordance with its
customary servicing procedures, take such steps as are necessary
to maintain perfection of the security interest created by each
Receivable in the related Financed Vehicle in favor of the Bank,
in the case of the Bank Receivables, or Valley National, in the
case of the Valley National Receivables.  The Servicer is hereby
authorized to take such steps as are necessary to re-perfect such
security interest on behalf of the Trustee in the event of the
relocation of a Financed Vehicle or for any other reason.

         SECTION 3.6.  COVENANTS OF SERVICER.  The Servicer
shall not release the Financed Vehicle secur    any Receivable
from the security interest granted by such Receivable in whole or
in part except in the event of payment in full by the Obligor
thereunder or repossession or except as may be required by an
insurer in order to receive proceeds from insurance covering such
Financed Vehicle, nor shall the Servicer impair the rights of the
Trustee or the Certificateholders in such Receivables (it being
understood that no action of the Servicer taken in compliance
with the terms of this Agreement shall be deemed to impair such
rights), nor shall the Servicer increase the number of scheduled
payments due under a Receivable.

         SECTION 3.7.  PURCHASE OF RECEIVABLES UPON BREACH.  The
Servicer or the Trustee shall inform the other party and the
Seller promptly, in writing, upon the discovery of any breach
pursuant to Section 3.2(b), 3.5 or 3.6.  Unless the breach shall
have been cured within 60 days following such discovery thereof
by the Trustee or the receipt by the Trustee of notice of such
breach, the Servicer shall be obligated to purchase any
Receivable in which the interests of the Certificateholders are
materially and adversely affected by such breach as of the first
day succeeding the end of such 60 day period that is the last day
of a Collection Period (or, at the Servicer's option, the last
day of the first Collection Period following the discovery).  In
consideration of the purchase of any such Receivable pursuant to

                                      -31-

<PAGE>

the preceding sentence, the Servicer shall remit the Purchase
Amount in the manner specified in Section 4.3.  The sole remedy
of the Trustee or the Certificateholders with respect to a breach
pursuant to Section 3.2(b), 3.5 or 3.6 shall be to require the
Servicer to purchase Receivables pursuant to this Section.  The
Trustee shall have no duty to conduct any affirmative
investigation as to the occurrence of any condition requiring the
purchase of any Receivable pursuant to this Section.

         SECTION 3.8.  SERVICING FEE.  The servicing fee payable
to the Servicer for each Distribution Date shall equal the
product of (i) one-twelfth, (ii) the Servicing Fee Rate and (iii)
the Pool Balance as of the first day of the related Collection
Period (the "Servicing Fee").  As additional servicing
compensation, the Servicer shall also be entitled to retain
certain non-sufficient funds charges and other administrative
fees or similar charges allowed by applicable law with respect to
the Receivables as well as investment earnings (net of losses) on
the Accounts.  Any fee of the Subservicer shall be the sole
responsibility of the Servicer.

         SECTION 3.9.  SERVICER'S CERTIFICATE.  On each
Determination Date, the Servicer shall deliver to the Trustee and
the Seller, with a copy to the Rating Agencies, a Servicer's
Certificate (the "Servicer's Certificate") containing all
information necessary to make the distributions pursuant to
Sections 4.5 and 4.6 for the Collection Period preceding the date
of such Servicer's Certificate.  Receivables to be purchased by
the Servicer or to be repurchased by the Seller shall be
identified by the Servicer by account number with respect to such
Receivable (as specified in Schedule A).

         SECTION 3.10.  ANNUAL STATEMENT AS TO COMPLIANCE;
NOTICE OF DEFAULT.  (a)  The Servicer shall deliver to the
Trustee, on or before April 30 of each year beginning April 30,
1997, an Officers' Certificate, dated as of December 31 of the
preceding year, stating that (i) a review of the activities of
the Servicer during the preceding 12-month period (or, in the
case of the first such report, during the period from the Closing
Date to December 31, 1996) and of its performance under this
Agreement has been made under such officers' supervision and (ii)
to the best of such officers' knowledge, based on such review,
the Servicer has fulfilled all its obligations under this
Agreement throughout such year or, if there has been a default in
the fulfillment of any such obligation, specifying each such
default known to such officers and the nature and status thereof. 
The Trustee shall send a copy of such certificate and the report
referred to in Section 3.11 to the Rating Agencies.  A copy of
such certificate and the report referred to in Section 3.11 may
be obtained by any Certificateholder by a request in writing to
the Trustee addressed to the Corporate Trust Office. 

                                      -32-

<PAGE>

              (b)  The Servicer shall deliver to the Trustee and
the Rating Agencies, promptly after having obtained knowledge
thereof, but in no event later than five (5) Business Days
thereafter, written notice in an Officers' Certificate of any
event which with the giving of notice or lapse of time, or both,
would become an Event of Servicing Termination under Section
9.1(a) or (b).

         SECTION 3.11.  ANNUAL INDEPENDENT CERTIFIED PUBLIC
ACCOUNTANTS' REPORT.  The Servicer shall cause a firm of
independent certified public accountants, which may also render
other services to the Servicer or the Seller, to deliver to the
Seller and the Trustee on or before April 30 of each year
beginning April 30, 1997:  [(a) a report expressing a summary of
findings based upon a comparison of the mathematical calculations
of certain amounts set forth in the Distribution Date Statement
during the preceding calendar year (or, in the case of the first
such report, the period from the Closing Date to December 31,
1996) with the Servicer's computer reports that were the source
of such amounts and a report with regard to the assertions by the
Servicer's management about the Servicer's compliance with the
Agreement during the preceding calendar year (or, in the case of
the first such report, the period from the Closing Date to
December 31, 1996) and (b) a report addressed to the Servicer,
the Seller, the Trustee and each Rating Agency to the effect that
(i) such accountants have examined the assertions by the
Servicer's management about the Servicer's compliance with this
Agreement during the preceding calendar year (or, in the case of
the first such report, during the period from the Closing Date to
December 31, 1996) and (ii) in such accountants' opinion, such
assertions are fairly stated in all material respects, except for
such exceptions as such firm shall believe to be immaterial and
such other exceptions as shall be set forth in such report.]

         Such report will also indicate that the firm is
independent of the Servicer within the meaning of the Code of
Professional Ethics of the American Institute of Certified Public
Accountants.

         SECTION 3.12.  ACCESS TO CERTAIN DOCUMENTATION AND
INFORMATION REGARDING RECEIVABLES.  The Servicer shall provide to
the Certificateholders access to the Receivable Files in such
cases where the Certificateholders shall be required by
applicable statutes or regulations to review such documentation
as demonstrated by evidence satisfactory to the Servicer in its
reasonable judgment.  Access shall be afforded without charge,
but only upon reasonable request and during normal business hours
at the offices of the Servicer or the Subservicer, as the case
may be, where the Receivable Files are held.  Nothing in this
Section shall affect the obligation of the Servicer or the
Subservicer, as the case may be, to observe any applicable law
prohibiting disclosure of information regarding the Obligors and

                                      -33-

<PAGE>

the failure of either of them to provide access to information as
a result of such obligation shall not constitute a breach of this
Section.

         SECTION 3.13.  SERVICER EXPENSES.  The Servicer shall
be required to pay all expenses incurred by it in connection with
its activities hereunder, including fees and disbursements of the
Trustee or its agent and independent accountants, taxes imposed
on the Servicer and expenses incurred in connection with
distributions and reports to Certificateholders.

         SECTION 3.14.  APPOINTMENT OF SUBSERVICERS.  (a) The
Servicer may at any time appoint a subservicer to perform all or
any portion of its obligations as Servicer and/or custodian
hereunder; PROVIDED, HOWEVER, that if such subservicer is a
Person other than Valley National, the Rating Agency Condition
shall have been satisfied in connection therewith; PROVIDED
FURTHER that the Servicer shall remain obligated and be liable to
the Trust, the Trustee and the Certificateholders for the
servicing and administering of the Receivables in accordance with
the provisions hereof without diminution of such obligation and
liability by virtue of the appointment of such subservicer and to
the same extent and under the same terms and conditions as if the
Servicer alone were servicing and administering the Receivables. 
For purposes of this Agreement, the Servicer shall be deemed to
have received all amounts received in respect of the Receivables
by any subservicer at the time of receipt of such amounts by such
subservicer. The fees and expenses of the subservicer shall be as
agreed between the Servicer and its subservicer from time to time
and none of the Trust, the Trustee or the Certificateholders
shall have any responsibility therefor.

         (b)  In connection with the foregoing, the Servicer
shall initially appoint Valley National as a subservicer of the
Valley National Receivables and as subcustodian of the
Receivables Files relating to such Valley National Receivables
pursuant to the Loan Purchase and Servicing Agreement.  Following
the occurrence of any Event of Servicing Termination, the Trustee
or any other successor Servicer hereunder shall have the right to
either assume the rights and the obligations of the Bank under
the Loan Purchase and Servicing Agreement or terminate the Loan
Purchase and Servicing Agreement.  Any costs associated with the
termination of such Loan Purchase and Servicing Agreement shall
be for the account of the Servicer.  In the event the Servicer is
terminated as custodian but not as Servicer, the Trustee may
elect, with the consent of the Servicer, not to terminate Valley
National as subcustodian of the Related Receivable Files and, in
such event, the Servicer shall continue to be responsible for the
fees and expenses of the Valley National.

                                      -34-

<PAGE>

                            ARTICLE IV

                   DISTRIBUTIONS; RESERVE FUND;
                 STATEMENTS TO CERTIFICATEHOLDERS

         SECTION 4.1.  ESTABLISHMENT OF ACCOUNTS.  (a)  (i)  The
Trustee shall establish and maintain in the name of the Trustee
one or more Eligible Deposit Accounts (the "Collection Account"),
bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the Certificateholders.  The
Trustee shall establish and maintain in the name of the Trustee
an Eligible Deposit Account (the "Class A Distribution Account"),
bearing a designation clearly indicating that the funds deposited
therein are held for the benefit of the Class A
Certificateholders.  The Trustee shall establish and maintain in
the name of the Trustee an Eligible Deposit Account (the "Class B
Distribution Account"), bearing a designation clearly indicating
that the funds deposited therein are held for the benefit of the
Class B Certificateholders.  The Collection Account, the Class A
Distribution Account and the Class B Distribution Account shall
not be held in the State of Arizona.

         (ii)  Funds on deposit in the Collection Account, the
Class A Distribution Account and the Class B Distribution Account
(collectively, the "Accounts") shall be invested by the Trustee
in Eligible Investments selected in writing by the Servicer;
PROVIDED, HOWEVER, it is understood and agreed that the Trustee
shall not be liable for any loss arising from such investment in
Eligible Investments.  All such Eligible Investments shall be
held by the Trustee for the benefit of the beneficiaries of the
applicable Account; PROVIDED, that on each Distribution Date all
interest and other investment income (net of losses and
investment expenses) on funds on deposit therein shall be
withdrawn from the Accounts at the written direction of the
Servicer and shall be paid to the Servicer.  Funds on deposit in
the Accounts shall be invested in Eligible Investments that will
mature so that such funds will be available at the close of
business on the Transfer Date preceding the following
Distribution Date.  Funds deposited in an Account on a Transfer
Date which immediately precedes a Distribution Date or upon the
maturity of any Eligible Investments are not required to be (but
may be) invested overnight.  Neither the Servicer nor the Trustee
shall be liable for any investment losses.

         (iii)  The Trustee shall possess all right, title and
interest in all funds on deposit from time to time in the
Accounts and in all proceeds thereof (including all income
thereon) and all such funds, investments, proceeds and income
shall be part of the Trust Property.  Except as expressly
provided herein, the Accounts shall be under the sole dominion
and control of the Trustee.  If, at any time, any of the Accounts
ceases to be an Eligible Deposit Account, the Trustee shall

                                      -35-

<PAGE>

within 10 Business Days (or such longer period, as to which each
Rating Agency may consent) establish a new Account as an Eligible
Deposit Account and shall transfer any cash and/or any
investments to such new Account.  In connection with the
foregoing, the Servicer agrees that, in the event that any of the
Accounts are not accounts with the Trustee, the Servicer shall
notify the Trustee in writing promptly upon any of such Accounts
ceasing to be an Eligible Deposit Account.

         (iv)  The Servicer shall have the power, revocable by
the Trustee, to instruct the Trustee to make withdrawals and
payments from the Accounts for the purpose of permitting the
Servicer to carry out its duties hereunder or permitting the
Trustee to carry out its duties.

         (b)  (i)  The Servicer, for the benefit of the Trust
and the Certificateholders, shall establish and maintain in the
name of Bankers Trust Company. as Collateral Agent an Eligible
Deposit Account (the "Reserve Fund").  The Reserve Fund shall not
be property of the Trust.  [The Reserve Fund shall not be held in
the State of Arizona.]

         (ii)  Funds on deposit in the Reserve Fund shall be
invested by the Collateral Agent in Eligible Investments selected
in writing by the Servicer; PROVIDED, HOWEVER, it is understood
and agreed that the Collateral Agent shall not be liable for any
loss arising from such investment in Eligible Investments.  All
such Eligible Investments shall be held by the Collateral Agent
for the benefit of the beneficiaries of the Reserve Fund;
PROVIDED, that on each Distribution Date all interest and other
investment income (net of losses and investment expenses) on
funds on deposit therein shall be withdrawn from the Reserve Fund
at the written direction of the Servicer and shall be paid to the
Servicer for distribution to the Seller.  Funds on deposit in the
Reserve Fund shall be invested in Eligible Investments that will
mature so that such funds will be available at the close of
business on the Transfer Date preceding the following
Distribution Date.  Funds deposited in the Reserve Fund on a
Transfer Date which immediately precedes a Distribution Date or
upon the maturity of any Eligible Investments are not required to
be (but may be) invested overnight.  Neither the Servicer nor the
Trustee shall be liable for any investment losses.  The Seller
will treat these funds, Eligible Investments and other assets in
the Reserve Fund as its own for Federal, State and local income
tax and franchise tax purposes and will report on its tax returns
all income, gain and loss from the Reserve Fund.

        (iii)  The Reserve Fund shall be under the sole dominion
and control of the Collateral Agent.  If, at any time, the
Reserve Fund ceases to be an Eligible Deposit Account, the
Servicer shall within 10 Business Days (or such longer period, as
to which each Rating Agency may consent) establish a new Reserve

                                      -36-

<PAGE>

Fund as an Eligible Deposit Account and shall transfer any cash
and/or any investments to such new Reserve Fund.  In connection
with the foregoing, the Servicer agrees that, in the event that
the Reserve Fund is not an account with the Trustee, the Servicer
shall notify the Trustee in writing promptly upon the Reserve
Fund ceasing to be an Eligible Deposit Account.

         (iv)  With respect to the Account Property in respect of
the Reserve Fund, the Collateral Agent agrees that:

         (A)  any Account Property that is held in deposit
     accounts shall be held solely in an Eligible Deposit Account
     subject to the penultimate sentence of Section 4.1(b)(iii);
     and, except as otherwise provided herein, each such Eligible
     Deposit Account shall be subject to the exclusive custody
     and control of the Collateral Agent, and the Collateral
     Agent shall have sole signature authority with respect
     thereto;

         (B)  any Account Property that constitutes Physical
     Property shall be delivered to the Collateral Agent in
     accordance with paragraph (a) of the definition of
     "Delivery" and shall be held, pending maturity or
     disposition, solely by the Collateral Agent or a financial
     intermediary (as such term is defined in Section 8-313(4) of
     the UCC) acting solely for the Collateral Agent;

         (C)  any Account Property that is a book-entry security
     held through the Federal Reserve System pursuant to Federal
     book-entry regulations shall be delivered in accordance with
     paragraph (b) of the definition of "Delivery" and shall be
     maintained by the Collateral Agent, pending maturity or
     disposition, through continued book-entry registration of
     such Account Property as described in such paragraph; and

         (D)  any Account Property that is an "uncertificated
     security" under Article 8 of the UCC and that is not
     governed by clause (C) above shall be delivered to the
     Collateral Agent in accordance with paragraph (c) of the
     definition of "Delivery" and shall be maintained by the
     Collateral Agent, pending maturity or disposition, through
     continued registration of the Collateral Agent's (or its
     nominee's) ownership of such security.

         (v)  The Servicer shall have the power, revocable by
the Trustee, to instruct the Collateral Agent to make withdrawals
and payments from the Reserve Fund for the purpose of permitting
the Servicer to carry out its duties hereunder or permitting the
Collateral Agent to carry out its duties.

         SECTION 4.2.  COLLECTIONS.  (a) The Servicer shall
remit within two Business Days of receipt thereof to the

                                      -37-

<PAGE>

Collection Account all payments by or on behalf of the Obligors
with respect to the Receivables (other than certain nonsufficient
funds charges and other administrative fees or similar charges
that may be retained by the Servicer as part of its servicing
compensation in accordance with Section 3.8), and all Liquidation
Proceeds and Recoveries, both as collected during the Collection
Period.  Notwithstanding the foregoing, for so long as (i) no
Event of Servicing Termination shall have occurred and be
continuing and (ii) the Rating Agency Condition shall have been
satisfied (and any conditions or limitations imposed by the
Rating Agencies in connection therewith are complied with), the
Servicer shall remit such collections to the Collection Account
on the related Transfer Date.  For purposes of this Article IV
the phrase "payments by or on behalf of Obligors" shall mean
payments made with respect to the Receivables by Persons other
than the Servicer or the Seller.

              (b)  All collections for the Collection Period
shall be applied by the Servicer as follows:  with respect to
each Receivable (other than a Purchased Receivable), payments by
or on behalf of the Obligor shall be applied to interest and
principal in accordance with the Simple Interest Method, as
applied by the Servicer.  Any excess shall be applied to prepay
the Receivable.

              (c)  All Liquidation Proceeds shall be applied to
the related Receivable in accordance with the Servicer's
customary servicing procedures.

         SECTION 4.3.  ADDITIONAL DEPOSITS.  The Servicer and
the Seller shall deposit or cause to be deposited in the
Collection Account the aggregate Purchase Amount with respect to
Purchased Receivables and the Seller shall deposit therein all
amounts to be paid under Section 11.2.  The Servicer will deposit
the aggregate Purchase Amount with respect to Purchased
Receivables within two Business Days after such obligations
become due, unless the Servicer shall not be required to make
deposits within two Business Days of receipt pursuant to Section
4.2(a) (in which case such deposit will be made by the related
Transfer Date).  All such other deposits shall be made on the
Transfer Date following the end of the related Collection Period.

         SECTION 4.4.  NET DEPOSITS.  As an administrative
convenience, unless the Servicer is required to remit collections
within two Business Days of receipt thereof, the Servicer will be
permitted to make the deposit of collections on the Receivables
and Purchase Amounts for or with respect to the Collection Period
net of distributions to be made to the Servicer with respect to
the Collection Period.  The Servicer, however, will account to
the Trustee and the Certificateholders as if all deposits,
distributions and transfers were made individually.

                                      -38-

<PAGE>

         SECTION 4.5.  DISTRIBUTIONS.  (a)  On each
Determination Date, the Servicer shall calculate all amounts
required to determine the amounts to be deposited in the Class A
Distribution Account and the Class B Distribution Account.

         (b)  Subject to the last paragraph of this Section
4.5(b), on each Distribution Date, the Servicer shall instruct
the Trustee (based on the information contained in the Servicer's
Certificate delivered on the related Determination Date pursuant
to Section 3.9) to make the following deposits and distributions
for receipt by the Servicer or deposit in the applicable Account
by 12:00 P.M. (New York City time):

         (i) to the extent of Interest Collections for such
Distribution Date (and, in the case of shortfalls occurring under
clause (B) below in the Class A Interest Distribution, the Class
B Percentage of Principal Collections for such Distribution Date
to the extent of such shortfalls):

         (A)  to the Servicer, the Servicing Fee for such
     Distribution Date and all unpaid Servicing Fees from prior
     Collection Periods (to the extent such amounts have not been
     retained pursuant to Section 4.4);

         (B)  to the Class A Distribution Account, after the
     application of clause (A), the Class A Interest Distribution
     for such Distribution Date; and

         (C)  to the Class B Distribution Account, after the
     application of clauses (A) and (B), the Class B Interest
     Distribution for such Distribution Date; and

         (ii) to the extent of the portion of Principal
Collections and Interest Collections for such Distribution Date
remaining after the application of clauses (i)(A), (B) and (C)
above:

         (A)  to the Class A Distribution Account, the Class A
     Principal Distribution for such Distribution Date;

         (B)  to the Class B Distribution Account, after the
     application of clause (A), the Class B Principal
     Distribution for such Distribution Date; and

         (C)  to the Reserve Fund, any amounts remaining after
     the application of clauses (i)(A) through (C) and (ii) (A)
     and (B).

In the event that the Collection Account is maintained with an
institution other than the Trustee, the Servicer shall instruct
and cause such institution to make all deposits and distributions
pursuant to this Section 4.5(b) on the related Transfer Date. 

                                      -39-

<PAGE>

The Trustee shall be entitled to conclusively rely on the
Servicer's instructions and any Servicer's Certificate without
investigation.

         (c)  On each Distribution Date, all amounts on deposit
in the Class A Distribution Account, after application of Section
4.6 below, will be distributed to the Class A Certificateholders
by the Trustee and all amounts on deposit in the Class B
Distribution Account, after application of Section 4.6 below,
will be distributed to the Class B Certificateholders by the
Trustee.  Payments under this Section 4.5(c) shall be made to the
Certificateholders either by wire transfer, in immediately
available funds, to the account of such Holder at a bank or other
entity having appropriate facilities therefor, if such
Certificateholder shall have provided to the Certificate
Registrar appropriate written instructions at least seven
Business Days prior to such Distribution Date and such Holder's
Certificates in the aggregate evidence a denomination of not less
than $1,000,000 or by check mailed by the Trustee to each
Holder's respective address of record (or, in the case of
Certificates registered in the name of a Clearing Agency, or its
nominee, by wire transfer of immediately available funds). To the
extent that the Trustee is required to wire funds to the
Certificateholders or the Servicer from the Class A Distribution
Account or the Class B Distribution Account, as applicable, it
shall request the institution maintaining the Class A
Distribution Account or the Class B Distribution Account, as
applicable, to make a wire transfer of the amount to be
distributed and the institution maintaining the Class A
Distribution Account or the Class B Distribution Account, as
applicable, shall promptly deliver to the Trustee a confirmation
of such wire transfer.  To the extent that the Trustee is
required to make payments to Certificateholders by check
hereunder, it shall request the institution maintaining the Class
A Distribution Account or the Class B Distribution Account, as
applicable, to provide it with a supply of checks to make such
payments.  The institution shall, if a request is made by the
Trustee for a wire transfer in accordance with this Section
4.5(c),  wire such funds, in accordance with such instructions by
12:00 P.M. (New York City time) on such Distribution Date, and it
will otherwise act in compliance with the provisions of this
paragraph and the other provisions of this Agreement applicable
to it as the institution maintaining the Class A Distribution
Account or the Class B Distribution Account, as applicable.  The
Servicer shall take all necessary action (including requiring an
agreement to such effect) to ensure that any institution
maintaining the Class A Distribution Account or the Class B
Distribution Account, as applicable, agrees to comply, and
complies, with the provisions of this paragraph and the other
provisions of this Agreement applicable to it as the institution
maintaining the Class A Distribution Account or the Class B

                                      -40-

<PAGE>

Distribution Account, as applicable.  Initially the institution
shall be the Trustee.

         SECTION 4.6.  RESERVE FUND.  (a)  On the Closing Date,
the Reserve Fund Deposit shall be deposited into the Reserve Fund
[from the net proceeds from the sale of the Certificates.]  The
Seller hereby grants to the Collateral Agent a security interest
in and to the Reserve Fund and any and all property credited
thereto from time to time, including but not limited to Eligible
Investments, to secure payment of the Certificates according to
their terms.  Amounts held from time to time in the Reserve Fund
will continue to be held by the Collateral Agent for the benefit
of Class A Certificateholders and the Class B Certificateholders
but the Reserve Fund shall not be an asset of the Trust.  By
acceptance of their Certificates, Certificateholders shall be
deemed to have appointed Bankers Trust Company as Collateral
Agent.  Bankers Trust Company hereby accepts such appointment as
Collateral Agent.

         (b)  On each Distribution Date, the Servicer shall
instruct the Collateral Agent (based on the information contained
in the Servicer's Certificate delivered on the related
Determination Date pursuant to Section 3.9) to withdraw from the
Reserve Fund on such Distribution Date, to the extent of funds
available therein, the amounts specified below, in the order of
priority specified below, and deposit such amounts in the Class A
Distribution Account or the Class B Distribution Account, as
specified below, on such Distribution Date:

         (i)  an amount equal to the excess, if any, of the
     Class A Interest Distribution for such Distribution Date
     over the sum of Interest Collections for such Distribution
     Date and the Class B Percentage of Principal Collections for
     such Distribution Date will be deposited into the Class A
     Distribution Account;

         (ii)  an amount equal to the excess, if any, of the
     Class B Interest Distribution for such Distribution Date
     over the portion of Interest Collections for such
     Distribution Date remaining after the distribution of the
     Class A Interest Distribution for such Distribution Date
     will be deposited into the Class B Distribution Account;

        (iii)  an amount equal to the excess, if any, of the
     Class A Principal Distribution for such Distribution Date
     over the portion of Principal Collections and Interest
     Collections for such Distribution Date remaining after the
     distribution of the Class A Interest Distribution and the
     Class B Interest Distribution for such Distribution Date
     will be deposited into the Class A Distribution Account; and

                                      -41-

<PAGE>

         (iv)  an amount equal to the excess, if any, of the
     Class B Principal Distribution for such Distribution Date
     over the portion of Principal Collections and Interest
     Collections for such Distribution Date remaining after the
     distribution of the Class A Interest Distribution, the Class
     B Interest Distribution and the Class A Principal
     Distribution for such Distribution Date will be deposited
     into the Class B Distribution Account.

The Collateral Agent shall be entitled to conclusively rely on
the Servicer's instruction and the Servicer's Certificate without
investigation.

         (c)  If the amount on deposit in the Reserve Fund on
any Distribution Date (after giving effect to all other deposits
thereto and withdrawals therefrom to be made on such Distribution
Date) is greater than the Specified Reserve Balance for such
Distribution Date, the Servicer shall instruct the Collateral
Agent in writing to distribute the amount of the excess to the
Seller on such Distribution Date.  On the date on which the Trust
terminates, any funds remaining in the Reserve Fund (after all
other distributions to be made from the Reserve Fund pursuant to
this Section 4.6 have been made) shall be distributed to the
Seller.  Amounts properly distributed to the Servicer for
distribution to the Seller pursuant to Section 4.1(b)(ii) or this
Section 4.6(c) shall not be available under any circumstances to
the Trust, the Trustee or the Certificateholders and the Seller
shall in no event thereafter be required to refund any such
distributed amounts.

         SECTION 4.7.  STATEMENTS TO CERTIFICATEHOLDERS.  (a) 
On each Determination Date, the Servicer shall provide to the
Trustee (with a copy to the Rating Agencies) for the Trustee to
forward to each Certificateholder of record a statement (each a
"Distribution Date Statement") setting forth with respect to the
related Collection Period at least the following information as
to the Certificates to the extent applicable:

         (i)  the amount of the distribution allocable to
     principal of the Class A Certificates and the Class B
     Certificates;

         (ii)  the amount of the distribution allocable to
     interest on the Class A Certificates and the Class B
     Certificates;

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

         (iv)  the amount of the Servicing Fee paid to the
     Servicer with respect to such Collection Period and the
     Class A Percentage and Class B Percentage of the Servicing
     Fee paid to the Servicer with respect to such Collection
     Period;

                                      -42-

<PAGE>

         (v)  the amount of any Class A Interest Carryover
     Shortfall, Class A Principal Carryover Shortfall, Class B
     Interest Carryover Shortfall and Class B Principal Carryover
     Shortfall on the Distribution Date immediately following
     such Collection Period and the change in such amounts from
     those with respect to the immediately preceding Distribution
     Date;

         (vi)  the Class A Pool Factor and the Class B Pool
     Factor as of such Distribution Date, after giving effect to
     payments allocated to principal reported under clause (i)
     above;

        (vii)  the amount of the aggregate Realized Losses, if
     any, for such Collection Period;

       (viii)  the aggregate Principal Balance of all Receivables
     which were more than 60 days delinquent as of the close of
     business on the last day of such Collection Period;

         (ix)  the amount on deposit in the Reserve Fund on such
     Distribution Date, after giving effect to distributions made
     on such Distribution Date;

          (x)  the Class A Principal Balance and the Class B
     Principal Balance as of such Distribution Date, after giving
     effect to payments allocated to principal reported under
     clause (i) above;

         (xi) the amount otherwise distributable to the Class B
     Certificateholders that is being distributed to the Class A
     Certificateholders on such Distribution Date; and

        (xii)  the aggregate Purchase Amount of Receivables
     repurchased by the Seller or purchased by the Servicer with
     respect to such Collection Period.

Each amount set forth pursuant to clauses (i), (ii), (iv) and (v)
above shall be expressed in the aggregate and as a dollar amount
per $1,000 of original denomination of a Certificate.  Copies of
such statements may be obtained by Certificate Owners by a
request in writing addressed to the Trustee.

         (b)  Within a reasonable period of time after the end
of each calendar year, but not later than the latest date
permitted by law, the Trustee shall mail, to each Person who at
any time during such calendar year shall have been a
Certificateholder, a statement containing the sum of the amounts
described in clauses (i), (ii), (iv) and (v) above for such

                                      -43-

<PAGE>

calendar year or, in the event such Person shall have been a
Certificateholder during a portion of such calendar year, for the
applicable portion of such year, for the purposes of such
Certificateholder's preparation of Federal income tax returns. 
In addition, the Servicer shall furnish to the Trustee for
distribution to such Person at such time any other information
necessary under applicable law for the preparation of such income
tax returns.

         (c)  The Servicer, at its own expense, shall cause a
firm of nationally recognized accountants to prepare any State
tax returns required to be filed by the Trust, and the Trustee
shall execute and file such returns if requested to do so by the
Servicer.  The Trustee, upon request, will promptly furnish the
Servicer with all such information known to the Trustee as may be
reasonably required in connection with the preparation of any
state tax returns of the Trust.
 

                            ARTICLE V

                     [Intentionally Omitted]


                            ARTICLE VI

                         THE CERTIFICATES

         SECTION 6.1.  THE CERTIFICATES.  The Certificates shall
be issued as Class A Certificates and Class B Certificates,
substantially in the form of Exhibits A and B hereto,
respectively.  The Certificates shall be issued in minimum
denominations of $1,000 and integral multiples of $1,000 in
excess thereof; PROVIDED, HOWEVER, that one Class A Certificate
and one Class B Certificate may be issued in a denomination that
represents any remaining portion of the Original Class A
Principal Balance and the Original Class B Principal Balance, as
the case may be.  The Certificates shall be executed by the
Trustee on behalf of the Trust by manual or facsimile signature
of an Authorized Officer of the Trustee.  Certificates bearing
the manual or facsimile signatures of individuals who were, at
the time when such signatures shall have been affixed, authorized
to sign on behalf of the Trustee, shall be valid and binding
obligations of the Trust, notwithstanding that such individuals
shall have ceased to be so authorized prior to the authentication
and delivery of such Certificates or did not hold such offices at
the date of such Certificates.

         SECTION 6.2.  AUTHENTICATION AND DELIVERY OF
CERTIFICATES.  The Trustee shall cause to be authenticated and
delivered to or upon the written order of the Seller, in exchange
for the Receivables and other Trust Property, simultaneously with

                                      -44-

<PAGE>

the sale, assignment and transfer to the Trustee of the
Receivables, and the constructive delivery to the Trustee of the
Receivables Files and the other components of the Trust existing
as of the Closing Date, Certificates duly authenticated by the
Trustee in authorized denominations equalling in the aggregate
the sum of the Original Class A Principal Balance and the
Original Class B Principal Balance, and evidencing the entire
ownership of the Trust.  No Certificate shall entitle the Holder
thereof to any benefit under this Agreement, or shall be valid
for any purpose, unless there shall appear on such Certificate a
certificate of authentication, substantially in the form set
forth in the form of Certificates attached hereto as Exhibit A
and Exhibit B respectively, executed by the Trustee by manual
signature.  Such authentication shall constitute conclusive
evidence, and the only evidence, that such Certificate has been
duly authenticated and delivered hereunder.  All Certificates
issued on the Closing Date shall be dated the Closing Date.  Any
Certificates issued thereafter shall be dated the date of their
authentication.

         SECTION 6.3.  REGISTRATION OF TRANSFER AND EXCHANGE OF
CERTIFICATES.  The Trustee shall maintain, or cause to be
maintained, at the office or agency to be maintained by it in
accordance with Section 6.9, a Certificate Register in which,
subject to such reasonable regulations as it may prescribe, the
Trustee shall provide for the registration of Certificates and of
transfers and exchanges of Certificates as herein provided.  Upon
surrender for registration of transfer of any Class A Certificate
or Class B Certificate at such office or agency, the Trustee
shall execute, authenticate and deliver, in the name of the
designated transferee or transferees, one or more new Class A
Certificates or Class B Certificates, as the case may be, in
authorized denominations of a like aggregate amount.  At the
option of a Certificateholder, Class A Certificates or Class B
Certificates may be exchanged for other Class A Certificates or
Class B Certificates, as the case may be, of authorized
denominations of a like aggregate amount at the office or agency
maintained by the Trustee in accordance with Section 6.9.  Every
Certificate presented or surrendered for registration of transfer
or exchange shall be accompanied by a written instrument of
transfer duly executed by the Holder and in a form satisfactory
to the Trustee.  No service charge shall be made for any
registration of transfer or exchange of Certificates, but the
Trustee may require payment of a sum sufficient to cover any tax
or governmental charge that may be imposed in connection with any
transfer or exchange of Certificates.  All Certificates
surrendered for registration of transfer or exchange shall be
canceled and disposed of in a commercially reasonable manner
approved by the Trustee.

         A Class B Certificate may not be directly or indirectly
sold or transferred to, or purchased or acquired by, or on behalf

                                      -45-

<PAGE>

of (1) any employee benefit plan, retirement arrangement,
individual retirement account or keogh plan which is subject to
either Title I of ERISA, or Section 4975 of the Code (each, a
"Plan"), or (2) any entity whose source of funds to be used for
the purchase of such Class B Certificate includes the assets of
any such Plan, other than an "Insurance Company General Account"
as defined in, and which complies with the provisions of,
Prohibited Transaction Exemption 95-60 issued by the United
States Department of Labor.  Every transferee of a Class B
Certificate represented by a Book-Entry Certificate shall be
deemed to have represented and warranted to the Seller and the
Trustee that it is not an entity described in either clause (1)
or (2) above.  Each transferee of a Definitive Certificate shall
deliver a Benefit Plan Affidavit to the Seller and the Trustee in
the form of Exhibit E.  Neither the Servicer nor the Trustee will
incur any liability for any transfers made in accordance with
this Section 6.3.

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

         SECTION 6.4.  RESERVED.

         SECTION 6.5.  RESERVED.

         SECTION 6.6.  MUTILATED, DESTROYED, LOST OR STOLEN
CERTIFICATES.  If (a) any mutilated Class A Certificate or Class
B Certificate shall be surrendered to the Trustee, or if the
Trustee shall receive evidence to its satisfaction of the
destruction, loss or theft of any Class A Certificate or Class B
Certificate and (b) there shall be delivered to the Trustee such
security or indemnity as may be required to save the Trustee
harmless, then in the absence of notice that such Class A
Certificate or Class B Certificate shall have been acquired by a
bona fide purchaser, the Trustee shall execute, authenticate and
deliver, in exchange for or in lieu of any such mutilated,
destroyed, lost or stolen Class A Certificate or Class B
Certificate, a new Class A Certificate or Class B Certificate of
like tenor and denomination.  In connection with the issuance of
any new Certificate under this Section 6.6, the Trustee may
require the payment of a sum sufficient to cover any tax or other
governmental charge that may be imposed in connection therewith. 
Any replacement Certificate issued pursuant to this Section 6.6

                                      -46-

<PAGE>

shall constitute conclusive evidence of ownership in the Trust,
as if originally issued, whether or not the lost, stolen or
destroyed Certificate shall be found at any time.

         SECTION 6.7.  PERSONS DEEMED OWNERS.  Prior to due
presentation of a Certificate for registration of transfer, the
Trustee may treat the Person in whose name any Certificate shall
be registered as the owner of such Certificate for the purpose of
receiving distributions pursuant to Section 4.5 and for all other
purposes, and the Trustee shall not be bound by any notice to the
contrary.

         SECTION 6.8.  ACCESS TO LIST OF CERTIFICATEHOLDERS'
NAMES AND ADDRESSES.  The Trustee shall furnish or cause to be
furnished to the Servicer, within 15 days after receipt by the
Trustee of a request therefor from the Servicer in writing, in
such form as the Servicer may reasonably require, a list of the
names and addresses of the Certificateholders as of the most
recent Record Date.  If Definitive Certificates have been issued,
the Trustee, upon written request by holders of Class A
Certificates or Class B Certificates evidencing not less than 25%
of the aggregate outstanding principal balance of either the
Class A Certificates or the Class B Certificates, as the case may
be, will, within fifteen days after the receipt of such request,
afford such Class A Certificateholders or Class B
Certificateholders access during normal business hours to the
most current list of Certificateholders for purposes of
communicating with other Certificateholders with respect to their
rights under the Agreement.  Each Certificateholder, by receiving
and holding a Certificate, shall be deemed to have agreed that
none of the Seller, the Servicer or the Trustee is accountable by
reason of the disclosure of its name and address, regardless of
the source from which such information was derived.

         SECTION 6.9.  MAINTENANCE OF OFFICE OR AGENCY.  The
Trustee shall maintain, or cause to be maintained, at its
expense, in the Borough of Manhattan, The City of New York, an
office or agency where Certificates may be surrendered for
registration of transfer or exchange and where notices and
demands to or upon the Trustee in respect of the Certificates and
this Agreement may be served.  The Trustee initially designates  
4 Albany Street, New York, New York 10006 or by mail to the
Corporate Trust Office as its office for such purposes.  The
Trustee shall give prompt written notice to the Servicer and to
Certificateholders of any change in the location of any such
office or agency.

         SECTION 6.10.  BOOK-ENTRY CERTIFICATES.  Upon original
issuance, the Class A Certificates and the Class B Certificates
shall be issued in the form of one or more typewritten
Certificates representing the Book-Entry Certificates, to be
delivered to DTC or its custodian, by, or on behalf of, the

                                      -47-

<PAGE>

Seller.  Such Certificates shall initially be registered on the
Certificate Register in the name of Cede & Co., the nominee of
DTC, and no Certificate Owner will receive a definitive
certificate representing such Certificate Owner's interest in the
Class A Certificates or the Class B Certificates, as the case may
be, except as provided in Section 6.12.  Unless and until
definitive, fully-registered Certificates ("Definitive
Certificates") have been issued to Class A Certificateholders or
Class B Certificateholders, as the case may be, pursuant to
Section 6.12:

         (i)  the provisions of this Section 6.10 shall be in
     full force and effect;

         (ii)  the Seller, the Servicer and the Trustee may deal
     with the Clearing Agency for all purposes (including the
     making of distributions on the Certificates and the taking
     of actions by the Certificateholders) as the authorized
     representative of the Certificate Owners;

        (iii)  to the extent that the provisions of this Section
     6.10 conflict with any other provisions of this Agreement,
     the provisions of this Section 6.10 shall control;

         (iv)  the rights of Certificate Owners shall be
     exercised only through the Clearing Agency and shall be
     limited to those established by law, the rules, regulations
     and procedures of the Clearing Agency and agreements between
     such Certificate Owners and the Clearing Agency and all
     references in this Agreement to actions by
     Certificateholders shall refer to actions taken by the
     Clearing Agency upon instructions from the Clearing Agency
     Participants, and all references in this Agreement to
     distributions, notices, reports and statements to
     Certificateholders shall refer to distributions, notices,
     reports and statements to the Clearing Agency or its
     nominee, as registered holder of the Certificates, as the
     case may be, for distribution to Certificate Owners in
     accordance with the rules, regulations and procedures of the
     Clearing Agency;

         (v)  pursuant to the Depository Agreement, DTC will
     make book-entry transfers among the Clearing Agency
     Participants and receive and transmit distributions of
     principal and interest on the Certificates to the Clearing
     Agency Participants, for distribution by such Clearing
     Agency Participants to the Certificate Owners or their
     nominees; and

         (vi) Certificate Owners may own beneficial interest in
     Certificates representing original denominations of $1,000
     and integral multiples of $1,000 in excess thereof except

                                      -48-

<PAGE>

     for any residual amount of Original Class A Principal
     Balance or Original Class B Principal Balance.

         For purposes of any provision of this Agreement
requiring or permitting actions with the consent of, or at the
direction of, Holders of Certificates evidencing specified
percentages of the aggregate outstanding principal balance of
such Certificates, such direction or consent may be given by
Certificate Owners having interests in the requisite percentage,
acting through the Clearing Agency.

         SECTION 6.11.  NOTICES TO CLEARING AGENCY.  Whenever
notice or other communication to the Certificateholders is
required under this Agreement unless and until Definitive
Certificates shall have been issued to Certificate Owners
pursuant to Section 6.12, the Trustee shall give all such notices
and communications specified herein to be given to
Certificateholders to the Clearing Agency.

         SECTION 6.12.  DEFINITIVE CERTIFICATES.  If (i) (A) the
Seller advises the Trustee in writing that the Clearing Agency is
no longer willing or able properly to discharge its
responsibilities under the Depository Agreement and (B) the
Trustee or the Servicer is unable to locate a qualified
successor, (ii) the Seller, at its option, advises the Trustee in
writing that it elects to terminate the book-entry system through
the Clearing Agency or (iii) after the occurrence of an Event of
Servicing Termination, Holders of Certificates evidencing not
less than a majority of the aggregate outstanding principal
balance of the Class A Certificates and the Class B Certificates,
taken together as a single Class, advise the Trustee and the
Clearing Agency through the Clearing Agency Participants in
writing, and the Clearing Agency shall so notify the Trustee,
that the continuation of a book-entry system through the Clearing
Agency is no longer in their best interests, the Trustee shall
notify the Clearing Agency which shall be responsible to notify
the Certificate Owners of the occurrence of any such event and of
the availability of Definitive Certificates to Certificate
Owners, requesting the same.  Upon surrender to the Trustee by
the Clearing Agency of the Certificates registered in the name of
the nominee of the Clearing Agency, accompanied by
re-registration instructions from the Clearing Agency for
registration, the Trustee shall execute, on behalf of the Trust,
authenticate and deliver Definitive Certificates in accordance
with such instructions.  The Servicer shall arrange for, and will
bear all costs of, the printing and issuance of such Definitive
Certificates.  Neither the Seller, the Servicer nor the Trustee
shall be liable for any delay in delivery of such instructions
and may conclusively rely on, and shall be protected in relying
on, such instructions.  Upon the issuance of Definitive
Certificates, the Trustee shall recognize the Holders of the
Definitive Certificates as Certificateholders hereunder. 

                                      -49-

<PAGE>

Definitive Certificates shall be printed, lithographed or
engraved or may be produced in any other manner as is reasonably
acceptable to the Trustee, as evidenced by its execution thereof. 
Neither the Trust, the Seller, the Servicer nor the Trustee will
have any responsibility or obligation to any Clearing Agency
Participants or the Persons for whom they act as nominees with
respect to (1) the accuracy of any records maintained by DTC or
any Clearing Agency Participants, (2) the payment by DTC or any
Clearing Agency Participant of any amount due to any beneficial
owner in respect of the Principal Balance of, or interest on, the
Certificates, (3) the delivery by any Clearing Agency Participant
of any notice to any Certificate Owner which is required or
permitted hereunder to be given to Certificateholders or (4) any
other action taken by DTC or its nominee as the
Certificateholder. 


                           ARTICLE VII

                            THE SELLER

         SECTION 7.1.  REPRESENTATIONS OF SELLER.  The Seller
makes the following representations on which the Trustee is
deemed to have relied in accepting the Receivables and other
Trust Property in trust and in executing and authenticating the
Certificates.  The representations are being made as of the
execution and delivery of this Agreement and shall survive the
sale and assignment of the Receivables and other Trust Property
to the Trustee. 

         (a)  ORGANIZATION AND GOOD STANDING.  The Seller is
     duly organized and validly existing as a corporation in the
     State of Ohio with the corporate power and authority to own
     its properties and to conduct its business as such
     properties are currently owned and such business is
     presently conducted, and had at all relevant times, and has,
     the power, authority and legal right to acquire and own the
     Receivables.

         (b)  POWER AND AUTHORITY OF THE SELLER.  The Seller has
     the corporate power and authority to execute and deliver
     this Agreement and to perform its obligations hereunder; the
     Seller has full corporate power and authority to sell and
     assign the property to be sold and assigned to and deposited
     with the Trustee and the Seller has duly authorized such
     sale and assignment to the Trustee by all necessary
     corporate action; and the execution, delivery and
     performance of this Agreement been duly authorized by the
     Seller by all necessary corporate action.

         (c)  BINDING OBLIGATION.  This Agreement constitutes a
     legal, valid and binding obligation of the Seller,

                                      -50-

<PAGE>

     enforceable in accordance with its terms, subject to
     applicable bankruptcy, insolvency, moratorium, fraudulent
     conveyance, reorganization and similar laws now or hereafter
     in effect relating to creditors' rights generally and
     subject to general principles of equity (whether applied in
     a proceeding at law or in equity).

         (d)  NO VIOLATION.  The consummation of the
     transactions contemplated by this Agreement and the
     fulfillment of the terms hereof do not result in any breach
     of any of the terms and provisions of, nor constitute (with
     or without notice or lapse of time or both) a default under,
     the articles of incorporation or code of regulations of the
     Seller, or any indenture, agreement or other instrument to
     which the Seller is a party or by which it shall be bound;
     nor result in the creation or imposition of any Lien upon
     any of its properties pursuant to the terms of any such
     indenture, agreement or other instrument (other than
     pursuant to this Agreement); nor violate any law or, to the
     best of its knowledge, any order, rule or regulation
     applicable to the Seller of any court or of any Federal or
     State regulatory body, administrative agency or other
     governmental instrumentality having jurisdiction over the
     Seller or its properties.

         (e)  NO PROCEEDINGS.  There are no proceedings or
     investigations pending against the Seller or, to its best
     knowledge, threatened against the Seller, before any court,
     regulatory body, administrative agency or other governmental
     instrumentality having jurisdiction over the Seller or its
     properties: (i) asserting the invalidity of this Agreement
     or the Certificates, (ii) seeking to prevent the issuance of
     the Certificates or the consummation of any of the
     transactions contemplated by this Agreement, (iii) seeking
     any determination or ruling that could reasonably be
     expected to have a material and adverse effect on the
     performance by the Seller of its obligations under, or the
     validity or enforceability of this Agreement or the
     Certificates or (iv) seeking to affect adversely the Federal
     or State income tax or ERISA attributes of the Trust or the
     Certificates.

         (f)  ALL CONSENTS.  All authorizations, consents,
     orders or approvals of or registrations or declarations with
     any court, regulatory body, administrative agency or other
     government instrumentality required to be obtained, effected
     or given by the Seller in connection with the execution and
     delivery by the Seller of this Agreement and the performance
     by the Seller of the transactions contemplated by this
     Agreement have been duly obtained, effected or given and are
     in full force and effect, except where failure to obtain the

                                      -51-

<PAGE>

     same would not have a material adverse effect upon the
     rights of the Trust or the Certificateholders.

         SECTION 7.2.  SPECIAL PURPOSE ENTITY.  The Seller has
been formed as a special purpose entity whose business shall be
limited to those activities specified in its articles of
incorporation.  The Seller agrees that it shall not, under any
circumstances, seek the protection of federal bankruptcy laws or
any similar state or local laws providing for the relief of
debtors.  

         SECTION 7.3.  LIABILITY OF SELLER; INDEMNITIES. The
Seller shall be liable in accordance herewith only to the extent
of the obligations specifically undertaken by the Seller under
this Agreement.

         (a)  The Seller shall indemnify, defend and hold
     harmless the Trust and the Trustee and the Trustee's
     officers, directors, employees and agents from and against
     any taxes that may at any time be asserted against any such
     Person with respect to the transactions contemplated in this
     Agreement (except any income taxes arising out of fees paid
     to the Trustee and except any taxes to which the Trustee may
     otherwise be subject to not related to this Agreement),
     including any sales, gross receipts, general corporation,
     tangible personal property, privilege or license taxes (but,
     in the case of the Trust, not including any taxes asserted
     with respect to, and as of the date of, the issuance and
     original sale of the Certificates or asserted with respect
     to ownership of the Receivables or Federal or other income
     taxes arising out of distributions on the Certificates) and
     costs and expenses in defending against the same or in
     connection with any application relating to the Certificates
     under any State securities laws.
     
         (b)  The Seller shall indemnify, defend and hold
     harmless the Trust, the Trustee and the Certificateholders
     and the officers, directors, employees and agents of the
     Trustee from and against any and all costs, expenses,
     losses, claims, damages and liabilities to the extent
     arising out of, or imposed upon such Person through (i) the
     Seller's willful misfeasance, bad faith or negligence in the
     performance of its duties under this Agreement, or by reason
     of reckless disregard of its obligations and duties under
     this Agreement and (ii) the Seller's or the Trust's
     violation of Federal or State securities laws in connection
     with the offering and sale of the Certificates or in
     connection with any application relating to the Certificates
     under any State securities laws.

              (c)  The Seller shall be liable as primary obligor
     for, and shall indemnify, defend and hold harmless the

                                      -52-

<PAGE>

     Trustee and its officers, directors, employees and agents
     from and against any and all costs, expenses, losses,
     claims, damages and liabilities (including reasonable
     attorneys' fees and expenses) arising out of, or incurred in
     connection with, this Agreement, the Trust Property, the
     acceptance or performance of the trusts and duties set forth
     herein or the action or the inaction of the Trustee
     hereunder (including the Trustee's execution of any Arizona
     tax return pursuant to Section 4.7(c)) except to the extent
     that such cost, expense, loss, claim, damage or liability: 
     (i) shall be due to the willful misfeasance, bad faith or
     negligence of the Trustee or (ii) shall arise from any
     breach by the Trustee of its covenants, representations or
     warranties under this Agreement.  Such liability shall
     survive the termination of the Trust. 

         (d)  The Seller shall pay any and all taxes levied or
     assessed upon all or any part of the Trust Property (other
     than those taxes expressly excluded from the Seller's
     responsibilities pursuant to the parentheticals in paragraph
     (a) above).

         Indemnification under this Section shall survive the
resignation or removal of the Trustee and the termination of this
Agreement and shall include reasonable fees and expenses of
counsel and other expenses of litigation.  If the Seller shall
have made any indemnity payments pursuant to this Section and the
Person to or on behalf of whom such payments are made thereafter
shall collect any of such amounts from others, such Person shall
promptly repay such amounts to the Seller, without interest.

         SECTION 7.4.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION
OF THE OBLIGATIONS OF, SELLER.  Any Person (a) into which the
Seller may be merged or consolidated, (b) which may result from
any merger or consolidation to which the Seller shall be a party
or (c) which may succeed to the properties and assets of the
Seller substantially as a whole, shall be the successor to the
Seller without the execution or filing of any document or any
further act by any of the parties to this Agreement; PROVIDED,
HOWEVER, that the Seller hereby covenants that it will not
consummate any of the foregoing transactions except upon
satisfaction of the following:  (i) the surviving Seller if other
than Banc One ABS Corporation, either (a) executes an agreement
of assumption to perform every obligation of the Seller under
this Agreement or (b) delivers to the Trustee an Opinion of
Counsel stating that the surviving Seller is obligated to perform
every obligation of the Seller under this Agreement without the
execution of an agreement of assumption or any other action not
previously taken by the surviving Seller, (ii) immediately after
giving effect to such transaction, no representation or warranty
made pursuant to Section 2.2 or 7.1 shall have been breached,
(iii) the Seller shall have delivered to the Trustee an Officers'

                                      -53-

<PAGE>

Certificate and an Opinion of Counsel each stating that such
consolidation, merger or succession and such agreement of
assumption, if any, comply with this Section and that all
conditions precedent, if any, provided for in this Agreement
relating to such transaction have been complied with, and that
the Rating Agency Condition shall have been satisfied with
respect to such transaction, (iv) such transaction will not
result in a material adverse Federal or State tax consequence to
the Trust or the Certificateholders and (v) unless Banc One ABS
Corporation is the surviving entity, the Seller shall have
delivered to the Trustee an Opinion of Counsel either (A) stating
that, in the opinion of such counsel, all financing statements
and continuation statements and amendments thereto have been
executed and filed that are necessary fully to preserve and
protect the interest of the Trustee in the Receivables and
reciting the details of such filings, or (B) stating that, in the
opinion of such counsel, no such action shall be necessary to
preserve and protect such interests.

         SECTION 7.5.  LIMITATION ON LIABILITY OF SELLER AND
OTHERS.  The Seller and any director or officer or employee or
agent of the Seller may rely in good faith on the advice of
counsel or on any document of any kind, prima facie properly
executed and submitted by any Person respecting any matters
arising under this Agreement (provided that such reliance shall
not limit in any way the Seller's obligations under Section 2.2). 
The Seller shall not be under any obligation to appear in,
prosecute or defend any legal action that shall not be incidental
to its obligations under this Agreement, and that in its opinion
may involve it in any expense or liability except this shall not
relieve the Seller from its obligations to indemnify pursuant to
Section 7.3.

         SECTION 7.6.  SELLER MAY OWN CERTIFICATES.  The Seller
and any Affiliate thereof may in its individual or any other
capacity become the owner or pledgee of Certificates with the
same rights as it would have if it were not the Seller or an
Affiliate thereof, except as expressly provided herein.


                           ARTICLE VIII

                           THE SERVICER

         SECTION 8.1.  REPRESENTATIONS OF SERVICER.  The
Servicer makes the following representations on which the Trustee
is deemed to have relied in accepting the Receivables and other
Trust Property in trust and in authenticating the Certificates. 
The representations are being made as of the execution and
delivery of this Agreement and shall survive the sale and
assignment of the Receivables and other Trust Property to the
Trustee.

                                      -54-

<PAGE>

              (a)  ORGANIZATION AND GOOD STANDING.  The Servicer
is duly organized and validly existing as a national banking
association with the corporate power and authority to own its
properties and to conduct its business as such properties are
currently owned and such business is presently conducted, and had
at all relevant times, and has, the power, authority and legal
right to service the Receivables.

              (b)  DUE QUALIFICATION.  The Servicer is duly
qualified to do business and has obtained all necessary licenses
and approvals in all jurisdictions in which the ownership or
lease of property or the conduct of its business (including the
servicing of the Receivables as required by this Agreement) shall
require such qualifications.

              (c)  POWER AND AUTHORITY OF THE SERVICER.  The
Servicer has the corporate power and authority to execute and
deliver this Agreement and to perform its obligations hereunder,
and the execution, delivery and performance of this Agreement
have been duly authorized by the Servicer by all necessary
corporate action.  All authorizations, consents, orders or
approvals of or registrations or declarations with any court,
regulatory body, administrative agency or other government
instrumentality required to be obtained, effected or given by the
Servicer in connection with the execution and delivery by the
Servicer of this Agreement and the performance by the Servicer of
the transactions contemplated by this Agreement have been duly
obtained, effected or given and are in full force and effect,
except where failure to obtain the same would not have a material
adverse effect upon the rights of the Trust or the
Certificateholders.

              (d)  BINDING OBLIGATION.  This Agreement
constitutes a legal, valid and binding obligation of the
Servicer, enforceable in accordance with its terms, subject to
applicable bankruptcy, insolvency, moratorium, fraudulent
conveyance, reorganization and similar laws now or hereafter in
effect relating to creditors' rights generally or the rights of
creditors of banks the deposit accounts of which are insured by
the FDIC, and subject to general principles of equity (whether
applied in a proceeding of law or in equity).  

              (e)  NO VIOLATION.  The consummation of the
transactions contemplated by this Agreement and the fulfillment
of the terms hereof do not result in any breach of any of the
terms and provisions of, nor constitute (with or without notice
or lapse of time or both) a default under the articles of
association or by-laws of the Servicer, or any material
indenture, agreement or other instrument to which the Servicer is
a party or by which it shall be bound; nor result in the creation
or imposition of any Lien upon any of its properties pursuant to

                                      -55-

<PAGE>

the terms of any such indenture, agreement or other instrument
(other than pursuant to this Agreement); nor violate any law or,
to the best of its knowledge, any order, rule or regulation
applicable to the Servicer of any court or of any federal or
State regulatory body, administrative agency or other
governmental instrumentality having jurisdiction over the
Servicer or its properties.

              (f)  NO PROCEEDINGS.  There are no proceedings or
investigations pending against the Servicer, or, to its best
knowledge, threatened against the Servicer, before any court,
regulatory body, administrative agency or other governmental
instrumentality having jurisdiction over the Servicer or its
properties:  (i) asserting the invalidity of this Agreement or
the Certificates, (ii) seeking to prevent the issuance of the
Certificates or the consummation of any of the transactions
contemplated by this Agreement, (iii) seeking any determination
or ruling that could reasonably be expected to have a material
and adverse effect on the performance by the Servicer of its
obligations under, or the validity or enforceability of this
Agreement or the Certificates or (iv) seeking to affect adversely
the Federal or State income tax or ERISA attributes of the Trust
or the Certificates.

              (g)  NO AMENDMENT OR WAIVER.  No provision of any
Receivable has been waived, altered or modified in any respect,
except pursuant to a document, instrument or writing included in
the relevant Receivable File, and no such amendment, waiver,
alteration or modification causes such Receivable not to conform
to the other warranties contained in this Section or those of the
Seller contained in Section 2.2.

              (h)  LOCATION OF RECEIVABLE FILES.  The Receivable
Files are kept in the offices of the Servicer, specified in
Schedule B, or at such other office specified in accordance with
Section 2.4.

         SECTION 8.2.  INDEMNITIES OF SERVICER.  The Servicer
shall be liable in accordance herewith only to the extent of the
obligations specifically undertaken by the Servicer under this
Agreement.

         The Servicer shall indemnify, defend and hold harmless
the Trust, the Trustee, the Seller and the Certificateholders and
any of the officers, directors, employees and agents of the
Trustee or the Seller from any and all costs, expenses, losses,
claims, damages and liabilities (including reasonable attorneys'
fees and expenses) to the extent arising out of, or imposed upon
any such Person through, the negligence, willful misfeasance or
bad faith of the Servicer in the performance of its obligations
and duties under this Agreement, the performance of the
obligations and duties of Valley National under the Loan Purchase

                                      -56-

<PAGE>

and Servicing Agreement or in the performance of the obligations
and duties of any other subservicer under any other subservicing
agreement or by reason of the reckless disregard of its
obligations and duties under this Agreement or by reason of the
reckless disregard of the obligations of Valley National under
the Loan Purchase and Servicing Agreement or any other
subservicer under any other subservicing agreement, where the
final other determination that any such cost, expense, loss,
claim, damage or liability arose out of, or was imposed upon any
such Person through, any such negligence, willful misfeasance,
bad faith or recklessness on the part of the Servicer, Valley
National or any other subservicer, is established by a court of
law, by an arbitrator or by way of settlement agreed to by the
Servicer.  Notwithstanding the foregoing, if the Servicer is
rendered unable, in whole or in part, by virtue of an act of God,
act of war, fires, earthquake or other natural disasters, to
satisfy its obligations under this Agreement, the Loan Purchase
and Servicing Agreement or any subservicing agreement, the
Servicer shall not be deemed to have breached any such obligation
upon the sending of written notice of such event to the other
parties hereto, for so long as the Servicer remains unable to
perform such obligation as a result of such event.  This
provision shall not be construed to limit the Servicer's, Valley
National's, any subservicer's or any other party's rights,
obligations, liabilities, claims or defenses which arise as a
matter of law or pursuant to any other provision of this
Agreement, the Loan Purchase and Servicing Agreement or any
subservicing agreement.

         The Servicer shall indemnify, defend and hold harmless
the Trust, the Trustee, the Seller, the Certificateholders or any
of the officers, directors, employees and agents of the Trustee
or the Seller from any and all costs, expenses, losses, claims,
damages and liabilities (including reasonable attorneys' fees and
expenses) to the extent arising out of or imposed upon any such
Person as a result of any compensation payable to any
subcustodian or subservicer (including any fees payable in
connection with the release of any Receivable File from the
custody of such subservicer or in connection with the termination
of the servicing activities of such subservicer with respect to
any Receivable) whether pursuant to the terms of any subservicing
agreement or otherwise.

         SECTION 8.3.  MERGER OR CONSOLIDATION OF, OR ASSUMPTION
OF THE OBLIGATIONS OF, SERVICER.  Any Person (a) into which the
Servicer may be merged or consolidated, (b) which may result from
any merger or consolidation to which the Servicer shall be a
party or (c) which may succeed to the properties and assets of
the Servicer, substantially as a whole, shall be the successor to
the Servicer without the execution or filing of any document or
any further act by any of the parties to this Agreement;
PROVIDED, HOWEVER, that the Servicer hereby covenants that it

                                      -57-

<PAGE>

will not consummate any of the foregoing transactions except upon
satisfaction of the following:  (i) the surviving Servicer if
other than Bank One, Arizona, NA, either (a) executes an
agreement of assumption to perform every obligation of the
Servicer under this Agreement or (b) delivers to the Trustee an
Opinion of Counsel stating that the surviving Servicer is
obligated to perform every obligation of the Servicer under this
Agreement without the execution of an agreement of assumption or
other action not previously taken by the surviving Servicer,
(ii) immediately after giving effect to such transaction, no
representation or warranty made pursuant to Section 8.1 shall
have been breached and no Event of Servicing Termination, and no
event that, after notice or lapse of time, or both, would become
an Event of Servicing Termination shall have occurred and be
continuing, (iii) the Servicer shall have delivered to the
Trustee an Officers' Certificate and an Opinion of Counsel each
stating that such consolidation, merger or succession and such
agreement of assumption, if any, comply with this Section and
that all conditions precedent, if any, provided for in this
Agreement relating to such transaction have been complied with,
and that the Rating Agency Condition shall have been satisfied
with respect to such transaction, and (iv) such transaction will
not result in a material adverse Federal or State tax consequence
to the Trust or the Certificateholders. 

         SECTION 8.4.  LIMITATION ON LIABILITY OF SERVICER AND
OTHERS.  Neither the Servicer nor any of its directors, officers,
employees or agents shall be under any liability to the Trust or
the Certificateholders, except as provided under this Agreement,
for any action taken or for refraining from the taking of any
action in good faith by the Servicer or any subservicer pursuant
to this Agreement or for errors in judgment; PROVIDED, HOWEVER,
that this provision shall not protect the Servicer or any such
person against any liability that would otherwise be imposed by
reason of willful misfeasance, bad faith or negligence in the
performance of duties or by reason of reckless disregard of
obligations and duties under this Agreement.  The Servicer,
Valley National or any other subservicer and any of their
respective directors, officers, employees or agents may rely in
good faith on any document of any kind prima facie properly
executed and submitted by any Person respecting any matters
arising under this Agreement.

         Except as otherwise provided in this Agreement the
Servicer shall not be under any obligation to appear in,
prosecute or defend any legal action that shall be incidental to
its duties to service the Receivables in accordance with this
Agreement, and that in its opinion may involve it in any expense
or liability; PROVIDED, HOWEVER, that the Servicer, may (but
shall not be required to) undertake any reasonable action that it
may deem necessary or desirable in respect of this Agreement to

                                      -58-

<PAGE>

protect the interests of the Certificateholders under this
Agreement.

         SECTION 8.5.  BANK ONE, ARIZONA, NA NOT TO RESIGN AS
SERVICER.  Subject to the provisions of Section 8.3, Bank One,
Arizona, NA, hereby agrees not to resign from the obligations and
duties hereby imposed on it as Servicer under this Agreement
except upon determination that the performance of its duties
hereunder shall no longer be permissible under applicable law or
if such resignation is required by regulatory authorities. 
Notice of any such determination permitting the resignation of
Bank One, Arizona, NA, as Servicer shall be communicated to the
Trustee at the earliest practicable time (and, if such
communication is not in writing, shall be confirmed in writing at
the earliest practicable time) and any such determination shall
be evidenced by an Opinion of Counsel to such effect delivered to
the Trustee concurrently with or promptly after such notice.  No
such resignation shall become effective until the earlier of the
Trustee or a successor Servicer having assumed the
responsibilities and obligations of the resigning Servicer in
accordance with Section 9.2 or the date upon which any regulatory
authority requires such resignation.

         SECTION 8.6.  EXISTENCE.  Subject to the provisions of
Sections 7.4 and 8.3, during the term of this Agreement, Bank
One, Arizona, NA, will keep in full force and effect its
existence, rights and franchises as a national banking
association under the laws of the United States and will obtain
and preserve its qualification to do business in each
jurisdiction in which such qualification is or shall be necessary
to protect the validity and enforceability of this Agreement and
each other instrument or agreement necessary or appropriate to
the proper administration of this Agreement and the transactions
contemplated hereby.

         SECTION 8.7.  TAX ACCOUNTING.  The Servicer shall
prepare any Federal tax returns of the Trust in accordance with
the Code and any regulations (including, to the extent applicable
by their terms, proposed regulations) thereunder.  To the extent
not inconsistent with any such regulations, such returns shall be
prepared in a manner consistent with the following rules:

         (a)  The Class A Certificateholders shall be treated as
owning the Class A Percentage of Interest Collections (but
limited to the Class A Certificate Rate plus the Servicing Fee
Rate) and Principal Collections and the Class B
Certificateholders shall be treated as owning the Class B
Percentage of Interest Collections (but limited to the Class B
Certificate Rate plus the Servicing Fee Rate) and Principal
Collections.  The Seller shall be treated as having retained the
stripped coupons on the Class A Percentage and the Class B
Percentage of each Receivable equal to the difference between the

                                      -59-

<PAGE>

APR of such Receivable and the portion owned by the Class A and
Class B Certificateholders, respectively, pursuant to this
paragraph.

         (b)  To the extent that as a result of the
subordination provisions of this Agreement, actual cash
distributions to the Class B Certificateholders are less than the
amount set forth in subsection (a), the Class B
Certificateholders shall be deemed to have (i) received the
amount set forth in subsection (a), (ii) paid such difference to
the Class A Certificateholders pursuant to a guaranty of the
Class A Certificates, and (iii) become subrogated to the rights
of the Class A Certificateholders to recovery of the amounts so
paid.


                            ARTICLE IX

                      SERVICING TERMINATION

         SECTION 9.1.  EVENTS OF SERVICING TERMINATION.  If any
one of the following events ("Events of Servicing Termination")
shall occur and be continuing:

         (a)  any failure by the Servicer to deliver to the
     Trustee for deposit in any of the Accounts or the Reserve
     Fund any required payment or to direct the Trustee or the
     Collateral Agent, as applicable, to make any required
     distributions therefrom that shall continue unremedied for a
     period of five Business Days after written notice of such
     failure is received by the Servicer from the Trustee or the
     Collateral Agent, as applicable, or after discovery of such
     failure by an Authorized Officer of the Servicer; or

         (b)  any failure by the Servicer duly to observe or to
     perform in any material respect any other covenants or
     agreements of the Servicer set forth in this Agreement,
     which failure shall (i) materially and adversely affect the
     rights of either the Class A Certificateholders or the Class
     B Certificateholders and (ii) continue unremedied for a
     period of 60 days after the date on which written notice of
     such failure, requiring the same to be remedied, shall have
     been given (A) to the Servicer by the Trustee or (B) to the
     Servicer and to the Trustee by Holders of Certificates
     evidencing not less than 25% of the aggregate outstanding
     principal balance of the Class A Certificates and Class B
     Certificates taken together as a single class (or for such
     longer period, not in excess of 120 days, as may be
     reasonably necessary to remedy such default; provided that
     such default is capable of remedy within 120 days and the
     Servicer delivers an Officers' Certificate to the Trustee to
     such effect and to the effect that the Servicer has

                                      -60-

<PAGE>

     commenced or will promptly commence, and will diligently
     pursue, all reasonable efforts to remedy such default); or

         (c)  an Insolvency Event occurs with respect to the
     Servicer or any successor;

then, and in each and every case, so long as the Event of
Servicing Termination shall not have been remedied within any
applicable cure period, either the Trustee, or the Holders of
Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class A Certificates and the
Class B Certificates taken together as a single class, by notice
then given in writing to the Servicer and the Trustee may
terminate all the rights and obligations (other than the
obligations set forth in Section 8.2) of the Servicer under this
Agreement.  On or after the receipt by the Servicer of such
written notice, all authority and power of the Servicer under
this Agreement, whether with respect to the Certificates or the
Receivables or otherwise, shall, without further action, pass to
and be vested in the Trustee or such successor Servicer as may be
appointed under Section 9.2; and, without limitation, the Trustee
is hereby authorized and empowered to execute and deliver, on
behalf of the predecessor Servicer, as attorney-in-fact or
otherwise, any and all documents and other instruments, and to do
or accomplish all other acts or things necessary or appropriate
to effect the purposes of such notice of termination, whether to
complete the transfer and endorsement of the Receivables and
related documents, or otherwise.  The predecessor Servicer shall
cooperate with the successor Servicer and the Trustee in
effecting the termination of the responsibilities and rights of
the predecessor Servicer under this Agreement, including the
transfer to the successor Servicer for administration by it of
all cash amounts that shall at the time be held by the
predecessor Servicer for deposit, or shall thereafter be received
by it with respect to a Receivable.  All reasonable costs and
expenses (including attorneys' fees) incurred in connection with
transferring the Receivable Files to the successor Servicer and
amending this Agreement to reflect such succession as Servicer
pursuant to this Section shall be paid by the predecessor
Servicer upon presentation of reasonable documentation of such
costs and expenses.  Upon receipt of notice of the occurrence of
an Event of Servicing Termination, the Trustee shall give notice
thereof to the Rating Agencies.

         SECTION 9.2.  APPOINTMENT OF SUCCESSOR.  (a)  Upon the
Servicer's receipt of notice of termination, pursuant to Section
9.1 or the Servicer's resignation in accordance with the terms of
this Agreement, the predecessor Servicer shall continue to
perform its functions as Servicer under this Agreement, in the
case of termination, only until the date specified in such
termination notice or, if no such date is specified in a notice
of termination, until receipt of such notice and, in the case of

                                      -61-

<PAGE>

resignation, until the earlier of (x) the date 45 days from the
delivery to the Trustee of written notice of such resignation (or
written confirmation of such notice) in accordance with the terms
of this Agreement and (y) the date upon which the predecessor
Servicer shall become unable to act as Servicer, as specified in
the notice of resignation and accompanying Opinion of Counsel. 
In the event of the Servicer's termination hereunder, the Trustee
shall appoint a successor Servicer, and the successor Servicer
shall accept its appointment by a written assumption in form
acceptable to the Trustee.  In the event that a successor
Servicer has not been appointed at the time when the predecessor
Servicer has ceased to act as Servicer in accordance with this
Section, the Trustee without further action shall automatically
be appointed the successor Servicer and the Trustee shall be
entitled to the Servicing Fee.  Notwithstanding the above, the
Trustee shall, if it shall be unwilling or unable so to act,
appoint or petition a court of competent jurisdiction to appoint,
any established institution, having a net worth of not less than
$50,000,000 and whose regular business shall include the
servicing of automotive receivables, as the successor to the
Servicer under this Agreement.

              (b)  Upon appointment, the successor Servicer
(including the Trustee acting as successor servicer) shall be the
successor in all respects to the predecessor Servicer and shall
be subject to all the responsibilities, duties and liabilities of
the Servicer arising thereafter and shall be entitled to the
Servicing Fee and all the rights granted to the Servicer by the
terms and provisions of this Agreement.  No successor Servicer
shall be liable for any acts or omissions of any predecessor
Servicer.

              (c)  The Servicer may not resign unless it is
prohibited from serving as such by law or by requirement of any
regulatory authority.

         SECTION 9.3.  PAYMENT OF SERVICING FEE.  If the
Servicer shall change, the predecessor Servicer shall be entitled
to receive any accrued and unpaid Servicing Fees through the date
of the successor Servicer's acceptance hereunder in accordance
with Section 3.8.

         SECTION 9.4.  NOTIFICATION TO CERTIFICATEHOLDERS.  Upon
any termination of, or appointment of a successor to, the
Servicer pursuant to this Article IX, the Trustee shall give
prompt written notice thereof to Certificateholders and the
Rating Agencies.

         SECTION 9.5.  WAIVER OF PAST EVENTS OF SERVICING
TERMINATION.  The Holders of Certificates evidencing not less
than a majority of the aggregate outstanding principal balance of
the Class A Certificates and the Class B Certificates taken

                                      -62-

<PAGE>

together as a single class, may, on behalf of all
Certificateholders, waive in writing any default by the Servicer
in the performance of its obligations hereunder and its
consequences, except a default in making any required deposits to
or payments from any of the Accounts or the Reserve Fund in
accordance with this Agreement.  Upon any such waiver of a past
default, such default shall cease to exist, and any Events of
Servicing Termination arising therefrom shall be deemed to have
been remedied for every purpose of this Agreement.  No such
waiver shall extend to any subsequent or other default or impair
any right consequent thereto.


                            ARTICLE X

                           THE TRUSTEE

         SECTION 10.1.  ACCEPTANCE BY TRUSTEE.  The Trustee, by
its execution of this Agreement, accepts all consideration
conveyed by the Seller pursuant to Section 2.1 and the Trust
created hereunder and declares that it shall hold such
consideration in trust upon the terms hereof set forth for the
benefit of the Certificateholders.

         SECTION 10.2.  DUTIES OF TRUSTEE.  (a)  The Trustee,
both prior to and after the curing of an Event of Servicing
Termination, undertakes to perform only such duties as are
specifically set forth in this Agreement and no implied covenants
or obligations shall be read into this Agreement against the
Trustee.  If an Event of Servicing Termination shall have
occurred and shall not have been cured (the appointment of a
successor Servicer (including the Trustee) to constitute a cure
for the purposes of this Article), the Trustee shall exercise
such of the rights and powers vested in it by this Agreement, and
shall use the same degree of care and skill in their exercise, as
a prudent man would exercise or use under the circumstances in
the conduct of his own affairs; PROVIDED, HOWEVER, that if the
Trustee assumes the duties of the Servicer pursuant to Section
9.2, the Trustee in performing such duties shall use the degree
of skill and attention required by Section 3.1.

         (b)  The Trustee, upon receipt of all resolutions,
certificates, statements, opinions, reports, documents, orders or
other instruments furnished to the Trustee that are required
specifically to be furnished pursuant to any provision of this
Agreement, shall examine them to determine whether they conform
to the requirements of this Agreement.

         (c)  No provision of this Agreement shall be construed
to relieve the Trustee from liability for its own negligent
action, its own negligent failure to act, its own bad faith or
its own willful misconduct; PROVIDED, HOWEVER, that:

                                      -63-

<PAGE>

         (i)  Prior to the occurrence of an Event of Servicing
     Termination, and after the curing of all such Events of
     Servicing Termination that may have occurred, the duties and
     obligations of the Trustee shall be determined solely by the
     express provisions of this Agreement, the Trustee shall not
     be liable except for the performance of such duties and
     obligations as are specifically set forth in this Agreement,
     no implied covenants or obligations shall be read into this
     Agreement against the Trustee, the permissible right of the
     Trustee (solely in its capacity as such) to do things
     enumerated in this Agreement shall not be construed as a
     duty and, in the absence of bad faith on the part of the
     Trustee, or manifest error, the Trustee (solely in its
     capacity as such) may conclusively rely on the truth of the
     statements and the correctness of the opinions expressed
     upon any certificates or opinions furnished to the Trustee
     and conforming to the requirements of this Agreement;

         (ii) The Trustee shall not be liable for an error of
     judgment made in good faith by an officer of the Trustee,
     unless it shall be proved that the Trustee shall have been
     negligent in ascertaining the pertinent facts; and

         (iii)  The Trustee shall not be liable with respect to
     any action taken, suffered, or omitted to be taken in good
     faith in accordance with the direction of the Holders of
     Certificates evidencing not less than a majority of the
     aggregate outstanding principal balance of the Class A
     Certificates and the Class B Certificates taken together as
     a single class, as set forth in Section 9.1, relating to the
     time, method and place of conducting any proceeding or any
     remedy available to the Trustee, or exercising any trust or
     power conferred upon the Trustee, under this Agreement.

         (d)  The Trustee (solely in its capacity as such) shall
not be required to expend or risk its own funds or otherwise
incur any financial liability in the performance of any of its
duties hereunder, or in the exercise of any of its rights or
powers, if it shall have reasonable grounds for believing that
the repayment of such funds or adequate indemnity reasonably
satisfactory to it against such risk or liability shall not be
reasonably assured to it, and none of the provisions contained in
this Agreement shall in any event require the Trustee to perform,
or be responsible for the manner of performance of, any of the
obligations of the Servicer under this Agreement except during
such time, if any, as the Trustee shall be the successor to, and
be vested with the rights, duties, powers and privileges of, the
Servicer in accordance with the terms of this Agreement.

         (e)  Except for actions expressly authorized by this
Agreement, the Trustee shall take no action reasonably likely to
impair the security interests created or existing under any

                                      -64-

<PAGE>

Receivable or Financed Vehicle or to impair the value of any
Receivable or Financed Vehicle.

         (f)  The Trustee shall have no power to vary the corpus
of the Trust including (i) accepting any substitute obligation
for a Receivable initially assigned to the Trustee under this
Agreement, (ii) adding any other investment, obligation or
security except for investments of moneys in the Accounts as
permitted in this Agreement, or (iii) withdrawing any Receivable,
except for a withdrawal permitted under this Agreement.

         SECTION 10.3.  TRUSTEE'S CERTIFICATE.  As soon as
practicable after each Transfer Date on which Receivables shall
be assigned to the Seller pursuant to Section 2.3 or 11.2, as
applicable, or to the Servicer pursuant to Section 3.7, the
Trustee shall execute a certificate, prepared by the Servicer,
including its date and the date of the Agreement, and accompanied
by a copy of the Servicer's Certificate for the related
Collection Period.  The Trustee's certificate shall operate, as
of such Transfer Date, as an assignment pursuant to Section 10.4.

         SECTION 10.4.  TRUSTEE'S ASSIGNMENT OF PURCHASED
RECEIVABLES.  With respect to all Receivables repurchased by the
Seller or the Bank pursuant to Section 2.3 or 11.2, or purchased
by the Servicer pursuant to Section 3.7, the Trustee shall
assign, without recourse, representation or warranty, to the
Seller, the Bank or to the Servicer, as the case may be, all the
Trustee's right, title and interest in and to such Receivables,
and all security and documents and all other Trust Property
conveyed pursuant to Section 2.1 with respect to such
Receivables.  Such assignment shall be a sale and assignment
outright, and not for security.  If, in any enforcement suit or
legal proceeding, it is held that the Seller, the Bank or the
Servicer, as the case may be, may not enforce any such Receivable
on the ground that it shall not be a real party in interest or a
holder entitled to enforce the Receivable, the Trustee shall, at
the expense of the Seller or the Servicer, as the case may be,
take such steps as the Seller or the Servicer, as the case may
be, deems necessary to enforce the Receivable, including bringing
suit in the Trustee's name or the names of the
Certificateholders.

         SECTION 10.5.  CERTAIN MATTERS AFFECTING THE TRUSTEE. 
Except as otherwise provided in Section 10.2:

         (i)  The Trustee may rely and shall be protected in
     acting or refraining from acting upon any resolution,
     certificate of auditors or accountants or any other
     certificate, statement, instrument, opinion, report, notice,
     request, direction, consent, order, appraisal, bond, note or
     other paper or document believed by it to be genuine and to

                                      -65-

<PAGE>

     have been signed or presented by the proper party or
     parties.

         (ii) The Trustee may consult with counsel and any
     Opinion of Counsel or any advice of such counsel shall be
     full and complete authorization and protection in respect of
     any action taken or suffered or omitted by it under this
     Agreement in good faith and in accordance with such Opinion
     of Counsel or any advice of such counsel.

         (iii)  The Trustee shall be under no obligation to
     exercise any of the rights or powers vested in it by this
     Agreement, or to institute, conduct or defend any litigation
     under this Agreement or in relation to this Agreement, at
     the request, order or direction of any of the
     Certificateholders pursuant to the provisions of this
     Agreement, unless such Certificateholders shall have offered
     to the Trustee reasonable security or indemnity satisfactory
     to it against the costs, expenses, and liabilities that may
     be incurred therein or thereby.  

         (iv)  The Trustee shall not be liable for any action 
     taken, suffered or omitted by it in good faith and believed
     by it to be authorized or within the discretion, rights or
     powers conferred upon it by this Agreement; PROVIDED,
     HOWEVER, that the Trustee's conduct does not constitute
     willful misfeasance, negligence or bad faith.

         (v)  Prior to the occurrence of an Event of Servicing
     Termination and after the curing of all Events of Servicing
     Termination that may have occurred, the Trustee shall not be
     bound to make any investigation into the facts of any
     matters stated in any resolution, certificate, statement,
     instrument, opinion, report, notice, request, consent,
     direction, order, approval, bond, note or other paper or
     document, unless requested in writing so to do by Holders of
     Certificates evidencing not less than a majority of the
     aggregate outstanding principal balance of the Class A
     Certificates and the Class B Certificates taken together as
     a single class; PROVIDED, HOWEVER, that if the payment
     within a reasonable time to the Trustee of the costs,
     expenses, or liabilities likely to be incurred by it in the
     making of an investigation requested by the
     Certificateholders is, in the opinion of the Trustee, not
     reasonably assured to the Trustee by the security afforded
     to it by the terms of this Agreement, the Trustee may
     require reasonable indemnity satisfactory to it against such
     cost, expense, or liability as a condition to so proceeding. 
     The reasonable expense of every such examination shall be
     paid by the Servicer, or, if paid by the Trustee, shall be
     reimbursed by the Servicer upon demand.  Nothing in this
     clause (v) shall affect the obligation of the Servicer to

                                      -66-

<PAGE>

     observe any applicable law prohibiting disclosure of
     information regarding the Obligors; PROVIDED, FURTHER, that
     the Trustee shall be entitled to make such further inquiry
     or investigation into such facts or matter as it may
     reasonably see fit, and if the Trustee shall determine to
     make such further inquiry or investigation it shall be
     entitled to examine the books and records of the Servicer or
     the Seller, personally or by agent or attorney, at the sole
     cost and expense of the Servicer or Seller, as the case may
     be.

         (vi)  The Trustee may execute any of the trusts or
     powers hereunder or perform any duties under this Agreement
     either directly or by or through agents, attorneys, nominees
     or a custodian, and shall not be liable for the acts of such
     agents, attorneys, nominees or custodians provided that they
     have been appointed with due care.

         (vii)  The Trustee shall not be required to make any
     initial or periodic examination of any documents or records
     related to the Receivables or Financed Vehicles for the
     purpose of establishing the presence or absence of defects,
     the compliance by the Seller with their representations and
     warranties or for any other purpose.

         SECTION 10.6.  TRUSTEE NOT LIABLE FOR CERTIFICATES OR
RECEIVABLES.  The Trustee assumes no responsibility for the
correctness of the recitals contained herein and in the
Certificates (other than the Trustee's execution of, and the
certificate of authentication on, the Certificates).  Except as
expressly provided herein, the Trustee makes no representations
as to the validity or sufficiency of this Agreement or of the
Certificates (other than the Trustee's execution of, and the
certificate of authentication on, the Certificates), or of any
Receivable or related document, or for the validity of the
execution by the Seller and the Servicer of this Agreement or of
any supplements hereto or instruments of further assurance, or
for the sufficiency of the Trust Property hereunder, and the
Trustee shall not be bound to ascertain or inquire as to the
performance or observance of any covenants, conditions or
agreements on the part of the Seller or the Servicer under this
Agreement except as herein set forth; but the Trustee may require
the Seller or the Servicer to provide full information and advice
as to the performance of the aforesaid covenants, conditions and
agreements.  The Trustee (solely in its capacity as such) shall
have no obligation to perform any of the duties of the Seller or
the Servicer, except as explicitly set forth in this Agreement. 
The Trustee shall have no liability in connection with compliance
of the Servicer or the Seller with statutory or regulatory
requirements related to the Receivables.  The Trustee shall not
make or be deemed to have made any representations or warranties
with respect to the Receivables or the validity or sufficiency of

                                      -67-

<PAGE>

any assignment of the Receivables to the Trust or the Trustee. 
The Trustee (solely in its capacity as such) shall at no time
have any responsibility or liability for, or with respect to, the
legality, validity or enforceability of any security interest in
any Financed Vehicle or (prior to the time, if any, that the
Servicer is terminated as custodian hereunder) any Receivable, or
the perfection and priority of such a security interest or the
maintenance of any such perfection and priority, the efficacy of
the Trust or its ability to generate funds sufficient to provide
for the payments to be distributed to Certificateholders under
this Agreement, the existence, condition, location and ownership
of any Financed Vehicle, the existence and contents of any
Receivable or any computer or other record thereof, the validity
of the assignment of any Receivable to the Trust or of any
intervening assignment, the completeness of any Receivable, the
performance or enforcement of any Receivable, the compliance by
the Seller with any warranty or representation made under this
Agreement or in any related document and the accuracy of any such
warranty or representation, prior to the Trustee's receipt of
notice or other discovery of any noncompliance therewith or any
breach thereof, any investment of monies by the Servicer or any
loss resulting therefrom (it being understood that the Trustee
shall remain responsible for any Trust Property that it may
hold), the acts or omissions of the Seller, the Servicer, or any
Obligor, any action of the Servicer taken in the name of the
Trustee, or any action by the Trustee taken at the instruction of
the Servicer (PROVIDED that such instruction is not in express
violation of the terms and provisions of this Agreement);
PROVIDED, HOWEVER, that the foregoing shall not relieve the
Trustee of its obligation to perform its duties under this
Agreement.  Except with respect to a claim based on the failure
of the Trustee to perform its duties under this Agreement
(whether in its capacity as Trustee or as successor Servicer) or
based on the Trustee's willful misfeasance, negligence or bad
faith, or based on the Trustee's breach of a representation and
warranty contained in Section 10.14, no recourse shall be had to
the Trustee (whether in its individual capacity or as Trustee)
for any claim based on any provision of this Agreement, the
Certificates or any Receivable or assignment thereof against the
Trustee in its individual capacity; the Trustee shall not have
any personal obligation, liability, or duty whatsoever to any
Certificateholder or any other Person with respect to any such
claim.  The Trustee shall not be accountable for the use or
application by the Seller of the proceeds of such Certificates,
or for the use or application of any funds paid to the Servicer
in respect of the Receivables prior to the time such amounts are
deposited in the Collection Account (whether or not the
Collection Account is maintained with the Trustee).  The Trustee
shall have no liability for any losses from the investment or
reinvestment in Eligible Investments made in accordance with
Section 4.1.

                                      -68-

<PAGE>

         SECTION 10.7.  TRUSTEE MAY OWN CERTIFICATES.  The
Trustee in its individual or any other capacity may become the
owner or pledgee of Certificates with the same rights as it would
have if it were not Trustee.

         SECTION 10.8.  TRUSTEE'S FEES AND EXPENSES.  The
Servicer agrees to pay to the Trustee, and the Trustee shall be
entitled to, reasonable compensation as is agreed upon in writing
between the Trustee and the Servicer (which shall not be limited
by any provision of law in regard to the compensation of a
trustee of an express trust) for all services rendered by it in
the execution of the trusts created by this Agreement and in the
exercise and performance of any of the powers and duties under
this Agreement as Trustee, and the Servicer shall pay or
reimburse the Trustee upon its request for all reasonable
expenses (including, without limitation, expenses incurred in
connection with notices or other communications to
Certificateholders), disbursements and advances (including the
reasonable compensation and the reasonable expenses and
disbursements of its counsel and of all persons not regularly in
its employ) incurred or made by the Trustee in accordance with
any of the provisions of this Agreement (including the reasonable
fees and expenses of its agents, any co-trustee and counsel) or
in defense of any action brought against it in connection with
this Agreement except any such expense, disbursement, or advance
as may arise from its negligence, willful misfeasance or bad
faith.  The Servicer's covenant to pay the expenses,
disbursements and advances provided for in the preceding sentence
and the Servicer's indemnity pursuant to Section 8.2 shall
survive the termination of this Agreement.

         SECTION 10.9.  ELIGIBILITY REQUIREMENTS FOR TRUSTEE. 
The trustee shall be organized and doing business under the
banking laws of such State or of the United States, shall be
authorized under such laws to exercise corporate trust powers,
shall have a combined capital and surplus of at least
$50,000,000, shall have a credit rating of at least Baa3 from
Moody's and shall be subject to supervision or examination by
Federal or State banking authorities.  If such corporation shall
publish reports of condition at least annually, pursuant to law
or to the requirements of the aforesaid supervising or examining
authority, then for the purpose of this Section 10.9, the
consolidated net worth of such corporation shall be deemed to be
its consolidated capital and surplus as set forth in its most
recent consolidated report of condition so published.  In case at
any time the Trustee shall cease to be eligible in accordance
with the provisions of this Section 10.9, the Trustee shall
resign immediately in the manner and with the effect specified in
Section 10.10.

                                      -69-

<PAGE>

         SECTION 10.10.  RESIGNATION OR REMOVAL OF TRUSTEE.
(a)  The Trustee may at any time resign and be discharged from
the trusts hereby created by giving 30 days' prior written notice
thereof to the Servicer.  Upon receiving such notice of
resignation, the Servicer shall promptly appoint a successor
Trustee, by written instrument, in duplicate, one copy of which
instrument shall be delivered to the resigning Trustee and one
copy to the successor Trustee.  If no successor Trustee shall
have been so appointed and have accepted appointment within 30
days after the giving of such notice of resignation, the
resigning Trustee may petition any court of competent
jurisdiction for the appointment of a successor Trustee.

         (b)  If at any time the Trustee shall cease to be
eligible in accordance with the provisions of Section 10.9 and
shall fail to resign after written request therefor by the
Servicer, or if at any time the Trustee shall be legally unable
to act, or shall be adjudged bankrupt or insolvent, or a
receiver, conservator or liquidator of the Trustee or of its
property shall be appointed, or any public officer shall take
charge or control of the Trustee or of its property or affairs
for the purpose of rehabilitation, conservation or liquidation,
then the Servicer may remove the Trustee.  If the Trustee is
removed under the authority of the immediately preceding
sentence, the Servicer shall promptly appoint a successor trustee
by written instrument, in duplicate, one copy of which instrument
shall be delivered to the Trustee so removed, the successor
Trustee, the Certificateholders at their respective addresses of
record and the Rating Agencies.

         (c)  Any resignation or removal of the Trustee and
appointment of a successor Trustee pursuant to any of the
provisions of this Section 10.10 shall not become effective until
acceptance of appointment by the successor Trustee pursuant to
Section 10.11.

         (d)  The respective obligations of the Seller and the
Servicer described in this Agreement shall survive the removal or
resignation of the Trustee as provided in this Agreement.

         SECTION 10.11.  SUCCESSOR TRUSTEE.  (a)  Any successor
Trustee appointed pursuant to Section 10.10 shall execute,
acknowledge, and deliver to the Servicer and to its predecessor
Trustee an instrument accepting such appointment under this
Agreement, and thereupon the resignation or removal of the
predecessor Trustee shall become effective and such successor
Trustee, without any further act, deed or conveyance, shall
become fully vested with all rights, powers, duties and
obligations of its predecessor under this Agreement, with like
effect as if originally named as Trustee.  The predecessor
Trustee shall deliver to the successor Trustee all documents and
statements held by it under this Agreement, and the Servicer and

                                      -70-

<PAGE>

the predecessor Trustee shall execute and deliver such
instruments and do such other things as may reasonably be
required for fully and certainly vesting and confirming in the
successor Trustee all such rights, powers, duties and
obligations.

         (b)  No successor Trustee shall accept appointment as
provided in this Section 10.11 unless at the time of such
acceptance such successor Trustee shall be eligible pursuant to
Section 10.9.

         (c)  Upon acceptance of appointment by a successor
Trustee pursuant to this Section 10.11, the Servicer shall mail
notice of such acceptance by the successor Trustee under this
Agreement to all Certificateholders at their respective addresses
of record and to the Rating Agencies.  If the Servicer shall fail
to mail such notice within ten days after acceptance of
appointment by the successor Trustee, the successor Trustee shall
cause such notice to be mailed at the expense of the Servicer.

         SECTION 10.12.  MERGER OR CONSOLIDATION OF TRUSTEE. Any
corporation or banking association which is eligible to be a
successor Trustee under Section 10.9 (i) into which the Trustee
may be merged or consolidated, (ii) that may result from any
merger, conversion, or consolidation to which the Trustee shall
be a party, or (iii) that may succeed by purchase and assumption
to the business of the Trustee, where the Trustee is not the
surviving entity, which corporation or banking association
executes an agreement of assumption to perform every obligation
of the Trustee under this Agreement, shall be the successor of
the Trustee hereunder, without the execution or filing of any
instrument or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.  The
Trustee shall promptly notify the Servicer and the Rating
Agencies of any such merger, conversion, consolidation or
purchase and assumption where the Trustee is not the surviving
entity.

         SECTION 10.13.  APPOINTMENT OF CO-TRUSTEE OR SEPARATE
TRUSTEE.  (a)  Notwithstanding any other provisions of this
Agreement, at any time, for the purpose of meeting any legal
requirements of any jurisdiction in which any part of the Trust
Property or any Financed Vehicle may at the time be located, the
Servicer and the Trustee acting jointly shall have the power and
shall execute and deliver all instruments to appoint one or more
Persons approved by the Trustee to act as co-trustee, jointly
with the Trustee, or separate trustee or separate trustees, of
all or any part of the Trust, and to vest in such Person, in such
capacity and for the benefit of the Certificateholders, such
title to the Trust, or any part thereof, and, subject to the
other provisions of this Section 10.13, such powers, duties,
obligations, rights and trusts as the Servicer and the Trustee

                                      -71-

<PAGE>

may consider necessary or desirable.  If the Servicer shall not
have joined in such appointment within 15 days after the receipt
by it of a request so to do, or in case an Event of Servicing
Termination shall have occurred and be continuing, the Trustee
alone shall have the power to make such appointment.  No
co-trustee or separate trustee under this Agreement shall be
required to meet the terms of eligibility as a successor trustee
pursuant to Section 10.9 and no notice to Certificateholders of
the appointment of any co-trustee or separate trustee shall be
required pursuant to Section 10.11.  Notwithstanding the
appointment of a co-trustee or separate trustee hereunder, the
Trustee shall not be relieved of any of its obligations under
this Agreement.

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

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

         (ii)  No trustee under this Agreement shall be liable
     by reason of any act or omission of any other trustee under
     this Agreement.

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

         (c)  Any notice, request or other writing given to the
Trustee shall be deemed to have been given to each of the then
separate trustees and co-trustees, as effectively as if given to
each of them.  Every instrument appointing any separate trustee
or co-trustee shall refer to this Agreement and in particular to
the provisions of this Article.  Each separate trustee and
co-trustee, upon its acceptance of the trusts conferred, shall be
vested with the estates or property specified in its instrument
of appointment, either jointly with the Trustee or separately, as

                                      -72-

<PAGE>

may be provided therein, subject to all the provisions of this
Agreement, specifically including every provision of this
Agreement relating to the conduct of, affecting the liability of,
or affording protection to, the Trustee.  Each such instrument
shall be filed with the Trustee and a copy thereof given to the
Servicer.

         (d)  Any separate trustee or co-trustee may, at any
time, appoint the Trustee its agent or attorney-in-fact with full
power and authority, to the extent not prohibited by law, to do
any lawful act under or in respect of this Agreement on its
behalf and in its name.  If any separate trustee or co-trustee
shall die, become incapable of acting, resign or be removed, all
of its estates, properties, rights, remedies and trusts shall
vest in and be exercised by the Trustee, to the extent permitted
by law, without the appointment of a new or successor trustee. 
The Trustee shall promptly notify the Servicer and the Rating
Agencies of any appointment made pursuant to this Section 10.13.

         SECTION 10.14.  REPRESENTATIONS AND WARRANTIES OF
TRUSTEE.  The Trustee makes the following representations and
warranties on which the Seller, the Servicer, and
Certificateholders may rely:

         (i)  ORGANIZATION AND GOOD STANDING.  The Trustee is a
     corporation duly organized, validly existing, and in good
     standing under the laws of the State of New York;

         (ii)  POWER AND AUTHORITY.  The Trustee has full power,
     authority and legal right to execute, deliver, and perform
     this Agreement and has taken all necessary action to
     authorize the execution, delivery, and performance by it of
     this Agreement; and

         (iii)  ENFORCEABILITY.  This Agreement has been duly
     executed and delivered by the Trustee and this Agreement
     constitutes a legal, valid and binding obligation of the
     Trustee enforceable against the Trustee in accordance with
     its terms, except as such enforceability may be limited by
     applicable bankruptcy, insolvency, reorganization,
     moratorium or other similar laws now or hereafter in effect
     affecting the enforcement of creditors' rights in general
     and except as such enforceability may be limited by general
     principles of equity (whether considered in a suit at law or
     in equity).

         SECTION 10.15.  REPORTS BY TRUSTEE.  The Trustee shall
provide to any Certificateholder or Certificate Owner who so
requests in writing (addressed to the Corporate Trust Office) a
copy of any Servicer's Certificate, the annual statement
described in Section 3.10, and the annual accountant's
examination described in Section 3.11.  The Trustee may require

                                      -73-

<PAGE>

any Certificateholder or Certificate Owner requesting such report
to pay a reasonable sum to cover the cost of the Trustee's
complying with such request.

         SECTION 10.16.  TAX ACCOUNTING.  The Servicer shall
prepare any Federal tax returns of the Trust in accordance with
the Code and any regulations (including, to the extent applicable
by their terms, proposed regulations) thereunder.  In no event
shall the Trustee in its individual capacity be liable for any
liabilities, costs or expenses of the Trust, the
Certificateholders, the Seller or the Servicer arising under any
tax law or regulation, including, without limitation, Federal,
State or local income or excise taxes or any tax imposed on or
measured by income (or any interest or penalty with respect
thereto or arising from any failure to comply therewith). 
Notwithstanding the foregoing, in no event shall the Trustee be
liable hereunder for any liabilities, costs or expenses incurred
from any information furnished to it by the Servicer or failure
to furnish information by the Servicer in a timely manner.

         SECTION 10.17.  TRUSTEE MAY ENFORCE CLAIMS WITHOUT
POSSESSION OF CERTIFICATES.  All rights of action and claims
under this Agreement or the Certificates may be prosecuted and
enforced by the Trustee without the possession of any of the
Certificates or the production thereof in any proceeding relating
thereto, and any such proceeding instituted by the Trustee shall
be brought in its own name as Trustee.  Any recovery of judgment
shall, after provision for the payment of the reasonable
compensation, expenses, disbursements and advances of the
Trustee, its agents and counsel, be for the ratable benefit of
the Certificateholders in respect of which such judgment has been
obtained.


                            ARTICLE XI

                           TERMINATION

         SECTION 11.1.  TERMINATION OF THE TRUST.  (a)  The
Trust, and the respective obligations and responsibilities of the
Seller, the Servicer and the Trustee hereunder shall terminate
(except as otherwise expressly provided herein) upon the earliest
of:  (i) the Distribution Date next succeeding the purchase by
the Seller at its option, pursuant to Section 11.2, of the
Receivables remaining in the Trust, (ii) the payment to
Certificateholders of all amounts required to be paid to them
pursuant to this Agreement or (iii) the Distribution Date next
succeeding the month which is [ten] months after the maturity or
the liquidation of the last Receivable held in the Trust and the
disposition of any amounts received upon liquidation of any
property remaining in the Trust; PROVIDED, HOWEVER, in no event
shall the Trust created hereby continue beyond the expiration of

                                      -74-

<PAGE>

21 years from the death of the last survivor of the descendants
of Joseph P. Kennedy, the late Ambassador of the United States to
the Court of St. James's, living on the date of this Agreement.
The Servicer shall promptly notify the Trustee of any prospective
termination pursuant to this Section 11.1.

         (b)  Notice of any termination, specifying the
Distribution Date upon which the Certificateholders may surrender
the Certificates to the Trustee for payment of the final
distribution and cancellation, shall be given promptly by the
Trustee by letter to Certificateholders and the Rating Agencies
mailed not earlier than the 15th day and not later than the 25th
day of the month next preceding the specified Distribution Date
stating the amount of any such final payment and that the Record
Date otherwise applicable to such Distribution Date is not
applicable, payments being made only upon presentation and
surrender of the Certificates at the office of the Trustee
therein specified.  Upon presentation and surrender of the
Certificates, the Trustee shall cause to be distributed to
Certificateholders amounts distributable on such Distribution
Date pursuant to Section 4.5.  Amounts remaining after
distribution, or providing for distribution, to the
Certificateholders shall be distributed to the Seller.

         (c)  In the event that all of the Certificateholders
shall not surrender their Certificates for cancellation within
six months after the date specified in the above-mentioned
written notice, the Trustee shall give a second written notice to
the remaining Certificateholders to surrender their Certificates
for cancellation and receive the final distribution with respect
thereto.  The Trustee shall after giving such notice deliver or
cause to be delivered to the Servicer the Certificate Register. 
If within one year after the second notice all the Certificates
shall not have been surrendered for cancellation, the Servicer
may take appropriate steps, or may appoint an agent to take
appropriate steps, to contact the remaining Certificateholders
concerning surrender of their Certificates, and the cost thereof
shall be paid out of the funds and other assets that shall remain
subject to this Agreement.  Any such funds held pending such
distribution shall be held uninvested.  Any funds remaining in
the Trust after exhaustion of such remedies shall be distributed
by the Trustee to the Seller.

         SECTION 11.2.  OPTIONAL PURCHASE OF ALL RECEIVABLES. 
In the event that the Pool Balance is 5% or less of the Original
Pool Balance as of the first day of any Collection Period, the
Seller shall have the option to purchase the corpus of the Trust
on any Distribution Date occurring in a subsequent Collection
Period.  To exercise such option, the Seller shall deposit
pursuant to Section 4.3 the sum of the Class A Principal Balance
and the Class B Principal Balance plus accrued and unpaid
interest thereon into the Collection Account for the Distribution

                                      -75-

<PAGE>

Date occurring in the month in which such repurchase is to be
effected.  The payment shall be made in the manner specified in
Section 4.3, and shall be distributed pursuant to Section 4.5. 
Upon such payment the Seller shall succeed to and own all
interests in and to the Trust and the Trust Property.



                           ARTICLE XII

                     MISCELLANEOUS PROVISIONS

         SECTION 12.1.  AMENDMENT.  (a)  This Agreement may be
amended by the Seller, the Servicer and the Trustee, without the
consent of any of the Certificateholders, to cure any ambiguity
or defect, to correct or supplement any provision in this
Agreement or for the purpose of adding any provision to or
changing in any manner or eliminating any of the provisions of
this Agreement, or of modifying in any manner the rights of the
Certificateholders; PROVIDED, that such action shall not, as
evidenced by an Opinion of Counsel delivered to the Trustee,
materially and adversely affect the interests of any
Certificateholder; PROVIDED FURTHER, that any amendment within
the scope of Section 12.1(b)(i) or (ii) shall be deemed to
materially and adversely affect the interests of the
Certificateholders. 

         (b)  This Agreement may also be amended from time to
time by the Seller, the Servicer and the Trustee, with the
consent of the Holders of Certificates evidencing not less than a
majority of the aggregate outstanding principal balance of the
Class A Certificates and the Class B Certificates taken together
as a single class, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of
this Agreement, or of modifying in any manner the rights of the
Certificateholders; PROVIDED, HOWEVER, that no such amendment
shall (i) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, or change the allocation or
priority of, collections of payments on Receivables or
distributions that are required to be made on any Certificate,
without the consent of all adversely affected Certificateholders
or (ii) reduce the percentage of the aggregate outstanding
principal balance of the Certificates, the holders of which are
required to consent to any such amendment, without the consent of
all Certificateholders.  Promptly after the execution of any such
amendment or consent, the Trustee shall furnish written
notification of the substance of such amendment or consent to
each Certificateholder.

         (c)  It shall not be necessary for the consent of
Certificateholders pursuant to Section 12.1(b) to approve the
particular form of any proposed amendment or consent, but it

                                      -76-

<PAGE>

shall be sufficient if such consent shall approve the substance
thereof.  The manner of obtaining such consents and of evidencing
the authorization of the execution thereof by Certificateholders
shall be subject to such reasonable requirements as the Trustee
may prescribe.

         (d)  Notice of any amendment of this Agreement shall be
sent by the Servicer to the Rating Agencies, at such address as
the Rating Agencies may from time to time specify in writing.

         (e)  The Trustee may, but shall not be obligated to,
enter into any such amendment which affects the Trustee's own
rights, duties or immunities under this Agreement or otherwise.

         (f)  In connection with any amendment pursuant to this
Section 12.1 the Trustee shall be entitled to receive an Opinion
of Counsel to the effect that such amendment is authorized or
permitted by the Agreement.

         SECTION 12.2.  PROTECTION OF TITLE TO TRUST.  (a)  The
Servicer shall cause to be executed and filed such financing
statements and cause to be executed and filed such continuation
statements, all in such manner and in such places as may be
required by law fully to preserve, maintain and protect the
interest of the Certificateholders and the Trustee under this
Agreement in the Trust Property and in the proceeds thereof.  The
Servicer shall deliver (or cause to be delivered) to the Trustee
file-stamped copies of, or filing receipts for, any document
filed as provided above, as soon as available following such
filing.  In the event that the Servicer fails to perform its
obligations under this subsection, the Trustee may (but shall not
be obligated to) do so, at the expense of the Servicer.

         (b)  Neither the Seller nor the Servicer shall (nor
shall the Bank permit Valley National to) change its name,
identity or corporate structure in any manner that would, could
or might make any financing statement or continuation statement
filed by the Servicer in accordance with paragraph (a) above
seriously misleading within the meaning of Section 9-402(7) of
the UCC, unless it shall have given the Trustee at least five
days' prior written notice thereof and shall have promptly filed
appropriate amendments to all previously filed financing
statements or continuation statements.

         (c)  Each of the Seller and the Servicer shall have an
obligation to give the Trustee at least 60 days' prior written
notice of any relocation of its principal executive office if, as
a result of such relocation, the applicable provisions of the UCC
would require the filing of any amendment of any previously filed
financing or continuation statement or of any new financing
statement and shall promptly file any such amendment.  The
Servicer shall at all times maintain each office from which it

                                      -77-

<PAGE>

shall service Receivables, and its principal executive office,
within the United States of America.

         (d)  The Servicer shall maintain accounts and records
as to each Receivable accurately and in sufficient detail to
permit (i) the reader thereof to know at any time the status of
such Receivable, including payments and Recoveries made and
payments owing (and the nature of each) and (ii) reconciliation
between payments or Recoveries on (or with respect to) each
Receivable and the amounts from time to time deposited in the
Collection Account in respect of such Receivable.

         (e)  The Servicer shall (and, with respect to the
Valley National Receivables, shall cause Valley National to)
maintain its computer systems so that, from and after the time of
sale under this Agreement of the Receivables to the Trustee, the
Servicer's and Subservicer's respective master computer records
(including any backup archives) that refer to a Receivable shall
indicate clearly that such Receivable is owned by the Trust. 
Indication of the Trust's ownership of a Receivable shall be
deleted from or modified on the Seller's and the Servicer's
computer systems when, and only when, the Receivable shall be
paid or shall become a Purchased Receivable.

         (f)  If at any time the Seller or the Servicer shall
propose to sell, grant a security interest in or otherwise
transfer any interest in automobile receivables to any
prospective purchaser, lender or other transferee, the Servicer,
shall give or cause to be given to such prospective purchaser,
lender or other transferee computer tapes, records or printouts
(including any restored from backup archives) that, if they shall
refer in any manner whatsoever to any Receivable, shall indicate
clearly that such Receivable has been sold and is owned by the
Trust.

         (g)  The Servicer shall permit the Trustee and its
agents at any time during normal business hours to inspect, audit
and make copies of and abstracts from the Servicer's or any
subservicer's records regarding any Receivable.

         (h)  Upon request at any time the Trustee shall have
reasonable grounds to believe that such request is necessary in
connection with the performance of its duties under this
Agreement, the Servicer shall furnish to the Trustee, within five
Business Days, a list of all Receivables (by contract number and
name of Obligor) then held as part of the Trust, together with a
reconciliation of such list to the Schedule of Receivables and to
each of the Servicer's Certificates furnished before such request
indicating removal of Receivables from the Trust.

         (i)  The Servicer shall deliver to the Trustee promptly
after the execution and delivery of this Agreement and of each

                                      -78-

<PAGE>

amendment thereto, an Opinion of Counsel either (A) stating that,
in the opinion of such counsel, all financing statements and
continuation statements have been executed and filed that are
necessary fully to preserve and protect the interest of the
Trustee in the Receivables, and reciting the details of such
filings or referring to prior Opinions of Counsel in which such
details are given, or (B) stating that, in the opinion of such
counsel, no such action shall be necessary to preserve and
protect such interest.  

         (j)  The Seller shall, to the extent required by
applicable law, cause the Certificates to be registered with the
Commission pursuant to Section 12(b) or Section 12(g) of the
Exchange Act within the time periods specified in such sections.

         SECTION 12.3.  LIMITATION ON RIGHTS OF
CERTIFICATEHOLDERS.  (a)  The death or incapacity of any
Certificateholder shall not operate to terminate this Agreement
or the Trust, or entitle the Certificateholder's legal
representatives or heirs to claim an accounting or to take any
action or commence any proceeding in any court for a partition or
winding up of the Trust, or otherwise affect the rights,
obligations and liabilities of the parties to this Agreement or
any of them.

         (b)  No Certificateholder shall have any right to vote
(except as expressly provided herein) or in any manner otherwise
control the operation and management of the Trust, or the
obligations of the parties to this Agreement, nor shall anything
set forth in this Agreement, or contained in the terms of the
Certificates, be construed so as to constitute the Holders as
partners or members of an association; nor shall any
Certificateholder be under any liability to any third party by
reason of any action taken pursuant to any provision of this
Agreement.

         (c)  No Certificateholder shall have any right by
virtue or by availing itself of any provisions of this Agreement
to institute any suit, action or proceeding in equity or at law
upon or under or with respect to this Agreement, unless such
Holder previously shall have given to the Trustee a written
notice of default and of the continuance thereof, as hereinbefore
provided, and unless the Holders of the Certificates evidencing
not less than a majority of the aggregate outstanding principal
balance of the Class A Certificates and the Class B Certificates
taken together as a single class shall have made written request
upon the Trustee to institute such action, suit or proceeding in
its own name as Trustee under the Agreement and shall have
offered to the Trustee such reasonable indemnity as it may
require against the costs, expenses, and liabilities to be
incurred therein or thereby, and the Trustee, for 30 days after
its receipt of such notice, request, and offer of indemnity,

                                      -79-

<PAGE>

shall have neglected or refused to institute any such action,
suit or proceeding; no one or more Holders of Certificates shall
have any right in any manner whatever by virtue or by availing
itself or themselves of any provisions of this Agreement to
affect, disturb or prejudice the rights of the Holders of any
other of the Certificates, or to obtain or seek to obtain
priority over or preference to any other such Holder or to
enforce any right, under this Agreement, except in the manner
provided in this Agreement and for the equal, ratable, and common
benefit of all Class A Certificateholders or Class B
Certificateholders, as the case may be.  For the protection and
enforcement of the provisions of this Section 12.3, each
Certificateholder and the Trustee shall be entitled to such
relief as can be given either at law or in equity.

          SECTION 12.4.  GOVERNING LAW.  THIS AGREEMENT
SHALL BE CONSTRUED IN ACCORDANCE WITH THE LAWS OF THE STATE OF
NEW YORK, WITHOUT REFERENCE TO ITS CONFLICT OF LAW PROVISIONS,
AND THE OBLIGATIONS, RIGHTS, AND REMEDIES OF THE PARTIES UNDER
THIS AGREEMENT SHALL BE DETERMINED IN ACCORDANCE WITH SUCH LAWS.

         SECTION 12.5.  NOTICES.  All demands, notices and
communications upon or to the Seller, the Servicer, the Trustee
or the Rating Agencies under this Agreement shall be in writing,
personally delivered, sent by overnight courier or mailed by
certified mail, return receipt requested, (or in the form of
telex or facsimile notice, followed by written notice delivered
as aforesaid) and shall be deemed to have been duly given upon
receipt (a) in the case of the Seller to Banc One ABS
Corporation, 100 East Broad Street, Columbus, Ohio 43271-0158,
(b) in the case of the Servicer, to Bank One, Arizona, NA, 241 N.
Central Avenue, Phoenix, Arizona 85001, Attention: 
_______________________, facsimile ____________ (c) in the case
of the Trustee, at the Corporate Trust Office, facsimile
____________ (d) in the case of Moody's, to Moody's Investors
Service, Inc., to 99 Church Street, New York, New York 10004,
Attention of Asset Backed Securities Group, facsimile 212-553-0573 
and (e) in the case of Standard & Poor's, to Standard &
Poor's Corporation, 26 Broadway (15th Floor), New York, New York
10004, Attention of Asset Backed Surveillance Department,
facsimile 212-208-0098; or, as to each of the foregoing, at such
other address as shall be designated by written notice to the
other parties.

         SECTION 12.6.  SEVERABILITY OF PROVISIONS.  If any one
or more of the covenants, provisions or terms of this Agreement
shall be for any reason whatsoever held invalid, then such
covenants, provisions or terms shall be deemed severable from the
remaining covenants, provisions or terms of this Agreement, and
shall in no way affect the validity or enforceability of the
other provisions of this Agreement or of the Certificates or the
rights of the Holders thereof.

                                      -80-

<PAGE>

         SECTION 12.7.  ASSIGNMENT.  Notwithstanding anything to
the contrary contained herein, except as provided in Sections
7.4, 8.3 and 8.5, this Agreement may not be assigned by the
Seller or the Servicer.  This Agreement may not be assigned by
the Trustee except as provided by Sections 10.10 through 10.13
hereof.

         SECTION 12.8.  CERTIFICATES NONASSESSABLE AND FULLY
PAID.  The interests represented by the Certificates shall be
nonassessable for any losses or expenses of the Trust or for any
reason whatsoever, and, upon authentication thereof by the
Trustee pursuant to Section 6.1, each Certificate shall be deemed
fully paid.

         SECTION 12.9.  INTENTION OF PARTIES.  (a)  The
execution and delivery of this Agreement shall constitute an
acknowledgment by the Seller and the Trustee, on behalf of the
Certificateholders, that it is intended that the assignment and
transfer herein contemplated constitute a sale and assignment
outright, and not for security, of the Receivables and the other
Trust Property, conveying good title thereto free and clear of
any liens, from the Seller to the Trustee, and that the
Receivables and the other Trust Property shall not be a part of
the estate of the Seller in the event of the insolvency,
receivership, conservatorship or the occurrence of another
similar event, of, or with respect to, the Seller.  In the event
that such conveyance is determined to be made as security for a
loan made by the Trustee or the Certificateholders to the Seller,
the parties intend that the Seller shall have granted to the
Trustee a security interest in all of the Seller's right, title
and interest in and to the Trust Property conveyed to the Trustee
pursuant to Section 2.1 in order to secure the obligations under
the Certificates, and that this Agreement shall constitute a
security agreement under applicable law.

         (b)  The execution and delivery of this Agreement shall
constitute an acknowledgment by the Seller and the Trustee on
behalf of the Certificateholders that they intend that the Trust
be classified (for Federal tax purposes) as a grantor trust under
Subpart E, Part I of Subchapter J of the Code of which the
Certificateholders are owners, rather than as an association
taxable as a corporation.  The powers granted and obligations
undertaken in this Agreement shall be construed so as to further
such intent.

         SECTION 12.10.  COUNTERPARTS.  This Agreement may be
executed by the parties hereto in separate counterparts, each of
which when so executed and delivered shall be an original, but
all such counterparts shall together constitute but one and the
same instrument.

                                      -81-

<PAGE>

         SECTION 12.11.  COLLATERAL AGENT PROTECTION.
Notwithstanding anything contained herein to the contrary, the
Collateral Agent shall have the same rights and protection
afforded to the Trustee hereunder.

         SECTION 12.12.  LIMITATION OF LIABILITY OF TRUSTEE AND
COLLATERAL AGENT.  Notwithstanding anything contained herein to
the contrary (i) this Agreement has been accepted by Bankers
Trust Company not in its individual capacity but solely as
Trustee and as Collateral Agent with respect to the Reserve Fund
and in no event shall Bankers Trust Company have any liability
for the representations, warranties, covenants, agreements or
other obligations of the Seller hereunder or in any of the
certificates, notices or agreements delivered pursuant hereto, as
to all of which recourse shall be had solely to the assets of the
Seller and (ii) under no circumstances shall Bankers Trust
Company be liable for the payment of any indebtedness or expenses
of the Trust; PROVIDED, HOWEVER, nothing contained herein shall
relieve Bankers Trust Company of its obligations contained herein
in its capacity as successor Servicer, as Trustee and as
Collateral Agent.

                                      -82-

<PAGE>

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


                             BANC ONE ABS CORPORATION
                             as Seller 


                             By:____________________________
                                Name:  
                                Title: 


                             BANK ONE, ARIZONA, NA
                             as Servicer


                             By:____________________________
                                Name:  
                                Title: 

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


                             By:_______________________________
                                Name:
                                Title:


                             BANKERS TRUST COMPANY, not in its
                             individual capacity but solely as
                             Collateral Agent


                             By:_______________________________
                                Name:  
                                Title: 


                                      -83-

<PAGE>

                                                       SCHEDULE A


                     SCHEDULE OF RECEIVABLES

              (delivered to the Trustee at Closing)



<PAGE>

                                                       SCHEDULE B


                     LOCATION OF RECEIVABLES

<PAGE>


                            EXHIBIT A

                   FORM OF CLASS A CERTIFICATE


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

     DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. 
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CERTIFICATE
AT ANY TIME MAY BE LESS THAN THE AMOUNT BALANCE ON THE FACE HEREOF.



NUMBER A-                                    $_______________ (of
CUSIP NO. __________                      $______________ issued)


                BANC ONE AUTO GRANTOR TRUST 1996-B

              CLASS A ____% ASSET BACKED CERTIFICATE


evidencing a fractional undivided interest in the Trust, as defined
below, the property of which includes a pool of motor vehicle
retail installment sale contracts secured by new or used
automobiles, vans or light duty trucks.

(This Certificate does not represent an interest in or obligation
of Banc One ABS Corporation, Bank One, Arizona NA, the Trustee or
any of their respective affiliates, except to the extent described
below.)

                                      A-1

<PAGE>

     THIS CERTIFIES THAT _________________ is the registered owner
of a $____________________ nonassessable, fully-paid, fractional
undivided interest in Banc One Auto Grantor Trust 1996-B (the
"Trust") formed pursuant to the Pooling and Servicing Agreement
(the "Agreement") dated as of June 1, 1996 among Banc One ABS
Corporation, as seller (the "Seller") Bank One, Arizona, NA, as
servicer (the "Servicer") and Bankers Trust Company, a New York
banking corporation, as Trustee and Collateral Agent, a summary of
certain of the pertinent provisions of which is set forth below. 
To the extent not otherwise defined herein, the capitalized terms
used herein have the meanings assigned to them in the Agreement.

     This Certificate is one of the duly authorized Certificates,
designated as the Class A ____% Asset Backed Certificates (herein
called the "Class A Certificates"), issued under the Agreement. 
Also issued under the Agreement are Certificates designated as the
Class B ____% Asset Backed Certificates (the "Class B
Certificates").  The Class A Certificates and the Class B
Certificates are hereinafter collectively called the
"Certificates."  The aggregate beneficial ownership interests in
the Trust evidenced by all Class A Certificates is ____%.  This
Class A Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement to which Agreement
reference is hereby made for a statement of the respective rights
and obligations thereunder of the Seller, the Servicer, the Trustee
and Holders of the Class A Certificates.

     The property of the Trust includes a pool of simple interest
motor vehicle retail installment sale contracts for new or used
automobiles, vans or light duty trucks (collectively, the
"Receivables"), all monies received under the Receivables on or
after the related Cutoff Date, security interests in the vehicles
financed thereby, certain bank accounts, the rights to proceeds
from certain insurance proceeds, the rights of the Trust under the
Agreement, the right to receive certain payments from funds
deposited in the Reserve Fund and all proceeds of the foregoing. 

     Under the Agreement, there will be distributed on the 15th day
of each month or, if such 15th day is not a Business Day, the next
Business Day (each, a "Distribution Date"), commencing on July 15,
1996, to the Person in whose name this Certificate is registered at
the close of business on the last day of the calendar month
preceding such Distribution Date (the "Record Date"), such
Certificateholder's fractional undivided interest in the amount to
be distributed to Certificateholders on such Distribution Date.

     It is the intent of the Seller, the Trustee and the
Certificateholders that the Trust be classified (for Federal tax
purposes) as a grantor trust under Subpart E, Part I of Subchapter
J of the Code of which the Class A Certificateholders are owners,
rather than as an association taxable as a corporation.  The
Seller, the Servicer, the Trustee and the Certificateholders, by

                                      A-2

<PAGE>

acceptance of a Class A Certificate, agree to treat, and to take no
action inconsistent with the treatment of, the Certificates for
such tax purposes as interests in a grantor trust.

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

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

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

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

                                      A-3

<PAGE>

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

Date: 

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

                             By: ______________________________ 
                                 Authorized Signatory


                  CERTIFICATE OF AUTHENTICATION

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


Date:

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

                             By: ______________________________  
                                  Authorized Signatory

                                      A-4

<PAGE>

                 (REVERSE OF CLASS A CERTIFICATE)


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

     The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights
and obligations of the Seller, the Servicer and the Trustee and the
rights of the Certificateholders at any time by the Seller, the
Servicer and the Trustee with the consent of the Holders of
Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class A Certificates and the
Class B Certificates taken together as a single class.  Any such
consent by the Holder of this Certificate shall be conclusive and
binding on such Holder and on all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof
or in exchange herefor or in lieu hereof, whether or not notation
of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances,
without the consent of the Holders of any Certificates.

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

     Except as provided in the Agreement, the Class A Certificates
are issuable only as registered certificates without coupons in
minimum denominations of $1,000 and integral multiples thereof;
PROVIDED, HOWEVER, that one Class A Certificate may be issued in a
denomination that represents any remaining portion of the Original
Class A Principal Balance.  As provided in the Agreement and
subject to certain limitations therein set forth, Class A
Certificates are exchangeable for new Class A Certificates of

                                      A-5

<PAGE>

authorized denominations evidencing the same aggregate
denomination, as requested by the Holder surrendering the same.  No
service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum
sufficient to cover any tax or governmental charge payable in
connection therewith.

     The Trustee and any agent of the Trustee may treat the Person
in whose name this Certificate is registered as the owner hereof
for all purposes, and none of the Trustee or any such agent shall
be affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts required to be paid to them
pursuant to the Agreement and the disposition of all property held
by the Trust.  The Seller of the Receivables may at its option
purchase the corpus of the Trust at a price specified in the
Agreement, and such purchase of the Receivables and other property
of the Trust will effect early retirement of the Certificates;
however, such right of purchase is exercisable only on a
Distribution Date during a Collection Period subsequent to a
Collection Period in which the Pool Balance is 5% or less of the
Original Pool Balance as of the first day of such Collection
Period.  

                                      A-6

<PAGE>

                            ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE



________________________________________________________________________________
(Please print or type name and address, including
postal zip code, of assignee)

________________________________________________________________________________
the within Class A Certificate, and all rights
thereunder, hereby irrevocably constituting and appointing
____________________________ to transfer said Class A Certificate
on the books of the Trustee, with full power of substitution in the
premises.


Dated:

___________________________________________*/
Medallion:


____________________________*/


_______________________

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

                                      A-7

<PAGE>

                            EXHIBIT B

                   FORM OF CLASS B CERTIFICATE



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

     THIS CERTIFICATE MAY NOT BE DIRECTLY OR INDIRECTLY SOLD OR
TRANSFERRED TO, OR PURCHASED OR ACQUIRED BY, OR ON BEHALF OF
(1) ANY EMPLOYEE BENEFIT PLAN, RETIREMENT ARRANGEMENT, INDIVIDUAL
RETIREMENT ACCOUNT OR KEOGH PLAN WHICH IS SUBJECT TO EITHER TITLE
I OF THE EMPLOYEE RETIREMENT INCOME SECURITY ACT OF 1974, AS
AMENDED, OR SECTION 4975 OF THE INTERNAL REVENUE CODE OF 1986, AS
AMENDED (EACH, A "PLAN"), OR (2) ANY ENTITY WHOSE SOURCE OF FUNDS
TO BE USED FOR THE PURCHASE OF THIS CLASS B CERTIFICATE INCLUDES
THE ASSETS OF ANY SUCH PLAN, OTHER THAN AN "INSURANCE COMPANY
GENERAL ACCOUNT" AS DEFINED IN, AND WHICH COMPLIES WITH THE
PROVISIONS OF, PROHIBITED TRANSACTION EXEMPTION 95-60.

     DISTRIBUTIONS IN REDUCTION OF THE PRINCIPAL BALANCE OF THIS
CERTIFICATE WILL BE MADE IN INSTALLMENTS AS SET FORTH HEREIN. 
ACCORDINGLY, THE OUTSTANDING PRINCIPAL AMOUNT OF THIS CERTIFICATE
AT ANY TIME MAY BE LESS THAN THE AMOUNT BALANCE ON THE FACE HEREOF.

NUMBER B-                                    $_______________ (of
CUSIP NO. __________                       $_____________ issued)

                BANC ONE AUTO GRANTOR TRUST 1996-B

              CLASS B ____% ASSET BACKED CERTIFICATE

evidencing a fractional undivided interest in the Trust, as defined
below, the property of which includes a pool of motor vehicle
retail installment sale contracts secured by new or used
automobiles, vans or light duty trucks.

(This Certificate does not represent an interest in or obligation
of Banc One ABS Corporation, Bank One, Arizona NA, the Trustee or
any of their respective affiliates, except to the extent described
below.)

                                      B-1

<PAGE>

     THIS CERTIFIES THAT _________________ is the registered owner
of a $____________________ nonassessable, fully-paid, fractional
undivided interest in Banc One Auto Grantor Trust 1996-B (the
"Trust") formed pursuant to the Pooling and Servicing Agreement
(the "Agreement") dated as of June 1, 1996 among Banc One ABS
Corporation, as seller (the "Seller"), Bank One, Arizona, NA, as
servicer (the "Servicer") and Bankers Trust Company, a New York
banking corporation, as Trustee and Collateral Agent, a summary of
certain of the pertinent provisions of which is set forth below. 
To the extent not otherwise defined herein, the capitalized terms
used herein have the meanings assigned to them in the Agreement.

     This Certificate is one of the duly authorized Certificates,
designated as the Class B ____% Asset Backed Certificates (herein
called the "Class B Certificates"), issued under the Agreement. 
Also issued under the Agreement are Certificates designated as the
Class A ____% Asset Backed Certificates (the "Class A
Certificates").  The Class A Certificates and the Class B
Certificates are hereinafter collectively called the
"Certificates."  The aggregate beneficial ownership interests in
the Trust evidenced by all Class B Certificates is ___%.  This
Class B Certificate is issued under and is subject to the terms,
provisions and conditions of the Agreement to which Agreement
reference is hereby made for a statement of the respective rights
and obligations thereunder of the Seller, the Servicer, the Trustee
and Holders of the Class B Certificates.

     The property of the Trust includes a pool of simple interest
motor vehicle retail installment sale contracts for new or used
automobiles, vans or light duty trucks (collectively, the
"Receivables"), all monies received under the Receivables on or
after the Cutoff Date, security interests in the vehicles financed
thereby, certain bank accounts, the rights to proceeds from certain
insurance proceeds, the rights of the Trust under the Agreement,
the right to receive certain payments from funds deposited in the
Reserve Fund and all proceeds of the foregoing. 

     Under the Agreement, there will be distributed on the 15th day
of each month or, if such 15th day is not a Business Day, the next
Business Day (each, a "Distribution Date"), commencing on July 15,
1996, to the Person in whose name this Certificate is registered at
the close of business on the last day of the calendar month
preceding such Distribution Date (the "Record Date"), such
Certificateholder's fractional undivided interest in the amount to
be distributed to Certificateholders on such Distribution Date.

     It is the intent of the Seller, the Trustee and the
Certificateholders that the Trust be classified (for Federal tax
purposes) as a grantor trust under Subpart E, Part I of Subchapter
J of the Code of which the Class B Certificateholders are owners,
rather than as an association taxable as a corporation.  The
Seller, the Servicer, the Trustee and the Certificateholders, by

                                      B-2

<PAGE>

acceptance of a Class B Certificate, agree to treat, and to take no
action inconsistent with the treatment of, the Certificates for
such tax purposes as interests in a grantor trust.

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

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

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

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

                                      B-3

<PAGE>

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

Date: 

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

                             By: ______________________________  
                                 Authorized Signatory


                  CERTIFICATE OF AUTHENTICATION

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


Date:

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

                             By: ______________________________  
                                  Authorized Signatory 

                                      B-4

<PAGE>

                 (REVERSE OF CLASS B CERTIFICATE)


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

     The Agreement permits, with certain exceptions therein
provided, the amendment thereof and the modification of the rights
and obligations of the Seller, the Servicer and the Trustee and the
rights of the Certificateholders at any time by the Seller, the
Servicer and the Trustee with the consent of the Holders of
Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class A Certificates and the
Class B Certificates taken together as a single class.  Any such
consent by the Holder of this Certificate shall be conclusive and
binding on such Holder and on all future Holders of this
Certificate and of any Certificate issued upon the transfer hereof
or in exchange herefor or in lieu hereof, whether or not notation
of such consent is made upon this Certificate.  The Agreement also
permits the amendment thereof, in certain limited circumstances,
without the consent of the Holders of any Certificates.

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

     Except as provided in the Agreement, the Class B Certificates
are issuable only as registered certificates without coupons in
minimum denominations of $1,000 and integral multiples thereof;
PROVIDED, HOWEVER, that one Class B Certificate may be issued in a
denomination that represents any remaining portion of the Original
Class B Principal Balance.  As provided in the Agreement and
subject to certain limitations therein set forth, Class B
Certificates are exchangeable for new Class B Certificates of

                                      B-5

<PAGE>

authorized denominations evidencing the same aggregate
denomination, as requested by the Holder surrendering the same.  No
service charge will be made for any such registration of transfer
or exchange, but the Trustee may require payment of a sum
sufficient to cover any tax or governmental charge payable in
connection therewith.

     The Trustee and any agent of the Trustee may treat the Person
in whose name this Certificate is registered as the owner hereof
for all purposes, and none of the Trustee or any such agent shall
be affected by any notice to the contrary.

     The obligations and responsibilities created by the Agreement
and the Trust created thereby shall terminate upon the payment to
Certificateholders of all amounts required to be paid to them
pursuant to the Agreement and the disposition of all property held
by the Trust.  The Seller of the Receivables may at its option
purchase the corpus of the Trust at a price specified in the
Agreement, and such purchase of the Receivables and other property
of the Trust will effect early retirement of the Certificates;
however, such right of purchase is exercisable only on a
Distribution Date during a Collection Period subsequent to a
Collection Period in which the Pool Balance is 5% or less of the
Original Pool Balance as of the first day of such Collection
Period.  

     [By accepting and holding this Class B Certificate, the Holder
hereof shall be deemed to have represented and warranted that it is
it is not acquiring Class B Certificates, directly or indirectly,
for or on behalf of an ERISA Entity other than an "insurance
company general account" as defined in, and which complies with the
provisions of, Prohibited Transaction Exemption 95-60.]

     [The transferee hereof of this Class B Definitive Certificate
will represent that it is not either (1) an employee benefit plan,
retirement arrangement, individual retirement account or keogh plan
which is subject to either Title I of ERISA, or Section 4975 of the
Code, or (2) any entity whose source of funds to be used for the
purchase of the Class B Certificate includes the assets of any such
Plan, other than an "Insurance Company General Account" as defined
in, and which complies with the provisions of, Prohibited
Transaction Exemption 95-60 issued by the United States Department
of Labor.]

                                      B-6

<PAGE>

                            ASSIGNMENT


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

PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF
ASSIGNEE



________________________________________________________________________________
(Please print or type name and address, including
postal zip code, of assignee)

________________________________________________________________________________
the within Class B Certificate, and all rights
thereunder, hereby irrevocably constituting and appointing
____________________________ to transfer said Class B Certificate
on the books of the Trustee, with full power of substitution in the
premises.


Dated:

___________________________________________*/
Medallion:


____________________________*/


_______________________

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

                                      B-7

<PAGE>

                            EXHIBIT E

                  FORM OF BENEFIT PLAN AFFIDAVIT


Bankers Trust Company
4 Albany Street
New York, New York 10006

Bank One, Arizona, NA
201 N. Central Avenue
Phoenix,  Arizona  85001


STATE OF ___________)
                      ss:
COUNTY OF __________)


         Under penalties of perjury, I, the undersigned, declare
that, to the best of my knowledge and belief, the following
representations are true, correct, and complete.

         1.   That I am a duly authorized officer of _____________
(the "PURCHASER"), whose taxpayer identification number is
_________, and on behalf of which I have the authority to make this
affidavit.

         2.   That the Purchaser is acquiring a Class B
Certificate (the "CERTIFICATE") representing an interest in the
Trust.

         3.   That the Purchaser is not either (1) an employee
benefit plan, retirement arrangement, individual retirement account
or keogh plan which is subject to either Title I of ERISA, or
Section 4975 of the Code, or (2) any entity whose source of funds
to be used for the purchase of the Class B Certificate includes the
assets of any such Plan, other than an "Insurance Company General
Account" as defined in, and which complies with the provisions of,
Prohibited Transaction Exemption 95-60 issued by the United States
Department of Labor.

         Capitalized terms used in and not otherwise defined
herein shall have the meaning assigned to them in the Pooling and
Servicing Agreement dated as of June 1, 1996 among Banc One ABS
Corporation, as seller, Bank One, Arizona, NA, as servicer and
Bankers Trust Company, as trustee.

                                      E-1

<PAGE>

         IN WITNESS WHEREOF, the Purchaser has caused this
instrument to be duly executed on its behalf, by its duly
authorized officer this ____ day of ___________, 19__.


                             ___________________________________


                             By:________________________________

                             Its:_______________________________


         Personally appeared before me ____________, known or
proved to me to be the same person who executed the foregoing
instrument and to be a ________________ of the Purchaser, and
acknowledged to me that he or she executed the same as his or her
free act and deed and as the free act and deed of the Purchaser.

Subscribed and sworn before me
this ____ day of ____________, 19__


_________________________________________
Notary Public

My commission expires the ____ day
of ___________________, 19__.

                                       E-2

<PAGE>

                                                                     EXHIBIT 5.1


                                  June 17, 1996






Banc One ABS Corporation

     Subject:  Banc One Auto Grantor Trust 1996-B

Ladies and Gentlemen:

     We have acted as counsel to Banc One ABS Corporation, an Ohio corporation
(the "Seller"), in connection with the negotiation, execution and delivery of
(a) the Pooling and Servicing Agreement dated as of June 1, 1996 (the "Pooling
and Servicing Agreement") by and among the Seller, Bank One, Arizona, NA, as
servicer, and Bankers Trust Company, as trustee (the "Trustee"), (b) the
Underwriting Agreement described in the Registration Statement and (c) the
Registration Statement dated May 10, 1996 (Registration No. 333-3457), as
amended (the "Registration Statement").

     Pursuant to the Pooling and Servicing Agreement, the Seller is selling all
of its right, title and interest in a pool of retail receivables generated from
time to time pursuant to motor vehicle retail installment sale contracts (the
"Receivables") to the Trustee for the benefit of the holders of the
Certificates.  Pursuant to the Underwriting Agreement, the Class A Certificates
and Class B Certificates (collectively, the "Certificates") described in the
Registration Statement are being sold in a public offering registered under the
Securities Act of 1933, as amended (the "1933 Act").

     We are familiar with the corporate proceedings taken by the Seller in
connection with the foregoing agreement and the transactions contemplated
thereby.  In addition, we have examined such corporate records, certificates of
corporate officers and governmental officials and other documents and such
questions of law as we have considered necessary or appropriate for the purpose
of this opinion.

     On the basis of such examination and subject to the foregoing we are of the
opinion that assuming the due execution of the Pooling and Servicing Agreement
in substantially the form

<PAGE>

Banc One ABS Corporation
June 17, 1996
Page 2


presented to us, upon the issuance, authentication and delivery of the
Certificates in accordance with the provisions of the Pooling and Servicing
Agreement against payment therefor, the Certificates will be legally issued,
fully paid and non-assessable and entitled to the benefits of the Pooling and
Servicing Agreement, subject, as to enforceability to applicable bankruptcy,
insolvency, reorganization, fraudulent conveyance, moratorium or other laws
affecting creditors' rights generally from time to time in effect and to general
principles of equity.

     We hereby consent to the filing of this opinion as an exhibit to the
Registration Statement and to the use of our name and the reference to our firm
whenever it appears in such Registration Statement, including the Prospectus
constituting a part thereof, as originally filed or as subsequently amended.

                                        Respectfully submitted,


                                        SQUIRE, SANDERS & DEMPSEY

<PAGE>

                                                                     EXHIBIT 8.1


                                  June 17, 1996






Banc One ABS Corporation

     RE:  BANC ONE AUTO GRANTOR TRUST 1996-B
          ----------------------------------

Ladies and Gentlemen:

     We have acted as special federal income tax counsel for Banc One ABS
Corporation, an Ohio corporation (the "Seller"), in connection with the
preparation and filing of a Registration Statement on Form S-3 (Registration No.
333-3457) (the "Registration Statement"), originally filed with the Securities
and Exchange Commission (the "Commission") on May 10, 1996, as amended by
Amendment No. 1 to the Registration Statement to be filed with the Commission
("Amendment No. 1").  The Registration Statement relates to the offering of
Class A Asset Backed Certificates and Class B Asset Backed Certificates (the
"Certificates").  The Certificates will be issued pursuant to the Pooling and
Servicing Agreement (the "Pooling and Servicing Agreement") by and among the
Seller, Bank One, Arizona, NA, as seller and Bankers Trust Company, as trustee.

     In that connection, we have examined originals or copies, certified or
otherwise identified to our satisfaction, of such documents, corporate records
and other instruments as we have deemed necessary or appropriate for the
purposes of this opinion, including (a) a prospectus included in Amendment No. 1
relating to the Certificates (the "Prospectus"), (b) the form of the Pooling and
Servicing Agreement filed as an exhibit to Amendment No. 1 and, (c) the form of
the Certificates (included as exhibits to the Pooling and Servicing Agreement).

     Based upon the foregoing, we hereby confirm that the statements in the
Prospectus under the heading "FEDERAL INCOME TAX CONSEQUENCES," to the extent
they constitute matters of law or legal conclusions with respect thereto, are
correct.

<PAGE>

Banc One ABS Corporation
June 17, 1996
Page 2


     We hereby consent to the use of our name in the Prospectus under the
headings "FEDERAL INCOME TAX CONSEQUENCES" and "LEGAL MATTERS" and to the filing
of this opinion as an exhibit to the Registration Statement.

                                        Respectfully submitted,


                                        SQUIRE, SANDERS & DEMPSEY

<PAGE>

                                                                    EXHIBIT 10-1

          LOAN SALE AGREEMENT dated as of June 1, 1996 (this
          "Agreement") between BANK ONE, ARIZONA, NA, a national
          banking association, as seller (the "Seller") and BANC ONE
          ABS CORPORATION, an Ohio corporation, as purchaser (the
          "Purchaser").


     WHEREAS, the Purchaser desires to purchase, and the Seller is willing to
sell, the receivables evidencing the motor vehicle installment sales contracts
identified on Schedule A to this Agreement and the Assignment (as hereinafter
defined) (the "Receivables"); and

     WHEREAS, following such purchase the Purchaser intends to sell, transfer,
assign, set over and otherwise convey the Receivables to Bankers Trust Company,
as trustee (the "Trustee") on behalf of Banc One Auto Grantor Trust 1996-B (the
"Trust") pursuant to that certain Pooling and Servicing Agreement dated as of
June 1, 1996 among the Purchaser, as seller, the Seller as servicer, and the
Trustee, as trustee (the "Pooling and Servicing Agreement");

     NOW, THEREFORE, in consideration of the premises and the mutual covenants
herein contained, the parties hereto agree as follows:


                                    ARTICLE I

                              DEFINITIONS AND USAGE

     Capitalized terms used but not defined herein are defined in the Pooling
and Servicing Agreement, which also contains rules as to usage and construction
that shall be applicable herein.  In addition, the following terms have the
following meanings:

     "Agreement" is defined in the Preamble to this Agreement.

     "Assignment" is defined in Section 2.1(a).

     "Governmental Authority" means the United States of America, any state or
other political subdivision thereof and any entity exercising executive,
legislative, judicial, regulatory or administrative functions of or pertaining
to government and having jurisdiction over the applicable Person.

     "Purchased Receivable" means any Receivable repurchased by the Seller
pursuant to Section 2.5.

     "Purchaser" is defined in the Preamble to this Agreement.

     "Receivables" is defined in the first WHEREAS clause of this Agreement.

     "Receivable File" means the documents specified in Section 2.6.

<PAGE>

     "Requirements of Law" with respect to any Person shall mean the certificate
of incorporation or articles of association and bylaws or other organizational
or governing documents of such Person, and any law, treaty, rule or regulation,
or determination of an arbitrator or Governmental Authority, in each case
applicable to or binding upon such Person or to which such Person is subject,
whether Federal, State or local (including usury laws, the Federal Truth in
Lending Act and Regulation Z and Regulation B of the Board of Governors of the
Federal Reserve System).

     "Sale Amount" is defined in Section 2.2.

     "Secured Obligations" is defined in Section 2.1(d).

     "Seller" is defined in the Preamble to this Agreement.

     "Trust" is defined in the second WHEREAS clause of this Agreement.

     "Trustee" is defined in the second WHEREAS clause of this Agreement.

     "UCC" means the Uniform Commercial Code in effect in the State of Arizona.


                                   ARTICLE II

                            CONVEYANCE OF RECEIVABLES

     SECTION 2.1    CONVEYANCE OF RECEIVABLES.

     (a)  Upon the terms and subject to the conditions set forth herein and in
consideration of the Purchaser's delivery to or upon the order of the Seller of
the Sale Amount described in Section 2.2, the Seller does hereby, as evidenced
by a duly executed written assignment in the form of Exhibit A (the
"Assignment"), sell, transfer, assign, set over and otherwise convey to the
Purchaser, without recourse (subject to the obligations herein) all its right,
title and interest in, to and under: (i) the Receivables existing on the Cutoff
Date and listed on Schedule A to this Agreement and the Assignment and all
monies due or to become due with respect thereto and the related computer file
or microfiche list, and all proceeds (including "proceeds" as defined in the
UCC, and Recoveries); (ii) all right, title and interest of the Seller in the
security interests in the Financed Vehicles granted by Obligors pursuant to the
Receivables and any other interest of the Seller in the Financed Vehicles; (iii)
the interest of the Seller in any proceeds with respect to the Receivables from
claims on any physical damage, theft, credit life or disability insurance
policies covering Financed Vehicles or Obligors; (iv) the interest of the Seller
in any proceeds from any Receivable repurchased by a Dealer, pursuant to a
Dealer Agreement, as a result of a breach of representation or warranty in the
related Dealer Agreement or a default by an Obligor resulting in the
repossession of the Financed Vehicle under such Dealer Agreement; and (v) the
proceeds of any and all of the foregoing.  The foregoing does not constitute and
is not intended to result in the creation or assumption by the Purchaser of any


                                       -2-

<PAGE>

obligation of the Seller or any other Person in connection with the Receivables
or under any agreement or instrument relating thereto, including any obligation
to Obligors or insurers.

     (b)  In connection with the foregoing sale, the Seller agrees to record and
file, from time to time, at its own expense, one or more financing statements
with respect to the Receivables and the other property described in Section
2.1(a) sold by the Seller hereunder meeting the requirements of applicable state
law in such manner and in such jurisdictions as are necessary to perfect and
protect the interests of the Purchaser created hereby under the UCC against all
creditors of and purchasers from the Seller, and to deliver a file-stamped copy
of such financing statements or other evidence of such filings to the Purchaser
promptly after the same has been filed.

     (c)  In connection with the sale and conveyance hereunder, the Seller
agrees, at its own expense, on or prior to the execution of this Agreement, to
indicate or cause to be indicated clearly and unambiguously in its accounting
and master data processing records that such Receivables and the other property
described in Section 2.1(a) have been sold to the Purchaser pursuant to this
Agreement as of the Cutoff Date.

     (d)  It is the express intent of the Seller and the Purchaser that the
conveyance of the Receivables by the Seller to the Purchaser pursuant to this
Agreement be construed as a sale of such Receivables by the Seller to the
Purchaser.  It is, further, not the intention of the Seller and the Purchaser
that such conveyance be deemed a grant of a security interest in the Receivables
by the Seller to the Purchaser to secure a debt or other obligation of the
Seller.  However, in the event that, notwithstanding the intent of the parties,
a court of competent jurisdiction determines that the Receivables continue to be
property of the Seller, then (i) this Agreement also shall be deemed to be and
hereby is a security agreement within the meaning of the UCC; and (ii) the
conveyance by the Seller provided for in this Agreement shall be deemed to be
and the Seller hereby grants to the Purchaser a security interest in and to all
of the Seller's right, title and interest in (x) all Receivables outstanding on
the Cutoff Date and all rights (but not the obligations) relating to such
Receivables, (y) all monies due or to become due with respect thereto and (z)
all proceeds of the foregoing, to secure the rights of the Purchaser to recover
all Collections and other property or payments received from time to time in
respect of the Receivables purported to be conveyed hereunder (the "Secured
Obligations").  The Seller and the Purchaser shall, to the extent consistent
with this Agreement, take such actions as may be necessary to ensure that, if
this Agreement were deemed to create a security interest in the Receivables,
such security interest would be deemed to be a perfected security interest of
first priority in favor of the Purchaser under applicable law and will be
maintained as such throughout the term of this Agreement.  The Seller and the
Purchaser may rely upon an Opinion of Counsel addressed to them as to what is
required to provide the Purchaser with such security interest.

     SECTION 2.2    CONSIDERATION FOR CONVEYANCE OF RECEIVABLES.  In
consideration of the Seller's conveyance to the Purchaser of the Receivables,
the Purchaser shall deliver to the Seller on or prior to the Closing Date the
sale amount ("Sale Amount") for such Receivables as determined pursuant to
Exhibit B hereto, which is hereby incorporated herein.


                                       -3-

<PAGE>

     SECTION 2.3    REPRESENTATIONS AND WARRANTIES OF THE SELLER RELATING TO THE
SELLER.  The Seller hereby represents and warrants to the Purchaser as of the
Closing Date that:

     (a)  ORGANIZATION AND GOOD STANDING.  The Seller is a national banking
association validly existing under the laws of the United States and has, in all
material respects, full power and authority to own its properties and conduct
its consumer revolving lending business as such properties are presently owned
and such business is presently conducted, and to execute, deliver and perform
its obligations under this Agreement.

     (b)  DUE QUALIFICATION.  The Seller is duly qualified to do business and is
in good standing as a foreign corporation (or is exempt from such requirements),
and has obtained all necessary licenses and approvals, in each jurisdiction in
which failure to so qualify or to obtain such licenses and approvals would
render any agreement relating to any Receivable unenforceable by the Seller or
the Purchaser, the Trustee or any Certificateholder or would have a material
adverse effect on the interests of the Purchaser, the Trustee or any
Certificateholder; PROVIDED, HOWEVER, that no representation or warranty is made
with respect to any qualifications, licenses or approvals which the Trustee or
the Purchaser has or may be required at any time to obtain, if any.

     (c)  DUE AUTHORIZATION.  The execution and delivery by the Seller of this
Agreement have been duly authorized by all necessary corporate action on the
part of the Seller.

     (d)  BINDING OBLIGATION.  This Agreement constitutes a legal, valid and
binding obligation of the Seller, enforceable against the Seller in accordance
with its terms, subject, as to enforceability, to applicable bankruptcy,
insolvency, reorganization, receivership, liquidation and other similar laws
affecting enforcement of the rights of creditors generally and to equitable
limitations on the availability of specific remedies.

     (e)  NO CONFLICT.  The execution and delivery by the Seller of this
Agreement, the performance by the Seller of the transactions contemplated by
this Agreement and the fulfillment by the Seller of the terms hereof applicable
to it will not violate the organizational documents of the Seller or result in
any breach of any of the terms and provisions of, or constitute (with or without
notice or lapse of time or both) a material default under, any material
indenture, contract, agreement, mortgage, deed of trust or other instrument to
which the Seller is a party or by which it or any of its properties are bound.

     (f)  NO VIOLATION.  The execution and delivery by the Seller of this
Agreement, the performance by the Seller of the transactions contemplated by
this Agreement and the fulfillment by the Seller of the terms hereof applicable
to it will not violate in any material respect any Requirements of Law
applicable to the Seller.

     (g)  NO PROCEEDINGS.  There are no proceedings or investigations pending
or, to the best knowledge of the Seller, threatened against the Seller, before
any Governmental Authority (i) asserting the invalidity of this Agreement, (ii)
seeking to prevent the consummation by the Seller of any of the transactions
contemplated by this Agreement, (iii) seeking any determination or ruling that,
in the reasonable judgment of the Seller, would materially and adversely affect


                                       -4-

<PAGE>

the performance of its obligations under this Agreement or (iv) seeking any
determination or ruling that would materially and adversely affect the validity
or enforceability of this Agreement.

     (h)  ALL CONSENTS REQUIRED.  All authorizations, consents, orders or other
actions of any Person or of any Governmental Authority required to be obtained
by the Seller in connection with the execution and delivery by the Seller of
this Agreement, the performance by the Seller of the transactions contemplated
by this Agreement and the fulfillment by the Seller of the terms hereof, have
been obtained.

     (i)  INSOLVENCY.  No Insolvency Event with respect to the Seller has
occurred and the transfer of the Receivables by the Seller to the Purchaser has
not been made in contemplation of the occurrence thereof.

     The representations and warranties set forth in this Section 2.3 shall
survive the transfer and assignment of the Receivables to the Purchaser and the
subsequent transfers and assignments of the Receivables to the Trustee, on
behalf of the Trust.  Upon discovery by a responsible officer of the Seller of a
breach of any of the representations and warranties set forth in this
Section 2.3, the Seller shall give prompt written notice to the Purchaser within
three Business Days following such discovery.  The Seller agrees to cooperate
with the Purchaser in attempting to cure any such breach.

     SECTION 2.4    REPRESENTATIONS AND WARRANTIES OF THE SELLER RELATING TO THE
RECEIVABLES.  The Seller makes the following representations and warranties as
to the Receivables on which the Purchaser is deemed to have relied in acquiring
the Receivables.  Unless otherwise indicated, such representations and
warranties speak as of the execution and delivery of the Agreement, but shall
survive the sale, transfer and assignment of the Receivables to the Purchaser
and any subsequent assignment or assignments by the Purchaser to the Trustee, on
behalf of the Trust.

     (a)  TITLE.  It is the intention of the Seller that the transfer and
assignment herein contemplated constitute a sale of the Receivables from the
Seller to the Purchaser and that the beneficial interest in and title to such
Receivables not be part of the debtor's estate in the event of the filing of a
petition for receivership by or against the Seller.  No Receivable has been
sold, transferred, assigned or pledged by the Seller to any Person other than
the Purchaser.  Immediately prior to the transfer and assignment herein
contemplated, the Seller had good and marketable title to each Receivable, free
and clear of all Liens and, immediately upon the transfer thereof, the Purchaser
shall have good and marketable title to each such Receivable, free and clear of
all Liens; and the transfer of the Receivables to the Purchaser has been
perfected under the UCC.

     (b)  ALL FILINGS MADE.  All filings (including UCC filings) necessary in
any jurisdiction to give the Purchaser a perfected ownership interest in the
Receivables, and to give the Purchaser a first priority perfected security
interest in the Receivables, shall have been made.

     (c)  CHARACTERISTICS OF RECEIVABLES.  Each Receivable (i) has been
originated either by a Dealer in the regular course of such Dealer's business
and purchased from such Dealer by


                                       -5-

<PAGE>

the Seller in the ordinary course of the Seller's business or originated by the
Seller in the ordinary course of the Seller's business, and each Obligor was
approved in accordance with the Seller's standard underwriting procedures in
effect at the time such Receivable was originated, acquired or purchased, (ii)
has created or shall create a valid, subsisting and enforceable first priority
security interest in favor of the Seller in the Related Financed Vehicle, which
security interest is assignable by the Seller to the Purchaser, (iii) contains
customary and enforceable provisions under the laws of the State governing such
Receivables such that the rights and remedies of the holder thereof are adequate
for realization against the collateral of the benefits of the security, and
(iv) provides for equal monthly payments at a fixed rate of interest that fully
amortizes the Amount Financed by maturity and yields interest at the Annual
Percentage Rate assuming payments are made on the due date thereof.

     (d)  SCHEDULE OF RECEIVABLES.  The information set forth in Schedule A to
this Agreement and the Assignment is true and correct in all material respects
as of the opening of business on the Cutoff Date and no selection procedures
adverse to the Certificateholders were utilized in selecting the Receivables.
The Computer Tape regarding the Receivables is true and correct in all material
respects as of the Cutoff Date.

     (e)  COMPLIANCE WITH LAW.  Each Receivable complied at the time it was
originated or made and at the Closing Date complies in all material respects
with all requirements of applicable Federal, State and local laws and
regulations thereunder, including usury laws, the Federal Truth-in-Lending Act,
the Equal Credit Opportunity Act, the Fair Credit Billing Act, the Fair Credit
Reporting Act, the Federal Trade Commission Act, the Magnuson-Moss Warranty Act,
the Federal Reserve Board's Regulations B, Z and AA, State adaptations of the
Uniform Consumer Code, the Arizona Consumer Fraud Act, Title 6 of the Arizona
Revised Statutes and other applicable consumer credit laws and equal credit
opportunity and disclosure laws.

     (f)  BINDING OBLIGATION.  As of the Cutoff Date, each Receivable represents
the legal, valid and binding payment obligation in writing of the Obligor
thereunder, enforceable by the holder thereof in accordance with its terms
except as such enforceability may be limited by applicable bankruptcy,
insolvency, moratorium, fraudulent conveyance, reorganization and similar laws
now or hereafter in effect related to or affecting creditors' rights generally
and subject to general principles of equity (whether applied in a proceeding at
law or in equity).

     (g)  NO GOVERNMENT OBLIGOR.  As of the Cutoff Date, none of the Receivables
is due from the United States of America or any State or from any agency,
department or instrumentality of the United States of America or any State.

     (h)  SECURITY INTEREST IN FINANCED VEHICLE.  Immediately prior to the sale,
assignment and transfer thereof, each Receivable shall be secured by a validly
perfected first priority security interest in the Related Financed Vehicle in
favor of the Seller as secured party or all necessary and appropriate actions
have been commenced that would result in the valid perfection of a first
security interest in the Related Financed Vehicle in favor of the Seller as
secured party.


                                       -6-

<PAGE>

     (i)  RECEIVABLES IN FORCE.  As of the Cutoff Date, no Receivable has been
satisfied, subordinated or rescinded, nor has any Financed Vehicle been released
from the Lien granted by the related Receivable in whole or in part unless
another vehicle has been substituted as collateral securing the Receivable
without any other modification to such Receivable.

     (j)  NO WAIVER.  As of the Cutoff Date, no provision of a Receivable has
been waived except as reflected in the Receivable File relating to such
Receivable.

     (k)  NO DEFENSES.  As of the Cutoff Date, the Seller has not received
notice that any right of rescission, setoff, counterclaim or defense has been
asserted or threatened with respect to any Receivable.

     (l)  NO LIENS.  The Seller shall not have received notice of any Liens or
claims, including Liens for work, labor, materials or unpaid State or Federal
taxes relating to any Financed Vehicle securing the related Receivable, that are
or may be prior to or equal to the Lien granted by such Receivable.

     (m)  NO DEFAULT.  No Receivable will have a payment that is more than [90]
days overdue as of the Cutoff Date and, except as permitted in this paragraph,
no default, breach, violation or event (in any such case) permitting
acceleration under the terms of any Receivable has occurred; and no continuing
condition that with notice or the lapse of time would constitute a default,
breach, violation or event (in any such case) permitting acceleration under the
terms of any Receivable has arisen as of the Cutoff Date; and the Seller has not
waived and shall not waive any of the foregoing.

     (n)  MATURITY OF RECEIVABLES.  The weighted average original maturity of
the Receivables is _______ months as of the Cutoff Date; the weighted average
remaining term of the Receivables is _______ months as of the Cutoff Date; and
the latest scheduled maturity of any Receivable shall be no later than the Final
Scheduled Maturity Date.

     (o)  NO BANKRUPTCIES.  No Obligor on any Receivable was noted in the
related Receivable File as having filed for bankruptcy in a proceeding which
remained undischarged as of the Cutoff Date.

     (p)  NO REPOSSESSIONS.  As of the Cutoff Date, no Financed Vehicle securing
any Receivable is in repossession status.

     (q)  CHATTEL PAPER.  Each Receivable constitutes "chattel paper" as defined
in the UCC.

     (r)  APR.  The weighted average APR of the Receivables as of the Cutoff
Date is approximately _____%.

     (s)  PAID AHEAD.  As of the Cutoff Date, no Receivable is more than six
months paid ahead.


                                       -7-

<PAGE>

     (t)  PRINCIPAL BALANCE.  The average principal balance of the Receivable as
of the Cutoff Date is $_________.  The aggregate Cutoff Date Principal Balance
of the Receivables is $___________.  As of the Cutoff Date, each Receivable has
a principal balance between $__________ and $___________.

     (u)  FINANCING.  Approximately ____% of the Aggregate Cutoff Date Principal
Balance of the Receivables, constituting approximately ____% of the number of
Receivables as of the Cutoff Date, represents financing of new vehicles; the
remainder of the Receivables represents financing of used vehicles.

     (v)  INSURANCE.  The Seller, in accordance with its customary procedures,
has determined that the Obligor, at the time the Related Receivable was
originated, obtained, applied for or made arrangements to obtain physical damage
insurance covering the Related Financed Vehicle and under the terms of the
Related Receivable the Obligor is required to maintain such insurance.

     (w)  LAWFUL ASSIGNMENT.  No Receivable has been originated in, or as of the
Cutoff Date is subject to the laws of, any jurisdiction under which the sale,
transfer and assignment of such Receivable or this Agreement is unlawful, void
or voidable.

     (x)  NO INSURANCE PREMIUMS.  As of the Cutoff Date, no portion of the
Amount Financed of any Receivable included amounts attributable to the payment
of any physical damage or theft insurance premium.

     (y)  ONE ORIGINAL.  There is only one original executed copy of each
Receivable.

     (z)  LOCATION OF RECEIVABLE FILES.  The Receivable Files are kept at one or
more of the locations listed in Schedule B.

     (aa) COMPUTER RECORDS.  As of the Closing Date, the accounting and computer
records of the Seller relating to the Receivables have been marked to show the
transfer of the Receivables to the Purchaser.

     SECTION 2.5    REPURCHASE UPON BREACH.  The Seller shall inform the
Purchaser upon the discovery of any breach of the Seller's representations and
warranties made pursuant to Section 2.4.  Unless any such breach shall have been
cured within 60 days following the discovery thereof by the Purchaser or receipt
by the Purchaser of written notice from the Seller of such breach, the Seller
shall be obligated to repurchase any Receivable in which the interests of the
Purchaser or the Certificateholders are materially and adversely affected by any
such breach as of the first day succeeding the end of such 60 day period that is
the last day of a Collection Period (or, at the Seller's option, the last day of
the first Collection Period following the discovery).  In consideration of and
simultaneously with the repurchase of the Receivable, the Seller shall remit to
the Purchaser the Purchase Amount in the manner specified in Section 4.3 of the
Pooling and Servicing Agreement and the Purchaser shall execute such assignments
and other documents reasonably requested by the Seller in order to effect such
repurchase.  The sole remedy of the Purchaser with respect to a breach of
representations and warranties pursuant


                                       -8-

<PAGE>

to Section 2.4 and the agreement contained in this Section shall be to require
the Seller to repurchase Receivables pursuant to this Section, subject to the
conditions contained herein.

     SECTION 2.6    CUSTODY OF RECEIVABLE FILES.  To assure uniform quality in
servicing the Receivables and to reduce administrative costs, the Purchaser
hereby revocably appoints the Seller, and the Seller hereby accepts such
appointment, to act as the agent of the Purchaser as custodian of the following
documents or instruments which are hereby constructively delivered to the
Purchaser with respect to each Receivable:

     (a)  the original executed copy of the Receivable;

     (b)  a record of the information supplied by the Obligor in the original
credit application;

     (c)  the original certificate of title or such documents that the Seller
shall keep on file, in accordance with its customary procedures, evidencing the
security interest of the Seller in the Financed Vehicle (it being understood
that the original certificates of title or other documents evidencing the
Seller's security interest in the Financed Vehicle generally are not delivered
to the Seller for [90 days] but that promptly upon delivery they shall be
delivered to the Seller as custodian hereunder); and

     (d)  any and all other documents that the Seller shall keep on file, in
accordance with its customary procedures, relating to a Receivable, an Obligor
or a Financed Vehicle.

     SECTION 2.7    DUTIES OF SELLER TO SERVE AS CUSTODIAN.

     (a)  SAFEKEEPING.  The Seller shall hold the Receivable Files on behalf of
the Purchaser and maintain such accurate and complete accounts, records and
computer systems pertaining to each Receivable File as shall enable the Seller
to comply with this Agreement.  In performing its duties as custodian the Seller
shall act with reasonable care, using that degree of skill and attention that
the Seller exercises with respect to all comparable automotive receivables that
the Seller services for itself or others, except that the Seller shall not be
obligated, and does not intend, to (i) pay any premium for force-placed
insurance concerning any Financed Vehicle or (ii) monitor any Obligor's
maintenance of insurance.  The Seller shall conduct, or cause to be conducted,
periodic audits of the Receivable Files held by it under this Agreement and of
the related accounts, records and computer systems, in such a manner as shall
enable the Purchaser to verify the accuracy of the Seller's record keeping.  The
Seller shall promptly report to the Purchaser any failure on its part to hold
the Receivable Files and maintain its accounts, records and computer systems as
herein provided and promptly take appropriate action to remedy any such failure.

     (b)  MAINTENANCE OF AND ACCESS TO RECORDS.  The Seller shall maintain each
Receivable File at one of its offices specified in Schedule B or at such other
office as shall be specified to the Purchaser by written notice not later than
90 days after any change in location.  Upon reasonable prior notice, the Seller
shall make available to the Purchaser or its respective duly authorized
representatives, attorneys or auditors a list of locations of the Receivable
Files


                                       -9-

<PAGE>

and records and computer systems maintained by the Seller at such times during
normal business hours as the Purchaser shall instruct.

     (c)  RELEASE OF DOCUMENTS.  Upon written instruction from the Purchaser,
the Seller shall release any Receivable File to the Purchaser or its designee,
as the case may be, at such place or places as the Purchaser may designate, as
soon as practicable and upon the release and delivery of any such document in
accordance with the instructions of the Purchaser, the Seller shall be released
from any further liability and responsibilities under this Section 2.7 with
respect to such documents unless and until such time as such document may be
returned to the Seller.

     SECTION 2.8    INSTRUCTIONS; AUTHORITY TO ACT.  The Seller shall be deemed
to have received proper instructions with respect to the Receivable Files upon
its receipt of written instructions signed by an authorized officer of the
Purchaser.

     SECTION 2.9    CUSTODIAN'S INDEMNIFICATION.  The Seller as custodian shall
indemnify and hold harmless the Purchaser, any assignee of the Purchaser and
each of their officers, directors, employees and agents for any and all
liabilities, obligations, losses, compensatory damages, payments, costs or
expenses (including reasonable attorneys' fees and expenses) that may be imposed
on, incurred by or asserted against the Purchaser, any assignee of the Purchaser
or any of their respective officers, directors, employees and agents as the
result of any improper act or omission in any way relating to the maintenance
and custody by the Seller as custodian of the Receivable Files where the final
determination that any such improper act or omission by the Seller which
resulted in such liability, obligation, loss, damage, payment, cost or expense
is established by a court of law, by an arbitrator or by way of settlement
agreed to by the Seller; PROVIDED, HOWEVER, that the Seller shall not be liable
to the Purchaser or any such assignee for any portion of any such amount
resulting from the willful misfeasance, bad faith or negligence of the Purchaser
or any assignee of the Purchaser, including the Trustee.  This provision shall
not be considered to limit the Seller's or any other party's rights,
obligations, liabilities, claims or defenses which arise as a matter of law or
pursuant to any other provision of this Agreement.

     SECTION 2.10   EFFECTIVE PERIOD AND TERMINATION.  The Seller's appointment
as custodian shall become effective as of the Cutoff Date and shall continue in
full force and effect until terminated by the Purchaser pursuant to this Section
2.10.  As soon as practicable after any termination of such appointment, the
Seller shall deliver the Receivable Files with respect to which the Seller's
appointment as custodian has been terminated to the Purchaser or to the
Purchaser's agent at such place or places as the Purchaser may reasonably
designate in writing.  If the Seller shall be terminated as custodian hereunder
for any reason but shall continue to serve as Servicer under the Pooling and
Servicing Agreement, the Purchaser shall, or shall cause its agent to, make the
Receivable Files with respect to which the Seller's appointment as custodian has
been terminated available to the Servicer during normal business hours upon
reasonable notice so as to permit the Servicer to perform its obligations as
Servicer under the Pooling and Servicing Agreement.


                                      -10-

<PAGE>

                                   ARTICLE III

                   ADMINISTRATION AND SERVICING OF RECEIVABLES

     SECTION 3.1    DUTIES OF SERVICER.  The Servicer shall service the
Receivables pursuant to the terms, conditions and provisions of the Pooling and
Servicing Agreement.


                                   ARTICLE IV

                      OTHER MATTERS RELATING TO THE SELLER

     SECTION 4.1    LIABILITY OF THE SELLER.  The Seller shall be liable in all
respects for the obligations, covenants, representations and warranties of the
Seller arising under or related to this Agreement.  The Seller shall be liable
only to the extent of the obligations specifically undertaken by it pursuant to
this Agreement.

     SECTION 4.2    MERGER OR CONSOLIDATION OF, OR ASSUMPTION OF THE OBLIGATIONS
OF, THE SELLER.

     (a)  The Seller shall not consolidate with or merge into any other
corporation or convey or transfer its properties and assets substantially as an
entirety to any Person unless the corporation formed by such consolidation or
into which the Seller is merged or the Person which acquires by conveyance or
transfer the properties and assets of the Seller substantially as an entirety
shall be, if the Seller is not the surviving entity, a corporation, banking
corporation or banking association organized and existing under the laws of the
United States or any State and such corporation, banking corporation or banking
association shall expressly assume, by an agreement supplemental hereto,
executed and delivered to the Purchaser, in form reasonably satisfactory to the
Purchaser, the performance of every covenant and obligation of the Seller
hereunder.

     (b)  The obligations of the Seller hereunder shall not be assignable nor
shall any Person succeed to the obligations of the Seller hereunder except in
each case in accordance with the provisions of the foregoing paragraph.

     SECTION 4.3    LIMITATIONS ON LIABILITY OF THE SELLER.  Subject to Section
4.1, neither the Seller nor any of the directors, officers, employees or agents
of the Seller shall be under any liability to the Purchaser, the Trust, the
Trustee, the Certificateholder or any other Person for any action taken or for
refraining from the taking of any action in good faith pursuant to this
Agreement; PROVIDED, HOWEVER, that this provision shall not protect the Seller
or any such Person against any liability which would otherwise be imposed by
reason of wilful misfeasance, bad faith or gross negligence in the performance
of its duties or by reason of reckless disregard of obligations and duties
hereunder.  The Seller and any director, officer, employee or agent of the
Seller may rely in good faith on any document of any kind prima facie properly
executed and submitted by any Person (other than the Seller) respecting any
matters arising hereunder.


                                      -11-

<PAGE>

                                    ARTICLE V

                                  MISCELLANEOUS

     SECTION 5.1    AMENDMENT.  This Agreement may only be amended by the
parties hereto in writing.

     SECTION 5.2    NOTICES.  All demands, notices and communications upon or to
the Seller or the Purchaser under this Agreement shall be in writing and
personally delivered or mailed by certified mail, return receipt requested (or
in the form of telex or facsimile notice, followed by written notice delivered
as aforesaid) and shall be deemed to have been duly given upon receipt: (a) in
the case of the Purchaser, to Banc One ABS Corporation,
___________________________________________, Attention: Chief Financial Officer
(telephone: (___) ________; facsimile: (___) ________); and (b) in the case of
the Seller, to Bank One, Arizona, NA, ___________________________, __________,
Arizona, ____, Attention: __________, (telephone: (___) ________; facsimile:
(___) ________); or, as to each of the foregoing, at such other address as shall
be designated by written notice to the other parties.

     SECTION 5.3    ASSIGNMENT.  Notwithstanding anything to the contrary
contained herein, this Agreement may be assigned by the Purchaser at any time
without the consent of the Seller upon five (5) Business Days prior written
notice to the Seller and Seller.  Except as provided in Section 4.2, the
obligations of the Seller hereunder may not be assigned without the prior
written consent of the Purchaser.  The Seller hereby acknowledges and consents
to the assignment by the Purchaser of any or all of the Purchaser's rights and
obligations under this Agreement to the Trustee for the benefit of the Trust and
the Certificateholders.

     SECTION 5.4    LIMITATIONS ON RIGHTS OF OTHERS.  Except as provided in
Section 5.3, the provisions of this Agreement are solely for the benefit of the
parties hereto and nothing in this Agreement, whether express or implied, shall
be construed to give to any other Person any legal or equitable right, remedy or
claim under or in respect of this Agreement or any covenants, conditions or
provisions contained herein.

     SECTION 5.5    SEVERABILITY.  Any provision of this Agreement that is
prohibited or unenforceable in any jurisdiction shall, as to such jurisdiction,
be ineffective to the extent of such prohibition or unenforceability without
invalidating the remaining provisions hereof, and any such prohibition or
unenforceability in any jurisdiction shall not invalidate or render
unenforceable such provision in any other jurisdiction.

     SECTION 5.6    SEPARATE COUNTERPARTS.  This Agreement may be executed by
the parties hereto in separate counterparts, each of which when so executed and
delivered shall be an original, but all such counterparts shall together
constitute but one and the same instrument.

     SECTION 5.7    HEADINGS.  The headings of the various Articles and Sections
herein are for convenience of reference only and shall not define or limit any
of the terms or provisions


                                      -12-

<PAGE>

hereof.  References to Articles, Sections, Exhibits or Schedules are references
to Articles, Sections, Exhibits or Schedules in or to this Agreement unless
otherwise specified.

     SECTION 5.8    MERGER AND INTEGRATION.  Except as specifically stated
otherwise herein, this Agreement sets forth the entire understanding of the
parties relating to the subject matter hereof, and all prior understandings,
written or oral, are superseded by this Agreement.  This Agreement may not be
modified except as provided herein.

     SECTION 5.9    GOVERNING LAW.  This Agreement shall be construed in
accordance with the laws of the State of Arizona, without reference to its
conflict of law provisions, and the obligations, rights and remedies of the
parties hereunder shall be determined in accordance with such laws.

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


                                        BANC ONE ABS CORPORATION,
                                        in its capacity as Purchaser


                                        By:
                                           -------------------------------------

                                        Its:
                                            ------------------------------------

                                        BANK ONE, ARIZONA, NA, in its
                                        capacity as Seller


                                        By:
                                           -------------------------------------

                                        Its:
                                            ------------------------------------


                                      -13-

<PAGE>

                                    EXHIBIT A

                                   ASSIGNMENT


     For value received, in accordance with the Loan Sale Agreement (the
"Agreement") dated as of June 1, 1996, between BANK ONE, ARIZONA, NA (the
"Seller") and BANC ONE ABS CORPORATION (the "Purchaser"), the Seller does hereby
sell, transfer, assign, set over and otherwise convey to the Purchaser, without
recourse (subject to its obligations under the Agreement) all its right, title
and interest in, to and under: (i) the Receivables existing on the Cutoff Date
and listed on Schedule A hereto, and all moneys due or to become due with
respect thereto and the related computer file or microfiche list, and all
proceeds (including "proceeds" as defined in the UCC, and Recoveries thereon);
(ii) all right, title and interest of the Seller in the security interests in
the Financed Vehicles granted by Obligors pursuant to the Receivables and any
other interest of the Seller in the Financed Vehicles; (iii) the interest of the
Seller in any proceeds with respect to the Receivables from claims on any
physical damage, theft, credit life or disability insurance policies covering
Financed Vehicles or Obligors; (iv) the interest of the Seller in any proceeds
from any Receivable repurchased by a Dealer, pursuant to a Dealer Agreement, as
a result of a breach of representation or warranty in the related Dealer
Agreement or a default by an Obligor resulting in the repossession of the
Financed Vehicle under such Dealer Agreement; and (v) the proceeds of any and
all of the foregoing.

     The foregoing sale does not constitute and is not intended to result in the
creation or assumption by the Purchaser of any obligations of the Seller or any
other Person in connection with the Receivables or under any agreement or
instrument relating thereto, including any obligation to Obligors or insurers.

     This assignment is made pursuant to and upon the representations,
warranties and agreements on the part of the undersigned contained in the
Agreement and is to be governed by the Agreement.

     Capitalized terms used but not defined herein shall have the meaning
assigned to them in the Agreement, which also contains rules as to usage that
shall be applicable herein.

     IN WITNESS WHEREOF, the undersigned has caused this assignment to be duly
executed as of June 1, 1996.

                                        BANK ONE, ARIZONA, NA, as Seller


                                        By:
                                           -------------------------------------

                                        Its:
                                            ------------------------------------

<PAGE>

                                   SCHEDULE A

                           DESCRIPTION OF RECEIVABLES


           [To be provided by Seller for Receivables to be transferred
                             as of the Cutoff Date]

<PAGE>

                                   SCHEDULE B

                          LOCATION OF RECEIVABLE FILES


[Complete address of each location where actual Receivable Files will be
maintained, including title and telephone number of person responsible for the
Receivable Files]

<PAGE>

                                    EXHIBIT B


     [Calculation formula for determining amount to be paid by Banc One ABS
        Corporation to Bank One, Arizona, NA for purchase of Receivables]


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