ANTIGUA FUNDING CORP
S-3/A, 1996-10-07
ASSET-BACKED SECURITIES
Previous: ANTIGUA FUNDING CORP, S-3/A, 1996-10-07
Next: CARSON INC, 8-A12B, 1996-10-07



<PAGE>
   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON OCTOBER 7, 1996
    
 
   
                                                      REGISTRATION NO. 333-08645
    
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                                   ---------
   
                          AMENDMENT NO. 6 TO FORM S-3
    
                             REGISTRATION STATEMENT
                                     UNDER
                           THE SECURITIES ACT OF 1933
                                 --------------
                   CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
                       (ISSUER WITH RESPECT TO THE NOTES)
             (Exact name of registrant as specified in its charter)
 
<TABLE>
<S>                                   <C>
             NEW YORK                      13-7097632
  (State or other jurisdiction of       (I.R.S. Employer
  incorporation or organization)         Identification
                                             Number)
</TABLE>
 
                          ANTIGUA FUNDING CORPORATION
                (ORIGINATOR OF THE OWNER TRUST DESCRIBED HEREIN)
 
                               C/O CT CORPORATION
                               1209 ORANGE STREET
                           WILMINGTON, DELAWARE 19801
                                 (302) 658-7581
              (Address, including zip code, and telephone number,
       including area code, of registrant's principal executive offices)
 
                                 CT CORPORATION
                               1209 ORANGE STREET
                           WILMINGTON, DELAWARE 19801
                                 (302) 658-7581
           (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                                ----------------
                                   COPIES TO:
 
<TABLE>
<S>                                       <C>
             OWEN C. MARX                          RICHARD M. SCHETMAN
         Dorsey & Whitney LLP                 Cadwalader, Wickersham & Taft
           250 Park Avenue                           100 Maiden Lane
       New York, New York 10177                  New York, New York 10038
            (212) 415-9285                            (212) 504-6906
</TABLE>
 
                                ----------------
 
        APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE PUBLIC:
AS SOON AS PRACTICABLE AFTER THE EFFECTIVE DATE OF THIS REGISTRATION STATEMENT.
                                ----------------
 
    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: / /
 
    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  earliest 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     AGGREGATE
           TITLE OF EACH CLASS OF                AMOUNT TO       OFFERING PRICE       OFFERING         AMOUNT OF
        SECURITIES TO BE REGISTERED            BE REGISTERED      PER UNIT (1)       PRICE (1)      REGISTRATION FEE
<S>                                           <C>               <C>               <C>               <C>
 Receivable-Backed Notes....................   $3,075,000,000         100%         $3,075,000,000   $1,060,344.83(2)
</TABLE>
 
(1) Estimated  solely  for  the  purposes of  calculating  the  registration fee
    pursuant to Rule 457.
(2) Previously paid.
                                ----------------
 
    THE REGISTRANT HEREBY  AMENDS THIS  REGISTRATION STATEMENT ON  SUCH DATE  OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE  A  FURTHER  AMENDMENT  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 two forms of prospectus: one to be used
in connection with an offering in the United States (the "U.S. Prospectus"), and
one  to be used  in connection with a  concurrent international offering outside
the United States (the "International Prospectus"). The International Prospectus
is substantially the same as the U.S. Prospectus except for the front cover page
and the pages reflecting the "Underwriting" section. The pages to be used in the
International Prospectus which differ from  those in the U.S. Prospectus  follow
the U.S. Prospectus pages. Each of the pages for the International Prospectus is
labeled  "Alternate  Page  for  International  Prospectus."  Each  of  the  U.S.
Prospectus and the International  Prospectus will be  filed with the  Securities
and  Exchange Commission  pursuant to  Rule 424(b)  under the  Securities Act of
1933, as amended.
<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 OCTOBER 7, 1996
    
   
PROSPECTUS
    
   
                          $3,057,800,000 (APPROXIMATE)
    
                   CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
 
               $             % RECEIVABLE-BACKED NOTES, CLASS A-1
               $             % RECEIVABLE-BACKED NOTES, CLASS A-2
               $             % RECEIVABLE-BACKED NOTES, CLASS A-3
               $             % RECEIVABLE-BACKED NOTES, CLASS A-4
                $             % RECEIVABLE-BACKED NOTES, CLASS B
 
                          ANTIGUA FUNDING CORPORATION
                                   DEPOSITOR
 
                                     [LOGO]
                                    SERVICER
 
    Capita Equipment  Receivables  Trust 1996-1  (the  "Owner Trust")  has  been
formed  pursuant to a  Trust Agreement between  Antigua Funding Corporation (the
"Depositor"), which will be an indirect wholly owned subsidiary of AT&T  Capital
Corporation  ("TCC"), and  The Bank  of New York,  as Owner  Trustee (the "Owner
Trustee"). The Receivable-Backed Notes (the "Notes") will be issued by the Owner
Trust pursuant to an Indenture (the "Indenture") between the Owner Trust and The
Chase Manhattan Bank, as Indenture Trustee (the "Indenture Trustee"). The  Notes
will consist of four classes of senior notes, designated as the Class A-1, Class
A-2,  Class A-3 and Class A-4 Notes (collectively, the "Class A Notes"), and one
class of subordinated notes, designated as the Class B Notes. The proceeds  from
the issuance of the Notes, together with the proceeds of the Equity Certificates
to  be issued  by the  Owner Trust  to the  Depositor (which  will thereafter be
transferred by the Depositor in a  transaction unrelated to the issuance of  the
Notes),  will  be  used  to  acquire a  pool  of  equipment  leases  (the "Lease
Contracts") and installment sale contracts, promissory notes, loan and  security
agreements and similar types of receivables (the "Loan Contracts," and, together
with  the  Lease Contracts,  the "Contracts").  TCC  will service  the Contracts
pursuant to a  Transfer and Servicing  Agreement among the  Depositor, TCC,  the
Indenture  Trustee and the Owner Trust. Of the Notes being offered, $          ,
$          , $          , $          and $          initial principal amount  of
the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class A-4 Notes and Class
B  Notes, respectively, are being offered initially  in the United States by the
U.S. Underwriters and $           , $           , $           , $            and
$          , respectively, are being offered initially outside the United States
by   the  International  Managers.   The  Initial  Public   Offering  Price  and
Underwriting Discount will be identical for both offerings.
 
                                                   (CONTINUED ON FOLLOWING PAGE)
   
         FOR A DISCUSSION OF CERTAIN FACTORS RELATING TO THIS OFFERING,
                     SEE "RISK FACTORS" ON PAGE 16 HEREIN.
    
                                 -------------
 
THE NOTES WILL REPRESENT OBLIGATIONS OF THE OWNER TRUST AND WILL NOT REPRESENT
      INTERESTS IN  OR OBLIGATIONS  OF ANTIGUA  FUNDING CORPORATION,  AT&T
      CAPITAL            CORPORATION  OR  ANY  OF  THEIR  RESPECTIVE
                                  AFFILIATES.
 
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>
                                    INITIAL PUBLIC                UNDERWRITING              PROCEEDS TO
                                  OFFERING PRICE (1)              DISCOUNT (2)          THE DEPOSITOR (1)(3)
                            ------------------------------  ------------------------  ------------------------
<S>                         <C>                             <C>                       <C>
Per Class A-1 Note........                %                            %                         %
Per Class A-2 Note........                %                            %                         %
Per Class A-3 Note........                %                            %                         %
Per Class A-4 Note........                %                            %                         %
Per Class B Note..........                %                            %                         %
Total.....................                $                            $                         $
</TABLE>
 
- ------------------
(1) Plus accrued interest, if any, at the applicable Interest Rate, from October
      , 1996.
(2) TCC and  certain  of  its  affiliates have  agreed  to  indemnify  the  U.S.
    Underwriters  against certain  liabilities, including  liabilities under the
    Securities Act of 1933. See "Underwriting."
(3) Before  deducting  expenses  payable  by  the  Depositor,  estimated  to  be
    $          .
 
                              GLOBAL COORDINATORS:
NOMURA INTERNATIONAL PLC                                    GOLDMAN, SACHS & CO.
 
    The  Notes  are offered  severally by  the  U.S. Underwriters,  as specified
herein, subject to  prior sale and  subject to the  U.S. Underwriters' right  to
reject  orders in whole or in part. It  is expected that the Notes will be ready
for delivery in book-entry form through  the facilities of The Depository  Trust
Company  in New York, New  York, Cedel Bank, societe  anonyme, and the Euroclear
System against  payment therefor  in  immediately available  funds on  or  about
October   , 1996.
 
    Application  has  been  made  to  list the  Notes  on  the  Luxembourg Stock
Exchange.
 
GOLDMAN, SACHS & CO.
                    LEHMAN BROTHERS
                                       MERRILL LYNCH & CO.
                                                               J.P. MORGAN & CO.
                                  -----------
 
                THE DATE OF THIS PROSPECTUS IS OCTOBER   , 1996
<PAGE>
(CONTINUED FROM PRECEDING PAGE)
 
    The Owner Trust will also issue a single class of certificates of beneficial
interest, the Equity  Certificates, which are  not being offered  hereby. It  is
expected  that the  Equity Certificates  will initially  represent the  right to
receive principal in an amount equal to approximately 4% of the Initial Contract
Pool Principal Balance, together  with interest thereon at  a rate of     %  per
annum.
 
    The  Notes  and the  Equity Certificates  will be  payable solely  from, and
secured by,  the Amount  Available  on each  Payment  Date (which  will  consist
primarily  of the  Scheduled Payments due  under the  Contracts, certain amounts
received upon the  prepayment or  purchase of Contracts  or (to  the extent  not
payable  to the Depositor, as described  below) liquidation of the Contracts and
disposition of the  related Equipment upon  defaults thereunder, and  investment
earnings  on amounts deposited in the Collection Account established pursuant to
the Indenture, in each  case subject to prior  application to pay the  Servicing
Fee,  together  with amounts  permitted  to be  withdrawn  therefor from  a Cash
Collateral Account) in the order of priority described herein.
 
    The Owner Trust will have a security interest in all Equipment securing  the
Loan  Contracts, and  all Liquidation Proceeds  (including any  derived from the
disposition of the  related Equipment)  received with respect  to any  defaulted
Loan  Contracts  will be  payable to  the  Owner Trust.  The Depositor  will not
transfer to the Owner Trust its ownership or security interest in the  Equipment
related  to the Lease Contracts (the "Leased Equipment"), including the right to
receive the  Leased  Equipment  (or  the purchase  price  therefor  or  proceeds
thereof) upon expiration of the original term of the related Lease Contract. The
Liquidation  Proceeds  received with  respect  to any  defaulted  Lease Contract
(including any derived  from the  disposition of the  related Leased  Equipment)
will be allocated between the Owner Trust and the Depositor as described herein.
Amounts payable to the Depositor in respect of the Leased Equipment or otherwise
in  respect of  Liquidation Proceeds  of defaulted  Lease Contracts  will not be
available for payment of interest or principal on the Notes.
 
    THE LIKELIHOOD  OF  PAYMENT OF  INTEREST  ON EACH  CLASS  OF NOTES  WILL  BE
ENHANCED  BY  THE APPLICATION  OF  THE AMOUNT  AVAILABLE,  AFTER PAYMENT  OF THE
SERVICING FEE, TO THE PAYMENT OF SUCH INTEREST PRIOR TO THE PAYMENT OF PRINCIPAL
ON ANY OF THE NOTES OR THE  EQUITY CERTIFICATES, AS WELL AS BY THE  PREFERENTIAL
RIGHT OF THE HOLDERS OF NOTES OF EACH SUCH CLASS TO RECEIVE SUCH INTEREST (1) IN
THE CASE OF THE CLASS A NOTES, PRIOR TO THE PAYMENT OF ANY INTEREST ON THE CLASS
B  NOTES OR THE EQUITY CERTIFICATES,  AND (2) IN THE CASE  OF THE CLASS B NOTES,
PRIOR TO THE PAYMENT OF ANY  INTEREST ON THE EQUITY CERTIFICATES. LIKEWISE,  THE
LIKELIHOOD  OF PAYMENT OF PRINCIPAL  ON EACH CLASS OF  NOTES WILL BE ENHANCED BY
THE PREFERENTIAL RIGHT OF  THE HOLDERS OF  NOTES OF EACH  SUCH CLASS TO  RECEIVE
SUCH  PRINCIPAL, TO  THE EXTENT  OF THE AMOUNT  AVAILABLE, AFTER  PAYMENT OF THE
SERVICING FEE  AND  INTEREST  ON  THE  NOTES  AND  THE  EQUITY  CERTIFICATES  AS
AFORESAID,  (I) IN THE  CASE OF THE CLASS  A NOTES, PRIOR TO  THE PAYMENT OF ANY
PRINCIPAL ON  THE CLASS  B NOTES  OR  (EXCEPT AS  DESCRIBED HEREIN)  THE  EQUITY
CERTIFICATES, AND (II) IN THE CASE OF THE CLASS B NOTES, PRIOR TO THE PAYMENT OF
ANY  PRINCIPAL  ON  THE EQUITY  CERTIFICATES,  EXCEPT AS  DESCRIBED  HEREIN. SEE
"DESCRIPTION OF THE NOTES."
 
    To the extent the Amount Available  is sufficient therefor after payment  of
the  Servicing Fee, interest at  the rate per annum noted  above for each of the
Class A-1, Class A-2,  Class A-3, Class  A-4 and Class  B Notes (the  applicable
"Interest  Rate") will be paid to Holders  of each Class of Notes, and principal
will be paid on  the applicable Class of  Notes, on the 15th  day of each  month
(or,  if such day is  not a Business Day, on  the next succeeding Business Day),
commencing November 15, 1996 (each, a "Payment Date"). The Stated Maturity  Date
for the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class A-4
Notes  and the Class B Notes is                ,               ,               ,
             , and               , respectively, but final payment of any  Class
of Notes could occur significantly earlier than the Stated Maturity Date of such
Class.
 
    The  Notes  are subject  to redemption  in whole  as described  herein under
"Description of the Notes -- Optional Purchase of Contracts."
 
    There is  currently  no secondary  market  for the  Notes  and there  is  no
assurance  that one will develop. The U.S.  Underwriters expect, but will not be
obligated, to make a market in the Notes in the United States. The International
Managers expect,  but will  not be  obligated, to  make a  market in  the  Notes
outside  the United States. There  is no assurance that  either such market will
develop, or if either such market does develop, that such market will  continue.
See "Risk Factors."
 
    It  is a condition of  issuance of the Notes that  each of Standard & Poor's
Ratings Services, Moody's Investors Service,  Inc., Duff & Phelps Credit  Rating
Co.  and Fitch Investors Service, L.P. (i) rate the Class A Notes in its highest
rating category, and (ii)  rate the Class  B Notes at least  "A," "A2," "A"  and
"A," respectively. See "Ratings of the Notes."
 
    IN CONNECTION WITH THIS OFFERING, THE U.S. UNDERWRITERS AND/OR INTERNATIONAL
MANAGERS  MAY OVER-ALLOT OR EFFECT TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE
MARKET PRICE OF THE NOTES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN
THE OPEN MARKET.  SUCH STABILIZING,  IF COMMENCED,  MAY BE  DISCONTINUED AT  ANY
TIME.
 
    Upon  receipt of  a request  by an investor  who has  received an electronic
Prospectus from any Underwriter or  a request by such investor's  representative
within  the period during which there is  an obligation to deliver a Prospectus,
such Underwriter  will  promptly deliver,  or  cause to  be  delivered,  without
charge, to such investor a paper copy of the Prospectus.
<PAGE>
                           INCORPORATION BY REFERENCE
 
    All  documents filed by the Servicer, on behalf of the Owner Trust, pursuant
to Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934,  as
amended (the "Exchange Act"), after the date of this Prospectus and prior to the
termination  of the offering of the Notes  shall be deemed to be incorporated by
reference into this Prospectus. Any statement contained herein or in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be  modified or superseded for purposes of  this Prospectus to the extent that a
statement contained herein or in any  subsequently filed document which also  is
to  be incorporated by  reference herein modifies  or supersedes such statement.
Any such statement so modified or superseded  shall not be deemed, except as  so
modified or superseded, to constitute a part of this Prospectus.
 
    The  Depositor will provide without charge to  each person to whom a copy of
this Prospectus is delivered on  the written or oral  request of such person,  a
copy of any or all of the documents incorporated herein by reference, except the
exhibits  to  such documents.  Requests for  such copies  should be  directed to
Antigua Funding  Corporation, 1209  Orange Street,  Wilmington, Delaware  19801,
Attention: Secretary.
 
                             AVAILABLE INFORMATION
 
    The  Depositor and the Owner Trust have filed a Registration Statement under
the Securities  Act  of  1933,  as amended  (the  "Securities  Act"),  with  the
Securities  and Exchange Commission (the "Commission") with respect to the Notes
offered pursuant to this Prospectus. For further information, reference is  made
to  the  Registration  Statement  and amendments  thereof  and  to  the exhibits
thereto, which  are  available  for  inspection without  charge  at  the  public
reference  facilities maintained  by the Commission  at 450  Fifth Street, N.W.,
Washington, D.C. 20549;  7 World Trade  Center, 13th Floor,  New York, New  York
10048; and Northwest Atrium Center, 500 Madison Street, Chicago, Illinois 60661.
Copies of the Registration Statement and amendments thereof and exhibits thereto
may  be obtained from the Public Reference  Section of the Commission, 450 Fifth
Street, N.W., Washington, D.C.  20549 at prescribed  rates. The Commission  also
maintains  a World Wide Web site which provides on-line access to reports, proxy
and information statements and other information regarding registrants that file
electronically with the Commission at the address "http://www.sec.gov."
 
                             REPORTS TO NOTEHOLDERS
 
    Unless and  until Definitive  Notes are  issued, monthly  unaudited  reports
containing information concerning the Owner Trust, and prepared by the Servicer,
will  be sent by the Indenture Trustee on behalf of the Owner Trust only to Cede
& Co., as nominee of The Depository Trust Company ("DTC") and registered  holder
of  the Notes, and to the Luxembourg Paying Agent. See "Description of the Notes
- -- Book-Entry  Registration." In  the event  Definitive Notes  are issued,  such
reports will be sent to Noteholders as of the most recent Record Date and to the
Luxembourg  Paying Agent. Such reports  will not constitute financial statements
prepared in  accordance  with  generally  accepted  accounting  principles.  See
"Description  of the Notes -- Reports to Noteholders" for additional information
concerning periodic  reports  to  Noteholders.  Note  Owners  may  receive  such
reports,  upon  written  request  to  the  Indenture  Trustee,  together  with a
certification that they are Note Owners. Any such request should be made to  the
Indenture  Trustee at  the following address:  The Chase Manhattan  Bank, 450 W.
33rd Street (15th floor), New York,  New York 10001 (facsimile (212)  946-3240),
Attention:  Advanced Structured  Products Group.  Neither TCC  nor the Depositor
intends to send any of  its financial reports to  Note Owners. The Servicer,  on
behalf  of  the Owner  Trust,  will file  with  the Commission  periodic reports
concerning the Owner Trust to the extent required under the Exchange Act and the
rules and regulations of the Commission thereunder. However, in accordance  with
the Exchange Act and the rules and regulations of the Commission thereunder, the
Depositor expects that the Owner Trust's obligation to file such reports will be
terminated at the end of 1996.
 
                                       i
<PAGE>
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
SECTION                                                                                                       PAGE
- ----------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                         <C>
INCORPORATION BY REFERENCE................................................................................          i
AVAILABLE INFORMATION.....................................................................................          i
REPORTS TO NOTEHOLDERS....................................................................................          i
PROSPECTUS SUMMARY........................................................................................          1
RISK FACTORS..............................................................................................         16
  Limited Assets of the Owner Trust.......................................................................         16
  Subordination of the Class B Notes......................................................................         16
  Bankruptcy and Insolvency Risks.........................................................................         16
  Yield and Prepayment Considerations.....................................................................         18
  Certain Legal Aspects of the Contracts..................................................................         19
  No Gross-Up for Withholding Tax.........................................................................         20
  Limited Liquidity.......................................................................................         20
  Book-Entry Registration.................................................................................         20
THE DEPOSITOR AND THE OWNER TRUST.........................................................................         20
  The Depositor...........................................................................................         20
  The Owner Trust.........................................................................................         21
  Capitalization of the Owner Trust.......................................................................         22
  The Owner Trustee.......................................................................................         22
AT&T CAPITAL CORPORATION..................................................................................         23
THE ORIGINATORS...........................................................................................         24
  AT&T Capital Leasing Services, Inc......................................................................         24
  AT&T Credit Corporation and NCR Credit Corp.............................................................         24
  AT&T Commercial Finance Corporation.....................................................................         25
  Underwriting and Servicing..............................................................................         26
THE CONTRACTS.............................................................................................         30
  Description of the Contracts............................................................................         30
  Representations and Warranties Made by TCC..............................................................         33
  Certain Statistics Relating to the Cut-Off Date Contract Pool...........................................         36
  Certain Statistics Relating to Delinquencies and Defaults...............................................         39
DESCRIPTION OF THE NOTES..................................................................................         42
  General.................................................................................................         42
  Distributions...........................................................................................         43
  Class A Interest........................................................................................         44
  Class B Interest........................................................................................         44
  Principal...............................................................................................         44
  Subordination of Class B Notes and Equity Certificates..................................................         46
  Cash Collateral Account.................................................................................         46
  Liquidated Contracts....................................................................................         47
  Optional Purchase of Contracts..........................................................................         47
  Trust Accounts..........................................................................................         47
  Reports to Noteholders..................................................................................         48
  Book-Entry Registration.................................................................................         49
  Definitive Notes........................................................................................         52
  Modification of Indenture Without Noteholder Consent....................................................         52
  Modification of Indenture With Noteholder Consent.......................................................         53
  Events of Default; Rights Upon Event of Default.........................................................         53
</TABLE>
    
 
                                       ii
<PAGE>
   
<TABLE>
<CAPTION>
SECTION                                                                                                       PAGE
- ----------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                         <C>
  Certain Covenants.......................................................................................         55
  Annual Compliance Statement.............................................................................         55
  Indenture Trustee's Annual Report.......................................................................         55
  Satisfaction and Discharge of Indenture.................................................................         55
  The Indenture Trustee...................................................................................         56
DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENT.......................................................         56
  Transfer and Assignment of Contracts and Equipment......................................................         56
  Collections on Contracts................................................................................         56
  Servicing...............................................................................................         58
  Amendment...............................................................................................         60
  Termination of the Transfer and Servicing Agreement.....................................................         61
CERTAIN LEGAL ASPECTS OF THE CONTRACTS....................................................................         61
  Enforcement of Security Interests in the Equipment......................................................         61
  Insolvency Matters......................................................................................         62
UNITED STATES TAXATION....................................................................................         63
  Treatment of the Notes..................................................................................         64
  Treatment of the Owner Trust............................................................................         64
  Payments of Interest....................................................................................         64
  Original Issue Discount.................................................................................         64
  Market Discount.........................................................................................         65
  Amortizable Bond Premium................................................................................         65
  Sale, Exchange or Retirement of Notes...................................................................         65
  Tax Consequences to United States Alien Holders.........................................................         66
  Backup Withholding......................................................................................         67
ERISA CONSIDERATIONS......................................................................................         68
RATINGS OF THE NOTES......................................................................................         68
USE OF PROCEEDS...........................................................................................         69
UNDERWRITING..............................................................................................         70
LEGAL MATTERS.............................................................................................         71
ADDITIONAL INFORMATION....................................................................................         71
INDEX OF PRINCIPAL TERMS..................................................................................         72
APPENDIX A--GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES.................................        A-1
  Initial Settlement......................................................................................        A-1
  Secondary Market Trading................................................................................        A-1
 CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS...............................................        A-3
APPENDIX B--WEIGHTED AVERAGE LIFE OF THE NOTES............................................................        B-1
</TABLE>
    
 
                                      iii
<PAGE>
                               PROSPECTUS SUMMARY
 
    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 Prospectus Summary  are defined elsewhere in this  Prospectus
on the pages indicated in the "Index of Principal Terms."
 
<TABLE>
<S>                   <C>
ISSUER..............  A   trust,   referred  to   as  the   "Capita  Equipment
                      Receivables Trust 1996-1" (the "Owner Trust"), formed by
                      the Depositor and  governed by an  Amended and  Restated
                      Trust  Agreement  (the "Trust  Agreement"), dated  as of
                      October 1,  1996, between  the Depositor  and the  Owner
                      Trustee.  See "The Depositor and  the Owner Trust -- The
                      Owner Trust."
 
DEPOSITOR...........  Antigua Funding  Corporation  (the  "Depositor"),  which
                      will  be a direct  subsidiary of the  Originators and an
                      indirect  wholly  owned   subsidiary  of  AT&T   Capital
                      Corporation  ("TCC").  The  Depositor  will  acquire the
                      Contracts  and   the  Originators'   interests  in   the
                      equipment  subject  thereto  (the  "Equipment")  on  the
                      Closing Date pursuant to  a Purchase and Sale  Agreement
                      (the "Purchase Agreement"), dated as of October 1, 1996,
                      among  the Depositor, TCC and  the Originators, and will
                      thereupon transfer  the Contracts  and the  other  Trust
                      Assets  (as described under "Trust Assets" below) to the
                      Owner  Trust  pursuant  to  a  Transfer  and   Servicing
                      Agreement  (the  "Transfer  and  Servicing  Agreement"),
                      dated as of October 1,  1996, among the Depositor,  TCC,
                      as  Servicer, the Indenture Trustee and the Owner Trust.
                      See  "The  Depositor   and  the  Owner   Trust  --   The
                      Depositor."
 
SERVICER............  TCC   will,  pursuant  to  the  Transfer  and  Servicing
                      Agreement,  act  as  Servicer  of  the  Contracts.   See
                      "Description  of the Transfer and Servicing Agreement --
                      Servicing." TCC is a full-service, diversified equipment
                      leasing and finance company that operates principally in
                      the United States.  Prior to  October 1,  1996, TCC  had
                      been  a subsidiary  of AT&T Corp.,  but is  now owned by
                      members of management  of TCC and  other investors.  See
                      "AT&T Capital Corporation."
 
INDENTURE TRUSTEE...  The  Chase Manhattan  Bank, in  its capacity  as trustee
                      under  an  Indenture  (the  "Indenture"),  dated  as  of
                      October  1,  1996,  between  the  Owner  Trust  and  the
                      Indenture Trustee.
 
OWNER TRUSTEE.......  The Bank of New York,  in its capacity as trustee  under
                      the Trust Agreement.
 
THE NOTES...........  Pursuant  to the  Indenture, the Owner  Trust will issue
                      five classes of notes (the "Notes"), consisting of  four
                      classes   of  senior  notes,  designated  as  the      %
                      Receivable-Backed Notes,  Class  A-1,  in  the  original
                      principal  amount of $          (the "Class A-1 Notes"),
                      the     % Receivable-Backed  Notes,  Class A-2,  in  the
                      original  principal amount of  $         (the "Class A-2
                      Notes"), the   % Receivable-Backed Notes, Class A-3,  in
                      the original principal amount of $       (the "Class A-3
                      Notes"), and the   % Receivable-Backed Notes, Class A-4,
                      in the original principal amount of
</TABLE>
 
                                       1
<PAGE>
 
   
<TABLE>
<S>                   <C>
                      $        (the  "Class A-4 Notes," and, together with the
                      Class A-1, Class A-2 and  Class A-3 Notes, the "Class  A
                      Notes"), and one class of subordinated notes, designated
                      as  the    %  Receivable-Backed Notes,  Class B,  in the
                      original principal amount  of $           (the "Class  B
                      Notes"). See "Description of the Notes." The Owner Trust
                      will  also  issue  a  single  class  of  certificates of
                      beneficial interest (the  "Equity Certificates") to  the
                      Depositor. The Equity Certificates are not being offered
                      hereby. See "Equity Certificates" below.
 
INTEREST............  Interest  on  the outstanding  principal balance  of the
                      Notes of each Class will accrue at the interest rate for
                      such  Class  specified  on   the  cover  page  of   this
                      Prospectus (the "Interest Rate" for such Class) from and
                      including the Closing Date to but excluding November 15,
                      1996  (in the  case of  the first  interest period), and
                      thereafter for  each successive  Payment Date  from  and
                      including  the most  recent prior Payment  Date to which
                      interest has been  paid, to but  excluding such  Payment
                      Date,  in each case calculated on the basis of a 360-day
                      year comprised of  twelve 30-day months.  To the  extent
                      the   Amount  Available  is  sufficient  therefor  after
                      payment of the Servicing Fee, the amount of interest  to
                      be  paid on the Notes on each Payment Date will be equal
                      to one-twelfth  of the  product  of (i)  the  applicable
                      Interest  Rate  and  (ii)  the  related  Class principal
                      balance as  of the  immediately preceding  Payment  Date
                      (after  giving effect to reductions in principal balance
                      on such immediately preceding Payment Date) (or, in  the
                      case of the first interest period, interest accrued from
                      and including the Closing Date to but excluding November
                      15,  1996). In the event that,  on a given Payment Date,
                      the Amount Available  is not sufficient  to make a  full
                      payment of interest to the Holders of Class A Notes, the
                      amount  of interest to be paid on the Class A Notes will
                      be allocated  among each  Class  thereof (and  within  a
                      Class  among  the  Notes  of  such  Class)  pro  rata in
                      accordance  with   their  respective   entitlements   to
                      interest,  and  the  amount of  such  shortfall  will be
                      carried forward and, together  with interest thereon  at
                      the  applicable Interest  Rate, added  to the  amount of
                      interest such Holders will be entitled to receive on the
                      next Payment Date. In the event that, on a given Payment
                      Date, the Amount Available, after payment of interest on
                      the Class  A Notes,  is not  sufficient to  make a  full
                      payment of interest to the Holders of Class B Notes, the
                      amount  of interest to be paid on the Class B Notes will
                      be allocated among the Notes  of such Class pro rata  in
                      accordance   with   their  respective   entitlements  to
                      interest, and  the  amount  of such  shortfall  will  be
                      carried  forward and, together  with interest thereon at
                      the Class  B  Interest  Rate, added  to  the  amount  of
                      interest such Holders will be entitled to receive on the
                      next Payment Date. See "Description of the Notes."
 
PRINCIPAL...........  To   the  extent  the  Amount  Available  is  sufficient
                      therefor after payment of interest on the Notes and  the
                      Equity  Certificates, the aggregate  amount of principal
                      to be paid on the  Notes and the Equity Certificates  on
                      each Payment Date will equal the
</TABLE>
    
 
                                       2
<PAGE>
 
   
<TABLE>
<S>                   <C>
                      Monthly Principal Amount. Principal payable on the Notes
                      will  be  paid  on  each  Payment  Date  in  respect  of
                      principal on the  Class A-1  Notes until  the Class  A-1
                      Principal  Balance  has been  reduced  to zero,  then in
                      respect of principal  on the Class  A-2 Notes until  the
                      Class  A-2 Principal  Balance has been  reduced to zero,
                      then in  respect of  principal on  the Class  A-3  Notes
                      until  the Class A-3 Principal  Balance has been reduced
                      to zero, then in respect  of principal on the Class  A-4
                      Notes  until the  Class A-4  Principal Balance  has been
                      reduced to zero, and then in respect of principal on the
                      Class B Notes  until the Class  B Principal Balance  has
                      been  reduced to  zero. Commencing on  the first Payment
                      Date, however,    % of the Monthly Principal Amount  for
                      each   Payment  Date  will  be  payable  on  the  Equity
                      Certificates, on a parity  with payment of principal  on
                      the  Notes, until  the aggregate  amount so  paid equals
                      $      . See "Description of the Notes -- Principal."
 
                      The "Monthly Principal Amount" for any Payment Date will
                      equal the  excess,  if  any,  of  (i)  the  sum  of  the
                      principal   balances  of   the  Notes   and  the  Equity
                      Certificates as of such  Payment Date (determined  prior
                      to  the payment of  any principal in  respect thereof on
                      such Payment  Date),  over  (ii) the  aggregate  of  the
                      Contract   Principal  Balances  of  the  Contracts  (the
                      "Contract Pool Principal Balance") as of the last day of
                      the Collection Period relating to such Payment Date.
 
                      The "Contract Principal Balance"  of any Contract as  of
                      the last day of any Collection Period is:
 
                          (1)  in the  case of  a Lease  Contract, the present
                        value of  the unpaid  Scheduled Payments  due on  such
                        Lease  Contract after such last  day of the Collection
                        Period (excluding  all Scheduled  Payments due  on  or
                        prior  to, but not  received as of,  such last day, as
                        well as any Scheduled Payments due after such last day
                        and received on or prior thereto), after giving effect
                        to any Prepayments received on  or prior to such  last
                        day, discounted monthly at the rate of 8.10% per annum
                        (assuming, for purposes of such calculation, that each
                        Scheduled  Payment  is  due  on the  last  day  of the
                        applicable Collection Period); and
 
                          (2) in the case  of a Loan  Contract, the lesser  of
                        (a)  the  outstanding principal  balance of  such Loan
                        Contract after giving effect to Scheduled Payments due
                        on or prior to such last day of the Collection Period,
                        whether or not received,  as well as any  Prepayments,
                        and  any Scheduled  Payments due after  such last day,
                        received on or  prior to  such last day,  and (b)  the
                        present  value of the unpaid Scheduled Payments due on
                        such  Loan  Contract  after  such  last  day  of   the
                        Collection  Period  (excluding all  Scheduled Payments
                        due on or prior to, but not received as of, such  last
                        day,  as well as any Scheduled Payments due after such
                        last day  and received  prior thereto),  after  giving
                        effect to any Prepayments received on or prior to such
                        last day, discounted monthly at
</TABLE>
    
 
                                       3
<PAGE>
 
   
<TABLE>
<S>                   <C>
                        the rate of 8.10% per annum (assuming, for purposes of
                        such  calculation, that each  Scheduled Payment is due
                        on the last day of the applicable Collection Period).
 
                      The Contract  Principal Balance  of any  Contract  which
                      became  a Liquidated Contract  during a given Collection
                      Period or which TCC was obligated to purchase as of  the
                      end  of a  given Collection  Period due  to a  breach of
                      representations and  warranties, will,  for purposes  of
                      computing the Monthly Principal Amount and the Requisite
                      Amount  for the Cash Collateral Account, be deemed to be
                      zero on  and  after  the last  day  of  such  Collection
                      Period.
 
                      A  "Liquidated Contract"  is any Contract  (a) which the
                      Servicer has charged off as uncollectible in  accordance
                      with  its credit and  collection policies and procedures
                      (which shall be no later than  the date as of which  the
                      Servicer  has  repossessed and  disposed of  the related
                      Equipment, or otherwise collected all proceeds which, in
                      the Servicer's  reasonable  judgment, can  be  collected
                      under  such Contract), or (b) as to which 10% or more of
                      a Scheduled Payment is delinquent 180 days or more.  See
                      "Description of the Notes -- Principal."
 
                      The "Collection Period" for any Payment Date will be the
                      calendar month preceding the month in which such Payment
                      Date occurs.
 
                      The   "Initial  Contract  Pool   Principal  Balance"  is
                      $3,185,229,329 (which amount is based upon the  Contract
                      Pool  Principal  Balance  determined as  of  the Cut-Off
                      Date,  but  also  includes  an  amount  in  respect   of
                      Scheduled  Payments on  the Contracts due  prior to, but
                      not received as of, the Cut-Off-Date). The aggregate  of
                      the  initial  principal balances  of  the Notes  and the
                      Equity Certificates will  be equal to  or less than  the
                      Initial Contract Pool Principal Balance.
 
STATED MATURITY
 DATES..............  If   and  to   the  extent  not   previously  paid,  the
                      outstanding principal  balance of  each Class  of  Notes
                      will  be  payable on  the Stated  Maturity Date  of such
                      Class. The  Class  A-1  Stated  Maturity  Date  will  be
                                  ,                    ; the  Class A-2 Stated
                      Maturity Date will be              ,              ;  the
                      Class  A-3 Stated Maturity Date will be            ,   ;
                      the Class A-4 Stated Maturity Date  will be            ,
                        ;  and  the  Class  B  Stated  Maturity  Date  will be
                                  ,             .
 
DENOMINATIONS.......  The  Notes   will   be   available   for   purchase   in
                      denominations of $10,000 and integral multiples thereof.
 
CLOSING DATE........  On or about October   , 1996.
 
CUT-OFF DATE........  October 1, 1996.
 
PAYMENT DATES AND
 RECORD DATES.......  Interest  and principal on the Notes will be paid on the
                      15th day of each  month (or, if such  15th day is not  a
                      Business   Day,  the  next   succeeding  Business  Day),
                      commencing in November 1996, to Holders of record on the
                      Business Day immediately
</TABLE>
    
 
                                       4
<PAGE>
 
<TABLE>
<S>                   <C>
                      preceding such Payment  Date (so long  as the Notes  are
                      held in book-entry form), or to Holders of record on the
                      last  day of the preceding calendar month (if Definitive
                      Notes have been issued).
 
SUBORDINATION.......  The likelihood of payment of  interest on each Class  of
                      Notes  will be enhanced by the application of the Amount
                      Available, after payment  of the Servicing  Fee, to  the
                      payment  of  such  interest  prior  to  the  payment  of
                      principal  on   any  of   the   Notes  or   the   Equity
                      Certificates,  as well  as by the  preferential right of
                      the Holders of Notes of each such Class to receive  such
                      interest  (1) in the case of the Class A Notes, prior to
                      the payment of any interest on the Class B Notes or  the
                      Equity  Certificates, and (2) in the case of the Class B
                      Notes, prior  to  the payment  of  any interest  on  the
                      Equity Certificates. Likewise, the likelihood of payment
                      of  principal on each Class of Notes will be enhanced by
                      the preferential right of the  Holders of Notes of  each
                      such  Class to receive such  principal, to the extent of
                      the Amount Available, after payment of the Servicing Fee
                      and interest on the Notes and the Equity Certificates as
                      aforesaid, (i) in the case  of the Class A Notes,  prior
                      to  the payment of any principal on the Class B Notes or
                      (except as  described herein)  the Equity  Certificates,
                      and  (ii) in the case of the Class B Notes, prior to the
                      payment of  any principal  on the  Equity  Certificates,
                      except  as  described  herein. See  "Description  of the
                      Notes."
 
RATINGS.............  It is a condition of issuance of the Notes that each  of
                      Standard  &  Poor's  Ratings  Services  ("S&P"), Moody's
                      Investors Service,  Inc.  ("Moody's"), Duff  and  Phelps
                      Credit  Rating Co. ("Duff & Phelps") and Fitch Investors
                      Service, L.P. ("Fitch" and,  together with S&P,  Moody's
                      and  Duff & Phelps, the  "Rating Agencies") (i) rate the
                      Class A Notes in its  highest rating category, and  (ii)
                      rate  the Class B Notes at least "A," "A2," "A" and "A,"
                      respectively. The  rating of  each Class  addresses  the
                      likelihood of the timely receipt of interest and payment
                      of  principal on  such Class of  Notes on  or before the
                      Stated Maturity Date for such  Class. A rating is not  a
                      recommendation  to buy, sell or  hold securities and may
                      be subject to revision or withdrawal at any time by  the
                      assigning Rating Agency. The ratings of the Notes do not
                      address  the likelihood  of payment of  principal on any
                      Class  of  Notes  prior  to  the  Stated  Maturity  Date
                      thereof,  or the possibility of the imposition of United
                      States withholding tax with respect to non-United States
                      Persons. See "Ratings of the Notes."
 
USE OF PROCEEDS.....  The proceeds from  the offering and  sale of the  Notes,
                      together with the proceeds derived by the Depositor from
                      its   disposition  of  the  Equity  Certificates,  after
                      funding a  portion of  the Cash  Collateral Account  and
                      paying  the expenses of  the Depositor, will  be paid to
                      the Originators by the Depositor in connection with  the
                      transfer of the Contracts and the Originators' interests
                      in the Equipment.
</TABLE>
 
                                       5
<PAGE>
 
<TABLE>
<S>                   <C>
TRUST ASSETS........  The Trust Assets will consist of:
 
                          (i)  a pool  of equipment  lease contracts  (each, a
                        "Lease  Contract")  and  installment  sale  contracts,
                        promissory  notes,  loan and  security  agreements and
                        other similar  types  of receivables  (each,  a  "Loan
                        Contract")   (all  such   Lease  Contracts   and  Loan
                        Contracts being referred to herein as the "Contracts")
                        with various  lessees,  borrowers  or  other  obligors
                        thereunder  (each,  an "Obligor"),  including  (a) all
                        monies at  any  time paid  or  payable thereon  or  in
                        respect thereof from and after the Cut-Off Date in the
                        form   of  (1)   Scheduled  Payments   (including  all
                        Scheduled Payments due prior  to, but not received  as
                        of,  the  Cut-Off  Date, but  excluding  any Scheduled
                        Payments due on or after,  but received prior to,  the
                        Cut-Off  Date), (2) Prepayments (but excluding, in the
                        case  of  a  Lease   Contract,  any  portion   thereof
                        allocated  to  the Depositor,  as described  in clause
                        (ii) of the definition of "Pledged Revenues"), and (3)
                        Liquidation Proceeds (including  any derived from  the
                        disposition  of the  related Equipment)  received with
                        respect to defaulted Contracts (excluding, in the case
                        of a Lease Contract, any portion thereof allocable  to
                        the   Depositor,   as   described   under  "Liquidated
                        Contracts" below), and (b)  all rights of the  secured
                        party  in the Equipment related to the Loan Contracts,
                        but excluding the rights of  the lessor in the  Leased
                        Equipment  (which rights, subject to the allocation of
                        Liquidation Proceeds received in respect thereof, have
                        been retained by the Depositor);
 
                          (ii) amounts on deposit in (and Eligible Investments
                        allocated to) certain accounts established pursuant to
                        the  Indenture   and   the  Transfer   and   Servicing
                        Agreement, including the Collection Account; and
 
                          (iii)  certain other  property and  assets as herein
                        described.
 
                      The Trust Assets will secure  payment of the Notes.  See
                      "Source   of  Payment  and   Security"  below  and  "The
                      Depositor and the Owner Trust -- The Owner Trust."
 
SOURCE OF PAYMENT
 AND SECURITY.......  Principal of and  interest on the  Notes and the  Equity
                      Certificates  will be  paid on each  Payment Date, after
                      payment of the Servicing  Fee, solely from, and  secured
                      by,  the "Amount Available" for such Payment Date, which
                      is equal to  the sum  of (a) those  Pledged Revenues  on
                      deposit  in  the  Collection  Account  as  of  the  last
                      Business Day  preceding the  related Determination  Date
                      (the  "Deposit  Date") (i)  which  were received  by the
                      Servicer during the related  Collection Period or  which
                      represent  amounts  paid  by  TCC  or  the  Depositor to
                      purchase Contracts  as of  the  end of  such  Collection
                      Period  ("Related Collection  Period Pledged Revenues"),
                      or (ii) to the extent  necessary to pay interest on  the
                      Notes  and the Equity Certificates on such Payment Date,
                      which were received by the Servicer after the end of the
                      related Collection  Period  but  on  or  prior  to  such
                      Deposit   Date   ("Current  Collection   Period  Pledged
</TABLE>
 
                                       6
<PAGE>
 
<TABLE>
<S>                   <C>
                      Revenues"), plus (b) amounts  permitted to be  withdrawn
                      therefor  from the Cash Collateral Account, as described
                      under "Cash Collateral Account" below.
 
                      "Pledged Revenues" will consist of:
 
                          (i) "Scheduled  Payments"  on the  Contracts  (which
                        will consist of all payments under the Contracts other
                        than  those portions of such payments which, under the
                        Contracts, are to  be (A) applied  by the Servicer  to
                        the  payment of insurance  charges, maintenance, taxes
                        and other similar obligations, or (B) retained by  the
                        Servicer  in payment of  Administrative Fees) received
                        on or after the Cut-Off  Date and due during the  term
                        of the Contracts, without giving effect to end-of-term
                        extensions   or   renewals   thereof   (including  all
                        Scheduled Payments due prior  to, but not received  as
                        of,  the  Cut-Off  Date, but  excluding  any Scheduled
                        Payments due on or after,  but received prior to,  the
                        Cut-Off Date);
 
                          (ii)   any  voluntary   prepayments  ("Prepayments")
                        received on  or  after  the  Cut-Off  Date  under  the
                        Contracts,  provided that the amount, if any, by which
                        any such Prepayment exceeds the Required Payoff Amount
                        of  a  Lease  Contract  will  not  constitute  Pledged
                        Revenues but will be allocated to the Depositor;
 
                          (iii)  any amounts paid by TCC to purchase Contracts
                        due to a breach of representations and warranties with
                        respect  thereto,   as  described   under   "Mandatory
                        Purchase  of Certain  Contracts" below,  excluding, in
                        the case  of a  Lease  Contract, any  portion  thereof
                        allocable to the Depositor;
 
                          (iv)  any amounts paid by  the Depositor to purchase
                        the Contracts as described under "Optional Purchase of
                        Contracts" below;
 
                          (v)  certain  of  the  proceeds  derived  from   the
                        liquidation   of   the  Contracts   and   the  related
                        Equipment, as described  under "Liquidated  Contracts"
                        below; and
 
                          (vi)  any  earnings  on  the  investment  of amounts
                        credited to the Collection Account.
 
                      The Depositor will not transfer  to the Owner Trust  (1)
                      its   ownership  or  security  interest  in  the  Leased
                      Equipment, including  the right  to receive  the  Leased
                      Equipment  (or the  purchase price  therefor or proceeds
                      thereof) upon  expiration of  the original  term of  the
                      related  Lease Contract, or  (2) the right  to receive a
                      portion of (a) Prepayments, as described in clause  (ii)
                      above, and (b) the Liquidation Proceeds of any defaulted
                      Lease   Contract,   including  any   derived   from  the
                      disposition  of   the  related   Leased  Equipment,   as
                      described  under  "Liquidated Contracts"  below. Amounts
                      payable to  the  Depositor  in  respect  of  the  Leased
                      Equipment or otherwise in respect of
</TABLE>
 
                                       7
<PAGE>
 
   
<TABLE>
<S>                   <C>
                      Prepayments  or Liquidation Proceeds  of defaulted Lease
                      Contracts will not be available for payment of  interest
                      or principal on the Notes. See "Leased Equipment" below.
 
THE CONTRACTS.......  The  aggregate of the  Contracts expected to  be held by
                      the Owner Trust as part of  the Trust Assets, as of  any
                      particular  date, is referred to as the "Contract Pool,"
                      and the  Contract  Pool,  as of  the  Cut-Off  Date,  is
                      referred  to as the "Cut-Off  Date Contract Pool." As of
                      the Cut-Off Date, the Cut-Off Date Contract Pool had the
                      following  characteristics   (unless  otherwise   noted,
                      percentages  are  by  Initial  Contract  Pool  Principal
                      Balance);
 
                        (i) the  Initial Contract  Pool Principal  Balance  is
                        $3,185,229,329;
 
                        (ii) there were 280,634 Contracts;
 
                        (iii)  the  average  Contract  Principal  Balance  was
                        approximately $11,350;
 
                        (iv) of such Contracts, approximately 96.0% were Lease
                        Contracts and approximately 4.0% were Loan Contracts;
 
                        (v) approximately 40.0% of  such Contracts related  to
                        telecommunications  equipment; approximately  23.0% of
                        such   Contracts   related   to   manufacturing    and
                        construction  equipment;  and  approximately  18.8% of
                        such Contracts related to computers and  point-of-sale
                        equipment;
 
                        (vi)  the  Obligors  on  approximately  13.2%  of  the
                        Contracts were  located in  California;  approximately
                        9.8% were located in New York; approximately 8.9% were
                        located in New Jersey; approximately 6.8% were located
                        in  Florida; approximately 5.8% were located in Texas;
                        approximately 5.5% were  located in  Illinois; and  no
                        other   state  represented  more   than  5.0%  of  the
                        Contracts;
 
                        (vii) approximately 90.8%  of the  Contracts had  been
                        originated by the Originators, with the remaining 9.2%
                        of  the  Contracts  having  been  originated  by third
                        parties and purchased by an Originator;
 
                        (viii) the remaining term of the Contracts ranged from
                        1 month to 95 months; and
 
                        (ix)  the  weighted  average  remaining  term  of  the
                        Contracts   was  approximately  38.6  months  and  the
                        weighted   average   age   of   the   Contracts    was
                        approximately 17.5 months. See "The
                        Contracts   --  Certain  Statistics  Relating  to  the
                        Cut-Off Date Contract Pool."
 
                      TCC will  make  certain representations  and  warranties
                      regarding  each  Contract,  and  will  be  obligated  to
                      purchase any Contract in  the event of  a breach of  any
                      such representation or
</TABLE>
    
 
                                       8
<PAGE>
 
   
<TABLE>
<S>                   <C>
                      warranty that materially and adversely affects the value
                      of  such  Contract. See  "Mandatory Purchase  of Certain
                      Contracts" below.
 
ORIGINATORS.........  The Contracts included in the Cut-Off Date Contract Pool
                      have been originated or, in some cases, acquired by four
                      subsidiaries of TCC: AT&T Capital Leasing Services, Inc.
                      ("Leasing Services"), AT&T  Credit Corporation  ("Credit
                      Corp."),  NCR  Credit  Corp.  ("NCR  Credit"),  and  the
                      Portland division of AT&T Commercial Finance Corporation
                      (such  division  is   referred  to   herein  as   "CFC")
                      (collectively,  the  "Originators").  See  "AT&T Capital
                      Corporation" and "The Originators."
 
CONTRACT
 PREPAYMENTS........  TCC will represent  and warrant that  none of the  Lease
                      Contracts  permit the  Obligor thereunder  to prepay the
                      amounts due  under  such  Lease  Contract  or  otherwise
                      terminate  the  Lease  Contract prior  to  its scheduled
                      expiration date (except for a DE MINIMIS number of Lease
                      Contracts  which  allow  for   a  prepayment  or   early
                      termination  upon payment of an amount which is not less
                      than the  Required Payoff  Amount). Nevertheless,  under
                      the  Transfer and Servicing Agreement, the Servicer will
                      be permitted to  allow Prepayments of  any of the  Lease
                      Contracts,  but only if the amount  paid by or on behalf
                      of the Obligor (or, in the case of a partial Prepayment,
                      the sum  of  such  amount  and  the  remaining  Contract
                      Principal   Balance   of   the   Lease   Contract  after
                      application of such  amount) is  at least  equal to  the
                      Required Payoff Amount for such Lease Contract.
 
                      Most  Loan  Contracts permit  the Obligor  thereunder to
                      prepay the Loan Contract,  in whole or  in part, at  any
                      time at par plus accrued interest. Approximately 4.0% of
                      the   Contracts  (by  Initial  Contract  Pool  Principal
                      Balance) were Loan Contracts.
 
                      The  "Required  Payoff  Amount,"  with  respect  to  any
                      Collection  Period for any Contract, is equal to the sum
                      of:
 
                          (i) the  Scheduled Payment  due in  such  Collection
                        Period,  together with  any Scheduled  Payments due in
                        prior Collection Periods and not yet received, plus
 
                          (ii) the Contract Principal Balance of such Contract
                        as of the  last day of  such Collection Period  (after
                        taking  into account the Scheduled Payment due in such
                        Collection Period).
 
                      In no event will Pledged Revenues include (nor will  the
                      Notes  or the  Equity Certificates  otherwise be payable
                      from) any portion  of a Prepayment  on a Lease  Contract
                      which  exceeds  the  Required  Payoff  Amount  for  such
                      Contract.
 
LIQUIDATED
 CONTRACTS..........  Liquidation Proceeds  (which will  consist generally  of
                      all  amounts received by the Servicer in connection with
                      the
</TABLE>
    
 
                                       9
<PAGE>
 
<TABLE>
<S>                   <C>
                      liquidation of a Contract and disposition of the related
                      Equipment, net of any related out-of-pocket  liquidation
                      expenses) will be allocated as follows:
 
                          (i)  with  respect to  any  Loan Contract,  all such
                        Liquidation Proceeds will  be allocated  to the  Owner
                        Trust; and
 
                          (ii)  with  respect  to  any  Lease  Contract,  such
                        Liquidation Proceeds will be  allocated on a pro  rata
                        basis  between the Depositor, on the one hand, and the
                        Owner Trust, on the  other, based respectively on  (a)
                        the  "Book Value" of the  Leased Equipment (which is a
                        fixed  amount  equal  to  the  value  of  the   Leased
                        Equipment as shown on the accounting books and records
                        of  TCC or the  applicable Originator, as appropriate,
                        as of the  Cut-Off Date) and  (b) the Required  Payoff
                        Amount  for such Lease Contract  (determined as of the
                        Collection Period  during  which such  Lease  Contract
                        became  a Liquidated Contract);  provided that, in the
                        event the Liquidation Proceeds in respect of any Lease
                        Contract and the related  Leased Equipment exceed  the
                        sum  of the  Required Payoff Amount  for such Contract
                        and the Book Value of such Leased Equipment, any  such
                        excess shall be allocated solely to the Depositor.
 
                      All  Liquidation Proceeds which are  so allocable to the
                      Owner Trust will be deposited in the Collection  Account
                      and  constitute Pledged  Revenues to  be applied  to the
                      payment of interest and principal  on the Notes and  the
                      Equity  Certificates in  accordance with  the priorities
                      described under "Priority of Payments" below.
 
SERVICING...........  The  Servicer   will   be  responsible   for   managing,
                      administering,  servicing and making  collections on the
                      Contracts. Compensation to the  Servicer will include  a
                      monthly fee (the "Servicing Fee"), which will be payable
                      to  the  Servicer  from  the  Amount  Available  on each
                      Payment Date,  in  an amount  equal  to the  product  of
                      one-twelfth of    % per annum multiplied by the Contract
                      Pool  Principal Balance determined as of the last day of
                      the second preceding Collection Period (or, in the  case
                      of  the  Servicing Fee  with  respect to  the Collection
                      Period commencing on the Cut-Off Date, the Contract Pool
                      Principal Balance as of the Cut-Off Date), plus any late
                      fees,  late   payment  interest,   documentation   fees,
                      insurance administration charges and other
                      administrative  charges and  a portion  of any extension
                      fees (collectively, the "Administrative Fees") collected
                      with  respect  to  the  Contracts  during  the   related
                      Collection   Period  and  any   investment  earnings  on
                      collections prior to deposit  thereof in the  Collection
                      Account.  The  Servicer  may be  terminated  as Servicer
                      under certain circumstances, in which event a  successor
                      Servicer  would be  appointed to  service the Contracts.
                      See "AT&T Capital Corporation"  and "Description of  the
                      Transfer  and Servicing Agreement -- Servicing -- Events
                      of Termination."
</TABLE>
 
                                       10
<PAGE>
 
<TABLE>
<S>                   <C>
MANDATORY PURCHASE
 OF CERTAIN
 CONTRACTS..........  TCC will  make  certain representations  and  warranties
                      with respect to each Contract and the related Equipment,
                      as   more   fully   described  in   "The   Contracts  --
                      Representations  and  Warranties   Made  by  TCC."   The
                      Indenture  Trustee will  be entitled  to require  TCC to
                      purchase any  Contract  and,  in the  case  of  a  Lease
                      Contract, the related Leased Equipment, at a price equal
                      to   (i)  the  Required  Payoff  Amount,  plus  (ii)  if
                      applicable,  the  Book  Value  of  the  related   Leased
                      Equipment  (which Book Value amount will be allocated to
                      the  Depositor),  if  the  value  of  the  Contract   is
                      materially  and adversely  affected by  a breach  of any
                      such representation  or  warranty  which  is  not  cured
                      within a specified period.
 
EQUITY
 CERTIFICATES.......  The  Owner  Trust  will issue  the  Equity Certificates,
                      representing the  beneficial ownership  interest in  the
                      Owner  Trust, to the  Depositor. The Equity Certificates
                      will be  transferred  by  the Depositor  in  a  separate
                      transaction  unrelated to the issuance of the Notes. The
                      Equity  Certificates  will   be  payable  from   Pledged
                      Revenues  in the  priority described  under "Priority of
                      Payments"  below.  It  is   expected  that  the   Equity
                      Certificates  initially  will  represent  the  right  to
                      receive principal in an amount equal to approximately 4%
                      of the Initial Contract Pool Principal Balance, together
                      with interest thereon  at an interest  rate of    %  per
                      annum. Commencing on the first Payment Date,    % of the
                      Monthly  Principal Amount will be  payable on the Equity
                      Certificates on  each Payment  Date,  on a  parity  with
                      payment  of principal on the  Notes, until the aggregate
                      amount so paid  equals $           (which is  1% of  the
                      Initial Contract Pool Principal Balance).
 
LEASED EQUIPMENT....  The  Depositor will not transfer  to the Owner Trust its
                      ownership or security interest in the Equipment  related
                      to   the  Lease  Contracts   (the  "Leased  Equipment"),
                      including the right to receive the Leased Equipment  (or
                      the  purchase price  therefor or  proceeds thereof) upon
                      expiration of  the original  term of  the related  Lease
                      Contract.  The Depositor  will also not  transfer to the
                      Owner Trust the right to receive the following:
 
                      (i) a portion  of certain Prepayments  (as described  in
                      clause  (ii) of  the definition  of "Pledged Revenues"),
                        which portion is anticipated to represent the value of
                        the related Leased Equipment;
 
                      (ii) a portion of the Liquidation Proceeds derived  from
                      the liquidation of any Lease Contract and disposition of
                        the  related  Leased  Equipment  (as  described  under
                        "Liquidated Contracts" above); and
 
                      (iii) the purchase  price paid  by TCC  to purchase  any
                      Leased  Equipment  due  to  a  breach  of  any  of TCC's
                        representations and  warranties  with respect  to  the
                        related  Lease Contract (as described under "Mandatory
                        Purchase of Certain Contracts" above).
</TABLE>
 
                                       11
<PAGE>
 
<TABLE>
<S>                   <C>
                      Amounts payable to  the Depositor in  respect of  Leased
                      Equipment  or  otherwise  as  described  above  are  not
                      available to pay, and will not provide security for  the
                      payment  of, interest or  principal on the  Notes or the
                      Equity Certificates.
 
SERVICING AND
 COLLECTION
 ACCOUNTS...........  The Indenture  Trustee  will establish  and  maintain  a
                      Servicing Account, into which the Servicer will deposit,
                      no  later  than the  second  Business Day  after receipt
                      thereof,   all    Scheduled    Payments,    Prepayments,
                      Liquidation  Proceeds and other  amounts received by the
                      Servicer in respect of  the Contracts after the  Cut-Off
                      Date.  The  Indenture  Trustee will  also  establish and
                      maintain  the  Collection  Account,  into  which   those
                      amounts   deposited   in  the   Servicing   Account  and
                      constituting Pledged Revenues will be transferred within
                      three Business Days following the deposit thereof in the
                      Servicing Account. The Servicer will be permitted to use
                      any alternative remittance schedule which is  acceptable
                      to  the Rating Agencies  if the effect  thereof will not
                      result in a  qualification, reduction  or withdrawal  of
                      any  of the  ratings then  applicable to  the Notes. See
                      "Description of the Transfer and Servicing Agreement  --
                      Collections on Contracts."
 
CASH COLLATERAL
 ACCOUNT............  A  "Cash Collateral  Account" will be  established on or
                      prior to the Closing Date  and will be available to  the
                      Indenture  Trustee.  The  Cash  Collateral  Account will
                      initially be funded in an  amount equal to     % of  the
                      Initial  Contract Pool  Principal Balance (approximately
                      $       ). Amounts on deposit  from time to time in  the
                      Cash  Collateral Account (up  to, but not  in excess of,
                      the Requisite Amount (as  defined under "Description  of
                      the   Notes  --  Cash   Collateral  Account"),  and  not
                      including any investment earnings  on such funds)  shall
                      be  used  to fund  the  amounts specified  below  in the
                      following order of priority (to the extent that  amounts
                      on  deposit in the Collection  Account as of any Deposit
                      Date are  insufficient therefor  and provided  that  any
                      such insufficiency has resulted, directly or indirectly,
                      from   delinquencies  or  defaults,   or  both,  on  the
                      Contracts):
 
                      (i)  to  pay  interest  on  the  Notes  and  the  Equity
                      Certificates in the following order of priority:
 
                      (a) interest on the Class A Notes (including any overdue
                          interest and interest thereon),
 
                      (b) interest on the Class B Notes (including any overdue
                          interest and interest thereon), and
 
                      (c)  interest on the  Equity Certificates (including any
                          overdue interest and interest thereon);
 
                      (ii) to pay  any Principal Deficiency  Amount (equal  to
                      the lesser of:
 
                      (a) the  aggregate Liquidation  Losses on  all Contracts
                          that became Liquidated Contracts during the  related
                          Collection Period, or
</TABLE>
 
                                       12
<PAGE>
 
<TABLE>
<S>                   <C>
                      (b)  the excess, if any,  of (A) the aggregate principal
                          balance of  the Notes  and the  Equity  Certificates
                          (after  giving effect to  all other distributions of
                          principal  on  such  Payment  Date),  over  (B)  the
                          aggregate  of  the Required  Payoff Amounts  for all
                          Contracts  as  of  the  last  day  of  the   related
                          Collection Period); and
 
                      (iii)   to  pay  principal  on   the  Notes  and  Equity
                      Certificates at  the  applicable  Stated  Maturity  Date
                        thereof.
 
                      If  and to the extent that  the amount on deposit in the
                      Cash Collateral Account as of  any Payment Date is  less
                      than  the  Requisite Amount,  such  deficiency is  to be
                      restored from  the  remaining  Amount  Available,  after
                      payment  of the Servicing Fee and interest and principal
                      on the Notes and  the Equity Certificates, as  described
                      under  "Priority  of  Payments"  below.  Any  amount  on
                      deposit in the Cash Collateral Account in excess of  the
                      Requisite  Amount, and all  investment earnings on funds
                      in the Cash  Collateral Account, will  be released  from
                      the  Cash  Collateral Account  and paid  to or  upon the
                      order of the  Depositor, and  will not  be available  to
                      make  payments on the Notes  or the Equity Certificates.
                      See  "Description  of  the  Notes  --  Cash   Collateral
                      Account."
 
PRIORITY OF
 PAYMENTS...........  On  each  Payment Date,  the  Indenture Trustee  will be
                      required to make the following payments, first, from the
                      Related Collection Period  Pledged Revenues, second,  to
                      the   extent  the  Related   Collection  Period  Pledged
                      Revenues are insufficient to  pay interest on the  Notes
                      and  the Equity  Certificates on such  Payment Date, the
                      amount necessary  to cure  such insufficiency  from  the
                      Current  Collection Period  Pledged Revenues,  and third
                      (but only as  to amounts  described in  clause (ii)  and
                      certain  amounts included in clause (iii)), from amounts
                      permitted to  be  withdrawn  from  the  Cash  Collateral
                      Account  as  described under  "Cash  Collateral Account"
                      above, in  the following  order of  priority (except  as
                      otherwise  described under "Description  of the Notes --
                      Events of Default; Rights Upon Event of Default"):
 
                      (i) the Servicing Fee;
 
                      (ii) interest on the  Notes and the Equity  Certificates
                      in the following order of priority:
 
                      (a) interest on the Class A Notes (including any overdue
                          interest and interest thereon),
 
                      (b) interest on the Class B Notes (including any overdue
                          interest and interest thereon), and
 
                      (c)  interest on the  Equity Certificates (including any
                          overdue interest and interest thereon);
 
                      (iii) an amount equal to the Monthly Principal Amount as
                      of such  Payment Date  in respect  of principal  on  the
                        Notes  and  the  Equity Certificates  in  the priority
                        described under "Principal" above;
</TABLE>
 
                                       13
<PAGE>
 
<TABLE>
<S>                   <C>
                      (iv) to the Cash Collateral Account, the amount, if any,
                        necessary to  increase  the  balance  therein  to  the
                        Requisite Amount; and
 
                      (v) the remainder, if any, to payment of certain amounts
                        payable in connection with the Cash Collateral Account
                        and thereafter to the Equity Certificateholders.
 
OPTIONAL PURCHASE OF
 CONTRACTS..........  The  Depositor may purchase all  of the Contracts on any
                      Payment Date  following the  date  on which  the  unpaid
                      principal   balance   of  the   Notes  and   the  Equity
                      Certificates is less  than 10% of  the Initial  Contract
                      Pool Principal Balance, subject to certain provisions as
                      described  herein  under  "Description of  the  Notes --
                      Optional Purchase of Contracts."  The purchase price  to
                      be  paid in  connection with  such purchase  shall be at
                      least equal to the unpaid principal balance of the Notes
                      and the Equity Certificates as of such Payment Date plus
                      interest  to  be  paid  on  the  Notes  and  the  Equity
                      Certificates  on such Payment Date. The proceeds of such
                      purchase shall be  applied on such  Payment Date to  the
                      payment  of the remaining principal balance of the Notes
                      and  the  Equity  Certificates,  together  with  accrued
                      interest thereon.
 
U.S. TAXATION.......  In  the  opinion of  counsel  to the  Depositor  and the
                      opinion of counsel to  the Underwriters, the Notes  will
                      be  characterized  as indebtedness  and the  Owner Trust
                      will  not  be  characterized  as  an  "association"   or
                      "publicly  traded partnership" taxable  as a corporation
                      for federal income tax purposes. Each Noteholder, by its
                      acceptance of a Note, will  agree to treat the Notes  as
                      indebtedness  for  federal, state  and local  income tax
                      purposes. Prospective investors  are advised to  consult
                      their  own tax advisors regarding the federal income tax
                      consequences of the purchase, ownership and  disposition
                      of  Notes, and  the tax  consequences arising  under the
                      laws of  any state  or  other taxing  jurisdiction.  See
                      "United States Taxation."
 
                      In  the opinion of counsel,  under United States federal
                      income tax law in effect as of the date hereof, payments
                      of principal  and  interest on  the  Notes to  a  United
                      States Alien Holder will not be subject to United States
                      federal withholding tax (subject to the exceptions noted
                      in "United States Taxation -- Tax Consequences to United
                      States  Alien Holders"). If such law were to change and,
                      as a result thereof, United States withholding tax  were
                      imposed  on such payments, a  United States Alien Holder
                      would receive such payments net of such withholding tax,
                      and neither the Owner Trust, the Depositor, TCC nor  any
                      other  party would have any  obligation to gross up such
                      payments to compensate for such withholding tax.
 
ERISA
 CONSIDERATIONS.....  If the Notes are  considered to be indebtedness  without
                      substantial equity features under a regulation issued by
                      the  United States Department  of Labor, the acquisition
                      or holding of Notes  by or on behalf  of a Benefit  Plan
                      will  not cause the assets of  the Owner Trust to become
                      plan   assets,   thereby   generally   preventing    the
                      application of certain prohibited
</TABLE>
 
                                       14
<PAGE>
 
<TABLE>
<S>                   <C>
                      transaction  rules  of  the  Employee  Retirement Income
                      Security Act  of 1974,  as  amended ("ERISA"),  and  the
                      Internal  Revenue Code of 1986, as amended (the "Code"),
                      that otherwise  could possibly  be applicable.  Although
                      there  can be no  assurances in this  regard, it appears
                      that the Notes should be treated as indebtedness without
                      substantial  equity  features   for  purposes  of   such
                      regulation.  As a result,  subject to the considerations
                      described in  "ERISA Considerations"  herein, the  Notes
                      are  eligible  for  purchase  with  plan  assets  of any
                      Benefit Plan.  However,  a  fiduciary  or  other  person
                      contemplating  purchasing the Notes on behalf of or with
                      plan assets of any Benefit Plan should carefully  review
                      with  its legal advisors whether the purchase or holding
                      of the Notes could give rise to a transaction prohibited
                      or not otherwise permissible under ERISA or Section 4975
                      of the Code. See "ERISA Considerations."
 
LEGAL INVESTMENT....  The Class  A-1 Notes  will  be eligible  securities  for
                      purchase by money market funds under Rule 2a-7 under the
                      Investment Company Act of 1940.
 
REGISTRATION,
 CLEARANCE AND
 SETTLEMENT OF
 NOTES..............  Each of the Notes will be registered in the name of Cede
                      &  Co., as the  nominee of The  Depository Trust Company
                      ("DTC"), and  will be  available  for purchase  only  in
                      book-entry  form on the records of DTC and participating
                      members thereof. Notes will be issued in definitive form
                      only under  the  limited circumstances  described  under
                      "Description  of  the  Notes --  Definitive  Notes." All
                      references herein  to "Holders"  or "Noteholders"  shall
                      reflect  the rights  of beneficial owners  of Notes (the
                      "Note Owners"),  as they  may indirectly  exercise  such
                      rights  through DTC  and participating  members thereof,
                      except as otherwise  specified herein. See  "Description
                      of  the Notes  -- Book-Entry  Registration." Noteholders
                      may elect to hold their Notes through DTC (in the United
                      States)  or  Cedel  Bank   or  Euroclear  (in   Europe).
                      Transfers  will be made in accordance with the rules and
                      operating procedures described in Appendix A hereto.
 
LISTING.............  Application has  been  made to  list  the Notes  on  the
                      Luxembourg Stock Exchange.
 
GOVERNING LAW.......  The   Transfer  and   Servicing  Agreement,   the  Trust
                      Agreement, the Purchase Agreement, the Indenture and the
                      Notes will be governed by the  laws of the State of  New
                      York.
</TABLE>
 
                                       15
<PAGE>
                                  RISK FACTORS
 
    Prospective  Noteholders should consider the following factors in connection
with the purchase of the Notes:
 
LIMITED ASSETS OF THE OWNER TRUST
 
    The Notes are secured by the payments  to be derived from the Contracts  and
other Trust Assets, which will not include any amounts constituting the purchase
price  for or proceeds of Leased Equipment  upon expiration of the original term
of the related Lease Contract or the portion of the Liquidation Proceeds derived
from the liquidation  of any  defaulted Lease  Contract and  disposition of  the
related Leased Equipment that is allocable to the Depositor as described herein,
which  amounts will be paid  solely to the Depositor.  Moreover, the Owner Trust
will have no assets other than the  Contracts (including all or, in the case  of
Lease  Contracts, an allocable portion of  the Liquidation Proceeds derived from
the disposition of the  related Equipment or otherwise  upon the liquidation  of
defaulted  Contracts), amounts  on deposit from  time to time  in the Collection
Account and  the accounts  established pursuant  to the  Transfer and  Servicing
Agreement  and the right to certain amounts  in the Cash Collateral Account. The
Notes will represent  obligations solely  of the Owner  Trust, and  none of  the
Notes  will  be  insured or  guaranteed,  directly  or indirectly,  by  TCC, the
Depositor, the Indenture Trustee or the  Owner Trustee (or any affiliate of  any
of  them) or any other person or entity. Consequently, Holders of the Notes must
rely for payment of interest  and principal thereon on  a given Payment Date  on
the Amount Available for such Payment Date.
 
SUBORDINATION OF THE CLASS B NOTES
 
    To   the  extent  described  herein  under  "Description  of  the  Notes  --
Distributions" and "-- Subordination of Class B Notes and Equity  Certificates,"
(i) payments of interest and principal on the Class B Notes will be subordinated
in  priority of payment to interest and  principal, respectively, on the Class A
Notes and (ii)  payments of interest  and principal on  the Equity  Certificates
will  be  subordinated  in  priority  of  payment  to  interest  and  principal,
respectively, on the Class A Notes and the Class B Notes. In addition,  payments
of  principal  on the  Notes  will be  subordinated  in priority  of  payment to
payments of  interest on  the  Notes and  the  Equity Certificates.  The  Equity
Certificates  initially  will represent  the right  to  receive principal  in an
amount equal to  4% of  the Initial Contract  Pool Principal  Balance, but  such
amount  will be  reduced as a  result of  principal payments made  on the Equity
Certificates (see "Description of  the Notes --  Principal"), which will  reduce
the benefit to the Notes of the subordination of the Equity Certificates.
 
    Delinquencies  and defaults on the  Contracts could eliminate the protection
afforded the  Class  B  Noteholders  by the  Cash  Collateral  Account  and  the
subordination  of the  Equity Certificates,  and the  Class B  Noteholders could
incur losses on their investment as a result. Further delinquencies and defaults
on the  Contracts  could  eliminate  the  protection  offered  to  the  Class  A
Noteholders  by the  subordination of  the Class  B Notes,  and such Noteholders
could also incur losses on their investment as a result.
 
BANKRUPTCY AND INSOLVENCY RISKS
 
    Dorsey & Whitney LLP, counsel to the Depositor, will deliver a legal opinion
to the  effect that,  subject to  the qualifications  and limitations  expressed
therein,  the  transfer  of the  Contracts  and  the Leased  Equipment  from the
Originators to the Depositor constitutes  a sale or absolute assignment,  rather
than  a pledge to secure indebtedness of TCC or the Originators; and that in the
event that TCC  or any  of the  Originators were to  become a  debtor under  the
federal  bankruptcy code, a creditor or trustee in bankruptcy would be unable to
successfully challenge the transfer of the Contracts and the Leased Equipment to
the Depositor and the Contracts, payments thereunder and the Equipment would not
be property of the bankruptcy estate. However, if TCC or any of the  Originators
were  to become a debtor under the federal bankruptcy code or similar applicable
state  laws  (collectively,  "Insolvency  Laws"),  a  creditor  or  trustee   in
bankruptcy  of TCC or  such Originator, or  TCC or such  Originator or either of
them as debtor-in-possession, might  argue that such  transfer of the  Contracts
and  the  Equipment from  the Originators  to  the Depositor  was (or  should be
recharacterized   as)    a   pledge    of   such    assets   rather    than    a
 
                                       16
<PAGE>
   
sale.  If this position were accepted by a court, any Lease Contracts considered
to be "true"  leases under the  applicable Insolvency Laws  (as described  under
"The   Contracts--Description  of  the  Contracts"),   and  any  other  Contract
considered to be executory under such Insolvency Laws, could be rejected by such
trustee in  bankruptcy or  by TCC  or such  Originator as  debtor-in-possession,
which  would  result in  the termination  of Scheduled  Payments under  any such
Contracts and reductions in distributions to Noteholders, and Noteholders  could
incur  a loss on their investment as a  result. To reduce the likelihood of such
rejection, UCC  financing  statements perfecting  a  security interest  for  the
benefit  of the  Depositor in the  Equipment, and assignments  of such perfected
security interest to the  Owner Trust and the  Indenture Trustee, will be  filed
against the Originators (except in two States representing less than 3.5% of the
Initial  Contract Pool  Principal Balance). Even  if such Contracts  were not so
rejected in the event  of an insolvency  of TCC or any  of the Originators,  the
Owner  Trust and the Indenture Trustee could  experience a delay in or reduction
of collections on all of  the Contracts, and Noteholders  could incur a loss  on
their  investment as a result. In addition, in  the event of an insolvency of an
originator other  than  one  of  the  Originators,  a  court  could  attempt  to
recharacterize  the sale of the Contracts  by such third-party originator to the
applicable Originator as a borrowing from the Originator, secured by a pledge of
such Contracts and the rights in the Equipment.
    
 
    A case decided by the United States  Court of Appeals for the Tenth  Circuit
contains   language  to  the  effect  that  accounts  sold  by  an  entity  that
subsequently became bankrupt remained property of the debtor's bankruptcy estate
because the sale of accounts  is treated as a  "security interest" that must  be
perfected  under  the Uniform  Commercial Code  ("UCC"). Although  the Contracts
constitute chattel paper or general  intangibles rather than accounts under  the
UCC,  sales of chattel  paper, like sales  of accounts, must  be perfected under
Article 9 of the UCC. If TCC or  any of the Originators were to become a  debtor
under  any Insolvency Law and a court were  to follow the reasoning of the Tenth
Circuit Court of Appeals  and apply such reasoning  to chattel paper, the  Owner
Trust  (and thus the Indenture Trustee) could experience a delay in or reduction
of collections on  the Contracts, and  Noteholders could incur  a loss on  their
investment as a result.
 
    Dorsey  &  Whitney LLP  will deliver  a  legal opinion  to the  effect that,
subject to the qualifications and limitations  expressed therein, if any of  the
Originators  or TCC were to  become a debtor in  a bankruptcy case, a bankruptcy
court would  not order  that the  assets  and liabilities  of the  Depositor  be
consolidated with those of such Originator or TCC. The Depositor has taken steps
in  structuring the transactions  described herein that  are intended to prevent
the voluntary or involuntary application  for relief by or  on behalf of TCC  or
any  Originator under any Insolvency Law  from resulting in the consolidation of
the assets  and  liabilities  of  the  Depositor  with  those  of  TCC  or  such
Originator. Such steps include the maintenance of separate books and records and
the insistence on arm's-length terms in all agreements with TCC, the Originators
and  affiliates thereof.  Nevertheless, there can  be no assurance  that, in the
event of a bankruptcy or insolvency of TCC or any Originator, a court would  not
order   that  the  Depositor's  or  Owner  Trust's  assets  and  liabilities  be
consolidated with  those  of  TCC  or such  Originator.  Any  such  order  would
adversely  affect the Owner Trust's and Noteholders' ability to receive payments
on the Contracts, and Noteholders  could incur a loss  on their investment as  a
result.
 
    Under  federal or state fraudulent transfer laws, a court could, among other
things, subordinate the rights of the Noteholders in the Contracts and Equipment
to the rights of creditors of TCC or  the Originators, if a court were to  find,
among  other things, that  TCC or the Originators  received less than reasonably
equivalent value or fair consideration for the Contracts and the Equipment  and,
at the time of any transfers, was insolvent or rendered insolvent as a result of
such  transfer, and  Noteholders could  incur a  loss on  their investment  as a
result.
 
    While TCC is  the Servicer,  cash collections held  by TCC  may, subject  to
certain  conditions, be commingled and used for  the benefit of TCC prior to the
date on which  such collections  are required to  be deposited  in a  Collection
Account  as described under "Description of the Transfer and Servicing Agreement
- -- Collections on Contracts" and, in the event of the insolvency or receivership
of TCC or, in
 
                                       17
<PAGE>
certain circumstances, the lapse  of certain time periods,  the Owner Trust  may
not  have a  perfected ownership or  security interest in  such collections, and
Noteholders could incur a loss on their investment as a result.
 
    If the Depositor were to become  insolvent under any Insolvency Law,  delays
and  reductions in the  amount of distributions to  Noteholders could occur. The
Depositor has taken certain steps to minimize the likelihood that it will become
bankrupt  or  otherwise   insolvent.  The   Depositor  is   prohibited  by   its
organizational  documents and the Transfer and Servicing Agreement from engaging
in activities (including the  incurrence or guaranty of  debt) other than  those
permitted  by the Trust Agreement and  the Transfer and Servicing Agreement. See
"The Depositor  and  the Owner  Trust  --  The Depositor."  Its  certificate  of
incorporation  also contains restrictions on the Depositor's ability to commence
a voluntary case or proceeding under any Insolvency Law without the  affirmative
vote  of all its  directors, including its  independent directors. The Indenture
Trustee, on  behalf  of  the  Noteholders, will  covenant  not  to  subject  the
Depositor  to bankruptcy proceedings until the Notes  have been paid in full and
one year  and one  day has  elapsed. The  Depositor believes  that such  actions
substantially  mitigate  the risk  of an  involuntary bankruptcy  petition being
filed against it.
 
    TCC  will  make  certain   representations  and  warranties  regarding   the
Contracts,  the  Equipment  and certain  other  matters (see  "The  Contracts --
Representations and  Warranties  Made by  TCC").  In  the event  that  any  such
representation  or warranty with  regard to a specific  Contract is breached, is
not cured within a specified period of  time, and the value of such Contract  is
materially  and  adversely affected  by such  breach, TCC  shall be  required to
purchase the Contract  from the Owner  Trust at  a price equal  to the  Required
Payoff  Amount of such Contract, and, in the  case of a Lease Contract, shall be
required to purchase the related Leased Equipment from the Depositor at a  price
equal  to the Book Value thereof. In the  event of a bankruptcy or insolvency of
TCC, the Indenture Trustee's right to  compel a purchase would both be  impaired
and  have  to  be  satisfied out  of  the  available assets,  if  any,  of TCC's
bankruptcy estate, and Noteholders could incur  a loss on their investment as  a
result.
 
YIELD AND PREPAYMENT CONSIDERATIONS
 
   
    The  weighted average life of  the Notes will be  reduced by prepayments and
early terminations of  the Contracts.  Prepayments may result  from payments  by
Obligors,  certain amounts received as a  result of default or early termination
of a Contract, the receipt of proceeds from the physical damage to the Equipment
to the  extent described  herein  under "The  Contracts,"  purchases by  TCC  of
Contracts  as a  result of certain  uncured breaches of  the representations and
warranties  made   by  it   with  respect   thereto  (see   "The  Contracts   --
Representations  and Warranties  Made by TCC")  or the  Depositor exercising its
option to purchase all of the remaining Contracts (see "Description of the Notes
- -- Optional  Purchase of  Contracts"). Generally,  none of  the Lease  Contracts
permit a prepayment or early termination thereof. Nevertheless, TCC historically
has  permitted lessees to terminate leases  early, either in connection with the
execution of  a  new  lease  of  replacement equipment  or  upon  payment  of  a
negotiated  prepayment premium,  or both.  The Transfer  and Servicing Agreement
will permit the Servicer to allow a voluntary prepayment of a Lease Contract  by
an Obligor at any time so long as the amount paid by or on behalf of the Obligor
(or,  in  the case  of a  partial prepayment,  the  sum of  such amount  and the
remaining Contract Principal Balance of the Lease Contract after application  of
such  amount) is  at least equal  to the  Required Payoff Amount  for such Lease
Contract.  Approximately  4.0%  of  the  Contracts  (by  Initial  Contract  Pool
Principal  Balance)  are Loan  Contracts, most  of which  permit the  Obligor to
prepay the Contract, in whole or in  part, at any time. The amounts so  received
in  respect of  such prepayments  are to  be added  to the  Amount Available and
applied  in   the  priority   described  in   "Description  of   the  Notes   --
Distributions." No assurance can be given as to the rate of prepayments or as to
whether there will be a substantial amount of prepayments, nor can any assurance
be given as to the level or timing of any prepayments that do occur. As the rate
of  payment  of  principal of  the  Notes will  depend  on the  rate  of payment
(including prepayments) on  the Contracts,  final payment  of a  Class of  Notes
could  occur significantly earlier than the  Stated Maturity Date of such Class.
There can be no assurance that
    
 
                                       18
<PAGE>
Noteholders will be able to reinvest principal paid on any Class of Notes at  an
interest  rate equal to the  Interest Rate for such  Class, and Noteholders will
bear all reinvestment risk resulting from the timing of payments of principal on
the Notes. See "Weighted Average Life of the Notes" in Appendix B hereto.
 
CERTAIN LEGAL ASPECTS OF THE CONTRACTS
 
    The transfer of the Contracts by the Originators to the Depositor and by the
Depositor to the Owner  Trust, the perfection of  the interest of the  Depositor
and  the Owner Trust in the Contracts and the right to receive payments thereon,
and the Owner Trust's and the Indenture Trustee's interest in such Contracts and
in the Equipment are subject to the requirements of the UCC as in effect in  New
York  and the states where the various  Originators, the Depositor and the Owner
Trust are located and, with respect to certain of the Equipment, in the  various
states in which the Equipment subject to the applicable Contract is located from
time  to time. The Depositor will take or  cause to be taken such actions as are
required to perfect the transfer to the Owner Trust of the Depositor's rights in
the Contracts and the  right to receive payments  thereunder and to perfect  the
security  interest of the Indenture  Trustee in the Owner  Trust's rights in the
Contracts and the right to receive payments thereunder.
 
    It has been the general  policy of TCC, depending  on the dollar amount  and
type  of the particular Contract, the perceived credit quality of the particular
Obligor  and  the  estimated  repossession  value  of  the  particular   related
Equipment, not to file or (in certain cases) not to obtain or file UCC financing
statements with respect to the Equipment relating to certain Contracts. See "The
Originators -- Underwriting and Servicing -- Documentation." With respect to any
such  Contracts that were deemed to be loans or leases intended for security (as
described under "The Contracts  -- Description of  the Contracts"), a  purchaser
from  the  applicable  Obligor  of  the  related  Equipment  would  acquire such
Equipment free and clear  of the interest of  the applicable Originator in  such
Equipment,  and a creditor of the Obligor which has taken a security interest in
such Equipment and  filed a UCC  financing statement with  respect thereto or  a
trustee  in the bankruptcy of such Obligor would have priority over the interest
of the applicable Originator in such Equipment. Any such purchaser, creditor  or
trustee  would have an interest  superior to the interest  of the Owner Trust in
such Equipment, which interest is derived from the transfer and conveyance of  a
security  interest in the Equipment by the  Depositor to the Owner Trust. All of
the Contracts  prohibit  the  Obligor  from  selling  or  pledging  the  related
Equipment to third parties.
 
    Due  to the  administrative burden  and expense,  no assignments  of the UCC
financing statements evidencing the security interest of the Originators in  the
Equipment  (to the extent that such financing statements have been filed against
the Obligor, as discussed above) will  be filed to reflect the Depositor's,  the
Owner  Trust's or  the Indenture Trustee's  interests therein.  While failure to
file such  assignments  does  not  affect the  Owner  Trust's  interest  in  the
Contracts  or perfection of  the Indenture Trustee's  interest in such Contracts
(including the related Originator's security interest in the related Equipment),
it does expose  the Owner  Trust (and  thus Noteholders)  to the  risk that  the
Originator  could release its security interest  in the Equipment of record, and
it  could  complicate  the  Owner  Trust's  enforcement,  as  assignee,  of  the
Originator's  security interest in  the Equipment. While  these risks should not
affect the perfection or  priority of the interest  of the Indenture Trustee  in
the  Contracts or  rights to payment  thereunder, they may  adversely affect the
right of  the  Indenture Trustee  to  receive  proceeds of  disposition  of  the
Equipment  subject to a  Liquidated Contract, which  are to be  allocated to the
Owner  Trust  as  described  under  "Description  of  the  Notes  --  Liquidated
Contracts."  Additionally, statutory liens for repairs or unpaid taxes and other
liens arising by operation  of law may have  priority even over prior  perfected
security interests in the Equipment assigned to the Indenture Trustee.
 
    The Servicer will hold the Contracts and certain related documents on behalf
of  the  Owner Trust  and Indenture  Trustee. To  facilitate servicing  and save
administrative costs, the documents will not be physically segregated from other
similar  documents  that  are  in  the  Servicer's  possession.  UCC   financing
statements  will be filed  in the appropriate  jurisdictions reflecting the sale
and assignment of the Contracts and the Originators' interests in the  Equipment
by  the  Originators  to  the  Depositor, the  transfer  and  assignment  of the
Contracts by the Depositor to the Owner Trust and the pledge of the Contracts by
the Owner Trust to the Indenture Trustee, and the Servicer's accounting  records
and  computer  systems will  also reflect  such  sale, assignment,  transfer and
pledge. The Contracts will not, however, be stamped or
 
                                       19
<PAGE>
otherwise marked to reflect that such Contracts have been sold to the Depositor,
transferred to the Owner Trust or pledged to the Indenture Trustee. If,  through
inadvertence or otherwise, any of the Contracts were sold to another party (or a
security interest therein were granted to another party) that purchased (or took
a security interest in) any of such Contracts in the ordinary course of business
and  took possession of  such Contracts, the purchaser  (or secured party) would
acquire an interest in the Contracts superior to the interest of the Owner Trust
and Indenture Trustee if  the purchaser (or secured  party) acquired (or took  a
security  interest in) such Contracts for new value and without actual knowledge
of the Owner Trust's or Indenture Trustee's interest. Such superior interest may
include an ownership interest, which would cut off all rights of the Owner Trust
to such Contracts and payments thereunder,  or a security interest, which  would
be  senior to  the security interest  held by  the Owner Trust;  in either case,
Noteholders could incur a loss on their investment as a result.
 
NO GROSS-UP FOR WITHHOLDING TAX
 
    In the opinion of  counsel, under current United  States federal income  tax
law  in effect as of the date hereof,  payments of principal and interest on the
Notes to a  United States  Alien Holder  will not  be subject  to United  States
federal  withholding  tax (subject  to the  exceptions  noted in  "United States
Taxation -- Tax Consequences to United States Alien Holders"). If such law  were
to  change and, as a result thereof,  United States withholding tax were imposed
on such payments, a United States  Alien Holder would receive such payments  net
of such withholding tax; and neither the Owner Trust, the Depositor, TCC nor any
other  party has any  obligation to gross  up such payments  to account for such
withholding tax.
 
LIMITED LIQUIDITY
 
    There is currently no  market for the Notes.  The U.S. Underwriters  expect,
but  will not be obligated, to make a market for the Notes in the United States;
and the International  Managers expect,  but will not  be obligated,  to make  a
market for the Notes outside the United States. There can be no assurance that a
secondary market for the Notes will develop or, if it does develop, that it will
provide  the Holders of such Notes with liquidity of investment or will continue
for the life  of such  Notes. Although  it is expected  that the  Notes will  be
listed  on the Luxembourg Stock  Exchange, there can be  no assurances that such
listing will increase the liquidity of the Notes.
 
BOOK-ENTRY REGISTRATION
 
    The Notes will be issued in book-entry, rather than physical, form and, as a
result, in certain circumstances,  the liquidity of the  Notes in the  secondary
market  and  the ability  of the  Noteholders  to pledge  them may  be adversely
affected. See  "Underwriting"  and  "Description  of  the  Notes  --  Book-Entry
Registration."  The Notes will be registered in the name of a nominee of DTC and
will not be registered in the names of the beneficial owners or their  nominees.
As  a  result, unless  and  until Definitive  Notes  are issued  in  the limited
circumstances described under  "Description of the  Notes -- Definitive  Notes,"
beneficial   owners  will  not  be  recognized   by  the  Indenture  Trustee  as
Noteholders, as that  term is  used in the  Indenture. Hence,  until such  time,
beneficial  owners  will only  be  able to  exercise  the rights  of Noteholders
indirectly through DTC  and its  participating organizations.  In addition,  the
laws  of some states require that certain purchasers of securities take physical
delivery of such securities in certificated form. Such limits and such laws  may
impair the ability to transfer beneficial interests in the Notes.
 
                       THE DEPOSITOR AND THE OWNER TRUST
 
THE DEPOSITOR
 
    Antigua  Funding Corporation is incorporated under  the laws of the State of
Delaware and is a wholly  owned subsidiary of TCC. On  the Closing Date, all  of
the Contracts and the interests of the Originators in the related Equipment will
be  transferred by the Originators  to the Depositor in  return for stock in the
Depositor, pro rata in accordance with the value of the Contracts and  Equipment
transferred  by each Originator.  The Depositor will pay  to the Originators the
net proceeds received from  the offering and  sale of the  Notes and the  Equity
Certificates.
 
    The  Depositor has been  formed solely for the  purposes of the transactions
described in  this Prospectus;  and under  its incorporation  documents and  the
Transfer and Servicing Agreement, the
 
                                       20
<PAGE>
Depositor  is not permitted to  engage in any activity  other than (i) acquiring
the Contracts and interests of the Originators in the Equipment related thereto,
(ii) transferring and conveying the Loan Contracts and the security interests in
the related Equipment to the Owner  Trust, (iii) transferring and conveying  the
Lease   Contracts  to  the  Owner  Trust,  (iv)  executing  and  performing  its
obligations under the Trust Agreement, the Purchase Agreement, and the  Transfer
and  Servicing Agreement, (v)  holding or transferring  the Equity Certificates,
(vi) engaging in  other transactions, including  entering into agreements,  that
are  necessary,  suitable  or  convenient to  accomplish  the  foregoing  or are
incidental  thereto  or  connected  therewith  and  (vii)  engaging  in  similar
transactions  with  respect to  other  trusts similar  to  the Owner  Trust. The
Depositor is  prohibited from  incurring any  debt, issuing  any obligations  or
incurring  any liabilities, except in connection with the formation of the Owner
Trust and the issuance of the Notes. The Depositor is not liable, responsible or
obligated, directly or indirectly, for payment of any principal, interest or any
other amount in respect of any of the Notes.
 
    The Depositor will not transfer to the Owner Trust its ownership or security
interest  in  the  Equipment  related  to  the  Lease  Contracts  (the   "Leased
Equipment"),  including  the  right  to receive  the  Leased  Equipment  (or the
purchase price therefor or the proceeds thereof) upon expiration of the original
term of the related Lease Contracts. The Depositor will also not transfer to the
Owner Trust the right to receive the following:
 
    (i) a portion  of certain Prepayments  (as described in  clause (ii) of  the
definition   of  "Pledged   Revenues"  under   "Description  of   the  Notes  --
Distributions"), which  portion is  anticipated to  represent the  value of  the
related Leased Equipment;
 
    (ii)  a portion of the Liquidation  Proceeds derived from the liquidation of
any Lease  Contract and  the disposition  of the  related Leased  Equipment  (as
described under "Description of the Notes -- Liquidated Contracts"); and
 
    (iii) the purchase price paid by TCC to purchase any Leased Equipment due to
a  breach of  any of  TCC's representations and  warranties with  respect to the
related Lease Contract (as described under "The Contracts -- Representations and
Warranties Made by TCC").
 
    Amounts payable to the Depositor in respect of Leased Equipment or otherwise
as described above are not available to  pay, and will not provide security  for
the payment of, interest or principal on the Notes or the Equity Certificates.
 
THE OWNER TRUST
 
    The  Owner Trust  was created  pursuant to  a Trust  Agreement, dated  as of
September 1,  1996,  between  the  Depositor and  the  Owner  Trustee,  and  the
Depositor  and the Owner Trustee  will enter into an  Amended and Restated Trust
Agreement on the Closing Date. Prior to  the Closing Date, the Owner Trust  will
have no assets, property or obligations.
 
    The   Owner  Trust  will  issue  the  Equity  Certificates,  representing  a
beneficial ownership interest in the Owner  Trust, to the Depositor. The  Equity
Certificates  will be  transferred by  the Depositor  in a  separate transaction
unrelated to the issuance of the Notes. The Equity Certificates will be  payable
from  Pledged Revenues in the priority described under "Description of the Notes
- -- Distributions" below. It is  expected that the Equity Certificates  initially
will   represent  the  right  to  receive   principal  in  an  amount  equal  to
approximately 4% of the Initial  Contract Pool Principal Balance, together  with
interest  thereon at an interest rate of    % per annum. Commencing on the first
Payment Date,   % of the Monthly Principal Amount will be payable on the  Equity
Certificates  on each Payment Date, on a parity with payment of principal on the
Notes, until the aggregate amount so paid  equals $         (which is 1% of  the
Initial Contract Pool Principal Balance).
 
    On  the Closing Date, the  Depositor and the Owner  Trustee will execute and
deliver the  Amended and  Restated  Trust Agreement;  the  Owner Trust  and  the
Indenture  Trustee will  execute and deliver  the Indenture;  the Depositor, the
Indenture Trustee, the Owner Trustee and  the Servicer will execute and  deliver
the Transfer and Servicing Agreement; and the Depositor, TCC and the Originators
will  execute  and deliver  the  Purchase Agreement.  On  the Closing  Date, the
Depositor will, pursuant to the Transfer
 
                                       21
<PAGE>
and Servicing  Agreement, transfer  and convey  to the  Owner Trust  all of  the
Contracts  and the related security interests  in the Equipment in consideration
for (i) the proceeds from the sale of the Notes, less that portion thereof to be
used to fund a portion of the Cash Collateral Account and to pay the expenses of
the Depositor, and (ii) the Equity Certificates.
 
    From and after the Closing Date, the Trust Assets will consist of:
 
    (1) a  pool  of  equipment  lease  contracts  (the  "Lease  Contracts")  and
installment  sale contracts, promissory notes,  loan and security agreements and
other similar types of receivables (the "Loan Contracts" and, together with  the
Lease  Contracts,  the  "Contracts"),  with various  lessees  or  other obligors
thereunder (each, an "Obligor"), including, (a)  all monies at any time paid  or
payable  thereon or in  respect thereof from  and after the  Cut-Off Date in the
form of (i) Scheduled Payments (including  all Scheduled Payments due prior  to,
but  not received as of, the Cut-Off  Date, but excluding any Scheduled Payments
due on or after, but received prior to, the Cut-Off Date, (ii) Prepayments  (but
excluding, in the case of a Lease Contract, any portion thereof allocable to the
Depositor,  as described in clause (ii) of the definition of "Pledged Revenues")
and (iii) Liquidation Proceeds  (including any derived  from the disposition  of
the  related Equipment) received with respect to defaulted Contracts (excluding,
in the case of a Lease Contract, any portion thereof allocable to the Depositor,
as described under "Description of the Notes -- Liquidated Contracts"), and  (b)
all  rights of the secured party in the Equipment related to the Loan Contracts,
but excluding the rights  of the lessor in  the Leased Equipment (which  rights,
subject  to the allocation of Liquidation  Proceeds received in respect thereof,
have been retained by the Depositor);
 
    (2) amounts on deposit  in (and Eligible  Investments allocated to)  certain
accounts  established pursuant to  the Indenture and  the Transfer and Servicing
Agreement, including the Collection Account;
 
    (3) the Depositor's rights under the Purchase Agreement; and
 
    (4) the Depositor's  rights (but not  its obligations) with  respect to  the
Cash Collateral Account.
 
    The  Owner Trust  will not  engage in any  business activity  other than (i)
issuing the Notes  and the Equity  Certificates, (ii) holding  and dealing  with
(including  disposing of) the  Trust Assets, (iii) making  payments on the Notes
and the  Equity Certificates,  (iv)  entering into  and performing  the  duties,
responsibilities  and  functions  required  under  the  Transfer  and  Servicing
Agreement, the Indenture, the Contracts, and related documents, and (v)  matters
related to the foregoing.
 
CAPITALIZATION OF THE OWNER TRUST
 
    The  following table illustrates the capitalization of the Owner Trust as of
the Cut-Off Date, as if  the issuance and sale of  the Notes offered hereby  had
taken place on such date:
 
<TABLE>
<S>                                                               <C>
Class A-1 Receivable-Backed Notes...............................  $
Class A-2 Receivable-Backed Notes...............................
Class A-3 Receivable-Backed Notes...............................
Class A-4 Receivable-Backed Notes...............................
Class B Receivable-Backed Notes.................................
Equity Certificates.............................................
                                                                  ---------
    Total.......................................................  $
                                                                  ---------
                                                                  ---------
</TABLE>
 
THE OWNER TRUSTEE
 
    The  Bank of New York  will be the Owner  Trustee under the Trust Agreement.
The Owner Trustee is  a New York banking  corporation and its principal  offices
are located at 101 Barclay Street, New York, New York 10286. The Owner Trustee's
liability  in connection with the issuance and  sale of the Notes and the Equity
Certificates is limited solely to the  express obligations of the Owner  Trustee
set forth in the Trust Agreement and the Indenture.
 
    The  Owner Trustee may resign at any time, in which event the Depositor will
be obligated to appoint a successor Owner Trustee. The Depositor may also remove
the Owner Trustee if the Owner Trustee
 
                                       22
<PAGE>
ceases to be eligible to  continue as such under the  Trust Agreement or if  the
Owner Trustee becomes insolvent. Any resignation or removal of the Owner Trustee
will  not become  effective until acceptance  of the appointment  of a successor
Owner Trustee.
 
                            AT&T CAPITAL CORPORATION
 
    AT&T Capital Corporation  ("TCC") is a  full-service, diversified  equipment
leasing  and finance company that operates  principally in the United States and
also has operations in Europe, Canada, the Asia/Pacific region, Mexico and South
America. TCC is one  of the largest equipment  leasing and finance companies  in
the United States, based on the aggregate value of equipment leased or financed,
and is the largest lessor of telecommunications equipment in the United States.
 
    TCC, through its various subsidiaries, leases and finances a wide variety of
equipment,  including  general  office,  manufacturing  and  medical  equipment,
telecommunications  equipment  (such  as  private  branch  exchanges,  telephone
systems  and voice processing units),  information technology equipment (such as
personal computers, retail point of sale systems and automatic teller  machines)
and  transportation equipment  (primarily vehicles).  In addition,  TCC provides
inventory financing for equipment  dealers, franchise financing for  franchisees
and  financing  collateralized  by  real  estate.  TCC's  leasing  and financing
services are marketed to (i) customers of equipment manufacturers,  distributors
and  dealers with which TCC has  a marketing relationship for financing services
and (ii)  directly  to  end-users  of  equipment.  TCC's  approximately  500,000
customers  include large  global companies,  small and  mid-sized businesses and
federal, state and local governments and their agencies.
 
    During its 11 year history, TCC  has achieved significant growth in  assets,
finance  volume (aggregate dollar amount of equipment and other items financed),
revenues and net  income. At  December 31, 1995,  TCC's total  assets were  $9.5
billion,  an increase of 18.9% over the  prior year-end; finance volume for 1995
was $4.6 billion, an increase  of 7.4% over 1994;  total revenues for 1995  were
$1.6  billion, an increase of 13.9% over  1994; and net income of $127.6 million
for 1995 was 27.1% greater than the net income for 1994. Total assets at the end
of the second quarter of 1996  were $10.1 billion representing a 15.5%  increase
over  total assets at the end  of the second quarter of  1995, and net income of
$74.8 million for the first six months of 1996 represented an increase of  41.2%
over the net income for the corresponding period in 1995.
 
    TCC's  predecessor was founded in 1985 by AT&T Corp. ("AT&T") principally as
a captive finance company to assist its equipment marketing and sales efforts by
providing  AT&T's  customers  with  tailored  financing.  In  1993,  AT&T   sold
approximately  14% of  TCC's common stock  in an initial  public offering. TCC's
common stock  traded on  the New  York Stock  Exchange under  the symbol  "TCC."
Although  TCC's common stock has been delisted following the consummation of the
Merger (as described  below), TCC  will, from time  to time,  continue to  issue
securities in the public market and, accordingly, will continue to be subject to
the informational requirements of the Exchange Act and, in accordance therewith,
will file reports and other information with the Commission.
 
    On  September 20, 1995,  AT&T announced plans to  separate itself into three
publicly traded companies  (AT&T, Lucent  Technologies Inc.  ("Lucent") and  NCR
Corporation  ("NCR")) and  to sell  its remaining  equity interest  in TCC  in a
public or private sale. On October  1, 1996, Antigua Acquisition Corporation,  a
newly  formed Delaware corporation ("MergerCo."), merged with and into TCC, with
TCC being the surviving company (the "Merger"), and the outstanding common stock
of TCC was converted into the right to receive $45 per share. As a result of the
Merger, all of the outstanding equity capital of the surviving company is  owned
by  members of management of TCC and  by Hercules Limited, a newly formed Cayman
Islands corporation  ("HoldCo.").  All  of the  outstanding  equity  capital  of
HoldCo.  is currently owned by  a group of companies  led by GRS Holding Company
Limited.
 
   
    TCC has  an  experienced  management  team  with  a  significant  amount  of
expertise  in the equipment leasing and finance  industry. At June 30, 1996, TCC
and its subsidiaries had approximately 2,850 members (employees). The  principal
executive offices of TCC are located at 44 Whippany Road, Morristown, New Jersey
07962.
    
 
                                       23
<PAGE>
   
    The  Contracts comprising the Trust Assets  have been originated or, in some
cases, purchased from third  parties by four subsidiaries  of TCC: AT&T  Capital
Leasing  Services, Inc.  ("Leasing Services"), AT&T  Credit Corporation ("Credit
Corp."), NCR  Credit Corp.  ("NCR Credit")  and the  Portland division  of  AT&T
Commercial   Finance  Corporation  (such  division  is  referred  to  as  "CFC")
(collectively, the "Originators").
    
 
                                THE ORIGINATORS
 
AT&T CAPITAL LEASING SERVICES, INC.
 
   
    Leasing  Services  provides  leasing  and  financing  programs  for  certain
targeted  manufacturers and  distributors as  well as  leasing and  financing to
existing  customers.  Leasing  Services  (formerly  known  as  Eaton   Financial
Corporation)  was acquired by a  predecessor of Credit Corp.  in March 1989, and
became  a  subsidiary  of  a  predecessor  of  TCC  in  connection  with   TCC's
reorganization  in  March 1990.  It  thereafter became  a  subsidiary of  TCC in
connection with TCC's restructuring in March 1993.
    
 
    Leasing Services is headquartered in Framingham, Massachusetts and employed,
as of June 30, 1996, approximately 430 people in a network of four full  service
offices  throughout the  United States and  a support office  in Framingham. Its
portfolio of  contracts includes  leases and  loans on  a variety  of  equipment
types,  including office automation and  general-purpose business equipment such
as copiers  and  computers,  as  well as  industry-specific  equipment  such  as
printing,  machine tools  and medical/ dental  equipment. At June  30, 1996, the
Leasing Services  portfolio  (which includes  both  contracts owned  by  Leasing
Services  and  contracts serviced  on  behalf of  others)  was comprised  of the
following equipment types: computers  23%, machine tool manufacturing  equipment
23%,  copiers  18%,  medical/  dental  equipment  12%,  printing  equipment  7%,
automobile test/repair equipment 6% and other 11%.
 
    At June 30, 1996, 87% of Leasing Services' portfolio of contracts  consisted
of  leases. Approximately 21% of such  leases include fair market value purchase
options exercisable by the applicable  lessee upon expiration of the  applicable
lease.  The  balance  of the  leases  contain  fixed price  or  nominal purchase
options. At  June 30,  1996, 13%  of Leasing  Services' portfolio  of  contracts
consisted  of loans,  which are prepayable,  in whole  or in part,  at any time.
Generally under Leasing Services' contracts, the obligor is responsible for  all
maintenance, insurance and taxes.
 
    Leasing  Services' total portfolio of contracts  has a customer base of over
146,000 customers (as of June 30,  1996), who are mainly small and  medium-sized
companies.  The portfolio is also broadly diversified;  as of June 30, 1996, the
ten largest customers comprised only 0.5% of the aggregate portfolio. As of June
30, 1996,  the  average exposure  per  customer  for the  entire  portfolio  was
approximately  $13,000.  In  terms  of  geographical  distribution,  five states
accounted for  approximately 47%  of  outstanding receivables  (California  17%,
Florida 8%, New York 8%, Texas 7% and New Jersey 7%) as of June 30, 1996.
 
    Leasing Services' credit and collections operations are decentralized within
its  network  of  four full-service  offices  located in  the  Atlanta, Georgia;
Dallas, Texas; San Francisco, California; and Boston, Massachusetts metropolitan
areas. As  of June  30, 1996,  Leasing Services  had approximately  260  members
responsible for credit and contract approval and collections activities.
 
AT&T CREDIT CORPORATION AND NCR CREDIT CORP.
 
   
    Credit  Corp.  supports  the sales  of  AT&T,  Lucent and  NCR  equipment by
providing leasing and financing options to customers who have selected equipment
manufactured or  supplied  by  these vendors.  Credit  Corp.'s  predecessor  was
established as a captive finance company of AT&T in 1985. The predecessor of NCR
Credit,  which is  a subsidiary  of Credit Corp.,  was established  as a captive
finance company of NCR in  1980. In 1992, when  AT&T acquired NCR, ownership  of
NCR  Credit was  transferred to TCC.  At that  time Credit Corp.  and NCR Credit
operated as  separate business  units  of TCC.  In  1995, TCC  consolidated  the
operations  of NCR Credit and Credit Corp.; relocated the credit and collections
operations supporting NCR Credit from Dayton, Ohio, to Credit Corp.'s  executive
offices  in Parsippany,  New Jersey;  ceased using  NCR Credit  to originate new
financings; and began using  Credit Corp. to originate  business in that  market
segment. As of June 30, 1996, Credit Corp. employed approximately 520 members.
    
 
                                       24
<PAGE>
   
    Substantially  all  of  Credit Corp.'s  transactions  are  generated through
Lucent and  NCR.  NCR is  currently  a subsidiary  of  AT&T, and  Lucent,  until
recently,  was  a subsidiary  of AT&T.  See  "AT&T Capital  Corporation." Lucent
manufactures and distributes telecommunications  and related equipment, and  NCR
manufactures  and distributes information  technology (including retail point-of
sale systems, automated  teller machines  ("ATMs") and computers).  At June  30,
1996,  the combined portfolio of  contracts of Credit Corp.  and NCR Credit (the
"Combined Portfolio") comprised both leases and loans on the following equipment
types: telecommunications equipment  76%, computer equipment  5%, retail  point-
of-sale systems 5%, ATMs 4%, and other 10%.
    
 
    At  June  30,  1996, 93%  of  the  Combined Portfolio  consisted  of leases.
Approximately 91%  of such  leases include  fair market  value purchase  options
exercisable  by the applicable  lessee upon expiration  of the applicable lease.
The balance of the  leases contain fixed price  or nominal purchase options.  At
June  30, 1996, 7% of the Combined Portfolio consisted of loans, the majority of
which are prepayable,  in whole or  in part,  at any time.  Generally under  the
contracts included in the Combined Portfolio, the obligor is responsible for all
maintenance, insurance and taxes.
 
    Transactions  generated from the sales  of Lucent equipment historically are
small ticket transactions (approximately 132,800 customers; average  transaction
size  of $13,258; comprising  52% of the Lucent  equipment portfolio) and middle
market transactions (approximately 1,800 customers; average transaction size  of
$686,771;  comprising  36%  of  the Lucent  equipment  portfolio).  In  terms of
geographical distribution, five  states accounted for  approximately 48% of  the
outstanding  receivables  in the  Lucent  equipment portfolio  (New  Jersey 18%,
California 10%, New  York 9%, Illinois  6% and Texas  5%) as of  June 30,  1996.
Transactions  generated from the  sales of NCR  equipment historically are large
ticket transactions  (approximately 20  customers; average  transaction size  of
$14,389,623;  comprising 51% of  the NCR equipment  portfolio) and middle market
transactions (approximately 300 customers; average transaction size of $975,326;
comprising 41%  of  the  NCR  equipment portfolio).  In  terms  of  geographical
distribution,  five states  accounted for  approximately 50%  of the outstanding
receivables in the  NCR equipment portfolio  (New Jersey 16%,  Florida 12%,  New
York 8%, Wisconsin 7%, and Ohio 7%) as of June 30, 1996.
 
    Credit Corp.'s credit and collection operations are handled on a centralized
basis  through its executive offices  in Parsippany, New Jersey.  As of June 30,
1996, Credit Corp. had approximately 200  members in New Jersey responsible  for
credit  and contract approvals, documentation and collections. Substantially all
of these members  work in  teams that are  focused on  distinct market  segments
(e.g., by vendor (Lucent or NCR), by size of transaction (small ticket or middle
market)  or by geographic region).  Other members provide company-wide oversight
of the credit, contract and collections processes associated with the  portfolio
originated  by Credit  Corp. and NCR  Credit. In  addition, as of  June 30, 1996
Credit Corp. had  approximately 20  account managers located  in Lucent  offices
throughout   the  United  States   to  help  process   credit  applications  and
documentation packages.
 
AT&T COMMERCIAL FINANCE CORPORATION
 
    CFC  provides  financing   and  leasing  programs   for  manufacturers   and
distributors  of material handling and construction equipment. CFC was formed in
December 1989 in connection with the acquisition of substantially all the assets
of two divisions of Pacificorp Credit, Inc.
 
    CFC is headquartered in Portland, Oregon  and employed as of June 30,  1996,
approximately 50 members, including 8 regionally deployed sales representatives.
CFC's  credit and collection  operations are located in  Portland, Oregon. As of
June 30,  1996, CFC  had approximately  30 members  responsible for  credit  and
collections activity.
 
    At  June 30, 1996, the CFC portfolio (which includes both contracts owned by
CFC and contracts  serviced on behalf  of others) related  entirely to  material
handling equipment. At June 30, 1996, 78% of CFC's portfolio consisted of leases
and  22% consisted of loans. Approximately 50% of the leases include fair market
value purchase options exercisable by  the applicable lessee upon expiration  of
the  applicable lease. The balance of the  leases contain fixed price or nominal
options. The loans included within CFC's  portfolio are prepayable, in whole  or
in  part,  at  any  time.  Generally  under  CFC's  contracts,  the  obligor  is
responsible for all maintenance, insurance and taxes.
 
                                       25
<PAGE>
    CFC's end  user portfolio  has  a diverse  customer  base, with  over  5,000
customers (as of June 30, 1996) comprising businesses of varying sizes in a wide
variety  of industries. As of  June 30, 1996, the  average exposure per end user
customer was approximately $54,000. The ten largest end user customers comprised
21% of the aggregate end user portfolio. In terms of geographical  distribution,
five  states  accounted  for  approximately  32%  of  the  outstanding  end user
receivables (California 9%, Texas 6%, Georgia 6%, Ohio 6% and New York 5%) as of
June 30, 1996.
 
UNDERWRITING AND SERVICING
 
    CREDIT MANAGEMENT PHILOSOPHY
 
    TCC strives  to  manage  certain  risks in  connection  with  its  business,
including  credit risk and  residual value risk  associated with the acquisition
and holding of receivables such as the Contracts. The management of these  risks
is  critical to each strategic business unit within TCC (an "SBU"). As such, TCC
has in place policies, controls, systems  and procedures intended to manage  and
limit  such risks,  promote early problem  recognition and  corrective action as
well as facilitate consistent portfolio performance measurements. Such policies,
controls, systems and procedures  are subject to periodic  review by TCC's  Risk
Management  Department,  which  includes  legal,  credit  and  asset  management
personnel, by TCC's internal  auditors and TCC's  Audit Committee. In  addition,
TCC's  executive officers, acting as a  committee (the "CLT"), regularly monitor
TCC's overall risk profile.
 
    The control of credit losses is an important element of TCC's business.  TCC
seeks  to minimize its  credit risk through diversification  of its portfolio by
customer, industry segment, equipment type, geographic location and  transaction
maturity.  TCC's financing  activities have been  spread across a  wide range of
equipment types (E.G., general  equipment, telecommunications equipment,  office
equipment,  information technology and transportation equipment) and real estate
and a large number of end-users located  throughout the United States and, to  a
lesser extent, abroad.
 
    Each  SBU has a senior  credit officer and a  credit committee that together
are responsible for overseeing the  quality, integrity and performance of  their
respective  credit portfolios.  Before any transaction  can be  committed to, it
must first be credit approved by one of TCC's proprietary credit scoring  models
or  by  a duly  authorized  credit officer  in  accordance with  clearly defined
authorities, policies and procedures. Each SBU credit committee is charged  with
the  responsibility of establishing credit policies appropriate for its business
and periodically reviewing its credit  personnel's exercise of credit  authority
for  adherence to  the established  credit policies.  Credit authorities  are an
important tool that TCC  uses to manage and  control its portfolio risk.  Credit
authorities  are set in order to enable individual credit officers (and SBUs) to
handle approximately 80-85% of the  transactions flowing to them. This  approach
results  in approximately  15-20% of the  transactions being  reviewed by higher
credit authorities. This ensures oversight  of an individual's judgment,  credit
skills  and compliance with credit policy  by more senior credit officials. Each
SBU credit committee is empowered to establish credit authorities for  qualified
members  of  their credit  staff  for up  to  $250,000. Approval  of  new credit
authorities up to $1,000,000 requires the approval of TCC's Chief Credit Officer
or its Chief  Risk Management Officer  in addition  to the approval  of the  SBU
credit  committee. Approval  of new credit  authorities in  excess of $1,000,000
also require  the approval  of the  CLT or  TCC's Chief  Executive Officer.  The
existing  credit  authorities allow  the SBU  senior  credit officer  to approve
transactions up to $4.5 million in the case of Credit Corp., up to $2.0  million
in  the case of Leasing Services,  up to $2.0 million in  the case of NCR Credit
and up to $1.5 million in the case of CFC. In addition, approval by TCC's  Chief
Credit  Officer, Chief Risk Management Officer, Corporate Business Leader or CLT
is required for  transactions in excess  of the SBU's  credit authority and  for
certain  other matters. The credit authority granted to approve transactions may
not be delegated. Portfolio quality is monitored regularly to assess the overall
condition  of  the  portfolio  and  identify  the  major  exposures  within  the
portfolio.  TCC utilizes  the "one  obligor concept"  in computing  total credit
exposure; this means that the level  of credit authority required to approve  an
incremental  transaction  must be  sufficient  to approve  the  customer's total
credit exposure. TCC tracks credit exposure in an automated fashion  aggregating
all  SBUs' exposure to each customer  including its subsidiaries, affiliates and
commonly controlled companies.  Unless otherwise  specifically approved,  credit
approvals are valid for up to 180 days.
 
                                       26
<PAGE>
    UNDERWRITING -- GENERAL
 
    TCC's   underwriting  standards  are  intended  to  evaluate  a  prospective
customer's credit  standing and  repayment ability.  Credit decisions  are  made
based  upon the  credit characteristics of  the applicant,  loss experience with
comparable customers,  the  amount and  terms  and conditions  of  the  proposed
transaction  and the type of equipment to  be leased or financed. For almost all
transactions under  $50,000 originated  by Leasing  Services and  Credit  Corp.,
credit scoring systems (where a computer makes the initial credit decision after
consideration  of many  variables from  the credit  application data  and credit
bureau information, based on a statistical model of TCC's prior loss experience)
are utilized to make credit decisions. TCC's proprietary credit scoring  systems
are  designed to  improve credit decisions  on new  lease applications, expedite
response  times  to  customers  and  increase  business  volume  and   portfolio
profitability while maintaining credit quality. With respect to credit decisions
for  those  transactions which  are not  based on  credit scoring,  TCC's credit
officers conduct various credit  investigations including reference calling  and
the  procurement and analysis of data from credit reporting agencies such as Dun
& Bradstreet,  TRW  and  other credit  bureaus.  In  the case  of  larger  sized
transactions  (generally over $100,000),  TCC's credit officers  will obtain and
analyze financial statements from  the customer. Analysis  will be conducted  to
determine  the  reliability of  the financial  statements  and to  ascertain the
financial condition and operating performance  of the potential customer.  Asset
quality  is  carefully  reviewed  and stated  liabilities  are  compared  to the
information obtained from reference  checking and credit  reports. Cash flow  is
checked for reliability and adequacy to service funded debt maturities and other
fixed  charges. The financial  analysis would typically involve  a review of the
potential customer's leverage, profitability, liquidity and cash flow  utilizing
a  variety of financial ratios and comparing  the company to other companies its
size in similar businesses.  In this connection,  various reference sources  are
utilized   such   as  Robert   Morris   Associates  Annual   Statement  Studies.
Additionally, information  may  be  obtained from  rating  agencies,  securities
firms, Bloomberg and numerous other sources. A written analysis is then prepared
by the credit officer summarizing the amount and terms of the credit request and
setting  forth the credit officer's recommendation including detailed supporting
rationale. Alternative exit strategies,  including an analysis  of the value  of
the  equipment as well  as its essentiality  of use, are  also considered in the
event the customer  fails to  honor its payment  obligations, but  TCC does  not
impose  rigid  loan-to-value  ratios in  its  underwriting processes,  nor  is a
maximum loan-to-value ratio imposed. The credit approval will also set forth any
conditions of approval such as  personal or corporate guarantees, shorter  lease
terms,  more advance payments or other  credit enhancements, and it will dictate
the necessary documentation.  Any subsequent modification  of approval terms  or
required  documentation must  be re-approved by  one of  TCC's authorized credit
officers. TCC  also  requires the  credit  personnel of  each  SBU to  rate  the
creditworthiness  of each of such unit's customer accounts over $100,000 and, in
connection therewith, to take into  account certain other factors affecting  the
credit  risk  of  a particular  transaction,  such as  collateral  value, credit
enhancement and duration of the credit.
 
    UNDERWRITING -- ADVANCED CREDIT SCORING SYSTEMS
 
    In  1992,  TCC  commissioned  the  Bell  Laboratories  Operations   Research
Department  ("Bell  Labs") to  design  decision support  systems  and associated
strategies for credit risk management  throughout the customer's financing  life
cycle. This life cycle approach, while commonplace in the consumer credit field,
is not common in commercial leasing. Three sets of decision support systems were
developed  and implemented, covering each stage of the small ticket leasing life
cycle; front-end  credit  decisions,  credit  line  management,  and  delinquent
account  collections (see "-- Collections" below). Each system is comprised of a
suite of statistically  derived risk  prediction models,  a sequential  decision
strategy  which determines  the model to  be used  in each instance,  and a risk
based strategy  which  determines the  optimal  decision based  upon  the  model
results.
 
    The  current front-end credit  decisioning systems follow  a series of steps
including the selection and electronic  retrieval of credit bureau  information,
the quantification of credit risk and the decision to accept, reject or manually
review  the credit applicant. While both  Leasing Services and Credit Corp. have
been using credit application  scoring models based  on more traditional  credit
scorecards  since 1991 and  1989, respectively, Leasing  Services implemented an
improved decisioning system in March  1993, while Credit Corp. implemented  such
system  in May 1995. Separate credit  line management models have been developed
and  implemented   within  Credit   Corp.  in   May  1995   and  are   currently
 
                                       27
<PAGE>
being  implemented  within  Leasing  Services. The  credit  scoring  systems are
monitored using various reporting mechanisms and have been upgraded over time to
incorporate the value  of more  recent data and  to take  advantage of  improved
statistical  techniques.  Overrides of  credit  scoring decisions  by authorized
credit officers are permitted, but are discouraged unless additional information
is uncovered  which  materially strengthens  the  transaction or  if  sufficient
credit  enhancements can be obtained to mitigate the risk. Overrides are tracked
by the operating units each month, and are more common at Credit Corp. than they
are at Leasing Services.  Such advanced credit scoring  systems are not used  by
CFC  and NCR Credit because the contracts originated by each of them have larger
original balances.
 
    DOCUMENTATION
 
    Prior  to   funding  leasing   and   financing  transactions,   a   complete
documentation   package  (including  generally   a  credit  application,  signed
lease/installment  sale  or   financing  agreement,   vendor  invoice,   initial
lease/advance  payment,  proof  of  insurance  (where  relevant),  delivery  and
acceptance  acknowledgements  and  appropriate  UCC  financing  statements)   is
required.  Filing of UCC  financing statements typically  is required by Leasing
Services unless the  underlying equipment has  a cost of  less than $10,000  (or
$30,000  in  the case  of a  lease contract  with a  fair market  value purchase
option); by Credit Corp. unless the underlying equipment has a cost of less than
$20,000 (or $50,000 in  the case of  a lease contract with  a fair market  value
purchase  option); by NCR Credit  unless the underlying equipment  has a cost of
less than $25,000; and by CFC in all transactions.
 
    BILLING
 
    Billing for the Originators is handled  by third parties, which prepare  and
mail  monthly invoices. All customers are  assigned a billing cycle and invoices
are sent either 19 days before the due date in the case of Credit Corp., 30 days
before the due date in the case of Leasing Services, 20 days before the due date
in the case of CFC, or  25 days before the due date  in the case of NCR  Credit.
From  time to  time to facilitate  customer needs, the  Originators will provide
manual  invoices.  Monthly  invoices  include  the  scheduled  payment,   taxes,
insurance  and late charges, if any. The  vast majority of contracts provide for
level payments  throughout  their  term.  Substantially  all  customers  forward
payments to lockboxes with certain financial institutions.
 
    PORTFOLIO MONITORING
 
    Delinquency  is  tracked and  calculated  monthly for  each  major portfolio
segment, including segmentation by classification of days past due. In addition,
non-accruals (see "--  Non-Accrual and Write-off  Policy") are tracked  monthly,
including the portion which is deemed to be at risk by the SBU credit officials.
Similarly,  credit losses are monitored each  month and are compared with credit
losses for previous  months and  the corresponding month  in a  number of  prior
years.  TCC also employs  other techniques in evaluating  the performance of its
portfolio. These  techniques include  roll rate  analysis (a  type of  portfolio
analysis  examining the rate at which  accounts in various stages of delinquency
become, or "roll"  into, losses), a  type of vintage  analysis (another type  of
portfolio analysis in which TCC's assets are classified by age and then compared
across  different  years  (e.g.,  comparing  loss  experience  for  two-year-old
portfolio in 1996 with that  in 1995)) as well as  other types of analysis.  For
transactions  over $1,000,000, TCC conducts annual reviews of customer financial
condition and risk  rating. Such  annual reviews are  conducted on  transactions
over   $500,000  in  the  event  of  certain  higher  risk  ratings.  All  other
transactions are monitored via the normal collection process, meaning that  they
would  receive individual attention  only if they became  delinquent or for some
other reason  came to  the attention  of the  company's credit  and  collections
personnel  -- for example, a material  adverse change in the financial condition
of the obligor in the transaction.
 
    In addition to  providing an  initial credit review,  ongoing credit  review
procedures  exist to  identify at  an early  stage those  customers that  may be
experiencing  financial  difficulty.  Once   identified,  these  customers   are
monitored  by credit personnel, who periodically make recommendations to the SBU
Credit Committee and/or  the CLT about  what remedial actions  should be  taken;
what  portion,  if any,  of total  credit  exposures should  be written  off; or
whether a specific allocation of TCC's loss reserves should be made.
 
                                       28
<PAGE>
    In establishing  allowances for  credit  losses, TCC's  management  reviews,
among  other things, the aging of TCC's portfolio, all non-performing leases and
receivables and prior collection experience,  as well as TCC's overall  exposure
and changes in credit risk.
 
    COLLECTIONS
 
    TCC  collects overdue  payments using  several different  methods. At Credit
Corp. and Leasing Services, computerized collection management systems have been
developed and  deployed.  Leasing Services  has  used outbound  call  management
systems  and behavioral scoring systems in prioritizing collection activities in
its collection  process since  March  1994. Credit  Corp. has  utilized  similar
technology  in  its  collection  activities since  1989  with  the  exception of
behavioral scoring,  which is  now being  implemented company-wide  following  a
testing  period  in  several of  Credit  Corp.'s  units for  most  of  1996. The
collection management  systems  prioritize delinquent  accounts  into  automated
queues  using delinquent account scoring systems (also referred to as behavioral
scoring). Telephone calls to delinquent accounts are automatically dialed by the
system eliminating  no  answer and  busy  line calls  (which  are  automatically
rescheduled).
 
    Accounts  are ranked using a suite  of statistically derived risk prediction
indicators (behavioral scoring) for handling in order of risk weighted exposure.
The  collection  management   systems  utilize   different  account   collection
strategies  as a function of  risk level and account  balance. Accounts with low
balances and/or low risk are assigned to a low impact collection strategy  which
involve  greater reliance  upon letters in  the early stages  of delinquency and
less reliance on telephone  calls until the later  stages of delinquency.  Also,
the  number of days between  actions are greater for a  low risk account than in
the case of a high risk account.  A high impact collection strategy is  assigned
to  accounts with high balances and/or high risk scores. In this case, telephone
calls are commenced sooner in the collection process and collection actions  are
more closely spaced.
 
    At  NCR Credit and CFC, account collections  are undertaken in a more manual
fashion with prioritization being principally driven by the number of days  past
due.  Accounts  are typically  assigned  to individuals  or  groups who  will be
responsible to  ensure  appropriate  collection  activities  are  undertaken  to
effectuate customer payment. The collection process is undertaken using computer
generated  reminder notices  which are generally  sent once an  account is 10-15
days past due, individually tailored  collection letters and telephone  contact,
as appropriate.
 
    Outside  collection agencies and attorneys are frequently used to supplement
collection activity. Typically an account  is placed with an outside  collection
agency  or attorney when it is 180 days or more past due. However, accounts past
due less  than 180  days may  be placed  with a  collection agency  or  attorney
depending   upon  the  circumstances  of   its  delinquency.  Equipment  may  be
repossessed at any time after the contracted default but repossession  typically
is not made until the account is past due between 70 and 180 days.
 
    NON-ACCRUAL AND WRITE-OFF POLICY
 
    TCC  maintains non-accrual and write-off policies  which are followed by all
SBUs. The policies  require that all  accounts which  are 90 days  past due  (or
sooner in the event of a bankruptcy or other appropriate evidence of impairment)
be  placed on non-accrual,  and be written  off or specifically  reserved at 180
days past due. Smaller transactions (generally $100,000 or less) will be written
off at  such  time. Larger  transactions  (generally more  than  $100,000)  will
utilize  specific reserves  to appropriately  reduce the  carrying value  of the
equipment to an amount which may be "covered" by collateral value.
 
                                       29
<PAGE>
                                 THE CONTRACTS
 
DESCRIPTION OF THE CONTRACTS
 
    GENERAL
 
   
    The  Contracts consist  of Lease Contracts  (96.0% by  Initial Contract Pool
Principal Balance) and Loan Contracts  (4.0% by Initial Contract Pool  Principal
Balance).  All of the Contracts are  commercial, rather than consumer, leases or
loans. The  following  description  of the  Contracts  generally  describes  the
material terms of the Contracts to be included in the Contract Pool, although an
immaterial  number of Contracts  may differ in  one or more  provisions from the
description below.
    
 
    The Lease  Contracts  include  both  true leases  and  leases  intended  for
security  as defined  in Section 1-201(37)  of the  UCC. Under a  true lease the
lessor bears the risk  of ownership, takes any  federal tax benefits  associated
with  the lease and  no title is conferred  upon the lessee.  The lessee under a
true lease has the right  to the temporary use of  equipment for a term  shorter
than  the economic life of such equipment  in exchange for payments at scheduled
intervals during the lease term and the lessor retains a significant  "residual"
economic  interest in the leased equipment. End of lease options for true leases
include purchase or  renewal at  fair market  value. Under  leases intended  for
security,  the lessor in effect finances the  "purchase" of the leased assets by
the lessee and  retains a  security interest in  the leased  assets. The  lessee
retains  the leased  property for  substantially all  its economic  life and the
lessor retains no  significant residual  interest. These  leases are  considered
conditional  sales type leases  for federal tax  purposes, and, accordingly, the
lessor does not take  any federal tax  benefits. End of  lease options for  such
leases  depend on  the terms of  the related Lease  Contract, although generally
these terms provide  for purchase  of the Equipment  at a  prestated price.  The
inclusion  of true leases in the Contract Pool will have no income tax impact on
Noteholders since the  Notes are treated  as debt for  income tax purposes.  See
"United States Taxation." However, true leases are treated differently under the
Bankruptcy Code from leases intended for security. See "Risk Factors--Bankruptcy
and  Insolvency Risks" and  "Certain Legal Aspects  of the Contracts--Insolvency
Matters" for a discussion of these differences.
 
    THE FORMS OF CONTRACTS
 
    The Lease Contracts are generally  in one of two  forms: (a) a master  lease
agreement  containing  all of  the  general terms  and  conditions of  the lease
transaction or transactions, with schedules setting forth the specific terms  of
each lease transaction with that particular Obligor (a "Master Form Lease"), and
(b) specific lease agreement forms containing all of the terms and conditions of
the lease transaction (a "Specific Lease Form"). Credit Corp. generally uses the
Master Form Lease for lease transactions in excess of $100,000 and in connection
with  smaller transactions in which the Obligor has previously executed a Master
Form Lease; NCR Credit uses the Master  Form Lease for substantially all of  its
transactions;  CFC uses both a Specific Lease  Form and a Master Form Lease; and
Leasing Services generally  uses a Specific  Lease Form but  uses a Master  Form
Lease  for certain vendor customers. In certain cases, the Lease Contract may be
written on  another form  which was  created by  one of  the Originators,  by  a
customer  or by a  third-party originator. The Loan  Contracts are documented on
installment sale  contract,  promissory  note,  chattel  mortgage  or  loan  and
security agreement forms.
 
    PAYMENTS GENERALLY
 
   
    Generally,  the Contracts require that the Obligor make periodic payments on
a monthly basis, while a number of Contracts (which, in relation to the  Initial
Contract  Pool  Principal  Balance,  is  not  material)  provide  for quarterly,
semi-annual or annual  payments. The  payments under  all of  the Contracts  are
required  to  be made  in  United States  dollars  and are  fixed  and specified
payments, rather than payments which are tied to a formula or are otherwise at a
floating rate. Payments under the  Contracts are ordinarily payable in  advance,
although  a small percentage (including most  of those originated by NCR Credit)
provide for payments in arrears.
    
 
                                       30
<PAGE>
    EXPENSES RELATING TO EQUIPMENT
 
    The Contracts require the Obligors to assume the responsibility for  payment
of  all expenses  of the  related Equipment  including (without  limitation) any
expenses in connection with the maintenance and repair of the related Equipment,
the payment of any and all premiums for casualty and liability insurance and the
payment of all taxes relating to the Equipment.
 
    INSURANCE; REPAIR AND REPLACEMENT
 
   
    The Lease  Contracts (except  for  a small  number  of Contracts  which,  in
relation  to  the  Initial Contract  Pool  Principal Balance,  is  not material)
require the Obligors to maintain liability insurance which must name the  lessor
as  additional insured. Lease  Contracts and Loan  Contracts require Obligors to
procure property insurance against the loss, theft or destruction of, or  damage
to,  the Equipment for its full replacement value, naming the lessor (or lender)
as loss payee. This requirement is, from time to time, waived by the  Originator
for a small number of transactions and, for some Lease Contracts, the Obligor is
permitted  to  self-insure the  Equipment under  the Obligor's  already existing
self-insurance program.
    
 
    For Lease Contracts originated by Credit Corp. or Leasing Services  relating
to  equipment with a cost of $100,000 or less, the Obligor is generally provided
with written information concerning its property insurance obligations under the
Lease Contract and the Originator's own property insurance coverage that will be
provided at the  expense of  the Obligor  if the  Obligor does  not provide  the
Originator with satisfactory evidence of its own insurance coverage. The Obligor
is  given a  specified time  period in  which to  provide such  evidence. Proper
evidence of coverage  is verified  independently and  tracked by  a third  party
tracking  company and licensed broker. If  the Originator provides the insurance
coverage, the Obligor is  charged a monthly fee  covering the insurance  charges
and  other related administrative charges. If, at any time, the Obligor provides
evidence of its own  coverage, such monthly charges  cease. The Obligor has  the
ability to "opt out" of the program by providing evidence of its own coverage.
 
    For  transactions involving  Equipment with  a cost  of more  than $100,000,
insurance  coverage  generally  is  verified  and  tracked  by  the   respective
Originator  and the failure  to maintain such insurance  constitutes an event of
default under the applicable Lease  Contract. Generally, either pursuant to  the
Specific  Lease  Form or  the  Master Form  Lease,  the Obligor  also  agrees to
indemnify the Originator for  all liability and expenses  arising from the  use,
condition or ownership of the Equipment.
 
    Under  each Lease  Contract, if the  Equipment is damaged  or destroyed, the
Obligor is  required to  (i)  repair such  Equipment,  (ii) make  a  termination
payment  to the lessor in an amount not less than the Required Payoff Amount, or
(iii) in some  cases, replace  such damaged  or destroyed  Equipment with  other
equipment  of  comparable  use  and  value.  Under  the  Transfer  and Servicing
Agreement, the Servicer  is permitted  (in the case  of the  destruction of  the
Equipment  related to a particular Lease Contract) either to allow the Lessee to
replace such  Equipment (provided  that  the replacement  equipment is,  in  the
judgment of the Servicer, of comparable use and at least equivalent value to the
value of the Equipment which was destroyed) or to accept the termination payment
referred to above.
 
    ASSIGNMENT OF CONTRACTS
 
    The Contracts permit the assignment of the Contract by the lessor or secured
party without the consent of the Obligor, except for a small number of Contracts
which  require notification of the assignment to, or the consent of, the Obligor
(and TCC will represent and warrant in the Purchase Agreement that such  notices
have  been given, or such  approvals will have been  received, not more than ten
days following the  Closing Date). The  Contracts do not  permit the  assignment
thereof  (or the  Equipment related  thereto) by  the Obligor  without the prior
consent of  the lessor  or secured  party, other  than Contracts  which (i)  may
permit  assignments  to  a  parent, subsidiary  or  affiliate,  (ii)  permit the
assignment to  a third  party, provided  the Obligor  remains liable  under  the
Contract,  or (iii) permit  assignment to a  third party with  a credit standing
(determined by TCC in  accordance with its underwriting  policy and practice  at
the  time for an equivalent  contract type, term and  amount) equal to or better
than the  original Obligor.  Under  the Transfer  and Servicing  Agreement,  the
Servicer  may permit an assignment of a particular Contract from an Obligor to a
third  party  only   if  the  Servicer   (utilizing  the  current   underwriting
 
                                       31
<PAGE>
criteria for its contract origination activities generally) determines that such
third  party is of sufficient credit quality that the Servicer would permit such
third party  to become  an obligor  with respect  to a  lease or  loan  contract
originated by the Servicer generally.
 
    HELL-OR-HIGH-WATER LEASE CONTRACTS
 
    The  Lease Contracts  are "hell-or-high-water"  contracts which  require all
payments thereunder to be made regardless of the condition or suitability of the
related Equipment and notwithstanding any defense, set-off or counterclaim  that
the Obligor may have against the lessor.
 
    EVENTS OF DEFAULT AND REMEDIES
 
    Events  of default under the Contracts  generally include the failure to pay
all amounts required by  the Contract when  due, the failure  of the Obligor  to
perform  its agreements  and covenants  under the  applicable Contract, material
misrepresentations made  by the  Obligor, the  bankruptcy or  insolvency of  the
Obligor  or the appointment  of a receiver  for the Obligor  and, in some cases,
default by  the Obligor  under  other contracts  or  agreements. Some  of  these
default provisions are, in some instances, subject to notice provisions and cure
periods.  Remedies available to the lessor  or secured party upon the occurrence
of an event of default by the  Obligor include the right to cancel or  terminate
in the case of a Lease Contract, or to accelerate payments in the case of a Loan
Contract,  to recover  possession of  the related  Equipment, and  to receive an
amount intended to make the lessor or  secured party (as the case may be)  whole
plus costs and expenses (including legal fees) incurred by the lessor or secured
party  as a result of  such default. Notwithstanding such  events of default and
remedies, under the Transfer and Servicing Agreement, the Servicer is  permitted
to  take such actions, with respect to  delinquent and defaulted Contracts, as a
reasonably  prudent  creditor   would  do  under   similar  circumstances.   See
"Description  of  the  Transfer  and  Servicing  Agreement  --  Servicing."  The
Originators may occasionally provide payment  extensions (generally of 3  months
or  less,  although longer  extensions  are occasionally  granted)  to customers
experiencing delays in  payment due  to cash  flow shortages  or other  reasons.
However,  it is  not intended  that extensions  be used  to provide  a temporary
solution for a delinquent  account. Rather, extensions are  intended to be  used
when,  in the  judgment of  the relevant  credit authority,  it will  permit the
permanent resolution of the delinquency.
 
    PREPAYMENTS AND EARLY TERMINATION
 
    None of the Lease  Contracts permit the prepayment  or early termination  of
the  Lease Contract  (except for  a DE MINIMIS  number of  Lease Contracts which
allow for a prepayment or early termination  upon payment of an amount which  is
not  less  than  the  Required Payoff  Amount).  Nevertheless,  the  Servicer is
permitted under the Transfer  and Servicing Agreement  to accept prepayments  of
any  of the Lease Contracts, but only if the  amount paid by or on behalf of the
Obligor (or, in the case of a partial prepayment, the sum of such amount and the
remaining Contract Principal Balance of the Lease Contract after application  of
such  amount) is  at least equal  to the  Required Payoff Amount  for such Lease
Contract. All or substantially all of the Loan Contracts permit the Obligors, at
their option, to prepay such Loans  at any time, in full  or in part, and if  in
full  in an amount equal to the  then outstanding principal balance plus accrued
interest to the date of such prepayment plus any applicable unpaid charges.
 
    DISCLAIMER OF WARRANTIES
 
    The  Lease  Contracts  contain  provisions   whereby  the  lessor  (or   the
Originator,  as assignee of the lessor) disclaims all warranties with respect to
the  Equipment  and,  in  the  majority   of  cases,  the  lessor  assigns   the
manufacturer's  warranties to the Obligor  for the term of  the Lease. Under the
Lease Contracts, the Obligor "accepts" the Equipment under the applicable  Lease
Contract following delivery and an opportunity to inspect the related Equipment.
 
    ADDITIONAL EQUIPMENT
 
    Some  of  the Lease  Contracts constitute  leases of  "additional equipment"
(generally costing  $25,000 or  less) with  existing Obligors.  Pursuant to  the
terms  of the original Lease Contract between  the lessor and the Obligor, these
leases for "additional equipment" are documented  on a written form prepared  by
the  lessor and delivered  to (but not  executed by) the  Obligor, which written
form describes
 
                                       32
<PAGE>
all of  the terms  of the  lease. Under  the terms  of the  Lease Contract,  the
Obligor  agrees that unless it  objects in writing within  a specified period of
time, it is deemed to have accepted the lease of such "additional equipment."
 
REPRESENTATIONS AND WARRANTIES MADE BY TCC
 
    Under the Purchase  Agreement, TCC will  make the following  representations
and  warranties regarding  each Contract (and  the related Equipment)  as of the
Cut-Off Date:
 
    (A)Each Contract (i)  constitutes a valid,  binding and enforceable  payment
       obligation  of the Obligor in accordance with its terms (except as may be
limited by applicable bankruptcy, insolvency or other similar laws affecting the
enforceability of creditors' rights generally and the availability of  equitable
remedies),  (ii) has been duly  and properly sold, assigned  and conveyed by the
applicable Originator under the Purchase Agreement to the Depositor and has been
duly and properly transferred and conveyed  by the Depositor to the Owner  Trust
pursuant to the Transfer and Servicing Agreement, (iii) was originated by one of
the Originators in the ordinary course of such Originator's business, or (in the
case  of any Contract purchased by one  of the Originators) was acquired by such
Originator for proper consideration and was validly assigned to such  Originator
by  the seller  of such  Contract, and  (iv) contains  customary and enforceable
provisions adequate to enable realization against the Obligor and/or the related
Equipment (although no representation  or warranty is made  with respect to  the
perfection or priority of any security interest in such related Equipment);
 
    (B)No   selection   procedures  adverse   to   the  Noteholders   or  Equity
       Certificateholders were utilized  in selecting the  Contracts from  those
lease and loan contracts owned by the Originators on the Cut-Off Date;
 
    (C)All  requirements  of  applicable  Federal,  state  and  local  laws, and
       regulations thereunder, in  respect of  all of the  Contracts, have  been
complied with in all material respects;
 
    (D)There  is  no  known  default,  breach,  violation  or  event  permitting
       cancellation or termination of the Contract by the lessor (in the case of
Lease Contracts) or by the secured party  (in the case of Loan Contracts)  under
the terms of any Contract (other than Scheduled Payment delinquencies (in excess
of  10% of the Scheduled Payment due) of not more than 59 days), and (except for
payment extensions and waivers of  Administrative Fees in accordance with  TCC's
servicing  and collection policies  and procedures) there has  been no waiver of
any of the foregoing; and as of the Cut-Off Date, no related Equipment had  been
repossessed;
 
    (E)Immediately prior to the sale, assignment and conveyance of each Contract
       by an Originator to the Depositor, such Originator had good title to such
Contract  and the Originator's interest in the related Equipment (subject to the
terms of such Contract) and  was the sole owner thereof,  free of any Lien;  and
immediately  prior to the transfer and conveyance  of the Contracts to the Owner
Trust, the Depositor had good title to  such Contracts and such interest in  the
related  Equipment and was the sole owner  thereof, free of any Lien (other than
the rights of the Obligor under the related Contract);
 
    (F)No person has  a participation  in or  other right  to receive  Scheduled
       Payments  under any  Contract, and neither  the Depositor nor  any of the
Originators nor TCC has taken any action to convey any right to any person  that
would  result in such person having a  right to Scheduled Payments received with
respect to any Contract;
 
    (G)Each Contract was originated or purchased  by an Originator and was  sold
       and  assigned by  such Originator to  the Depositor without  any fraud or
misrepresentation on the part of such Originator or TCC;
 
    (H)Each Obligor (i) is located in the United States, and (ii) is not (a) the
       United States of America or any State or local government or any  agency,
department,  subdivision  or instrumentality  thereof or  (b) the  Depositor, an
Originator, TCC or any subsidiary thereof;
 
    (I)The sale, transfer and assignment  of such Contract and the  Originators'
       interest  in the  related Equipment to  the Depositor  under the Purchase
Agreement, and the transfer and conveyance of such
 
                                       33
<PAGE>
Contract from, and the grant of a security interest in the related Equipment by,
the Depositor to the Owner Trust under the Transfer and Servicing Agreement, are
not unlawful, void or voidable under the laws of the jurisdiction applicable  to
such Contract;
 
    (J)All  filings and other actions required to be made, taken or performed by
       any person in any jurisdiction to  give the Owner Trust a first  priority
perfected  lien  or ownership  interest in  the Contracts  and a  first priority
perfected security interest in the  Originator's interest in the Equipment  have
been made, taken or performed;
 
    (K)There  exists  a  Contract File  pertaining  to each  Contract,  and such
       Contract File contains the Contract or a facsimile copy thereof;
 
    (L)There is only one  original executed copy of  each Contract or, if  there
       are  multiple originals, all such originals  are in the possession of the
Originator or the signed original in  the possession of the Originator is  noted
thereon as being the only copy that constitutes chattel paper;
 
    (M)The  Contracts constitute chattel paper within  the meaning of the UCC as
       in effect in the  States of New Jersey,  Massachusetts and Oregon  (other
than  those Contracts in which the lessor is financing exclusively the Obligor's
software license or maintenance contract for leased Equipment, which  Contracts,
in proportion to the Initial Contract Pool Principal Balance, are not material);
 
    (N)Each  Contract was entered into  by an Obligor who,  at the Cut-Off Date,
       had not been identified on the records of TCC or the Originators as being
the subject of a current bankruptcy proceeding;
 
    (O)The computer tape  containing information with  respect to the  Contracts
       that  was made available  by the Depositor  to the Owner  Trustee and the
Indenture Trustee on the Closing Date and  was used to select the Contracts  was
complete  and  accurate in  all material  respects  as of  the Cut-Off  Date and
includes a description of the same Contracts that are described in the  Schedule
of Contracts to the Transfer and Servicing Agreement;
 
    (P)By  the Closing Date, the portions of the electronic master record of TCC
       and each Originator relating to the Contracts will have been clearly  and
unambiguously  marked to  show that the  Contracts constitute part  of the Trust
Assets and are  owned by the  Owner Trust in  accordance with the  terms of  the
Transfer and Servicing Agreement;
 
    (Q)No  Contract has a Scheduled Payment delinquency (in excess of 10% of the
       Scheduled Payment due) of more  than 59 days past  due as of the  Cut-Off
Date  (although some Contracts may have  experienced such delinquencies prior to
the Cut-Off Date);
 
    (R)Each Contract may be sold, assigned and transferred by the Originator  to
       the  Depositor, and may  be assigned and transferred  by the Depositor to
the Owner  Trust,  without  the consent  of,  or  prior approval  from,  or  any
notification  to,  the  applicable  Obligor, other  than  (i)  certain Contracts
(which, in  proportion  to  the aggregate  of  all  of the  Contracts,  are  not
material)  that require  notification of  the assignment  to the  Obligor, which
notification will be given by the Servicer not later than 10 days following  the
Closing  Date, and (ii) Contracts (which, in  proportion to the aggregate of all
of the Contracts,  are not material)  that require the  consent of the  Obligor,
which  consent will be obtained by the Servicer not later than 10 days following
the Closing Date;
 
    (S)Each Contract prohibits the sale, assignment or transfer of the Obligor's
       interest therein, the assumption of the  Contract by another person in  a
manner  that would release the Obligor thereof from the Obligor's obligation, or
any sale, assignment  or transfer of  the related Equipment,  without the  prior
consent  of the lessor (in the case of Lease Contracts) or the secured party (in
the case  of  Loan  Contracts),  other  than  Contracts  which  may  (i)  permit
assignment to a subsidiary, corporate parent or other affiliate, (ii) permit the
assignment  to  a third  party, provided  the Obligor  remains liable  under the
Contract, or (iii)  permit assignment to  a third party  with a credit  standing
(determined  by TCC in  accordance with its underwriting  policy and practice at
the time for an equivalent  contract type, term and  amount) equal to or  better
than the original Obligor;
 
                                       34
<PAGE>
    (T)The  Obligor under each Contract is  required to make payments thereunder
       (i) in United States dollars, and (ii) in fixed amounts and on fixed  and
predetermined dates;
 
    (U)Each  Contract requires the Obligor  to assume responsibility for payment
       of all expenses  in connection  with the  maintenance and  repair of  the
related  Equipment, the payment of all  premiums for insurance of such Equipment
and the payment of  all taxes (including sales  and property taxes) relating  to
such Equipment;
 
    (V)Each  Contract  requires the  Obligor  thereunder to  make  all Scheduled
       Payments thereon under all circumstances and regardless of the  condition
or suitability of the related Equipment and notwithstanding any defense, set-off
or  counterclaim that the  Obligor may have against  the manufacturer, lessor or
lender (as the case may be);
 
    (W)Under each Lease Contract, if the Equipment is damaged or destroyed,  the
       Obligor  is required either (i) to repair  such Equipment, (ii) to make a
termination payment to the lessor in an amount not less than the Required Payoff
Amount, or (iii) in some cases,  to replace such damaged or destroyed  Equipment
with other equipment of comparable use and value;
 
    (X)None  of the  Lease Contracts permit  the Obligor to  terminate the Lease
       Contract prior to the latest Stated Maturity Date or to otherwise  prepay
the  amounts due and payable thereunder, except for a DE MINIMIS number of Lease
Contracts which allow for an early termination or prepayment upon payment of  an
amount which is not less than the Required Payoff Amount;
 
    (Y)Any  Loan  Contract  that  permits  the  prepayment  of  the  amount  due
       thereunder, at the option of the Obligor, requires that the prepayment in
full must be in an  amount not less than  the principal amount then  outstanding
plus accrued interest thereon to the date of such prepayment;
 
    (Z)It  is not  a precondition  to the  valid transfer  or assignment  of the
       Originator's interest in  any of  the Equipment related  to any  Contract
that  title to such Equipment be transferred  on the records of any governmental
or quasi-governmental agency, body or authority;
 
    (AA)The information with respect to the Contracts listed on the Schedule  of
       Contracts  attached  to  the  Purchase  Agreement  is  true,  correct and
complete in all material respects;
 
    (BB)No provisions of any Contract have  been waived, altered or modified  in
       any material respect, except as indicated in the Contract File;
 
    (CC)No  Lease Contract is a "consumer lease" as defined in Article 2A of the
       Uniform Commerical Code; and
 
    (DD)To the best of  TCC's knowledge, each Obligor  has accepted the  related
       Equipment  and has  had reasonable opportunity  to inspect  and test such
Equipment.
 
    The above-described representations and warranties  of TCC will survive  the
transfer  and assignment of the related Contracts  and other Trust Assets to the
Owner Trust.
 
    In the event of a breach of any such representation or warranty with respect
to a Contract that materially and  adversely affects the value of such  Contract
(any such breach being a "Repurchase Event"), TCC, unless it cures the breach by
the  end of  the second  Collection Period after  the date  on which  TCC or the
Depositor becomes aware of or receives written notice from the Indenture Trustee
or the Servicer of such breach, will be obligated to purchase the Contract  and,
in the case of a Lease Contract, the related Leased Equipment. Any such purchase
shall  be made on the Deposit Date  immediately following the end of such second
Collection Period at a price equal  to the Required Payoff Amount applicable  to
such  Contract (which will be allocated to the Owner Trust) plus, if applicable,
the Book Value of the related Leased  Equipment (which will be allocated to  the
Depositor). This purchase obligation may be enforced by the Indenture Trustee on
behalf  of  the holders  of  the Notes  and  the Equity  Certificates,  and will
constitute  the  sole  remedy  available  to  the  Noteholders  and  the  Equity
Certificateholders against TCC for any such uncured breach, except that pursuant
to the Transfer and Servicing
 
                                       35
<PAGE>
Agreement,  TCC will  indemnify the  Indenture Trustee,  the Owner  Trustee, the
Owner Trust, the Noteholders and  the Equity Certificateholders against  losses,
damages,  liabilities and claims which may be  asserted against any of them as a
result of  third-party claims  arising out  of  the facts  giving rise  to  such
breach.
 
    Upon  the  purchase by  TCC  of a  Contract  (and, in  the  case of  a Lease
Contract, any  related  Leased  Equipment), such  Contract  and  related  Leased
Equipment will be released to TCC.
 
   
CERTAIN STATISTICS RELATING TO THE CUT-OFF DATE CONTRACT POOL
    
 
    GENERAL
 
   
    The  Depositor has prepared certain statistics relating to the Contract Pool
as of the Cut-Off Date (the "Cut-Off Date Contract Pool"). The Initial  Contract
Pool  Principal Balance  is an amount  equal to $3,185,229,329  (which amount is
based upon the  Contract Pool  Principal Balance  determined as  of the  Cut-Off
Date,  but  also includes  an amount  in  respect of  Scheduled Payments  on the
Contracts due prior to,  but not received  as of, the  Cut-Off Date). The  total
number  of Contracts in the  Cut-Off Date Contract Pool  is 280,634. The average
Contract Pool Principal Balance  of the Contracts, as  of the Cut-Off Date,  was
approximately  $11,350.  Within the  Cut-Off Date  Contract  Pool, 90.8%  of the
Contracts (by Initial Contract  Pool Principal Balance)  were originated by  the
Originators  (or by  other affiliates  of TCC)  and 9.2%  of such  Contracts (by
Initial Contract Pool Principal Balance)  were purchased by the Originators  (or
by other affiliates of TCC) from unrelated third parties.
    
 
   
                 COMPOSITION OF THE CUT-OFF DATE CONTRACT POOL
    
 
   
<TABLE>
<CAPTION>
                                             WEIGHTED                      WEIGHTED                    AVERAGE
                                             AVERAGE                        AVERAGE                    CONTRACT
               INITIAL CONTRACT              ORIGINAL                      REMAINING                  PRINCIPAL
   NUMBER       POOL PRINCIPAL                 TERM                          TERM                      BALANCE
OF CONTRACTS       BALANCE                   (RANGE)                        (RANGE)                    (RANGE)
- ------------  ------------------  ------------------------------  ---------------------------  ------------------------
<S>           <C>                 <C>                             <C>                          <C>
  280,634       $3,185,229,329             56.1 months                    38.6 months                  $11,350
                                     (6 months to 165 months)       (1 month to 95 months)       ($50 to $12,393,602)
</TABLE>
    
 
    TYPE OF CONTRACTS
 
   
    The following table shows the distribution of the Cut-Off Date Contract Pool
between Lease Contracts and Loan Contracts by indicating the number of Contracts
in  each category, the  aggregate Contract Principal  Balance of such Contracts,
and the percentage (by number of  Contracts and by aggregate Contract  Principal
Balance)  of such Contracts relative to all of the Contracts in the Cut-Off Date
Contract Pool:
    
 
   
<TABLE>
<CAPTION>
                                                                % OF TOTAL                         % OF INITIAL
                                                   NUMBER OF    NUMBER OF    AGGREGATE CONTRACT    CONTRACT POOL
TYPE OF CONTRACT                                   CONTRACTS    CONTRACTS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- ------------------------------------------------  -----------  ------------  ------------------  -----------------
<S>                                               <C>          <C>           <C>                 <C>
Lease Contracts.................................     266,812        95.07%   $    3,057,933,979         96.00%
Loan Contracts..................................      13,822         4.93           127,295,350          4.00
                                                  -----------  ------------  ------------------       -------
      Total.....................................     280,634       100.00%   $    3,185,229,329        100.00%
                                                  -----------  ------------  ------------------       -------
                                                  -----------  ------------  ------------------       -------
</TABLE>
    
 
                                       36
<PAGE>
    GEOGRAPHICAL DIVERSITY
 
   
    The following table  shows the  geographical diversity of  the Cut-Off  Date
Contract  Pool, by  indicating the number  of Contracts,  the aggregate Contract
Principal Balance of such Contracts and  the percentage (by number of  Contracts
and  by aggregate Contract Principal Balance)  of such Contracts relative to all
of the Contracts in the Cut-Off Date Contract Pool by reference to the State  in
which the Obligors on such Contracts are located:
    
 
   
<TABLE>
<CAPTION>
                                          % OF TOTAL NUMBER   AGGREGATE CONTRACT     % OF INITIAL CONTRACT POOL
     STATE         NUMBER OF CONTRACTS      OF CONTRACTS       PRINCIPAL BALANCE          PRINCIPAL BALANCE
- ----------------  ---------------------  -------------------  -------------------  -------------------------------
<S>               <C>                    <C>                  <C>                  <C>
Alabama.........            3,000                 1.07%         $    36,718,327                   1.15%
Alaska..........              308                 0.11                2,494,601                   0.08
Arizona.........            4,660                 1.66               52,847,913                   1.66
Arkansas........            1,274                 0.45               13,278,514                   0.42
California......           37,153                13.23              420,090,005                  13.18
Colorado........            5,752                 2.05               51,908,279                   1.63
Connecticut.....            4,236                 1.51               50,173,901                   1.58
Delaware........              792                 0.28                6,484,578                   0.20
District of
Columbia........            1,651                 0.59               17,336,636                   0.54
Florida.........           19,595                 6.98              216,562,830                   6.80
Georgia.........            8,665                 3.09              100,283,035                   3.15
Hawaii..........              428                 0.15                4,375,875                   0.14
Idaho...........              954                 0.34                8,715,914                   0.27
Illinois........           13,347                 4.76              174,412,918                   5.48
Indiana.........            3,972                 1.42               39,740,659                   1.25
Iowa............            1,690                 0.60               21,720,156                   0.68
Kansas..........            1,459                 0.52               18,272,507                   0.57
Kentucky........            2,114                 0.75               17,824,657                   0.56
Louisiana.......              100                 0.04                1,280,522                   0.04
Maine...........               47                 0.02                  549,981                   0.02
Maryland........            5,104                 1.82               54,819,740                   1.72
Massachusetts...           12,310                 4.39              135,068,160                   4.24
Michigan........           10,153                 3.62              105,261,074                   3.30
Minnesota.......            3,860                 1.38               46,071,976                   1.45
Mississippi.....            1,530                 0.55               13,648,051                   0.43
Missouri........            3,541                 1.26               58,815,478                   1.85
Montana.........              543                 0.19                4,310,567                   0.14
Nebraska........              765                 0.27                7,608,599                   0.24
Nevada..........            1,546                 0.55               16,606,763                   0.52
New Hampshire...            1,921                 0.68               20,394,787                   0.64
New Jersey......           19,746                 7.04              285,066,162                   8.95
New Mexico......            1,386                 0.49               11,522,077                   0.36
New York........           25,597                 9.11              311,188,230                   9.76
North
Carolina........            6,897                 2.46               71,122,763                   2.23
North Dakota....              225                 0.08                1,679,648                   0.05
Ohio............            9,497                 3.38               99,014,107                   3.11
Oklahoma........            1,891                 0.67               25,010,367                   0.79
Oregon..........            3,280                 1.17               30,745,165                   0.97
Pennsylvania....           12,304                 4.38              115,725,434                   3.63
Rhode Island....            1,420                 0.51               15,423,651                   0.48
South
Carolina........            3,049                 1.09               34,741,966                   1.09
South Dakota....              331                 0.12                6,714,944                   0.21
Tennessee.......            4,659                 1.66               50,242,806                   1.58
Texas...........           17,674                 6.30              184,861,723                   5.80
Utah............            2,007                 0.72               27,636,061                   0.87
Vermont.........              701                 0.25                6,412,573                   0.20
Virginia........            6,487                 2.31               60,481,512                   1.90
Washington......            6,210                 2.21               58,497,290                   1.84
West Virginia...            1,140                 0.41                9,612,632                   0.30
Wisconsin.......            3,283                 1.17               59,414,252                   1.87
Wyoming.........              380                 0.14                2,438,963                   0.08
                         --------              -------        -------------------              -------
Total...........          280,634               100.00%         $ 3,185,229,329                 100.00%
                         --------              -------        -------------------              -------
                         --------              -------        -------------------              -------
</TABLE>
    
 
   
    Adverse economic conditions in States where a substantial number of Obligors
are  located,  such as  California  and New  Jersey,  may adversely  affect such
Obligors' ability to make payments on the related Contracts, and the Noteholders
could suffer a loss on their investment as a result.
    
 
                                       37
<PAGE>
    PAYMENT STATUS
 
   
    The following table shows  the payment status of  the Cut-Off Date  Contract
Pool,  by indicating the  number of Contracts,  the aggregate Contract Principal
Balance of such  Contracts and  the percentage (by  number of  Contracts and  by
aggregate  Contract Principal Balance) of such  Contracts relative to all of the
Contracts in  the  Cut-Off Date  Contract  Pool  by reference  to  whether  such
Contracts were current as of the Cut-Off Date or were 30-59 days delinquent:
    
 
   
<TABLE>
<CAPTION>
                                                                                                   % OF INITIAL
                                                           % OF TOTAL        AGGREGATE CONTRACT    CONTRACT POOL
PAYMENT STATUS                  NUMBER OF CONTRACTS    NUMBER OF CONTRACTS   PRINCIPAL BALANCE   PRINCIPAL BALANCE
- -----------------------------  ---------------------  ---------------------  ------------------  -----------------
<S>                            <C>                    <C>                    <C>                 <C>
Current......................           271,615                96.79%        $    3,078,343,963         96.64%
30-60 Days Delinquent........             9,019                 3.21                106,885,366          3.36
                                       --------              -------         ------------------       -------
      Total..................           280,634               100.00%        $    3,185,229,329        100.00%
                                       --------              -------         ------------------       -------
                                       --------              -------         ------------------       -------
</TABLE>
    
 
    CONTRACTS BY EQUIPMENT TYPE
 
    The  following  table  shows the  type  of Equipment  securing  or otherwise
related to the  Contracts, by the  number of Contracts,  the aggregate  Contract
Principal  Balance of such Contracts, and the percentage (by number of Contracts
and by aggregate Contract Principal Balance)  of such Contracts relative to  all
of the Contracts:
 
   
<TABLE>
<CAPTION>
                                                                                                    % OF INITIAL
                                                                                                   CONTRACT POOL
                                                            % OF TOTAL        AGGREGATE CONTRACT     PRINCIPAL
TYPE OF EQUIPMENT                NUMBER OF CONTRACTS    NUMBER OF CONTRACTS   PRINCIPAL BALANCE       BALANCE
- ------------------------------  ---------------------  ---------------------  ------------------  ----------------
<S>                             <C>                    <C>                    <C>                 <C>
Telecommunications............           124,356                44.31%        $    1,274,816,175        40.01%
Manufacturing and
 Construction.................            41,589                14.82                733,814,265        23.04
Computers and Point-of-Sale...            65,572                23.37                599,645,315        18.83
General Office................            32,620                11.62                296,126,406         9.30
Medical.......................             8,937                 3.18                156,574,002         4.92
Printing......................             7,539                 2.69                122,921,661         3.86
Other.........................                21                 0.01                  1,331,505         0.04
                                        --------              -------         ------------------      -------
      Total...................           280,634               100.00%        $    3,185,229,329       100.00%
                                        --------              -------         ------------------      -------
                                        --------              -------         ------------------      -------
</TABLE>
    
 
    CONTRACT PRINCIPAL BALANCES
 
   
    The following table shows the distribution of the Cut-Off Date Contract Pool
by Contract Principal Balance by indicating the number of Contracts which have a
Contract  Principal Balance  within a defined  range and  the aggregate Contract
Principal Balance of such Contracts, and the percentage (by number of  Contracts
and  by aggregate Contract Principal Balance)  of such Contracts relative to all
of the Contracts:
    
 
   
<TABLE>
<CAPTION>
                                                                                                   % OF INITIAL
                                         NUMBER OF        % OF TOTAL        AGGREGATE CONTRACT     CONTRACT POOL
CONTRACT PRINCIPAL BALANCE               CONTRACTS    NUMBER OF CONTRACTS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------------  -----------  ---------------------  -------------------  -----------------
<S>                                     <C>          <C>                    <C>                  <C>
$        0 to $   5,000.00............     167,144            59.56%         $     336,022,401          10.55%
$  5,000.01 to $  25,000.00...........      88,509            31.54                969,552,852          30.43
$ 25,000.01 to $  50,000.00...........      14,378             5.12                498,622,975          15.65
$ 50,000.01 to $ 100,000.00...........       6,883             2.45                473,182,026          14.86
$100,000.01 to $ 500,000.00...........       3,438             1.23                586,944,876          18.43
$500,000.01 to $1,000,000.00..........         198             0.07                136,814,444           4.30
Over $1,000,000.00....................          84             0.03                184,089,755           5.78
                                        -----------         -------         -------------------       -------
      Total...........................     280,634           100.00%         $   3,185,229,329         100.00%
                                        -----------         -------         -------------------       -------
                                        -----------         -------         -------------------       -------
</TABLE>
    
 
                                       38
<PAGE>
    REMAINING TERMS OF CONTRACTS
 
   
    The following  table shows  the remaining  term of  the Contracts  from  the
Cut-Off  Date to the scheduled expiration  date of such Contracts, by indicating
the number  of  Contracts, the  aggregate  Contract Principal  Balance  of  such
Contracts,  and the percentage (by number of Contracts and by aggregate Contract
Principal Balance) of such Contracts relative to all of the Contracts:
    
 
   
<TABLE>
<CAPTION>
                                          NUMBER                                                   % OF INITIAL
                                            OF            % OF TOTAL        AGGREGATE CONTRACT     CONTRACT POOL
REMAINING TERM OF CONTRACTS              CONTRACTS    NUMBER OF CONTRACTS    PRINCIPAL BALANCE   PRINCIPAL BALANCE
- --------------------------------------  -----------  ---------------------  -------------------  -----------------
<S>                                     <C>          <C>                    <C>                  <C>
One Month to 12 Months................      67,412            24.02%         $     173,229,417           5.44%
13 Months to 24 Months................      74,524            26.56                517,043,108          16.23
25 Months to 36 Months................      69,326            24.70                764,718,320          24.01
37 Months to 48 Months................      38,997            13.90                765,522,474          24.03
49 Months to 60 Months................      28,885            10.29                808,105,010          25.37
Over 60 Months........................       1,490             0.53                156,611,000           4.92
                                        -----------         -------         -------------------       -------
      Total...........................     280,634           100.00%         $   3,185,229,329         100.00%
                                        -----------         -------         -------------------       -------
                                        -----------         -------         -------------------       -------
</TABLE>
    
 
    TYPES OF OBLIGOR
 
   
    The Contracts with a single Obligor (or group of affiliated Obligors) having
the largest  aggregate  Contract  Principal  Balance  as  of  the  Cut-Off  Date
represented  no more than 2.92% of  the Initial Contract Pool Principal Balance.
The following table shows the types  of Obligor on Contracts within the  Cut-Off
Date Contract Pool, by the number of Contracts, the aggregate Contract Principal
Balance  of such Contracts,  and the percentage  (by number of  Contracts and by
aggregate Contract Principal Balance) of such  Contracts relative to all of  the
Contracts:
    
 
   
<TABLE>
<CAPTION>
                                                                                                     % OF INITIAL
                                             NUMBER                                                 CONTRACT POOL
                                               OF            % OF TOTAL        AGGREGATE CONTRACT     PRINCIPAL
TYPE OF OBLIGOR                             CONTRACTS    NUMBER OF CONTRACTS    PRINCIPAL BALANCE      BALANCE
- -----------------------------------------  -----------  ---------------------  -------------------  --------------
<S>                                        <C>          <C>                    <C>                  <C>
Service Organizations....................     141,730             50.51%        $   1,342,031,632          42.14%
Manufacturing and Construction...........      40,028             14.26               776,606,415          24.38
Retail and Wholesale Trade...............      37,789             13.47               400,648,060          12.58
Other....................................      14,016              4.99               197,310,969           6.19
Financial Services.......................      14,988              5.34               184,329,803           5.79
Professionals............................      18,976              6.76               109,647,800           3.44
Printing and Copy Centers................       6,009              2.14                89,812,221           2.82
Medical..................................       7,098              2.53                84,842,429           2.66
                                           -----------          -------        -------------------       -------
      Total..............................     280,634            100.00%        $   3,185,229,329         100.00%
                                           -----------          -------        -------------------       -------
                                           -----------          -------        -------------------       -------
</TABLE>
    
 
CERTAIN STATISTICS RELATING TO DELINQUENCIES AND DEFAULTS
 
    DELINQUENCIES
 
    The following table sets forth statistics relating to Delinquencies on lease
and/or  loan contracts within  the Originators' owned  and managed portfolios of
receivables similar to the Contracts (on an aggregate basis) as of December  31,
in each of the past four years and as of June 30, 1996. Such receivables did not
constitute  the  Originators'  entire  portfolio  of  lease  contracts  and loan
contracts. For these  purposes, a "Delinquency"  means that the  obligor on  the
lease  or loan contract  has failed to  make a required  Scheduled Payment in an
amount equal to at least 90% of the required Scheduled Payment within 30 days of
the due date. For these purposes, any payment made by the obligor on a lease  or
loan contract subsequent to the required payment date is applied to the earliest
payment  which was unpaid. The  statistics set forth below  relate to the entire
portfolio of receivables similar to the Contracts serviced by the Originators as
of the date  specified, and not  only to the  Contracts; and, accordingly,  such
 
                                       39
<PAGE>
statistics  are  not necessarily  indicative of  the  future performance  of the
Contracts.  The  following  table  is  based,  where  indicated,  on  the  gross
receivable  balance  of the  lease  and loan  contracts,  as it  appears  on the
accounting records of  TCC as of  the date set  forth below and  not solely  the
overdue payments.
 
<TABLE>
<CAPTION>
                                                       PERCENTAGE OF GROSS RECEIVABLE BALANCE OF CONTRACTS
                                   GROSS RECEIVABLE                   WHICH WERE DELINQUENT
                                      BALANCE OF      ------------------------------------------------------
                                       CONTRACTS        31 TO 60      61 TO 90     91 TO 120      OVER 120
DATE OF CALCULATION                 (IN THOUSANDS)        DAYS          DAYS          DAYS          DAYS        TOTAL
- ---------------------------------  -----------------  ------------  ------------  ------------  ------------  ---------
<S>                                <C>                <C>           <C>           <C>           <C>           <C>
12/31/92.........................    $   3,407,520          2.49%         0.64%         0.36%         1.29%       4.78%
12/31/93.........................    $   3,614,441          2.53%         0.83%         0.36%         0.49%       4.21%
12/31/94.........................    $   4,172,097          2.88%         0.79%         0.41%         0.53%       4.61%
12/31/95.........................    $   4,469,009          3.53%         0.86%         0.44%         0.76%       5.59%
 6/30/96.........................    $   4,578,955          2.61%         0.87%         0.39%         1.02%       4.89%
</TABLE>
 
    NON-ACCRUALS
 
    The  following  table  sets  forth statistics  relating  to  Non-Accruals on
receivables similar to the Contracts  within the Originators' owned and  managed
portfolios  (on an aggregate basis) as of,  and for the 12-month periods ending,
December 31 in  each of the  past four years  and as of,  and for the  six-month
period   ending,  June  30,  1996.  Such  receivables  did  not  constitute  the
Originators' entire portfolio of lease  contracts and loan contracts. For  these
purposes,  a "Non-Accrual" means that, as of  the date indicated, the obligor on
the relevant lease or loan contract had failed to make payments in an amount  at
least equal to 90% of the required Scheduled Payment for at least 90 days beyond
the  date  required, or  commenced a  bankruptcy  or insolvency  proceeding. The
statistics set forth below relate to the portfolio of receivables similar to the
Contracts serviced by the Originators for  the period specified and not only  to
the  Contracts; and, accordingly, such statistics are not necessarily indicative
of the future performance of the Contracts. The following table is based,  where
indicated,  on the net investment of the  lease and loan contracts (gross of any
allowance for  losses) as  it appears  on  the records  of TCC  as of  the  date
specified below:
 
<TABLE>
<CAPTION>
                                                                        AGGREGATE NET          PERCENTAGE OF
                                                                        INVESTMENT OF    AGGREGATE NET INVESTMENT
                                                                          CONTRACTS     OF CONTRACTS WHICH WERE ON
DATE OF CALCULATION                                                    (IN THOUSANDS)           NON-ACCRUAL
- ---------------------------------------------------------------------  ---------------  ---------------------------
<S>                                                                    <C>              <C>
12/31/92.............................................................   $   3,159,814                2.72%
12/31/93.............................................................   $   3,339,313                1.65%
12/31/94.............................................................   $   3,839,569                1.33%
12/31/95.............................................................   $   4,107,023                1.54%
 6/30/96.............................................................   $   4,357,631                1.45%
</TABLE>
 
    LOSSES AND RECOVERIES
 
    The  following  table sets  forth statistics  relating  to gross  losses and
losses net  of recoveries  on  defaulted lease  and  loan contracts  within  the
Originators'  owned  and  managed  portfolios  (of  receivables  similar  to the
Contracts on an aggregate basis) during  the 12-month period ending December  31
in  each of the past four years and  during the six-month period ending June 30,
1996. Such receivables did not  constitute the Originators' entire portfolio  of
lease  contracts and  loan contracts. For  these purposes,  "gross losses" means
total losses before recoveries measured against the net investment of the  lease
and  loan contracts  (gross of  any allowance  for losses),  and "losses  net of
recoveries" means losses after recoveries measured against the net investment of
the lease and loan contracts (gross of any allowance
 
                                       40
<PAGE>
for losses).  The  statistics  set  forth  below  relate  to  the  portfolio  of
receivables  similar to  the Contracts  serviced by  the Originators  during the
period  indicated  and  not  only  to  the  Contracts;  and,  accordingly,  such
statistics  are  not necessarily  indicative of  the  future performance  of the
Contracts.
 
<TABLE>
<CAPTION>
                                 AGGREGATE NET          GROSS LOSSES AS A     NET LOSSES AS A
                            INVESTMENT OF CONTRACTS     PERCENTAGE OF NET    PERCENTAGE OF NET
   DATE OF CALCULATION           (IN THOUSANDS)            INVESTMENT           INVESTMENT
- -------------------------  --------------------------  -------------------  -------------------
<S>                        <C>                         <C>                  <C>
12/31/92.................        $    3,159,814                 2.68%                2.17%
12/31/93.................        $    3,339,313                 2.44%                1.88%
12/31/94.................        $    3,839,569                 1.77%                1.22%
12/31/95.................        $    4,107,023                 1.80%                1.32%
 6/30/96.................        $    4,357,631                 1.73%                1.29%
</TABLE>
 
    The Originators'  delinquency,  non-accrual  and  net  loss  experience  has
historically  been affected  by prevailing economic  conditions, particularly in
industries  and  geographic  regions  where  it  has  customer   concentrations.
Recently,  for  example, a  downturn  in the  retailing  industry has  caused an
increase in delinquencies in contracts relating to point-of-sale equipment,  and
recent  weakness  in  general  economic conditions  has  caused  an  increase in
delinquencies in  the Originators'  small-ticket  portfolios. TCC  believes  the
increased  use of scoring models, both in underwriting and collections, has been
a factor in the improvement in non-accruals and losses over the past five years.
 
    It has been the Originators'  experience that, unlike consumer  receivables,
collections  from the obligors constitute a significant portion of recoveries on
defaulted receivables,  in addition  to  the proceeds  from liquidation  of  the
related  equipment. The  resale value  of individual  items of  Equipment, which
would be collected by the Servicer in  the event of a default under the  related
Contract,  will vary  substantially, depending on  such factors  as the expected
remaining useful  life of  the Equipment  at the  time of  the default  and  the
obsolescence  of the Equipment. It  is possible that the  resale values for some
Equipment would  be  negligible  or insufficient  to  justify  repossession  and
resale.
 
                                       41
<PAGE>
                            DESCRIPTION OF THE NOTES
 
GENERAL
 
    The  Notes will be issued pursuant to the  terms of the Indenture, a form of
which has been filed as an exhibit to the Registration Statement. A copy of  the
Indenture will be filed with the Commission following the issuance of the Notes.
The  following summary describes  certain terms of the  Notes and the Indenture.
The summary does not purport to be complete and is subject to, and is  qualified
in  its  entirety by  reference  to, all  the provisions  of  the Notes  and the
Indenture.  The   Chase  Manhattan   Bank,   a  national   banking   association
headquartered in New York, New York, will be the Indenture Trustee.
 
    Pursuant  to the Indenture, the Owner Trust will issue five classes of notes
(the "Notes"), consisting  of four classes  of senior notes,  designated as  the
   %  Receivable-Backed Notes,  Class A-1, in  the original  principal amount of
$       (the "Class A-1 Notes"), the   % Receivable-Backed Notes, Class A-2,  in
the  original principal  amount of $          (the "Class  A-2 Notes"), the    %
Receivable-Backed Notes, Class A-3, in the original principal amount of $
(the "Class A-3 Notes"), and the   % Receivable-Backed Notes, Class A-4, in  the
original  principal amount of $        (the "Class A-4 Notes" and, together with
the Class A-1,  Class A-2 and  Class A-3 Notes,  the "Class A  Notes"), and  one
class  of subordinated notes,  designated as the      % Receivable-Backed Notes,
Class B, in the original principal amount of $    (the "Class B Notes").
 
    The Class A Notes will be senior in  right of payment to the Class B  Notes.
The  Owner Trust will  also issue a  single class of  certificates of beneficial
interest, the Equity  Certificates, which are  not being offered  hereby. It  is
expected  that the  Equity Certificates  will initially  represent the  right to
receive principal in an amount equal to approximately 4% of the Initial Contract
Pool Principal  Balance, together  with interest  thereon at      %  per  annum,
payable from Pledged Revenues in the priority described under "-- Distributions"
below.
 
    Payments  on the Notes will be made by the Indenture Trustee on each Payment
Date to persons in whose names the Notes are registered as of the related Record
Date (the "Holders" or  "Noteholders"). The Payment Date  for the Notes will  be
the  15th day of each month (or if such 15th day is not a Business Day, the next
succeeding Business Day), commencing in November  1996. The Record Date for  any
Payment Date will be the Business Day immediately preceding the Payment Date (so
long as the Notes are held in the book-entry form), or the last day of the prior
calendar month (if Definitive Notes have been issued).
 
    A "Business Day" is any day (other than a Saturday, Sunday or legal holiday)
on  which commercial banks in New York  City, or any other location of successor
Servicer or Indenture Trustee, are open for regular business.
 
    Each Class of  Notes initially  will be represented  by one  or more  global
Notes  (the  "Global  Notes") registered  in  the  name of  the  nominee  of DTC
(together with any successor depository  selected by the Indenture Trustee,  the
"Depository"),  except as set forth below. Beneficial interests in each Class of
Notes will be  available for purchase  in minimum denominations  of $10,000  and
integral  multiples  thereof in  book-entry form  only.  The Depositor  has been
informed by DTC that DTC's nominee will be Cede & Co. Accordingly, Cede & Co. is
expected to be the Holder  of record of the  Notes. Unless and until  Definitive
Notes are issued under the limited circumstances described herein, no Note Owner
acquiring  an  interest in  any Class  of Notes  will be  entitled to  receive a
certificate representing such Note  Owner's interest in  such Notes. Until  such
time, all references herein to actions by Noteholders of any Class of Notes will
refer   to  actions  taken   by  the  Depository   upon  instructions  from  its
participating organizations and all references herein to distributions, notices,
reports and  statements to  Noteholders of  any  Class of  Notes will  refer  to
distributions, notices, reports and statements to the Depository or its nominee,
as  the registered Holder of  the Notes of such  Class, for distribution to Note
Owners of such  Class in accordance  with the Depository's  procedures. See  "--
Book-Entry Registration" and "-- Definitive Notes."
 
   
    Subject  to applicable laws with respect to escheat of funds, any money held
by the Indenture Trustee or  any paying agent in  trust under the Indenture  for
the payment of any amount due with respect
    
 
                                       42
<PAGE>
   
to  any Note and remaining unclaimed for  two years after such amount has become
due and payable shall  be discharged from  such trust and,  upon request of  the
Owner  Trustee, shall  be deposited by  the Indenture Trustee  in the Collection
Account; and the Holder of such  Note shall thereafter, as an unsecured  general
creditor, look only to the Owner Trust for payment thereof, and all liability of
the  Indenture Trustee  or such  paying agent with  respect to  such money shall
thereupon cease.
    
 
DISTRIBUTIONS
 
    Principal of and interest on the  Notes and the Equity Certificates will  be
paid  on each Payment Date, after payment of the Servicing Fee, solely from, and
secured by, the Amount Available  for such Payment Date,  which is equal to  the
sum of (a) those Pledged Revenues on deposit in the Collection Account as of the
last  Business Day preceding the related Determination Date (the "Deposit Date")
(i) which were received by the Servicer during the related Collection Period  or
which represent amounts paid by TCC or the Depositor to purchase Contracts as of
the   end  of  such  Collection   Period  ("Related  Collection  Period  Pledged
Revenues"), or (ii) to the extent necessary to pay interest on the Notes and the
Equity Certificates on such  Payment Date, which were  received by the  Servicer
after  the end of the related Collection Period  but on or prior to such Deposit
Date ("Current  Collection  Period  Pledged Revenues"  and,  together  with  the
Related  Collection Period Pledged Revenues,  the "Available Pledged Revenues"),
plus (b) amounts  permitted to be  withdrawn therefor from  the Cash  Collateral
Account, as described under "-- Cash Collateral Account" below.
 
    "Pledged Revenues" will consist of (i) "Scheduled Payments" on the Contracts
(which  will  consist  of all  payments  under  the Contracts  other  than those
portions of such payments which, under the  Contracts, are to be (A) applied  by
the  Servicer to the payment of  insurance charges, maintenance, taxes and other
similar  obligations,  or   (B)  retained   by  the  Servicer   in  payment   of
Administrative  Fees) received on or  after the Cut-Off Date  and due during the
term of  the  Contracts, without  giving  effect to  end-of-term  extensions  or
renewals  thereof  (including  all  Scheduled Payments  due  prior  to,  but not
received as of, the Cut-Off Date, but excluding any Scheduled Payments due on or
after, but received prior to, the Cut-Off Date); (ii) any voluntary  prepayments
("Prepayments")  received  on or  after the  Cut-Off  Date under  the Contracts,
provided that  the amount,  if any,  by which  any such  Prepayment exceeds  the
Required  Payoff Amount of a Lease Contract will not constitute Pledged Revenues
but will  be allocated  to  the Depositor;  (iii) any  amounts  paid by  TCC  to
purchase  Contracts  due  to a  breach  of representations  and  warranties with
respect thereto,  as  described  under "The  Contracts  --  Representations  and
Warranties Made by TCC," excluding, in the case of a Lease Contract, any portion
thereof  allocable to the Depositor;  (iv) any amounts paid  by the Depositor to
purchase the Contracts as described under "Optional Purchase of Contracts below;
(v) certain of  the Liquidation  Proceeds derived  from the  liquidation of  the
Contracts  and the disposition of the  related Equipment, as described under "--
Liquidated Contracts" below; and (vi) any earnings on the investment of  amounts
credited to the Collection Account.
 
    On  each Payment Date,  the Indenture Trustee  will be required  to make the
following payments,  first, from  Related  Collection Period  Pledged  Revenues,
second,  to  the  extent  the Related  Collection  Period  Pledged  Revenues are
insufficient to pay interest on the  Notes and the Equity Certificiates on  such
Payment  Date,  the amount  necessary to  cure  such insufficiency  from Current
Collection Period Pledged Revenues, and third (but only as to amounts  described
in  clause  (ii) and  certain amounts  included in  clause (iii)),  from amounts
permitted to be withdrawn  from the Cash Collateral  Account as described  under
"--  Cash Collateral Account" below, in  the following order of priority (except
as otherwise  described  under "--  Events  of  Default; Rights  Upon  Event  of
Default" below):
 
         (i)
       the Servicing Fee;
 
        (ii)
       interest  on the Notes and the Equity Certificates in the following order
       of priority:
 
       (a) interest on the  Class A  Notes (including any  overdue interest  and
           interest thereon),
 
       (b) interest  on the  Class B Notes  (including any  overdue interest and
           interest thereon) and
 
       (c) interest on the Equity  Certificates (including any overdue  interest
           and interest thereon);
 
                                       43
<PAGE>
       (iii)
       an amount equal to the Monthly Principal Amount, as of such Payment Date,
       in  respect of principal on the Notes  and the Equity Certificates in the
       priority described under "-- Principal" below;
 
        (iv)
       to the Cash Collateral Account, the amount, if any, necessary to increase
       the balance therein to the Requisite Amount; and
 
         (v)
       the  remainder,  if  any,  to  payment  of  certain  amounts  payable  in
       connection  with the Cash Collateral Account and thereafter to the Equity
       Certificateholders.
 
CLASS A INTEREST
 
    Interest will be paid to the Holders of  each Class of the Class A Notes  on
each Payment Date, to the extent the Amount Available (after taking into account
any  prior applications described under  "-- Distributions" above) is sufficient
therefor, at the interest  rate for such  Class specified on  the cover of  this
Prospectus  (the  "Interest  Rate"  for  such  Class)  on  the  then outstanding
principal balance of  the Notes of  such Class,  and will be  calculated on  the
basis  of a 360-day  year consisting of  twelve 30-day months.  Such interest so
payable on such Payment Date will be equal to one-twelfth of the product of  (i)
the  applicable Interest Rate and (ii) the related Class principal balance as of
the immediately preceding  Payment Date  (after giving effect  to reductions  in
such  principal balance on such immediately preceding Payment Date). Interest on
each Class of the Class A Notes will accrue from and including the Closing  Date
to  but excluding November 15, 1996 (in  the case of the first interest period),
and thereafter for  each successive  Payment Date  from and  including the  most
recent prior Payment Date to which interest has been paid, to but excluding such
Payment Date.
 
    In  the event  that, on a  given Payment  Date, the Amount  Available is not
sufficient to make a full payment of  interest to the Holders of Class A  Notes,
the  amount of interest to be paid on  the Class A Notes will be allocated among
each Class thereof (and within a Class  among the Notes of such Class) pro  rata
in  accordance with their respective entitlements to interest, and the amount of
such shortfall will be  carried forward and, together  with interest thereon  at
the  applicable Interest Rate, added to the amount of interest such Holders will
be entitled to receive on the next Payment Date.
 
CLASS B INTEREST
 
    Interest will be paid to  the Holders of the Class  B Notes on each  Payment
Date,  to the extent  the remaining Amount Available  (after taking into account
any prior applications described under  "-- Distributions" above) is  sufficient
therefor, at the Class B Interest Rate on the then outstanding Class B Principal
Balance,  and will be  calculated on the  basis of a  360-day year consisting of
twelve 30-day months. Such interest so paid  on such Payment Date will be  equal
to  one-twelfth of  the product of  (i) the Class  B Interest Rate  and (ii) the
Class B Principal Balance  as of the immediately  preceding Payment Date  (after
giving effect to reductions in the Class B Principal Balance on such immediately
preceding  Payment Date).  Interest on  the Class B  Notes will  accrue from and
including the Closing Date to  but excluding November 15,  1996 (in the case  of
the first interest period), and thereafter for each successive Payment Date from
and  including the  most recent  prior Payment Date  to which  interest has been
paid, to but excluding such Payment Date.
 
    In the event  that, on  a given Payment  Date, the  Amount Available,  after
payment  of interest  on the  Class A Notes,  is not  sufficient to  make a full
payment of interest to the Holders of  Class B Notes, the amount of interest  to
be paid on the Class B Notes will be allocated among the Notes of such Class pro
rata  in  accordance with  their respective  entitlements  to interest,  and the
amount of such  shortfall will be  carried forward and,  together with  interest
thereon  at the  Class B  Interest Rate,  added to  the amount  of interest such
Holders will be entitled to receive on the next Payment Date.
 
PRINCIPAL
 
   
    To the extent the remaining Amount Available (after taking into account  any
prior  applications  described  under "--  Distributions"  above)  is sufficient
therefor, the  amount of  principal  to be  paid on  the  Notes and  the  Equity
Certificates  on  each Payment  Date will  equal  the Monthly  Principal Amount.
Principal payable on the Notes on each  Payment Date will be paid in respect  of
principal on the Class A-1
    
 
                                       44
<PAGE>
   
Notes  until the Class A-1  Principal Balance has been  reduced to zero, then in
respect of  principal on  the Class  A-2  Notes until  the Class  A-2  Principal
Balance  has been reduced to zero, then in respect of principal on the Class A-3
Notes until the Class A-3  Principal Balance has been  reduced to zero, then  in
respect  of  principal on  the Class  A-4  Notes until  the Class  A-4 Principal
Balance has been reduced to zero, and then in respect of principal on the  Class
B Notes until the Class B Principal Balance has been reduced to zero. Commencing
on  the first Payment  Date, however,     % of the  Monthly Principal Amount for
each Payment Date will be payable on  the Equity Certificates, on a parity  with
payment  of principal on  the Notes, until  the aggregate amount  so paid equals
$         (which is 1% of the Initial Contract Pool Principal Balance).
    
 
    The "Monthly Principal Amount" for any  Payment Date will equal the  excess,
if  any, of (i)  the sum of the  principal balances of the  Notes and the Equity
Certificates as of  such Payment Date  (determined prior to  the payment of  any
principal  in respect thereof on such Payment  Date), over (ii) the aggregate of
the Contract Principal Balances of  the Contracts (the "Contract Pool  Principal
Balance")  as of the last day of  the Collection Period relating to such Payment
Date.
 
    The "Contract Principal Balance" of any Contract  as of the last day of  any
Collection Period is:
 
   
       (1) in  the case  of a  Lease Contract, the  present value  of the unpaid
           Scheduled Payments due on such Lease Contract after such last day  of
    the  Collection Period (excluding all Scheduled Payments due on or prior to,
    but not received as of, such last day, as well as any Scheduled Payments due
    after such last day and received on or prior thereto) after giving effect to
    any Prepayments received on or prior to such last day, discounted monthly at
    the rate of  8.10% per annum  (assuming, for purposes  of such  calculation,
    that  each  Scheduled Payment  is  due on  the  last day  of  the applicable
    Collection Period), and
    
 
   
       (2) in the  case of  a Loan  Contract, the  lesser of  (a) the  remaining
           scheduled principal balance of such Loan Contract after giving effect
    to  Scheduled Payments due  on or prior  to such last  day of the Collection
    Period, whether  or  not received,  as  well  as any  Prepayments,  and  any
    Scheduled  Payments due after  such last day,  received on or  prior to such
    last day, and (b) the present value of the unpaid Scheduled Payments due  on
    such  Loan Contract after such last  day of the Collection Period (excluding
    all Scheduled Payments due on or prior to, but not received as of, such last
    day, as well as any Scheduled Payments due after such last day and  received
    prior  thereto) after giving effect to  any Prepayments received on or prior
    to such  last  day,  discounted monthly  at  the  rate of  8.10%  per  annum
    (assuming,  for purposes of such calculation, that each Scheduled Payment is
    due on the last day of the applicable Collection Period).
    
 
The Contract  Principal  Balance  of  any Contract  which  became  a  Liquidated
Contract during a given Collection Period or was required to be purchased by TCC
as  of the end of  a given Collection Period due  to a breach of representations
and warranties, will, for purposes of computing the Monthly Principal Amount and
the Requisite Amount for the  Cash Collateral Account, be  deemed to be zero  on
and after the last day of such Collection Period.
 
    A  "Liquidated Contract" is any Contract  (a) which the Servicer has charged
off as uncollectible in accordance with  its credit and collection policies  and
procedures  (which shall be no later than the  date as of which the Servicer has
repossessed and disposed of  the related Equipment,  or otherwise collected  all
proceeds  which, in the  Servicer's reasonable judgment,  can be collected under
such Contract),  or (b)  as to  which  10% or  more of  a Scheduled  Payment  is
delinquent 180 days or more.
 
    The  "Collection Period"  for any  Payment Date  will be  the calendar month
preceding the month in which such Payment Date occurs.
 
   
    The "Initial  Contract  Pool  Principal Balance"  is  $3,185,229,329  (which
amount  is based upon the  Contract Pool Principal Balance  determined as of the
Cut-Off Date, but also  includes an amount in  respect of Scheduled Payments  on
the Contracts due prior to, but not received as of, the Cut-Off Date).
    
 
                                       45
<PAGE>
SUBORDINATION OF CLASS B NOTES AND EQUITY CERTIFICATES
 
    The  likelihood  of payment  of  interest on  each  Class of  Notes  will be
enhanced by  the application  of  the Amount  Available,  after payment  of  the
Servicing Fee, to the payment of such interest prior to the payment of principal
on  any of the Notes or the Equity  Certificates, as well as by the preferential
right of the Holders of Notes of each such Class to receive such interest (1) in
the case of the Class A Notes, prior to the payment of any interest on the Class
B Notes or the Equity  Certificates, and (2) in the  case of the Class B  Notes,
prior  to the payment of any interest  on the Equity Certificates. Likewise, the
likelihood of payment of principal  on each Class of  Notes will be enhanced  by
the  preferential right of  the Holders of  Notes of each  such Class to receive
such principal, to  the extent  of the Amount  Available, after  payment of  the
Servicing  Fee  and  interest  on  the  Notes  and  the  Equity  Certificates as
aforesaid, (i) in the  case of the Class  A Notes, prior to  the payment of  any
principal  on the  Class B  Notes or (except  as described  under "-- Principal"
above) the Equity Certificates and (ii) in the case of the Class B Notes,  prior
to  the payment of any principal on the Equity Certificates, except as described
under "-- Principal" above.
 
CASH COLLATERAL ACCOUNT
 
    The Cash Collateral Account will be  established on or prior to the  Closing
Date and will be available to the Indenture Trustee. The Cash Collateral Account
will initially be funded in an amount equal to    % of the Initial Contract Pool
Principal  Balance (approximately $        ) (the  "Initial Amount"). Amounts on
deposit from time  to time in  the Cash Collateral  Account (up to,  but not  in
excess  of,  the  Requisite  Amount  described  below,  and  not  including  any
investment earnings on such funds) shall  be used to fund the following  amounts
in the following order of priority (to the extent that amounts on deposit in the
Collection Account as of any Deposit Date are insufficient therefor and provided
that   any  such  insufficiency  has  resulted,  directly  or  indirectly,  from
delinquencies or defaults, or  both, on the Contracts):  (i) to pay interest  on
the  Notes and the Equity  Certificates in the following  order of priority: (a)
interest on  the Class  A Notes  (including any  overdue interest  and  interest
thereon),  (b) interest on the Class B Notes (including any overdue interest and
interest thereon) and  (c) interest  on the Equity  Certificates (including  any
overdue  interest and  interest thereon); (ii)  to pay  any Principal Deficiency
Amount (equal  to the  lesser of  (a) the  aggregate Liquidation  Losses on  all
Contracts  that became Liquidated Contracts during the related Collection Period
(the "Current Realized Losses") or (b) the excess, if any, of (A) the  aggregate
principal  balance of the Notes and the Equity Certificates (after giving effect
to all other  distributions of  principal on such  Payment Date),  over (B)  the
aggregate of the Required Payoff Amounts for all Contracts as of the last day of
the  related Collection  Period); and  (iii) to pay  principal on  the Notes and
Equity Certificates at the applicable Stated Maturity Date thereof.
 
    "Liquidation Loss" means, as to any Liquidated Contract, the excess, if any,
of (1) the  Required Payoff Amount  of such Contract  for the Collection  Period
during  which such Contract became a  Liquidated Contract, over (2) that portion
of the Liquidation Proceeds for such Liquidated Contract allocated to the  Owner
Trust (as described under "-- Liquidated Contracts" below).
 
    The  "Required Payoff Amount," with respect to any Collection Period for any
Contract, is  equal  to the  sum  of: (i)  the  Scheduled Payment  due  in  such
Collection  Period, together with any Scheduled Payments due in prior Collection
Periods and not yet received, plus  (ii) the Contract Principal Balance of  such
Contract as of the last day of such Collection Period (after taking into account
the Scheduled Payment due in such Collection Period).
 
    If  and to  the extent  that the  amount on  deposit in  the Cash Collateral
Account as of  any Payment Date  is less  than the Requisite  Amount, then  such
deficiency  is to be restored from the remaining Amount Available, after payment
of the Servicing  Fee and interest  and principal  on the Notes  and the  Equity
Certificates as described under "-- Distributions" above. The "Requisite Amount"
will  be (i) for any Payment  Date on or prior to  the Payment Date occurring in
            ,  1997,  the  Initial  Amount,  and  (ii)  for  any  Payment   Date
thereafter,  an amount equal  to the greater  of (a) the sum  of (1)    % of the
Contract Pool Principal Balance for such  Payment Date, plus (2) the excess,  if
any,  of (A)  the sum  of the  principal balances  of the  Notes and  the Equity
Certificates after giving effect to any payment of principal in respect  thereof
on  such Payment  Date, over  (B) the Contract  Pool Principal  Balance for such
Payment
 
                                       46
<PAGE>
Date, and (b)  $        (which is    %  of the Initial  Contract Pool  Principal
Balance);  provided that in no event will the Requisite Amount exceed the sum of
the principal balances of the Notes  and the Equity Certificates. Any amount  on
deposit  in the Cash Collateral  Account in excess of  the Requisite Amount, and
all investment  earnings  on funds  in  the  Cash Collateral  Account,  will  be
released  from the Cash Collateral Account and paid  to or upon the order of the
Depositor, and will not be available to make payments on the Notes or the Equity
Certificates.
 
    The Cash  Collateral Account  must  be an  Eligible  Account, and  funds  on
deposit  in the Cash Collateral Account will be invested in Eligible Investments
(each as defined under "-- Trust Accounts" below).
 
LIQUIDATED CONTRACTS
 
   
    Liquidation Proceeds (which will consist  generally of all amounts  received
by the Servicer in connection with the liquidation of a Contract and disposition
of the related Equipment, net of any related out-of-pocket liquidation expenses)
will  be allocated as follows:  (i) with respect to  any Loan Contract, all such
Liquidation Proceeds will be allocated to the Owner Trust; and (ii) with respect
to any Lease Contract, such Liquidation Proceeds will be allocated on a pro rata
basis between the Depositor, on the one hand, and the Owner Trust, on the other,
based respectively on (a) the "Book Value"  of the Leased Equipment (which is  a
fixed  amount  equal  to the  value  of the  Leased  Equipment as  shown  on the
accounting  books  and  records  of   TCC  or  the  applicable  Originator,   as
appropriate, as of the Cut-Off Date) and (b) the Required Payoff Amount for such
Lease  Contract (determined as of the  Collection Period during which such Lease
Contract became  a  Liquidated  Contract);  provided  that,  in  the  event  the
Liquidation  Proceeds in  respect of any  Lease Contract and  the related Leased
Equipment exceed the sum of the Required Payoff Amount for such Contract and the
Book Value of such Leased Equipment,  any such excess shall be allocated  solely
to  the Depositor.  By way  of example,  if the  Servicer, in  connection with a
defaulted Lease Contract,  derived Liquidation  Proceeds in the  amount of  $100
from  the  liquidation of  such Lease  Contract and  disposition of  the related
Leased Equipment, and if the Required Payoff Amount of such Lease Contract  was,
as of the Collection Period during which such Lease Contract became a Liquidated
Contract,  $120  and the  Book  Value of  such  Leased Equipment  was  $30, such
Liquidation Proceeds would be allocated to the Owner Trust in the amount of  $80
and to the Depositor in the amount of $20. All Liquidation Proceeds which are so
allocable  to the Owner  Trust will be  deposited in the  Collection Account and
constitute Pledged  Revenues  to be  applied  to  the payment  of  interest  and
principal  on  the Notes  and  the Equity  Certificates  in accordance  with the
priorities described under "-- Distributions" above.
    
 
OPTIONAL PURCHASE OF CONTRACTS
 
    The Depositor  may  purchase  all  of the  Contracts  on  any  Payment  Date
following  the date on which  the unpaid principal balance  of the Notes and the
Equity Certificates is  less than  10% of  the Initial  Contract Pool  Principal
Balance. The purchase price to be paid in connection with such purchase shall be
at  least equal  to the  unpaid principal  balance of  the Notes  and the Equity
Certificates as of such Payment Date plus  interest to be paid on the Notes  and
the  Equity Certificates  on such  Payment Date.  The proceeds  of such purchase
shall be applied on such Payment Date to the payment of the remaining  principal
balance of the Notes and the Equity Certificates, together with accrued interest
thereon.
 
TRUST ACCOUNTS
 
    The  Indenture  Trustee  will  establish and  maintain  under  the Indenture
segregated trust accounts (which need not  be deposit accounts, but which  shall
constitute  "Eligible Accounts"),  consisting of  the "Collection  Account," the
"Servicing Account"  and  the  "Note Distribution  Account"  (collectively,  the
"Trust  Accounts").  An "Eligible  Account" means  any account  which is  (i) an
account maintained  with an  Eligible Institution  (as defined  below); (ii)  an
account  or accounts the deposits in which  are fully insured by either the Bank
Insurance Fund or the  Savings Association Insurance Fund  of the FDIC; (iii)  a
"segregated  trust account" maintained with the  corporate trust department of a
federal or state chartered  depository institution or  trust company with  trust
powers  and acting in  its fiduciary capacity  for the benefit  of the Indenture
Trustee,  which  depository  institution  or  trust  company  has  capital   and
 
                                       47
<PAGE>
surplus  (or, if such depository institution or trust company is a subsidiary of
a bank holding company system, the bank holding company has capital and surplus)
of not less than $50,000,000 and  the securities of such depository  institution
or  trust company  (or, if  such depository  institution or  trust company  is a
subsidiary of a bank holding company system and such depository institution's or
trust company's securities  are not rated,  the securities of  the bank  holding
company) have a credit rating from each of the Rating Agencies (if rated by such
Rating  Agency) which signifies "investment grade"; or (iv) an account that will
not cause any  Rating Agency  to reduce,  qualify or  withdraw its  then-current
rating  assigned to the Notes or Equity Certificates, as confirmed in writing by
such Rating  Agency. "Eligible  Institution"  means any  depository  institution
organized  under the  laws of the  United States  or any state,  the deposits of
which are insured to the full extent permitted by law by the Bank Insurance Fund
(currently administered  by the  Federal Deposit  Insurance Corporation),  whose
short-term  deposits or unsecured long-term debt  have a credit rating from each
of the Rating Agencies (if rated by such Rating Agency), and which is subject to
supervision and examination by federal or state authorities.
 
    The Servicer,  as  agent  for  the  Indenture  Trustee,  may  designate,  or
otherwise  arrange for the purchase by  the Indenture Trustee of, investments to
be made with funds  in the Trust Accounts,  which investments shall be  Eligible
Investments  (as defined in the  Indenture) that will mature  not later than the
business  day  preceding   the  applicable  monthly   Payment  Date.   "Eligible
Investments"  include, among other investments, obligations of the United States
or of any  agency thereof  backed by  the full faith  and credit  of the  United
States;  federal  funds, certificates  of  deposit, time  deposits  and bankers'
acceptances  sold  by  eligible   financial  institutions;  certain   repurchase
agreements  with  eligible institutions  and other  investments which  would not
result in the reduction, qualification or withdrawal of any rating of the  Notes
or Equity Certificates by any Rating Agency.
 
REPORTS TO NOTEHOLDERS
 
    The  Servicer  will  furnish to  the  Indenture Trustee,  and  the Indenture
Trustee will include  with each  distribution to  a Noteholder,  a statement  in
respect of the related Payment Date setting forth, among other things:
 
           (i)
           the  amount of  interest paid on  the Class A-1  Notes, including any
           unpaid interest from the prior Payment Date, and any remaining unpaid
           interest on the Class A-1 Notes;
 
          (ii)
           the amount of  interest paid on  the Class A-2  Notes, including  any
           unpaid interest from the prior Payment Date, and any remaining unpaid
           interest on the Class A-2 Notes;
 
         (iii)
           the  amount of  interest paid on  the Class A-3  Notes, including any
           unpaid interest from the prior Payment Date, and any remaining unpaid
           interest on the Class A-3 Notes;
 
          (iv)
           the amount of  interest paid on  the Class A-4  Notes, including  any
           unpaid interest from the prior Payment Date, and any remaining unpaid
           interest on the Class A-4 Notes;
 
           (v)
           the  amount  of interest  paid on  the Class  B Notes,  including any
           unpaid interest from the prior Payment Date, and any remaining unpaid
           interest on the Class B Notes;
 
          (vi)
           the amount of principal paid on the Class A-1 Notes;
 
         (vii)
           the amount of principal paid on the Class A-2 Notes;
 
        (viii)
           the amount of principal paid on the Class A-3 Notes;
 
          (ix)
           the amount of principal paid on the Class A-4 Notes;
 
           (x)
           the amount of principal paid on the Class B Notes;
 
          (xi)
           the Principal Deficiency Amount, if any, for such Payment Date;
 
         (xii)
           the amount of  interest and  principal (if  any) paid  on the  Equity
           Certificates; and
 
                                       48
<PAGE>
        (xiii)
           the Requisite Amount of the Cash Collateral Account and the amount on
           deposit  in the Cash  Collateral Account (after  giving effect to any
           deposits and withdrawals to be made on the Payment Date).
 
    The Notes will be registered in the name of a nominee of DTC and will not be
registered in the names of the beneficial owners or their nominees. As a result,
unless and  until  Definitive Notes  are  issued in  the  limited  circumstances
described  under  "-- Definitive  Notes" below,  beneficial  owners will  not be
recognized by the Indenture Trustee as Noteholders, as that term is used in  the
Indenture.  Hence, until such  time, beneficial owners  will receive reports and
other information provided  for under  the Indenture only  if, when  and to  the
extent  provided by DTC  and its participating  organizations. The Servicer will
file a copy of  each such report  with the Commission on  Form 8-K. However,  in
accordance with the Exchange Act and the rules and regulations of the Commission
thereunder,  the  Depositor expects  that the  Trust's  obligation to  file such
reports will be terminated at the end of 1996.
 
BOOK-ENTRY REGISTRATION
 
    Each Class of  Notes will  initially be represented  by one  or more  Global
Notes  registered in  the name  of the  nominee of  DTC. The  Depositor has been
informed by DTC that DTC's nominee will be Cede & Co. Noteholders may hold their
Notes through DTC (in the United States) or Cedel Bank or Euroclear (in Europe),
which in  turn  hold through  DTC,  if they  are  participants of  such  systems
("Participants"),  or indirectly through organizations  that are participants in
such systems. Cedel Bank and Euroclear will hold omnibus positions on behalf  of
the  Cedel  Bank  Participants  and  the  Euroclear  Participants, respectively,
through customers' securities accounts in Cedel Bank's and Euroclear's names  on
the  books of  their respective  depositories (collectively,  the "International
Depositories") which in turn will  hold such positions in customers'  securities
accounts in the International Depositories' names on the books of DTC.
 
    DTC  is a New York-chartered limited-purpose  trust company, a member of the
Federal Reserve System, a "clearing corporation"  within the meaning of the  UCC
in  effect in the State of New York, and a "clearing agency" registered pursuant
to the provisions of Section 17A of  the Exchange Act. DTC holds securities  for
its   Participants  ("DTC  Participants")  and  facilitates  the  clearance  and
settlement among Participants of securities transactions, such as transfers  and
pledges,  in  deposited  securities  through  electronic  book-entry  changes in
Participants' accounts, thereby  eliminating the need  for physical movement  of
securities.  Participants include  securities brokers and  dealers, banks, trust
companies, clearing  corporations,  and certain  other  organizations.  Indirect
access  to the DTC system is also available to others such as securities brokers
and dealers,  banks,  and trust  companies  that  clear through  or  maintain  a
custodial  relationship  with  a  Participant,  either  directly  or  indirectly
("Indirect Participants"). The rules applicable to DTC and its Participants  are
on file with the Commission.
 
    Transfers  between DTC Participants will occur in accordance with DTC rules.
Transfers between Cedel Bank Participants and Euroclear Participants will  occur
in  the ordinary  way in  accordance with  their applicable  rules and operating
procedures.
 
    Cross-market  transfers  between  persons  holding  directly  or  indirectly
through  DTC in the United  States, on the one  hand, and directly or indirectly
through Cedel Bank  Participants or  Euroclear Participants on  the other  hand,
will  be effected  through DTC  in accordance  with DTC  rules on  behalf of the
relevant European international clearing system by its International 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
deadlines (European time). The  relevant European international clearing  system
will, if the transaction meets its settlement requirements, deliver instructions
to its International 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  Bank Participants and  Euroclear Participants may not
deliver instructions directly to the International Depositories.
 
                                       49
<PAGE>
    Because of time-zone  differences, credits of  securities received in  Cedel
Bank  or Euroclear as a  result of a transaction with  a DTC Participant will be
made during the subsequent securities settlement processing, dated the  business
day  following the DTC settlement date, and  such credits or any transactions in
such securities settled during such processing will be reported to the  relevant
Cedel  Bank  Participant or  Euroclear Participant  on  such business  day. Cash
received in Cedel Bank  or Euroclear as  a result of sales  of securities by  or
through a Cedel Bank Participant or a Euroclear Participant to a DTC Participant
will  be received with value on the DTC settlement date but will be available in
the relevant Cedel Bank or  Euroclear cash account only  as of the business  day
following  settlement in DTC. For additional information regarding clearance and
settlement procedures  and with  respect to  tax documentation  procedures,  see
"Global  Clearance, Settlement  and Tax  Documentation Procedures"  and "Certain
U.S. Federal Income Tax Documentation Requirements" in Appendix A.
 
    Note Owners that are not Participants or Indirect Participants but desire to
purchase, sell or otherwise transfer ownership of, or other interests in,  Notes
may  do so only through Participants and Indirect Participants. Note Owners will
receive all distributions  from the Indenture  Trustee through Participants  and
Indirect Participants. Note Owners may experience some delay in their receipt of
payments,  since such  payments will  be forwarded  by the  Indenture Trustee to
DTC's nominee.  DTC  will  forward  such payments  to  its  Participants,  which
thereafter  will  forward them  to Indirect  Participants  or Note  Owners. Note
Owners will not be recognized by  the Indenture Trustee as Noteholders and  Note
Owners  will be permitted to exercise  the rights of Noteholders only indirectly
through DTC and its Participants.
 
    Under the rules, regulations and  procedures creating and affecting DTC  and
its  operations (the "Rules"),  DTC is required to  make book-entry transfers of
Notes among Participants on whose behalf it  acts with respect to the Notes  and
to  receive  and  transmit  distributions  of  amounts  payable  on  the  Notes.
Participants and  Indirect Participants  with which  Note Owners  have  accounts
similarly  are required  to make book-entry  transfers and  receive and transmit
such payments on behalf of  their respective Note Owners. Accordingly,  although
Note  Owners will  not possess  Notes, the  Rules provide  a mechanism  by which
Participants will receive payments and will be able to transfer their interests.
 
    Because DTC can  act only  on behalf  of Participants,  who in  turn act  on
behalf  of Indirect Participants and certain banks,  the ability of a Note Owner
to pledge  Notes to  persons or  entities that  do not  participate in  the  DTC
system,  or to otherwise act  with respect to such Notes,  may be limited due to
the lack of a physical certificate for such Notes.
 
    DTC has advised the Depositor that it  will take any action permitted to  be
taken  by a Noteholder under the Indenture, only at the direction of one or more
Participants to whose  accounts with DTC  the Notes are  credited. DTC may  take
conflicting actions with respect to other undivided interests to the extent that
such  actions are  taken on behalf  of Participants whose  holdings include such
undivided interests.
 
    Except as required by law, the Depositor, the Owner Trust, and the Indenture
Trustee will not have any liability for any aspect of the records relating to or
payments made on account of beneficial  ownership interest of the Notes held  by
DTC's nominee, or for maintaining, supervising or reviewing any records relating
to such beneficial ownership interests.
 
    DTC  may discontinue  providing its  services as  securities depository with
respect to the Notes at  any time by giving  reasonable notice to the  Indenture
Trustee.  Under such  circumstances, in  the event  that a  successor securities
depository is not  obtained, Definitive  Notes are  required to  be printed  and
delivered. See "-- Definitive Notes."
 
    The  information in this section concerning  DTC and DTC's book-entry system
has been obtained from sources that  the Depositor believes to be reliable,  but
the Depositor takes no responsibility for the accuracy or completeness thereof.
 
    Cedel Bank, societe anonyme ("Cedel Bank") is incorporated under the laws of
Luxembourg  as a  professional depository. Cedel  Bank holds  securities for its
Participants ("Cedel Bank Participants") and
 
                                       50
<PAGE>
facilitates the  clearance and  settlement  of securities  transactions  between
Cedel  Bank Participants  through electronic  book-entry changes  in accounts of
Cedel Bank Participants, thereby eliminating  the need for physical movement  of
securities.  Transactions may be  settled by Cedel  Bank in numerous currencies,
including  United  States  dollars.  Cedel  Bank  provides  to  its  Cedel  Bank
Participants,  among  other  things, services  for  safekeeping, administration,
clearance and  settlement of  internationally traded  securities and  securities
lending  and borrowing. Cedel  Bank interfaces with  domestic markets in several
countries. As a professional depository, Cedel Bank is subject to regulations by
the Luxembourg  Monetary  Institute.  Cedel  Bank  Participants  are  recognized
financial  institutions  around  the world,  including  underwriters, securities
brokers and dealers, banks, trust  companies, clearing corporations and  certain
other  organizations and  may include  the Underwriters  of the  Notes. Indirect
access to  Cedel Bank  is also  available  to others,  such as  banks,  brokers,
dealers  and  trust  companies  that  clear  through  or  maintain  a  custodial
relationship with a Cedel Bank Participant, either directly or indirectly.
 
    The Euroclear System (the  "Euroclear System") was created  in 1968 to  hold
securities  for participants of the  Euroclear System ("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 securities  and  any  risk  from  lack of
simultaneous transfers of securities and  cash. Transactions may now be  settled
in  numerous currencies, including  United States dollars.  The Euroclear System
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. The  Euroclear
System  is  operated by  Morgan Guaranty  Trust Company  of New  York, Brussels,
Belgium office (the  "Euroclear Operator" or  "Euroclear"), under contract  with
Euroclear  Clearance  System,  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 the Euroclear system  on behalf of Euroclear Participants.  Euroclear
Participants  include banks  (including central  banks), securities  brokers and
dealers and  other professional  financial intermediaries  and may  include  the
Underwriters. Indirect access to the Euroclear System is also available to other
firms  that clear through or maintain  a custodial relationship with a Euroclear
Participant, either directly or indirectly.
 
    The Euroclear  Operator  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 the Euroclear System and applicable Belgian law
(collectively, the  "Terms and  Conditions"). The  Terms and  Conditions  govern
transfers  of securities  and cash  within the  Euroclear System,  withdrawal of
securities and cash  from the Euroclear  System, and receipts  of payments  with
respect  to securities in the Euroclear  System. All securities in the Euroclear
System are held on a fungible  basis without attribution of specific  securities
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 Notes  held through Cedel  Bank or  Euroclear
will  be credited to the  cash accounts of Cedel  Bank Participants or Euroclear
Participants in accordance with the  relevant system's rules and procedures,  to
the  extent received by its International Depository. Such distributions will be
subject to tax reporting in accordance with relevant United States tax laws  and
regulations. Cedel Bank or the Euroclear Operator, as the case may be, will take
any  other action permitted to  be taken by a  Noteholder under the Indenture on
behalf of a Cedel Bank Participant or a Euroclear Participant only in accordance
with its  relevant  rules  and  procedures  and  subject  to  its  International
Depository's ability to effect such actions on its behalf through DTC.
 
                                       51
<PAGE>
    Although  DTC,  Cedel  Bank  and  Euroclear  have  agreed  to  the foregoing
procedures in order to facilitate transfers of Notes among participants of  DTC,
Cedel Bank and Euroclear, they are under no obligation to perform or continue to
perform such procedures and such procedures may be discontinued at any time.
 
    A  paying agent shall  be maintained in  respect of the  Notes in Luxembourg
(the "Luxembourg Paying  Agent") for  so long  as the  Notes are  listed on  the
Luxembourg  Stock Exchange. Kredietbank S.A.  Luxembourgeoise has been appointed
as the initial Luxembourg Paying  Agent. Kredietbank S.A. Luxembourgeoise  shall
be  appointed transfer agent in  Luxembourg, with respect to  the Notes, in case
the Global Notes are replaced by Definitive Notes.
 
DEFINITIVE NOTES
 
    The Notes of each Class will  be issued in registered, certificated form  to
the  Note Owners  of such Class  or their nominees  ("Definitive Notes"), rather
than to the Depository or  its nominee, only if  (i) the Depository advises  the
Indenture  Trustee in writing that it is  no longer willing or able to discharge
properly its responsibilities as  Depository with respect to  the Notes of  such
Class,  and the Indenture Trustee is unable  to locate a qualified successor, or
(ii) Note Owners representing not less than 50% of the principal balance of such
Class advise the Indenture  Trustee and the  Depository through Participants  in
writing  that the continuation of a  book-entry system through the Depository is
no longer in the best interest of the Note Owners of such Class.
 
    Upon the  occurrence of  any  of the  events  described in  the  immediately
preceding  paragraph, the Depository  is required to  notify all Participants of
the availability through the Depository  of Definitive Notes. Upon surrender  by
the  Depository  of the  definitive certificate  representing  the Notes  of the
affected Class and  instructions for  registration, the  Indenture Trustee  will
issue  the Notes of such Class as Definitive Notes, and thereafter the Indenture
Trustee will recognize the Note Owners  of such Definitive Notes as  Noteholders
under the Indenture.
 
    Distributions  of principal and  interest on the  Notes will be  made by the
Indenture Trustee directly to Noteholders in accordance with the procedures  set
forth  herein and in the Indenture. Interest payments and any principal payments
on each Payment Date will be made  to Noteholders in whose names the  Definitive
Notes  were registered  at the  close of  business on  the related  Record Date.
Distributions will be made by check mailed to the address of such Noteholder  as
it  appears  on the  register  maintained by  the  Indenture Trustee.  The final
payment on any Note, however, will be made only upon presentation and  surrender
of  such  Note  at  the  office  or agency  specified  in  the  notice  of final
distribution to Noteholders. The Indenture  Trustee will provide such notice  to
registered  Noteholders mailed not later than the fifth day of the month of such
final distributions.
 
    Definitive Notes will be transferable and exchangeable at the offices of the
transfer agent and registrar, which initially will be the Indenture Trustee  (in
such   capacity,  the  "Transfer  Agent  and  Registrar")  and  the  offices  of
Kredietbank S.A. Luxembourgeoise which shall  be appointed as transfer agent  in
Luxembourg  in  respect  of  such  Definitive  Notes  (the  "Luxembourg Transfer
Agent"). No service charge will be  imposed for any registration of transfer  or
exchange,  but the  Transfer Agent  and Registrar may  require payment  of a sum
sufficient to cover any tax or  other governmental charge imposed in  connection
therewith. The Transfer Agent and Registrar will not be required to register the
transfer  or exchange of  Definitive Notes for  the period from  the Record Date
preceding the due date for any payment to the Payment Date with respect to  such
Definitive Notes.
 
MODIFICATION OF INDENTURE WITHOUT NOTEHOLDER CONSENT
 
    The  Owner  Trust and  the  Indenture Trustee  may,  without consent  of the
Noteholders, enter  into one  or more  supplemental indentures  for any  of  the
following  purposes: (i) to correct or amplify the description of the collateral
or add additional collateral;  (ii) to provide for  the assumption of the  Notes
and  the Indenture obligations by  a permitted successor to  the Owner Trust (as
described under "-- Certain Covenants");  (iii) to add additional covenants  for
the  benefit of the Noteholders,  or to surrender any  rights or power conferred
upon the Owner Trust; (iv) to  convey, transfer, assign, mortgage or pledge  any
property  to or with the Indenture Trustee; (v) to cure any ambiguity or correct
or supplement any
 
                                       52
<PAGE>
provision in  the  Indenture or  in  any  supplemental indenture  which  may  be
inconsistent  with any other provision of the Indenture; (vi) to provide for the
acceptance of the appointment of a successor  Indenture Trustee or to add to  or
change  any of the provisions of the  Indenture or in any supplemental indenture
as shall be  necessary and permitted  to facilitate the  administration by  more
than  one trustee; (vii)  to modify, eliminate  or add to  the provisions of the
Indenture in order to comply with the  Trust Indenture Act of 1939, as  amended;
(viii)  to avoid a reduction,  qualification or withdrawal of  any rating of the
Notes; or (ix) to add  any provisions to, or change  in any manner or  eliminate
any of the provisions of, the Indenture or to modify in any manner the rights of
the  Holders of the Notes  under the Indenture, provided  that such action shall
not (a) result in a reduction,  qualification or withdrawal of the  then-current
ratings  of the  Notes or  the Equity  Certificates, or  (b) as  evidenced by an
opinion of counsel, adversely  affect in any material  respect the interests  of
any Noteholder.
 
MODIFICATION OF INDENTURE WITH NOTEHOLDER CONSENT
 
    With  the consent  of the Holders  representing a majority  of the principal
balance of each  Class of the  Notes then outstanding  (a "Note Majority"),  the
Owner  Trustee and the Indenture Trustee may execute a supplemental indenture to
add provisions  to change  in any  manner or  eliminate any  provisions of,  the
Indenture, or modify in any manner the rights of the Noteholders.
 
    Without the consent of the Holder of each outstanding Note affected thereby,
however, no supplemental indenture may: (i) change the date, timing or method of
determination  of any  installment of  principal of or  interest on  any Note or
reduce the principal amount thereof, the interest rate specified thereon or  the
redemption  price with respect  thereto or change the  manner of calculating any
such payment or any place  of payment where, or the  coin or currency in  which,
any  Note or any interest thereon is payable; (ii) impair the right to institute
suit for  the  enforcement of  certain  provisions of  the  Indenture  regarding
payment; (iii) reduce the percentage of each Class of the Notes then outstanding
the  consent  of the  Holders of  which  is required  for any  such supplemental
indenture or  for  any waiver  of  compliance  with certain  provisions  of  the
Indenture  or of certain defaults thereunder and their consequences; (iv) modify
or alter the provisions of the Indenture  regarding the voting of Notes held  by
the  Owner Trust, any other obligor on  the Notes, the Depositor or an affiliate
of any  of them;  (v) reduce  the percentage  of the  Notes the  consent of  the
Holders  of  which  is required  to  direct  the Indenture  Trustee  to  sell or
liquidate  the  Pledged  Revenues  if  the  proceeds  of  such  sale  would   be
insufficient  to pay the principal amount and accrued but unpaid interest on the
outstanding Notes; (vi) reduce  the percentage of each  Class of the Notes  then
outstanding  required to amend  the sections of the  Indenture which specify the
applicable percentage of each Class of  the Notes then outstanding necessary  to
amend  the  Indenture  or certain  other  related agreements;  (vii)  permit the
creation of any  lien ranking  prior to  or on  a parity  with the  lien of  the
Indenture  with respect  to any of  the collateral  for the Notes  or, except as
otherwise permitted or contemplated in the Indenture, terminate the lien of  the
Indenture  on  any such  collateral or  deprive the  Holder of  any Note  of the
security afforded by the lien of the Indenture; or (viii) result in a reduction,
qualification or withdrawal  of the rating  of any  Class of Notes  by a  Rating
Agency, as confirmed in writing by each Rating Agency.
 
EVENTS OF DEFAULT; RIGHTS UPON EVENT OF DEFAULT
 
    "Events  of Default" under the Indenture will  consist of: (i) a default for
five calendar days  or more in  the payment of  interest due on  any Note;  (ii)
failure  to pay the unpaid principal amount of  any Class of Notes on the Stated
Maturity Date or  any redemption date  for such  Class; (iii) a  default in  the
observance  or performance in any material  respect of any covenant or agreement
of the Owner Trust made in the Indenture, or any representation or warranty made
by the Owner  Trust in the  Indenture or in  any certificate delivered  pursuant
thereto  or in connection therewith  having been incorrect as  of the time made,
and the continuation of any such default or the failure to cure such breach of a
representation or warranty for a period of 30 calendar days after notice thereof
is given to the Owner Trust by the  Indenture Trustee or to the Owner Trust  and
the  Indenture Trustee by the Holders of at least 25% in principal amount of the
Notes then  outstanding;  or  (iv) certain  events  of  bankruptcy,  insolvency,
receivership or liquidation of the Owner Trust or the Depositor.
 
                                       53
<PAGE>
    If  an Event of Default  should occur and be  continuing with respect to the
Notes, the Indenture Trustee or a Note Majority may declare the principal of the
Notes to be  immediately due and  payable. Such declaration  may, under  certain
circumstances, be rescinded by a Note Majority.
 
    If  the  Notes have  been declared  due  and payable  following an  Event of
Default, the Indenture Trustee may institute proceedings to collect amounts  due
or foreclose on Pledged Revenues, exercise remedies as a secured party, sell the
related Pledged Revenues or elect to have the Owner Trust maintain possession of
the  Pledged Revenues and continue to  apply collections on the Pledged Revenues
as if there  had been  no declaration  of acceleration.  The Indenture  Trustee,
however, will be prohibited from selling the Pledged Revenues following an Event
of  Default, unless (i) the Holders of all the outstanding Notes consent to such
sale; (ii) the proceeds of such sale  distributable to Holders of the Notes  are
sufficient  to pay in full the principal of  and the accrued interest on all the
outstanding Notes  at the  date of  such sale;  or (iii)  the Indenture  Trustee
determines that the Pledged Revenues would not be sufficient on an ongoing basis
to make all payments on the Notes as such payments would have become due if such
obligations  had not  been declared due  and payable, and  the Indenture Trustee
obtains the  consent of  the Holders  of 66  2/3% of  the aggregate  outstanding
amount  of the Notes. Following a declaration  upon an Event of Default that the
Notes are  immediately due  and  payable, any  proceeds  of liquidation  of  the
Pledged Revenues, will be applied in the following order of priority: (i) to the
reimbursement  of the Trustee for its expenses;  (ii) to the payment of interest
and then principal on the  Class A Notes; (iii) to  the payment of interest  and
then  principal on the Class  B Notes; (iv) to the  payment of interest and then
principal on the Equity Certificates; and (v) the remainder, if any, to  payment
of  certain amounts payable  in connection with the  Cash Collateral Account and
thereafter to the Equity Certificateholders.
 
    Subject to the  provisions of the  Indenture relating to  the duties of  the
Indenture  Trustee,  if  an  Event  of Default  occurs  and  is  continuing, the
Indenture Trustee will be under no obligation  to exercise any of the rights  or
powers  under the Indenture at the request or direction of any of the Holders of
the Notes,  if  the  Indenture  Trustee  reasonably  believes  it  will  not  be
adequately  indemnified against the costs,  expenses and liabilities which might
be incurred by it in complying with such request. Subject to the provisions  for
indemnification  and  certain limitations  contained  in the  Indenture,  a Note
Majority will have the right to direct the time, method and place of  conducting
any  proceeding or  any remedy  available to the  Indenture Trustee,  and a Note
Majority may, in certain cases, waive any default with respect thereto, except a
default in the payment  of principal or  interest or a default  in respect of  a
covenant  or  provision of  the Indenture  that cannot  be modified  without the
waiver or consent of all of the Holders of such outstanding Notes.
 
    No Holder of a  Note will have  the right to  institute any proceeding  with
respect  to the Indenture,  unless (i) such  Holder previously has  given to the
Indenture Trustee written  notice of  a continuing  Event of  Default, (ii)  the
Holders  of not less than 25% in  principal amount of the outstanding Notes have
made written request of  the Indenture Trustee to  institute such proceeding  in
its own name as Indenture Trustee, (iii) such Holder or Holders have offered the
Indenture  Trustee reasonable indemnity,  (iv) the Indenture  Trustee has for 60
days failed to institute such proceeding, and (v) no direction inconsistent with
such written request has been given to the Indenture Trustee during such  60-day
period  by the  Holders of  a majority in  principal amount  of such outstanding
Notes.
 
    If an Event of Default  occurs and is continuing and  if it is known to  the
Indenture  Trustee, the Indenture Trustee will mail to each Noteholder notice of
the Event of Default  within 90 days after  it occurs. Except in  the case of  a
failure  to pay principal of or interest  on any Note, the Indenture Trustee may
withhold the  notice  if  and so  long  as  it determines  in  good  faith  that
withholding the notice is in the interests of the Noteholders.
 
    In  addition, the  Indenture Trustee and  the Noteholders,  by accepting the
Notes, will  covenant that  they will  not  at any  time institute  against  the
Depositor  or the Owner Trust any bankruptcy, reorganization or other proceeding
under any federal or state bankruptcy or similar law.
 
    Neither the  Indenture  Trustee nor  the  Owner Trustee  in  its  individual
capacity, nor any Holder of a Note including, without limitation, the Depositor,
nor any of their respective owners, beneficiaries,
 
                                       54
<PAGE>
agents,  officers, directors, employees, affiliates, successors or assigns will,
in the absence of an express agreement to the contrary, be personally liable for
the payment of the  Notes or for  any agreement or covenant  of the Owner  Trust
contained in the Indenture.
 
CERTAIN COVENANTS
 
    The  Indenture will provide that the Owner Trust may not consolidate with or
merge into any other entity, unless (i)  the entity formed by or surviving  such
consolidation  or merger is organized under the laws of the United States or any
state, (ii) such entity expressly assumes the Trust's obligation to make due and
punctual payments upon  the Notes  and the  performance or  observance of  every
agreement and covenant of the Owner Trust under the Indenture, (iii) no Event of
Default  shall have occurred and be  continuing immediately after such merger or
consolidation, (iv) the Owner  Trustee has been advised  that the rating of  the
Notes  and  the Equity  Certificates  then in  effect  would not  be  reduced or
withdrawn by the Rating  Agencies as a result  of such merger or  consolidation,
(v) the Owner Trustee has received an opinion of counsel to the effect that such
consolidation  or merger would  have no material adverse  tax consequence to the
Owner Trust or to any Noteholder or Equity Certificateholder, and (vi) the Owner
Trust or the Person (if other than the Owner Trust) formed by or surviving  such
consolidation or merger has a net worth, immediately after such consolidation or
merger, that is (a) greater than zero and (b) not less than the net worth of the
Owner Trust immediately prior to giving effect to such consolidation or merger.
 
    The  Owner  Trust will  not,  among other  things,  (i) except  as expressly
permitted by the Indenture or the  Trust Agreement, sell, transfer, exchange  or
otherwise dispose of any of the assets of the Owner Trust, (ii) claim any credit
on  or make any deduction from the  principal and interest payable in respect of
the related Notes  (other than  amounts withheld  under the  Code or  applicable
state  law) or  assert any claim  against any  present or former  Holder of such
Notes because of the payment of taxes  levied or assessed upon the Owner  Trust,
(iii)  dissolve or liquidate  in whole or  in part, (iv)  permit the validity or
effectiveness of  the  Indenture to  be  impaired or  permit  any person  to  be
released  from any covenants or obligations with  respect to the Notes under the
Indenture except  as  may be  expressly  permitted  thereby, or  (v)  except  as
expressly  permitted by the  Indenture, the Transfer  and Servicing Agreement or
the Trust Agreement, permit any lien, charge, excise, claim, security  interest,
mortgage  or other encumbrance to be created  on or extend to or otherwise arise
upon or  burden the  assets of  the  Owner Trust  or any  part thereof,  or  any
interest therein or proceeds thereof.
 
    The Owner Trust may not engage in any activity other than as specified under
"The Depositor and the Owner Trust -- The Owner Trust." The Owner Trust will not
incur,  assume or  guarantee any  indebtedness other  than indebtedness incurred
pursuant to the  Notes and  the Indenture or  otherwise in  accordance with  the
Indenture, the Trust Agreement and the Transfer and Servicing Agreement.
 
ANNUAL COMPLIANCE STATEMENT
 
    The Owner Trust will be required to file annually with the Indenture Trustee
a  written  statement  as  to  the  fulfillment  of  its  obligations  under the
Indenture.
 
INDENTURE TRUSTEE'S ANNUAL REPORT
 
    The Indenture Trustee will be required to mail each year to all  Noteholders
a  brief report  relating to  its eligibility  and qualification  to continue as
Indenture Trustee under the related Indenture, any amounts advanced by it  under
the   Indenture,  the  amount,  interest  rate  and  maturity  date  of  certain
indebtedness owing by the Owner Trust to the Indenture Trustee in its individual
capacity, the property  and funds physically  held by the  Indenture Trustee  as
such  and any action taken by it that  materially affects the Notes and that has
not been previously reported.
 
SATISFACTION AND DISCHARGE OF INDENTURE
 
    The Indenture will be discharged with respect to the collateral securing the
Notes upon the delivery to the related Indenture Trustee for cancellation of all
such Notes or, with certain limitations, upon deposit with the Indenture Trustee
of funds sufficient for the payment in full of all of such Notes.
 
                                       55
<PAGE>
THE INDENTURE TRUSTEE
 
    The  Chase  Manhattan  Bank will  be  the Indenture  Trustee.  The Indenture
Trustee may resign at any time, in  which event the Depositor will be  obligated
to  appoint a  successor trustee.  The Depositor  may also  remove the Indenture
Trustee if the Indenture Trustee ceases to be eligible to continue as such under
the Indenture,  if the  Indenture Trustee  becomes insolvent  or if  the  rating
assigned  to the long-term  unsecured debt obligations  of the Indenture Trustee
(or the holding company thereof) by  the Rating Agencies shall be lowered  below
the  rating of "BBB", "Baa3" or equivalent  rating or be withdrawn by any Rating
Agency. In such  circumstances, the  Depositor will  be obligated  to appoint  a
successor  trustee.  Any resignation  or removal  of  the Indenture  Trustee and
appointment of a successor trustee will not become effective until acceptance of
the appointment by a successor trustee.
 
              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENT
 
TRANSFER AND ASSIGNMENT OF CONTRACTS AND EQUIPMENT
 
    On the Closing Date, the Originators will transfer to the Depositor pursuant
to the  Purchase  Agreement  all of  their  right,  title and  interest  in  the
Contracts  and the related  Equipment, including all  security interests created
thereby and therein, the right to receive all Scheduled Payments and Prepayments
received on the Contracts on or after the Cut-Off Date (including all  Scheduled
Payments  due prior to, but not received  as of, the Cut-Off Date, but excluding
any Scheduled  Payments due  on or  after, but  received prior  to, the  Cut-Off
Date),  all rights under insurance policies maintained on the Equipment pursuant
to the Contracts, all documents contained in the Contract Files and all proceeds
derived from  any of  the  foregoing. Pursuant  to  the Transfer  and  Servicing
Agreement, on the Closing Date, the Depositor will transfer all of the foregoing
(excluding  the  Depositor's  ownership  or  security  interest  in  the  Leased
Equipment, as well as a portion  of (i) Prepayments received on Lease  Contracts
and  (ii)  Liquidation  Proceeds received  with  respect to  the  liquidation of
defaulted Lease Contracts and the  disposition of the related Leased  Equipment,
as  described under "The Depositor and the  Owner Trust-- The Depositor," all of
which will be retained by the Depositor), together with all its rights under the
Purchase Agreement, to the Owner Trust.
 
    The  Transfer  and  Servicing  Agreement  will  designate  the  Servicer  as
custodian  to maintain possession, as the  Owner Trust's agent, of the Contracts
and  all  documents   related  thereto.   To  facilitate   servicing  and   save
administrative costs, the documents will not be physically segregated from other
similar documents that are in TCC's possession. UCC financing statements will be
filed  on  the  Closing  Date in  the  applicable  jurisdictions  reflecting the
transfer of the Contracts and the Equipment by the Originators to the Depositor,
the transfer by the Depositor  to the Owner Trust, and  the pledge by the  Owner
Trust  to the  Indenture Trustee,  and the  Originators' accounting  records and
computer systems will also  reflect such assignments  and pledge. The  Contracts
will  not, however, be  stamped or otherwise physically  marked to reflect their
assignment to the  Owner Trust. If,  through fraud, negligence  or otherwise,  a
subsequent  purchaser were  able to  take physical  possession of  the Contracts
without knowledge of the assignment, the Owner Trust's interest in the Contracts
could be defeated. See "Risk Factors -- Certain Legal Aspects of the  Contracts"
and "Certain Legal Aspects of the Contracts."
 
COLLECTIONS ON CONTRACTS
 
    The  Indenture Trustee will establish and maintain a Servicing Account, into
which the Servicer  will deposit, no  later than the  second Business Day  after
receipt  thereof, all Scheduled Payments,  Prepayments, Liquidation Proceeds and
other amounts received  by the Servicer  in respect of  the Contracts after  the
Cut-Off  Date. The Servicer will thereafter  transfer to the Collection Account,
no later than  the third  Business Day after  deposit thereof  in the  Servicing
Account, the following amounts:
 
       (i) all  Scheduled Payments  made by or  on behalf of  Obligors under the
           Contracts;
 
       (ii)all Prepayments,  excluding  any  portion thereof  allocable  to  the
           Depositor,  as described in clause (ii) of the definition of "Pledged
    Revenues" under "Description of the Notes -- Distributions";
 
                                       56
<PAGE>
       (iii)
           all amounts constituting Liquidation Proceeds on Liquidated Contracts
           to the  extent  allocable  to  the Owner  Trust  as  described  under
    "Description of the Notes -- Liquidated Contracts";
 
       (iv)any  and  all  payments made  by  TCC  pursuant to  the  Transfer and
           Servicing Agreement in connection with the purchase of any  Contracts
    as  a  result of  a  breach of  a  representation or  warranty  with respect
    thereto, as described under "The Contracts -- Representations and Warranties
    Made by  TCC," excluding,  in the  case  of a  Lease Contract,  any  portion
    thereof allocable to the Depositor; and
 
       (v) the  amount  paid  by the  Depositor  to purchase  the  Contracts, as
           described under "Description  of the  Notes --  Optional Purchase  of
    Contracts."
 
    So  long as no  Event of Termination  shall have occurred  and be continuing
with respect to the Servicer, the Servicer  may make the remittances to be  made
by  it to  the Collection Account  net of  amounts (which amounts  may be netted
prior  to  any  such  remittance  for  a  Collection  Period)  otherwise  to  be
distributed to it in payment of its Servicing Fee.
 
    The  Servicer will be  entitled to withdraw from  the Collection Account any
amounts deposited therein in error or required to be repaid to an Obligor, based
on the Servicer's  good-faith determination  that such amount  was deposited  in
error or must be returned to the Obligor.
 
   
    Under  the Transfer  and Servicing  Agreement, the  Servicer is  required to
establish in its own name one or more "Insurance, Maintenance and Tax Accounts,"
into which are to  be deposited any  payments made by or  on behalf of  Obligors
which  constitute (a)  insurance charges  paid by  an Obligor  to the  lessor or
secured party under a  Contract (unless such payments  are made directly by  the
Obligor  to  the applicable  insurance  company, or  TCC  or the  Originator has
previously paid such charges), (b) any insurance payments or recoveries paid  by
an  insurance company or comparable third party and related to the damage to, or
destruction of, the Equipment related to such Contract (unless paid directly  by
such  insurance company or comparable third  party directly to the Obligor), (c)
any payments made by or on behalf  of Obligors which constitute amounts paid  by
an  Obligor to the  lessor or secured party  under a Contract  in respect of the
maintenance of the  related Equipment,  and (d) taxes  paid by  the Obligor  and
related to the applicable Contract or the Equipment related thereto (unless such
payment  is made directly by  the Obligor to the  applicable taxing authority or
authorities, or  TCC or  the Originator  has previously  paid such  taxes).  The
Servicer  may withdraw amounts from the Insurance, Maintenance and Tax Accounts,
when and if  appropriate, to pay  when due (or  may pay from  its own funds  and
thereafter  reimburse itself from amounts in  the Insurance, Maintenance and Tax
Accounts) (1) all  insurance charges in  the amounts received  under clause  (a)
above,  (2) any  amounts payable  under any  applicable maintenance  contract or
otherwise with  respect to  the  maintenance of  the  related Equipment  in  the
amounts  received  under clause  (c) above,  and  (3) all  taxes in  the amounts
received  under  clause  (d)  above.  Amounts  on  deposit  in  the   Insurance,
Maintenance  and Tax Accounts  which represent amounts  received by the Servicer
pursuant to clause (b)  above shall be  applied by the  Servicer as follows:  if
equipment  is purchased to replace the  Equipment that was damaged or destroyed,
and such replacement equipment is (in the reasonable opinion of the Servicer) of
comparable use  and  equivalent value  to  the  Equipment that  was  damaged  or
destroyed,  or if the  Equipment is to  be repaired, the  Servicer shall release
such amount so received from the insurance company or comparable third party  in
payment  or reimbursement for such replacement  equipment or such repair; and if
this replacement  option  is  not exercised  and  the  Equipment is  not  to  be
repaired,  then the Servicer shall treat such amount as Liquidation Proceeds and
transfer that portion  thereof which  would be allocable  to the  Notes and  the
Equity  Certificates (as  described in "Description  of the  Notes -- Liquidated
Contracts") from the Insurance,  Maintenance and Tax  Account to the  Collection
Account.
    
 
    The Servicer will pay to the Depositor, no later than the third Business Day
after   deposit  thereof  in  the  Servicing  Account,  all  proceeds  from  the
disposition of  Leased Equipment,  to  the extent  allocable to  the  Depositor,
including  amounts paid  by Obligors  to exercise  purchase options  under Lease
Contracts and the allocable portion of Liquidation Proceeds (as described  under
"Description of the Notes -- Liquidated Contracts").
 
                                       57
<PAGE>
    On  or  before  the fifth  Business  Day  preceding each  Payment  Date (the
"Determination Date"),  the Servicer  is  required to  determine the  amount  of
Related  Collection Period Pledged Revenues for such Payment Date, the amount of
interest payable on the Notes and the Equity Certificates on such Payment  Date,
the  Monthly Principal  Amount for such  Payment Date,  the Principal Deficiency
Amount (if any) for  such Payment Date,  and the amount, if  any, by which  such
Related  Collection Period Pledged Revenues, when applied in accordance with the
priorities described  under "Description  of the  Notes --  Distributions,"  are
insufficient   to  pay  the  interest  payable  on  the  Notes  and  the  Equity
Certificates on such  Payment Date  (an "Interest  Shortfall"). If  there is  an
Interest  Shortfall  for such  Payment Date,  Current Collection  Period Pledged
Revenues will be applied to the payment of interest on the Notes and the  Equity
Certificates  to  the  extent necessary  to  cure such  Interest  Shortfall. The
Servicer shall further  give notice to  the Indenture Trustee  of amounts to  be
withdrawn  from the  Cash Collateral Account  to pay (1)  any remaining Interest
Shortfall (after giving effect to the previous application of Available  Pledged
Revenues as aforesaid), (2) the Principal Deficiency Amount (if any), and (3) if
such  Payment Date  is the Stated  Maturity Date for  any Class of  Notes or the
Equity Certificates, the  remaining unpaid  principal balance of  such Class  of
Notes or the Equity Certificates (after giving effect to previous application of
Available Pledged Revenues as aforesaid).
 
SERVICING
 
    Pursuant to the Transfer and Servicing Agreement, TCC will be engaged to act
as  Servicer on  behalf of the  Owner Trust  and the Depositor.  The Servicer is
generally obligated under the  Transfer and Servicing  Agreement to service  the
Contracts  in  accordance with  customary and  usual procedures  of institutions
which service equipment lease contracts, installment sale contracts,  promissory
notes,  loan  and security  agreements and  other  similar types  of receivables
comparable to the  Contracts and,  to the extent  more exacting,  the degree  of
skill  and attention that the Servicer exercises  from time to time with respect
to all  comparable such  contracts that  it services  for itself  or others.  In
performing  such duties, so long as TCC is  the Servicer, it shall comply in all
material respects  with its  credit and  collection policies  and procedures  in
effect  from time  to time  (which credit  and collection  policies currently in
effect are described under  "The Originators--Underwriting and Servicing").  The
Servicer  may delegate certain of its servicing responsibilities with respect to
the Contracts to third parties, provided that the Servicer will remain obligated
to the Owner  Trust and the  Depositor for  the proper performance  of all  such
servicing responsibilities.
 
    The  Servicer is  generally obligated  to act  in a  commercially reasonable
manner with respect to the repossession and disposition of Equipment following a
Contract default with a view  to realizing proceeds at  least equal to the  fair
market  value thereof. The Servicer may, in its discretion, choose to dispose of
Equipment through a new lease or in some other manner which provides for payment
for the Equipment over time. In any such event, the Servicer will be required to
pay from its own funds an amount which, in its reasonable judgment, is equal  to
the  fair  market  value  of  such  Equipment  (less  any  related out-of-pocket
liquidation expenses),  and  the  Servicer  will be  entitled  to  all  payments
received  thereafter in respect of  such Equipment. Any such  amounts so paid by
the Servicer will be deemed  to constitute additional Liquidation Proceeds  with
respect to the related Contract and Equipment and will be allocated as described
under "Description of the Notes -- Liquidated Contracts."
 
    Under the Transfer and Servicing Agreement, the Servicer is responsible for,
among  other  things:  reviewing  and certifying  that  the  Contract  Files are
complete; monitoring and  tracking any property  and sales taxes  to be paid  by
Obligors;   billing,  collection  and  recording   of  payments  from  Obligors;
communicating with and providing billing  records to Obligors; deposit of  funds
into  the Collection Account;  receiving payments as the  Owner Trust's agent on
the insurance  policies  maintained  by  the  Obligors  and  communicating  with
insurers  with respect  thereto; issuance  of reports  to the  Indenture Trustee
specified in  the  Indenture  and  in  the  Transfer  and  Servicing  Agreement;
repossession and remarketing of Equipment following Obligor defaults; and paying
the fees and ordinary expenses of the Indenture Trustee and the Owner Trustee.
 
   
    The  Servicer  shall, to  the extent  the proceeds  of such  liquidation are
sufficient  therefor,  be  entitled  to  recover  all  reasonable  out-of-pocket
expenses   incurred  by  it  in  the   course  of  liquidating  a  Contract  and
    
 
                                       58
<PAGE>
   
disposing of  the  related Equipment,  which  amounts  may be  retained  by  the
Servicer  from such  proceeds to  the extent of  such expenses.  The Servicer is
entitled under the Transfer and Servicing Agreement to retain, from  liquidation
proceeds, a reserve for out-of-pocket liquidation expenses in an amount equal to
such  expenses,  in  addition to  those  previously incurred,  as  it reasonably
estimates will be incurred. Upon  completion of such liquidation, the  remainder
of  any such reserve,  after reimbursement to the  Servicer of all out-of-pocket
liquidation expenses, shall constitute Liquidation Proceeds and be deposited  in
the Collection Account.
    
 
   
    Under the Transfer and Servicing Agreement, the Servicer, subject to certain
limitations,  is  permitted  to  grant  payment  extensions  on  a  Contract  in
accordance with  its  credit  and  collection policies  and  procedures  if  the
Servicer  believes in  good faith  that such extension  is necessary  to avoid a
termination and liquidation of such Contract and will maximize the amount to  be
received  by the Owner Trust  with respect to such  Contract. Under the Transfer
and Servicing  Agreement,  the  Servicer, subject  to  certain  limitations,  is
permitted  to grant modifications or amendments to a Contract in accordance with
its credit and collection policies and procedures.
    
 
    PREPAYMENTS.  The Servicer may in  its discretion allow a Prepayment of  any
Lease  Contract, but only if the amount paid by or on behalf of the Obligor (or,
in the case of a  partial Prepayment, the sum of  such amount and the  remaining
Contract  Principal  Balance of  the Lease  Contract  after application  of such
amount) is at least equal to the Required Payoff Amount of such Lease  Contract.
To  the extent  any Prepayment  exceeds the  Required Payoff  Amount of  a Lease
Contract, such excess will be paid to the Depositor.
 
    EVIDENCE AS TO COMPLIANCE.  On or before March 31 of each year, the Servicer
must deliver  to the  Indenture  Trustee a  report  of a  nationally  recognized
accounting  firm  stating  that such  firm  has examined  certain  documents and
records relating to the servicing of equipment leases and loans serviced by  the
Servicer  and stating that, on the basis  of such procedures, such servicing has
been conducted in compliance with  the Transfer and Servicing Agreement,  except
for any exceptions set forth in such report.
 
    CERTAIN  MATTERS REGARDING THE  SERVICER.  The Servicer  may not resign from
its obligations  under  the  Transfer  and Servicing  Agreement  except  upon  a
determination  that  its  duties  thereunder  are  no  longer  permissible under
applicable law.  No such  resignation will  become effective  until a  successor
servicer  has assumed the  Servicer's obligations and  duties under the Transfer
and Servicing Agreement. The Servicer can  be removed as Servicer only upon  the
occurrence of an Event of Termination as discussed below.
 
    The  Servicer must  keep in  place throughout the  term of  the Transfer and
Servicing Agreement (i) a  policy or policies of  insurance covering errors  and
omissions by the Servicer, and (ii) a fidelity bond. Such policy or policies and
such  fidelity bond shall be  in such form and  amount as is generally customary
among persons that  service a  portfolio of  equipment leases  having an  unpaid
balance  of at least $100 million and  which are generally regarded as servicers
acceptable to institutional investors.
 
    SERVICING COMPENSATION  AND  PAYMENT  OF  EXPENSES.    Compensation  to  the
Servicer will include a monthly fee (the "Servicing Fee"), which will be payable
to  the Servicer from  the Amount Available  on each Payment  Date, in an amount
equal to the product of one-twelfth of    % per annum multiplied by the Contract
Pool Principal Balance  as of the  last day of  the second preceding  Collection
Period  (or, in  the case of  the Servicing  Fee with respect  to the Collection
Period commencing on the Cut-Off Date, the Contract Pool Principal Balance as of
the Cut-Off  Date), plus  any late  fees, late  payment interest,  documentation
fees, insurance administration charges and other administrative fees and charges
and  a portion of  any extension fees  (collectively, the "Administrative Fees")
collected with respect to the Contracts  during the prior Collection Period  and
any  investment  earnings  on  collections  prior  to  deposit  thereof  in  the
Collection Account. Up to     % of such    %  Servicing Fee will be used by  the
Servicer  to pay certain expenses relating to the Contracts and the Owner Trust.
The Servicer is authorized  under the Transfer and  Servicing Agreement, in  its
discretion,  to  waive any  Administrative Fees  or extension  fees that  may be
collected in the ordinary course of servicing any Contract.
 
                                       59
<PAGE>
    EVENTS OF  TERMINATION.   An Event  of Termination  under the  Transfer  and
Servicing  Agreement will occur if (a) the Servicer fails to make any payment or
deposit required under  the Transfer  and Servicing Agreement  and such  failure
continues  for  five business  days (or  three business  days in  the case  of a
failure by  TCC to  pay the  amount necessary  to purchase  a Contract  and  the
related Equipment due to a breach of representations and warranties with respect
thereto)  after  notice from  the Indenture  Trustee or  after discovery  by the
Servicer; (b) the  Servicer fails to  deliver to the  Indenture Trustee and  the
Owner  Trustee the Servicer's Certificate by the third Business Day prior to the
related Payment  Date; (c)  the Servicer  fails  to observe  or perform  in  any
material  respect any other covenants or agreements of the Servicer set forth in
the Transfer and Servicing Agreement (and, if TCC is the Servicer, the  Purchase
Agreement),  and such failure (i) materially and adversely affects the rights of
the Owner Trust,  Noteholders or Equity  Certificateholders, and (ii)  continues
unremedied  for  30 days  after written  notice  thereof has  been given  to the
Servicer by the Owner Trustee, the Indenture Trustee or any Certificateholder or
Noteholder; (d) certain events of bankruptcy or insolvency occur with respect to
the Servicer; or (e) any representation,  warranty or statement of the  Servicer
made in the Transfer and Servicing Agreement or any certificate, report or other
writing  delivered  pursuant  thereto proves  to  be incorrect  in  any material
respect, and such incorrectness (i) has  a material adverse effect on the  Owner
Trust,  Noteholders or Equity Certificateholders, and (ii) continues uncured for
30 days after written notice thereof has been given to the Servicer by the Owner
Trustee, the  Indenture  Trustee or  any  Certificateholder or  Noteholder.  The
Servicer  is required  under the  Transfer and  Servicing Agreement  to give the
Indenture Trustee, the Owner Trustee and  each Rating Agency notice of an  Event
of Termination promptly after having obtained knowledge of such event.
 
    Federal  bankruptcy laws limit the termination of contracts solely by reason
of the fact that the party obligated  to provide such performance is subject  to
federal  bankruptcy proceedings. In  such a circumstance,  the Indenture Trustee
may be  unable  to terminate  the  Servicer  unless it  could  demonstrate  that
independent  grounds (whether  or not  arising from  the same  facts causing the
Servicer to be subject to bankruptcy  proceedings) exist to declare an Event  of
Termination  and the court supervising the bankruptcy proceeding determines that
such grounds warrant termination of the Servicer.
 
    RIGHTS UPON  EVENT OF  TERMINATION.   So  long as  an Event  of  Termination
remains  unremedied, the Indenture Trustee may,  and at the written direction of
(i) a  Note  Majority,  or  (ii)  at  such time  as  the  Notes  are  no  longer
Outstanding,  Equity Certificateholders representing a majority of the aggregate
principal balance of the Equity Certificates (an "Equity Certificate  Majority")
shall,  terminate all of  the rights and  obligations of the  Servicer under the
Transfer and Servicing Agreement in and to the Contracts, whereupon a  successor
servicer (which, unless and until the Indenture Trustee appoints a new servicer,
will  be the Indenture Trustee) will succeed to all the responsibilities, duties
and liabilities of the Servicer under  the Transfer and Servicing Agreement  and
will  be entitled to similar  compensation arrangements; provided, however, that
any successor  servicer will  not assume  any obligation  of TCC  to  repurchase
Contracts  for  breaches of  representations and  warranties, and  any successor
servicer will not  be liable for  any acts  or omissions of  the prior  Servicer
occurring  prior to a transfer of the Servicer's servicing and related functions
or for any breach by  such Servicer of any of  its obligations contained in  the
Transfer and Servicing Agreement.
 
    A Note Majority (or, at such time as the Notes are no longer Outstanding, an
Equity  Certificate  Majority) may  waive  any default  by  the Servicer  in the
performance of its obligations  under the Transfer  and Servicing Agreement  and
its  consequences. Upon any  such waiver of  a past default,  such default shall
cease to exist, and any Event  of Termination arising therefrom shall be  deemed
to  have been remedied. No  such waiver shall extend  to any subsequent or other
default or impair any right consequent thereon.
 
AMENDMENT
 
    The Transfer and Servicing Agreement may  be amended by the parties  thereto
(i)  to cure any ambiguity, (ii) to  correct or supplement any provision therein
that may be inconsistent with any other provision therein, or (iii) to make  any
other provisions with respect to matters or questions arising under the Transfer
and  Servicing Agreement that are not  inconsistent with the provisions thereof,
provided that
 
                                       60
<PAGE>
such action will not adversely affect  in any material respect the interests  of
the  Noteholders or  the Equity  Certificateholders. The  Transfer and Servicing
Agreement may also be amended by the parties thereto with the consent of a  Note
Majority  and  an Equity  Certificate  Majority for  the  purpose of  adding any
provisions to or changing in any manner or eliminating any of the provisions  of
the Transfer and Servicing Agreement or of modifying in any manner the rights of
the  Noteholders or the  holders of the  Equity Certificates; provided, however,
that no  such  amendment (a)  that  reduces in  any  manner the  amount  of,  or
accelerates  or delays the timing of, any payment received on or with respect to
Contracts that are required to be distributed on any Note or Equity  Certificate
or  that  reduces  the aforesaid  percentage  required  to consent  to  any such
amendment or  any waiver  under the  Transfer and  Servicing Agreement,  may  be
effective  without  the consent  of  the Holder  of  each such  Note  and Equity
Certificate, or (b) will  be effective unless each  Rating Agency confirms  that
such  amendment will not  result in a reduction,  qualification or withdrawal of
the ratings on the Notes and the Equity Certificates.
 
TERMINATION OF THE TRANSFER AND SERVICING AGREEMENT
 
    The obligations  created  by  the  Transfer  and  Servicing  Agreement  will
terminate  (after  distribution  of  all  interest  and  principal  then  due to
Noteholders and  the holders  of the  Certificates) on  the earlier  of (i)  the
Payment Date next succeeding the later of the final payment or other liquidation
of  the  last  Contract  or  the  disposition  of  all  Equipment  acquired upon
termination of any  Contract; or  (b) the Payment  Date on  which the  Depositor
repurchases  the  Contracts  as described  under  "Description of  the  Notes --
Optional Purchase of Contracts." However, TCC's representations, warranties  and
indemnities   will  survive  any  termination  of  the  Transfer  and  Servicing
Agreement.
 
                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS
 
ENFORCEMENT OF SECURITY INTERESTS IN THE EQUIPMENT
 
    Due to the  administrative burden  and expense,  no assignments  of the  UCC
financing  statements evidencing the security interest of the Originators in the
Equipment (to the extent that such financing statements have been filed  against
the    Obligor,   as   discussed   under   "The   Originator--Underwriting   and
Servicing--Documentation") will be filed to  reflect the Depositor's, the  Owner
Trust's  and the  Indenture Trustee's interests  therein. While  failure to file
such assignments does  not affect the  Owner Trust's interest  in the  Contracts
(including  the related Originator's interest in the related Equipment), it does
expose the Owner Trust and the Noteholders to the risk that the Originator could
release its  security  interest  in  the  Equipment  of  record,  and  it  could
complicate  the  Owner Trust's  enforcement,  as assignee,  of  the Originator's
security interest in  the Equipment.  While these  risks should  not affect  the
perfection or priority of the interest of the Indenture Trustee in the Contracts
or  rights to  payment thereunder,  they may adversely  affect the  right of the
Indenture Trustee to receive proceeds of disposition of the Equipment subject to
a Liquidated Contract, which are to be allocated to the payment of the Notes and
the Equity Certificates as described under "Description of the Notes--Liquidated
Contracts." Additionally, statutory liens for repairs or unpaid taxes and  other
liens  arising by operation of  law may have priority  even over prior perfected
security interests assigned to the Indenture Trustee in the Equipment.
 
    In the event of a  default by the Obligor under  a Loan Contract or a  Lease
Contract  intended for security, the  Servicer on behalf of  the Owner Trust and
the Depositor  may take  action  to enforce  the  Originator's interest  in  the
related Equipment by repossession and resale or re-lease of the Equipment. Under
the  UCC in  most states, a  creditor can,  without prior notice  to the debtor,
repossess assets  securing  a  defaulted contract  by  the  Obligor's  voluntary
surrender,  or by "self-help" repossession that does not involve a breach of the
peace and by judicial process. In the  event of bankruptcy or insolvency of  the
Obligor  these remedies may require the permission  of a bankruptcy court or may
otherwise not be immediately available. See "-- Insolvency Matters" below.
 
    In the event of a  default by the Obligor under  a Loan Contract or a  Lease
Contract  intended for security, some jurisdictions  require that the Obligor be
notified of the default and be given a time period within which it may cure  the
default  prior to  repossession. Generally, this  right of  reinstatement may be
exercised on a limited number of occasions in any one-year period.
 
                                       61
<PAGE>
    The UCC  and other  state  laws place  restrictions on  repossession  sales,
including requirements that the secured party provide the debtor 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 and that any such sale  be
conducted in a commercially reasonable manner.
 
    Under  most state laws, an Obligor under a Loan Contract or a Lease Contract
intended for security  has the right  to redeem collateral  for its  obligations
prior to actual sale by paying the lessor or secured party the unpaid balance of
the  obligation plus reasonable expenses for repossessing, holding and preparing
the collateral for disposition and arranging  for its sale, plus, to the  extent
provided  for in  the written  agreement of  the parties,  reasonable attorneys'
fees.
 
    In addition, because the  market value of equipment  of the type subject  to
the  Contracts  generally  declines  with  age,  due  to  obsolescence,  the net
disposition proceeds of Equipment at any  time during the term of the  Contracts
may  not equal or exceed the Contract Principal Balance on the related Contract.
Because of this, and because other creditors may in certain cases have rights in
the related Equipment superior to those of the Owner Trust, the Servicer may not
be able to recover the  entire amount due on a  defaulted Contract in the  event
that the Servicer elects to repossess and dispose of such Equipment at any time.
 
    Under  the UCC and laws applicable in most states, a creditor is entitled to
obtain a deficiency judgment from  an Obligor under a  Loan Contract or a  Lease
Contract  intended for security for any deficiency on repossession and resale of
the asset securing the unpaid balance of such Obligor's Contract. However,  some
states  impose  prohibitions or  limitations  on deficiency  judgments.  In most
jurisdictions, the courts, in interpreting the UCC, would impose upon a creditor
an obligation to repossess the equipment in a commercially reasonable manner and
to "mitigate damages" in the  event of an Obligor's  failure to cure a  default.
The  creditor  would  be required  to  exercise reasonable  judgment  and follow
acceptable commercial practice in seizing,  selling or re-leasing the  equipment
and  to  offset the  net  proceeds of  such  disposition against  its  claim. In
addition, an Obligor may successfully invoke an election of remedies defense  to
a deficiency claim in the event that the Servicer's repossession and sale of the
Equipment  is found to be  a retention discharging the  Obligor from all further
obligations under the UCC. If a  deficiency judgment were granted, the  judgment
would  be  a personal  judgment against  the  Obligor for  the shortfall,  but a
defaulting Obligor  may  have limited  assets  or sources  of  income  available
following repossession. Therefore, in many cases, it may not be useful to seek a
deficiency  judgment or, if one is obtained,  it may be settled at a significant
discount.
 
    Many states have adopted a version of Article 2A of the UCC ("Article  2A").
Article  2A purports to codify many  provisions of existing common law. Although
there  is  little  precedental  authority  regarding  how  Article  2A  will  be
interpreted,   it  may,  among   other  things,  limit   enforceability  of  any
"unconscionable" provision in a Lease Contract, provide an Obligor with remedies
including the  right to  cancel the  Lease  Contract for  any lessor  breach  or
default,  and may  add to or  modify the  terms of "consumer  leases" and leases
where the Obligor is a "merchant lessee." However, each Lease Contract  contains
an  acknowledgement by the Obligor that  the Equipment was acquired for business
purposes, and  TCC  will represent  in  the  Purchase Agreement  that  no  Lease
Contract  is  a  "consumer  lease"  under  Article  2A.  Article  2A,  moreover,
recognizes typical commercial lease "hell or high water" rental payment  clauses
and validates reasonable liquidated damages provisions in the event of lessor or
Obligor  defaults. Article 2A also recognizes the concept of freedom of contract
and permits  the  parties  in a  commercial  context  a wide  latitude  to  vary
provisions of the law.
 
INSOLVENCY MATTERS
 
    Certain  statutory provisions,  including federal  and state  bankruptcy and
insolvency laws, may  also limit the  ability of the  Servicer to repossess  and
resell  or re-lease Equipment or  obtain a deficiency judgment.  In the event of
the bankruptcy  or  reorganization of  an  Obligor, various  provisions  of  the
Bankruptcy  Code of 1978 (the "Bankruptcy  Code") and related laws may interfere
with or  eliminate the  ability of  the Servicer  to enforce  the Owner  Trust's
rights   under  the   Contracts.  For   example,  although   the  bankruptcy  or
reorganization of an  Obligor would constitute  an event of  default under  such
Contract, the
 
                                       62
<PAGE>
Bankruptcy  Code  provides  generally  that  rights  and  obligations  under  an
unexpired lease  or an  executory contract  may not  be terminated  or  modified
solely  because of  a provision in  the lease or  executory contract conditioned
upon the  commencement  of a  case  under  the Bankruptcy  Code.  If  bankruptcy
proceedings  were instituted in respect of an Obligor under such a Contract, the
Owner Trust could be prevented from  continuing to collect payments due from  or
on behalf of such Obligor or exercising any remedies assigned to the Owner Trust
without  the  approval of  the bankruptcy  court,  and, with  respect to  a Loan
Contract or a Lease  Contract intended as security,  the bankruptcy court  could
permit  the  Obligor,  as owner  of  the Equipment,  to  use or  dispose  of the
Equipment and provide the Owner Trust  with a lien on substitute collateral,  so
long  as the  court held that  such substitute  collateral constituted "adequate
protection" within the meaning of the Bankruptcy Code.
 
    In the  case of  a Lease  Contract  that is  deemed not  to be  intended  as
security,   the  Bankruptcy  Code  grants  to  the  bankruptcy  trustee  or  the
debtor-in-possession a right to elect to assume or reject any executory contract
or unexpired lease. Any such rejection by the lessee would result in the  return
of the leased equipment to the lessor. Any rejection of such a lease or contract
constitutes  a breach  of such  lease or  contract, entitling  the non-breaching
party to a claim for breach of contract, which claim would be payable only  from
the  assets  of  the  debtor's  bankruptcy estate.  The  net  proceeds  from any
resulting judgment would be  allocated by the Servicer  between the Owner  Trust
and  the Depositor  as described under  "Description of the  Notes -- Liquidated
Contracts."
 
    In the event that,  as a result  of the bankruptcy  or reorganization of  an
Obligor, the related Contract becomes a defaulted Contract, the amount available
to  be withdrawn from, or drawn on, the Cash Collateral Account has been reduced
to zero and the Contract has become  a defaulted Contract without breach of  any
representation  or  warranty  of TCC  or  the  Depositor, no  recourse  would be
available  against  TCC  or  the  Depositor  and  the  Noteholders  and   Equity
Certificateholders could suffer a loss with respect to such Contract.
 
    These UCC and bankruptcy provisions, in addition to the possible decrease in
the  value of a repossessed item of  Equipment, may limit the amount realized on
the sale  of  Equipment securing  the  Contracts to  less  than the  amount  due
thereunder.
 
                             UNITED STATES TAXATION
 
    The  following  discussion is  a summary  of  certain United  States federal
income tax considerations relevant to the purchase, ownership and disposition of
the Notes  by  the  holders  thereof.  Dorsey &  Whitney  LLP,  counsel  to  the
Depositor,  and  Cadwalader,  Wickersham  & Taft,  counsel  to  the Underwriters
(collectively, "Counsel"), are each  delivering their opinion regarding  certain
federal income tax matters discussed below. The opinions of Counsel address only
those  issues specifically identified  below as being  covered by such opinions;
however, the opinions of Counsel also  state that the additional discussion  set
forth  below accurately sets forth Counsel's advice with respect to material tax
issues. The opinions of Counsel are not binding on the Internal Revenue  Service
(the  "IRS"). There can be no assurance that the IRS will take a similar view of
such issues, and no assurance can be given that the opinions of Counsel would be
sustained if challenged by  the IRS. No  ruling on any  of the issues  discussed
below will be sought from the IRS.
 
    This summary does not purport to be a complete analysis of all the potential
federal  income  tax  consequences  relating  to  the  purchase,  ownership  and
disposition of the Notes. Moreover, the discussion does not address all  aspects
of  taxation that  may be  relevant to particular  purchasers in  light of their
individual circumstances (including the  effect of any  foreign, state or  local
tax  laws) or to  certain types of purchasers  (including dealers in securities,
insurance companies, financial institutions and tax-exempt entities) subject  to
special  treatment under United  States federal income  tax laws. The discussion
below assumes that the Notes are held as capital assets.
 
    The discussion  of the  United States  federal income  tax consequences  set
forth  below is based upon currently existing provisions of the Internal Revenue
Code of 1986,  as amended  (the "Code"), judicial  decisions and  administrative
interpretations,  all  of which  are  subject to  change,  which changes  may be
 
                                       63
<PAGE>
retroactive. Because  individual  circumstances  may  differ,  each  prospective
purchaser  of the Notes  is strongly urged  to consult its  own tax advisor with
respect to its particular tax situation and the tax effects of any state, local,
foreign, or other tax laws and possible changes in the tax laws.
 
    As used herein, the term "United States Holder" means a beneficial owner  of
a  Note who or which is for United States federal income tax purposes either (i)
a citizen or resident of the  United States, (ii) a corporation, partnership  or
other  entity created or organized in or under  the laws of the United States or
of any political  subdivision thereof, (iii)  an estate the  income of which  is
subject  to United  States federal income  taxation regardless of  its source or
(iv) a trust, (A) for taxable years beginning after December 31, 1996 (or  after
August  20, 1996, if the trustee has  made an applicable election), with respect
to which  a  court  within  the  United  States  is  able  to  exercise  primary
supervision  over its administration, and one  or more United States fiduciaries
have the  authority  to  control  all  of  its  substantial  decisions,  or  (B)
otherwise,  the income of which is subject to U.S. federal income tax regardless
of its source.  The term  also includes certain  former citizens  of the  United
States  whose income  and gain  on the  Notes will  be subject  to United States
taxation. As  used  herein,  the  term "United  States  Alien  Holder"  means  a
beneficial owner of a Note that is not a United States Holder.
 
TREATMENT OF THE NOTES
 
    In  the opinion of  Counsel, the Notes  will be treated  as indebtedness for
United States federal income tax purposes. Under the terms of the Notes and  the
Indenture,  each Noteholder  agrees and  acknowledges upon  its purchase  of the
Notes and  by acceptance  of the  Notes that  it will  also treat  the Notes  as
indebtedness for such purposes.
 
TREATMENT OF THE OWNER TRUST
 
    In  the opinion of Counsel, the Owner  Trust will not be characterized as an
"association" or  "publicly traded  partnership" taxable  as a  corporation  for
United  States federal income tax  purposes. If the Owner  Trust were treated as
either an association or a publicly traded partnership taxable as a corporation,
the resulting entity would be subject  to federal income taxes at corporate  tax
rates on its taxable income generated by ownership of the Contracts, and certain
distributions  by the entity  would not be deductible  in computing the entity's
taxable income. Such an entity-level  tax could result in reduced  distributions
to Noteholders.
 
PAYMENTS OF INTEREST
 
    Interest  paid on a Note will generally be taxable to a United States Holder
as ordinary interest income at the time it accrues or is received in  accordance
with  the United  States Holder's  method of  accounting for  federal income tax
purposes.
 
ORIGINAL ISSUE DISCOUNT
 
    Under applicable regulations, a Note will be considered issued with original
issue discount ("OID") if the "stated redemption price at maturity" of the  Note
(generally  equal to its  principal amount as  of the date  of issuance plus all
interest other than "qualified stated interest" payable prior to or at maturity)
exceeds the original issue  price (in this case,  the initial offering price  at
which  a substantial amount of the Notes are  sold to the public). Any OID would
be considered DE MINIMIS under the regulations if it does not exceed .25% of the
stated redemption price at maturity of a  Note multiplied by the number of  full
years  until its maturity date or, in the case of the Notes which have more than
one principal payment,  the weighted  average maturity date.  It is  anticipated
that  the Notes  will not be  considered issued  with more than  DE MINIMIS OID.
Under the OID regulations, a holder of a Note issued with a DE MINIMIS amount of
OID must  include  an allocable  portion  of such  OID  in income  as  principal
payments are made on the Note.
 
    While  it is not anticipated that the Notes will be issued with more than DE
MINIMIS OID, it is possible that they will be so issued. If the Notes are issued
with more than DE  MINIMIS OID, such  OID would be includible  in the income  of
Noteholders  as  interest over  the term  of  the Notes  under a  constant yield
method. Any amount included in income  as OID would not, however, be  includible
again  when the amount is actually received. If the yield on a class of Notes is
not materially different from its coupon, this
 
                                       64
<PAGE>
treatment will  have no  significant  effect on  Noteholders using  the  accrual
method  of  accounting. Cash  method Noteholders,  however,  may be  required to
report income with respect to Notes issued with OID in advance of the receipt of
cash attributable to  such income. Each  Noteholder should consult  its own  tax
advisor  regarding the impact of the OID rules  if the Notes are issued with OID
and the consequences to  such holder as  a result of special  rules in the  Code
which  are  applicable  to  debt instruments  whose  principal  payments  may be
accelerated by reason  of prepayments  of other obligations  securing such  debt
instruments.
 
MARKET DISCOUNT
 
    If  a United States Holder purchases a Note at a price that is less than its
remaining principal  amount or,  in the  case of  a Note  issued with  OID,  its
adjusted  issue  price, by  0.25%  or more  of  its remaining  redemption amount
multiplied by the number of whole years to maturity, the Note will be considered
to bear "market discount"  in the hands  of such United  States Holder. In  such
case,  principal payments received by the United States Holder, or gain realized
by the United States Holder  on the disposition of  the Note, generally will  be
treated  as ordinary interest income  to the extent of  the market discount that
accrued on the Note  while held by  such United States Holder  and that has  not
previously  been  included in  income. Market  discount  generally accrues  on a
straight-line basis  over the  remaining term  of  a Note  except that,  at  the
election  of the United States Holder, market  discount may accrue on a constant
yield basis. A United States Holder may not be allowed to deduct immediately all
or a portion of the interest  expense on any indebtedness incurred or  continued
to  purchase or to carry such Note. A  United States Holder may elect to include
market discount in  income currently as  it accrues (either  on a  straight-line
basis  or, if the United States Holder so elects, on a constant yield basis), in
which case the interest deferral rule  set forth in the preceding sentence  will
not  apply. Such  an election  will apply  to all  bonds acquired  by the United
States Holder on or after the first day of the first taxable year to which  such
election  applies and may be revoked only with  the consent of the IRS. A United
States Holder may not be allowed to  deduct immediately all or a portion of  the
interest  expense  on  any  indebtedness incurred  or  continued,  or short-sale
expenses incurred, to purchase or carry such  a Note; provided, that, if such  a
Noteholder elected to include market discount in income currently as it accrues,
the foregoing deferral rule will not apply.
 
AMORTIZABLE BOND PREMIUM
 
    If  a United States  Holder purchases a  Note for an  amount that is greater
than the amount  payable at  maturity, such holder  will be  considered to  have
purchased  such Note  with "amortizable  bond premium"  equal in  amount to such
excess, and  may  elect  (in  accordance with  applicable  Code  provisions)  to
amortize  such premium using a constant yield  method over the remaining term of
the Note. The amount amortized in any year will be treated as a reduction of the
United States Holder's  interest income  from the Note  in such  year. A  United
States  Holder that elects to amortize bond premium must reduce its tax basis in
the Note by  the amount of  the premium amortized  in any year.  An election  to
amortize  bond premium  applies to  all taxable  debt obligations  then owned or
thereafter acquired by the United States Holder and may be revoked only with the
consent of the IRS.
 
SALE, EXCHANGE OR RETIREMENT OF NOTES
 
    Upon the sale, exchange or retirement of a Note, a United States Holder will
recognize taxable  gain or  loss  equal to  the  difference between  the  amount
realized  on  the  sale,  exchange  or  retirement  (not  including  any  amount
attributable to  accrued but  unpaid interest)  and such  holder's adjusted  tax
basis  in the Note. To  the extent attributable to  accrued but unpaid interest,
the amount realized by a United States  Holder would be treated as a payment  of
interest.  A United States Holder's adjusted tax  basis in a Note will equal the
cost of the Note to such holder, increased  by the amount of any OID and  market
discount  previously included in income by such holder with respect to such Note
and reduced by any amortized bond premium and any principal payments received by
such holder.
 
    Subject to the discussion of market discount above, gain or loss realized on
the sale, exchange or  retirement of a  Note by a United  States Holder will  be
capital  gain or loss, and will be long-term capital gain or loss if at the time
of the sale, exchange  or retirement the  Note has been held  for more than  one
 
                                       65
<PAGE>
year.  The excess  of net  long-term capital  gains over  net short-term capital
losses is taxed at a lower  rate than ordinary income for certain  non-corporate
taxpayers, but not for corporate taxpayers. The distinction between capital gain
or  loss and  ordinary income or  loss is  also relevant for  purposes of, among
other things, limitations on the deductibility of capital losses.
 
TAX CONSEQUENCES TO UNITED STATES ALIEN HOLDERS
 
    Under present United States federal income  and estate tax law, and  subject
to the discussion below concerning backup withholding:
 
       (a) payments  of principal of and interest on the Notes by the Trustee or
           any paying agent to  a beneficial owner  of a Note  that is a  United
    States  Alien Holder, as defined above, will not be subject to United States
    federal withholding tax, provided  that, in the case  of interest, (i)  such
    holder  does not own, actually or constructively,  10 percent or more of the
    total combined voting power of all classes of stock of the Depositor or  TCC
    entitled  to vote, (ii) such holder is not, for United States federal income
    tax  purposes,  a  controlled  foreign  corporation  related,  directly   or
    indirectly,  to the  Depositor or  TCC through  stock ownership,  (iii) such
    holder is not a bank receiving interest described in Section 881(c)(3)(A) of
    the Code, and (iv)  the certification requirements  under Section 871(h)  or
    Section  881(c) of the Code  and Treasury regulations thereunder (summarized
    below) are met;
 
       (b) a United States Alien Holder of a Note will not be subject to  United
           States  federal income tax on gain  realized on the sale, exchange or
    other disposition of such Note, unless (i) such holder is an individual  who
    is  present in the United States for 183 days or more in the taxable year of
    sale, exchange or other disposition, and certain conditions are met or  (ii)
    such  gain is  effectively connected  with the conduct  by such  holder of a
    trade or business in the United States; and
 
       (c) a Note held by an individual who is not a citizen or resident of  the
           United  States at the time of his death will not be subject to United
    States federal estate tax as a  result of such individual's death,  provided
    that,  at the time of such individual's  death, the individual does not own,
    actually or constructively, 10 percent or more of the total combined  voting
    power  of all classes of stock of the  Depositor or TCC entitled to vote and
    payments with respect to such Note would not have been effectively connected
    to the conduct  by such  individual of  a trade  or business  in the  United
    States.
 
    Sections  871(h) and 881(c) of the  Code and Treasury Regulations thereunder
require that, in order to obtain the exemption from withholding tax described in
paragraph (a) above,  either (i)  the beneficial owner  of a  Note must  certify
under  penalties of perjury to the Indenture Trustee or the paying agent, as the
case may be, that such  owner is a United States  Alien Holder and must  provide
such owner's name and address, and United States taxpayer identification number,
if  any, or  (ii) a  securities clearing  organization, bank  or other financial
institution that holds customers' securities in the ordinary course of its trade
or business (a  "Financial Institution")  and holds the  Note on  behalf of  the
beneficial  owner  thereof  must  certify  under  penalties  of  perjury  to the
Indenture Trustee or the paying agent, as the case may be, that such certificate
has been received from the beneficial owner by it or by a Financial  Institution
between  it  and the  beneficial  owner and  must  furnish the  payor  with copy
thereof. A  certificate  described in  this  paragraph is  effective  only  with
respect  to  payments of  interest made  to the  certifying United  States Alien
Holder after issuance of the Notes in the calendar year of its issuance and  the
two  immediately  succeeding  calendar  years.  Under  temporary  United  States
Treasury Regulations, such requirement will be fulfilled if the beneficial owner
of a Note certifies on  IRS Form W-8, under penalties  of perjury, that it is  a
United  States Alien Holder and provides its name and address, and any Financial
Institution holding the Note on behalf of the beneficial owner files a statement
with the withholding agent to the effect  that it has received such a  statement
from  the  beneficial owner  (and furnishes  the withholding  agent with  a copy
thereof).
 
    If a United States Alien Holder of a Note is engaged in a trade or  business
in the United States, and if interest on the Note, or gain realized on the sale,
exchange  or other  disposition of the  Note, is effectively  connected with the
conduct of such  trade or  business, the  United States  Alien Holder,  although
exempt  from United States withholding tax, will generally be subject to regular
United States income tax on such
 
                                       66
<PAGE>
interest or gain in  the same manner as  if it were a  United States Holder.  In
lieu of the certificate described in the preceding paragraph, such a holder will
be required to provide to the Trustee or the paying agent, as the case may be, a
properly  executed IRS Form 4224 in order to claim an exemption from withholding
tax. In addition, if such United  States Alien Holder is a foreign  corporation,
it  may be  subject to a  branch profits  tax equal to  30% (or  such lower rate
provided by  an applicable  treaty) of  its effectively  connected earnings  and
profits  for the taxable  year, subject to certain  adjustments. For purposes of
the branch  profits  tax, interest  on  and any  gain  recognized on  the  sale,
exchange  or other disposition  of a Note  will be included  in the earnings and
profits of  such  United  States  Alien  Holder if  such  interest  or  gain  is
effectively  connected with the conduct  by the United States  Alien Holder of a
trade or business in the United States.
 
BACKUP WITHHOLDING
 
    Under current United States federal income tax law, a 31% backup withholding
tax requirement applies to certain payments of interest on, and the proceeds  of
a sale, exchange or redemption of, the Notes.
 
    Backup withholding will generally not apply with respect to payments made to
certain  exempt recipients such as corporations or other tax-exempt entities. In
the case of a non-corporate United States Holder, backup withholding will  apply
only  if such  holder (i)  fails to  furnish its  taxpayer identification number
("TIN") which, for  an individual,  would be  his social  security number,  (ii)
furnishes  an incorrect TIN, (iii) is notified by  the IRS that it has failed to
report properly  payments  of  interest  and dividends  or  (iv)  under  certain
circumstances, fails to certify under penalties of perjury that it has furnished
a  correct TIN and has not been notified by the IRS that it is subject to backup
withholding for failure to report interest and dividend payments.
 
    In the  case  of  a  United States  Alien  Holder,  under  current  Treasury
Regulations, backup withholding will not apply to payments made by the Indenture
Trustee  or any paying agent  thereof on a Note if  such holder has provided the
required certificate under penalties of perjury  that it is not a United  States
Holder (as defined above) or has otherwise established an exemption, provided in
each  case that the Indenture Trustee or such  paying agent, as the case may be,
does not have actual knowledge that the payee is a United States Holder.
 
    Under current Treasury  Regulations, if payments  on a Note  are made to  or
through a foreign office of a custodian, nominee or other agent acting on behalf
of a beneficial owner of a Note, such custodian, nominee or other agent will not
be required to apply backup withholding to such payments made to such beneficial
owner.
 
    Under  current Treasury Regulations, payments on the sale, exchange or other
disposition of a Note made to or through a foreign office of a broker  generally
will  not be subject  to backup withholding.  Payments to or  through the United
States office of a broker will be subject to backup withholding and  information
reporting  unless the holder certifies under penalties of perjury that it is not
a United States Holder  and that certain other  conditions are met or  otherwise
establishes an exemption.
 
    Holders of Notes should consult their tax advisors regarding the application
of  backup withholding  in their particular  situations, the  availability of an
exemption therefrom  and  the procedure  for  obtaining such  an  exemption,  if
available.  Any amounts withheld from payment under the backup withholding rules
will be allowed as a credit against a holder's United States federal income  tax
liability  and may entitle such  holder to a refund,  provided that the required
information is furnished to the IRS.
 
    THE FOREGOING DISCUSSION IS FOR GENERAL  INFORMATION AND IS NOT TAX  ADVICE.
ACCORDINGLY,  EACH PROSPECTIVE NOTEHOLDER SHOULD CONSULT  ITS OWN TAX ADVISOR AS
TO THE PARTICULAR TAX CONSEQUENCES TO THE PROSPECTIVE NOTEHOLDER, INCLUDING  THE
APPLICABILITY  AND EFFECT OF ANY STATE, LOCAL OR FOREIGN INCOME TAX LAWS AND ANY
RECENT OR POSSIBLE CHANGES IN APPLICABLE TAX LAWS.
 
                                       67
<PAGE>
                              ERISA CONSIDERATIONS
 
    Section 406 of the Employee Retirement Income Security Act ("ERISA"), and/or
Section 4975 of the Code, prohibits a pension, profit-sharing or other  employee
benefit  plan, as  well as individual  retirement accounts and  certain types of
Keogh Plans (each a "Benefit Plan")  from engaging in certain transactions  with
persons  that are  "parties in interest"  under ERISA  or "disqualified persons"
under the  Code  with  respect  to  such Benefit  Plan.  A  violation  of  these
"prohibited  transaction" rules may  result in an excise  tax or other penalties
and liabilities under ERISA and the Code for such persons. Title I of ERISA also
requires that fiduciaries of  a Benefit Plan subject  to ERISA make  investments
that are prudent, diversified (except if prudent not to do so) and in accordance
with governing plan documents.
 
    Certain  transactions  involving the  purchase, holding  or transfer  of the
Notes might be deemed to constitute prohibited transactions under ERISA and  the
Code  if assets of the Owner  Trust were deemed to be  assets of a Benefit Plan.
Under a regulation issued  by the United States  Department of Labor (the  "Plan
Assets  Regulation"), the  assets of  the Owner Trust  would be  treated as plan
assets of a  Benefit Plan for  the purposes of  ERISA and the  Code only if  the
Benefit  Plan acquires an "equity  interest" in the Owner  Trust and none of the
exceptions contained  in the  Plan Assets  Regulation is  applicable. An  equity
interest is defined under the Plan Assets Regulation as an interest in an entity
other than an instrument which is treated as indebtedness under applicable local
law  and which  has no substantial  equity features. The  Plan Assets Regulation
also provides  that a  beneficial interest  in a  trust is  an equity  interest.
Although  there can be no  assurances in this regard,  it appears that the Notes
should be treated as  debt without substantial equity  features for purposes  of
the  Plan  Assets Regulation  and that  the Notes  do not  constitute beneficial
interests in  the  Owner Trust  for  purposes  of the  Plan  Assets  Regulation.
However,  without regard to whether the Notes  are treated as an equity interest
for such purposes,  the acquisition or  holding of Notes  by or on  behalf of  a
Benefit Plan could be considered to give rise to a prohibited transaction if the
Owner  Trust,  the Owner  Trustee  or the  Indenture  Trustee, or  any  of their
respective affiliates is or becomes a party in interest or a disqualified person
with respect to  such Benefit Plan.  In such case,  certain exemptions from  the
prohibited  transaction  rules could  be applicable  depending  on the  type and
circumstances of  the plan  fiduciary making  the decision  to acquire  a  Note.
Included  among  these exemptions  are:  Prohibited Transaction  Class Exemption
("PTCE") 96-23, regarding  transactions effected by  "in-house asset  managers";
PTCE  90-1, regarding investments by insurance company pooled separate accounts;
PTCE 95-60,  regarding  transactions  effected  by  "insurance  company  general
accounts";  PTCE  91-38,  regarding investments  by  bank  collective investment
funds;  and   PTCE  84-14,   regarding  transactions   effected  by   "qualified
professional asset managers."
 
    Employee  benefit plans that  are governmental plans  (as defined in Section
3(32) of ERISA) and certain church plans (as defined in Section 3(33) of  ERISA)
are not subject to ERISA requirements.
 
    A PLAN FIDUCIARY CONSIDERING THE PURCHASE OF ANY OF THE NOTES SHOULD CONSULT
ITS  TAX AND/OR LEGAL ADVISORS  REGARDING WHETHER THE ASSETS  OF THE OWNER TRUST
WOULD BE CONSIDERED PLAN  ASSETS, THE POSSIBILITY OF  EXEMPTIVE RELIEF FROM  THE
PROHIBITED TRANSACTION RULES AND OTHER ISSUES AND THEIR POTENTIAL CONSEQUENCES.
 
                              RATINGS OF THE NOTES
 
    It  is a condition of issuance that each  of S&P, Moody's, Duff & Phelps and
Fitch (i) rate the Class  A Notes in its highest  rating category and (ii)  rate
the  Class B Notes at least "A," "A2,"  "A" and "A," respectively. The rating of
each Class of Notes addresses the  likelihood of the timely receipt of  interest
and payment of principal on such Class of Notes on or before the Stated Maturity
Date  for such Class. The  rating of the Notes will  be based primarily upon the
Pledged Revenues, the Cash Collateral Account and the subordination provided  by
(1)  the Class B Notes and  the Equity Certificates, in the  case of the Class A
Notes and (2) the Equity Certificates, in  the case of the Class B Notes.  There
is  no assurance that  any such rating will  not be lowered  or withdrawn by the
assigning Rating Agency if, in its judgment,
 
                                       68
<PAGE>
circumstances so warrant. In the event that a rating or ratings with respect  to
the  Notes  is qualified,  reduced or  withdrawn,  no person  or entity  will be
obligated to provide any additional credit enhancement with respect to the Notes
so qualified, reduced or withdrawn.
 
    The rating  of the  Notes  should be  evaluated independently  from  similar
ratings  on other types of securities. A  rating is not a recommendation to buy,
sell or hold the Notes,  inasmuch as such rating does  not comment as to  market
price  or suitability for a particular investor. The ratings of the Notes do not
address the likelihood of payment  of principal on any  Class of Notes prior  to
the Stated Maturity Date thereof, or the possibility of the imposition of United
States withholding tax with respect to non-United States Persons.
 
                                USE OF PROCEEDS
 
    The  proceeds from  the offering  and sale of  the Notes,  together with the
proceeds  derived  by  the  Depositor   from  its  disposition  of  the   Equity
Certificates,  after funding a portion of the Cash Collateral Account and paying
the expenses of the Depositor, will be paid to the Originators by the  Depositor
in  connection with the transfer of the Contracts and the Originators' interests
in the Equipment.
 
                                       69
<PAGE>
                                  UNDERWRITING
 
    Subject  to  the  terms and  conditions  of the  United  States underwriting
agreement (the "U.S. Underwriting Agreement"), the underwriters named below (the
"U.S. Underwriters"), through  their representative, Goldman,  Sachs & Co.  (the
"U.S. Representative"), have severally agreed to purchase from the Depositor the
following respective Initial Principal Amount of Notes (the "U.S. Notes") at the
initial  public offering price less the  underwriting discounts set forth on the
cover page of this Prospectus:
 
<TABLE>
<CAPTION>
                                  INITIAL          INITIAL          INITIAL          INITIAL          INITIAL
                                 PRINCIPAL        PRINCIPAL        PRINCIPAL        PRINCIPAL        PRINCIPAL
                              AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS
U.S. UNDERWRITERS                A-1 NOTES        A-2 NOTES        A-3 NOTES        A-4 NOTES         B NOTES
- ----------------------------  ---------------  ---------------  ---------------  ---------------  ---------------
<S>                           <C>              <C>              <C>              <C>              <C>
Goldman, Sachs & Co.........
Lehman Brothers Inc.........
Merrill Lynch, Pierce,
 Fenner & Smith
 Incorporated...............
J.P. Morgan Securities
 Inc........................
                              ---------------  ---------------  ---------------  ---------------  ---------------
    Total
                              ---------------  ---------------  ---------------  ---------------  ---------------
                              ---------------  ---------------  ---------------  ---------------  ---------------
</TABLE>
 
    In the  U.S.  Underwriting Agreement,  the  U.S. Underwriters  have  agreed,
subject  to the terms and  conditions set forth therein,  to purchase all of the
U.S. Notes offered hereby if any of such U.S. Notes are purchased. The Depositor
has been advised by the U.S.  Representative that the U.S. Underwriters  propose
initially  to  offer the  U.S.  Notes to  the  public at  the  respective public
offering prices set forth on the cover  page of this Prospectus, and to  certain
dealers  at such price, less a  concession not in excess of  0.  % per Class A-1
Note, 0.  % per Class A-2  Note, 0.  % per Class A-3  Note, 0.  % per Class  A-4
Note  and 0.   %  per Class  B Note.  The U.S.  Underwriters may  allow and such
dealers may reallow to other dealers a discount not in excess of 0.  % per Class
A-1 Note, 0.  % per Class  A-2 Note, 0.  % per Class  A-3 Note, 0.  % per  Class
A-4  Note and 0.  %  per Class B Note. After the  Notes are released for sale to
the public, the offering  prices and other  selling terms may  be varied by  the
U.S. Representative.
    TCC  and  certain  of  its  affiliates have  agreed  to  indemnify  the U.S.
Underwriters  against  certain  liabilities,  including  liabilities  under  the
Securities Act of 1933, as amended.
    The  Notes are new issues of  securities with no established trading market.
The Depositor  has  been  advised  by the  U.S.  Representative  that  the  U.S.
Underwriters  intend to make a market in the  Notes in the United States but are
not obligated to do  so and may  discontinue market making  at any time  without
notice.  The Depositor has  been advised by the  International Managers that the
International Managers  intend to  make a  market in  the Notes  outside of  the
United  States but are not obligated to  do so and may discontinue market making
at any time without notice. No assurance can be given as to the liquidity of the
trading market for the Notes.
 
    Funds in the Cash Collateral Account  and the Trust Accounts may, from  time
to   time,  be  invested   in  Eligible  Investments   acquired  from  the  U.S.
Underwriters.
 
   
    TCC and  the Depositor  have  entered into  an underwriting  agreement  (the
"International    Underwriting   Agreement")   with    certain   managers   (the
"International Managers,"  and  collectively  with the  U.S.  Underwriters,  the
"Underwriters")  through  their  representative, Nomura  International  plc (the
"International Representative"), providing for the concurrent offer and sale  of
an  aggregate of $          , $          $          , $          and $
principal amount of Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class A-4
Notes and Class B  Notes, respectively (the  "International Notes") outside  the
United  States.  The offering  price  and aggregate  underwriting  discounts and
commissions per  Note  for  the  U.S. Notes  and  the  International  Notes  are
identical.
    
 
    To  provide for the coordination of  their activities, the U.S. Underwriters
and the  International Managers  have  entered into  an Agreement  between  U.S.
Underwriters  and International Managers  (the "Intersyndicate Agreement") which
provides, among other things, that  the U.S. Underwriters and the  International
Managers  may purchase  and sell  among each  other such  number of  Notes as is
approved by Nomura International  plc. To the extent  there are sales among  the
U.S.  Underwriters and the International Managers pursuant to the Intersyndicate
Agreement and as approved by Nomura International plc, the number of U.S.  Notes
initially  available  for  sale  by  the U.S.  Underwriters  and  the  number of
International Notes initially available for  sale by the International  Managers
may  be  more or  less than  the numbers  appearing  on the  cover page  of this
Prospectus. Except as permitted  by the Intersyndicate  Agreement, the price  of
any  Notes so sold will be the respective initial public offering price, less an
amount not greater than the selling concession.
 
                                       70
<PAGE>
    Pursuant to the Intersyndicate Agreement, as part of the distribution of the
Notes and subject to  certain exceptions, (a) the  U.S. Underwriters will  offer
and sell U.S. Notes only in the United States to U.S. Persons (as defined below)
and  (b) the International Managers will offer and sell International Notes only
outside the  United  States  to  (i)  non-U.S.  Persons  (including  any  entity
constituting an investment advisor located outside the United States acting with
discretionary  authority for a U.S.  Person) or (ii) U.S.  Persons if such sales
are pursuant  to Rule  15a-6(a)(4)(v) promulgated  under the  Exchange Act.  For
these  purposes, U.S.  Person means individual  residents in  the United States,
corporations, partnerships, or other entities organized in or under the laws  of
the  United  States or  any political  subdivision  thereof (including  any such
entity constituting an  investment advisor acting  with discretionary  authority
for  a non-U.S. Person) whose office most directly involved with the purchase is
located in  such country,  or  a U.S.  branch of  a  foreign bank  or  financial
institution.   "United  States"  means   the  United  States   of  America,  its
territories, its possessions and all areas subject to its jurisdiction.
 
   
    Nomura International  plc has  provided acquisition  financing and  advisory
services  to  HoldCo. and  MergerCo. in  connection with  the Merger,  and holds
warrants to acquire an  indirect majority interest in  the common stock of  TCC.
See "AT&T Capital Corporation." In addition, Nomura International plc may make a
loan to provide a portion of the initial funding of the Cash Collateral Account.
    
 
    Application  has  been  made  to  list the  Notes  on  the  Luxembourg Stock
Exchange.
 
                                 LEGAL MATTERS
 
    Certain legal matters with respect to the Notes will be passed upon for  the
Depositor  by Dorsey & Whitney  LLP.  Cadwalader, Wickersham  & Taft will act as
counsel to the U.S. Underwriters and the International Managers. The  Indenture,
the  Transfer  and  Servicing  Agreement,  the  Trust  Agreement,  the  Purchase
Agreement and the Notes will be governed by the laws of the State of New York.
 
                             ADDITIONAL INFORMATION
 
   
    1. The issue of the Notes has been authorized pursuant to the Indenture  and
       a  resolution dated  October 8,  1996 of  the Board  of Directors  of the
Depositor.
    
 
    2. An application has been  made to list the  Notes on the Luxembourg  Stock
       Exchange.  In connection  with such  application, a  legal notice  of the
issuance of the Notes and copies of the Indenture and a copy of the Registration
Statement will  be  deposited  with  the Chief  Registrar  of  the  District  of
Luxembourg  (Greffier en Chef  du Tribunal d'Arrondissement  a Luxembourg) where
such documents may be examined and copies obtained.
 
   
    3. As long  as  the  Notes  are  outstanding,  copies  of  the  Registration
       Statement,  all amendments  and exhibits  thereto, the  Indenture and any
reports containing information on the Owner Trust prepared by the Servicer  will
be  available  free  of charge  at  the  offices of  the  Indenture  Trustee and
Kredietbank S.A.  Luxembourgeoise, as  the listing  agent in  Luxembourg at  the
following  address: 43, boulevard Royal, L-2955 Luxembourg, and notices of their
availability (together  with  other  notices  to  be  given  to  Noteholders  in
accordance  with the Indenture) will be  published in a leading newspaper having
general circulation  in Luxembourg  (which  is expected  to be  the  Luxemburger
Wort).
    
 
    4. There  is no litigation, arbitration or administrative proceeding, actual
       or pending, which relates to the Owner Trust and to which the Owner Trust
is a party or of which the Owner Trust has been notified, or threatened that  it
will  be made  a party, which  is material  in the context  of the  issue of the
Notes.
 
    5. Upon issuance, the Notes  will be accepted  for clearance and  settlement
       through DTC, Euroclear and Cedel Bank, as applicable.
 
   
<TABLE>
<CAPTION>
                                                           COMMON CODE            ISIN                CUSIP
                                                         ---------------  --------------------  -----------------
<S>                                                      <C>              <C>                   <C>
Class A-1 Notes........................................      7027931      US13970LAA0-8         13970L AA 0
Class A-2 Notes........................................      7027958      US13970LAB8-0         13970L AB 8
Class A-3 Notes........................................      7027966      US13970LAC6-3         13970L AC 6
Class A-4 Notes........................................      7027974      US13970LAD4-7         13970L AD 4
Class B Notes..........................................      7028008      US13970LAE2-0         13970L AE 2
</TABLE>
    
 
                                       71
<PAGE>
                            INDEX OF PRINCIPAL TERMS
   
<TABLE>
<CAPTION>
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Administrative Fees..................      10, 59
Amount Available.....................       6, 43
Article 2A...........................        62
AT&T.................................        23
ATMs.................................        25
Available Pledged Revenues...........        43
Bankruptcy Code......................        62
Bell Labs............................        27
Benefit Plan.........................        68
Book Value...........................      10, 48
Business Day.........................        42
Cash Collateral Account..............        12
Cedel Bank...........................        50
Cedel Bank Participants..............        50
CFC..................................       9, 24
Class A Notes........................   Cover, 2, 42
Class A-1 Notes......................       1, 42
Class A-2 Notes......................       1, 42
Class A-3 Notes......................       1, 42
Class A-4 Notes......................       2, 42
Class B Notes........................       2, 42
Closing Date.........................         4
CLT..................................        26
Code.................................      15, 63
Collection Account...................        47
Collection Period....................       4, 45
Commission...........................         i
Contract Pool........................         8
Contract Pool Principal Balance......       3, 45
Contract Principal Balance...........       3, 45
Contracts............................   Cover, 6, 22
Counsel..............................        63
CPR..................................        B-1
Credit Corp..........................       9, 24
Current Collection Period Pledged
 Revenues............................       6, 43
Current Realized Losses..............        46
Cut-Off Date.........................         4
Cut-Off Date Contract Pool...........       8, 36
Definitive Notes.....................        52
Deposit Date.........................       6, 43
Depositor............................     Cover, 1
Depository...........................        42
Determination Date...................        58
DTC..................................       i, 15
DTC Participants.....................        49
Duff & Phelps........................         5
Eligible Accounts....................        47
Eligible Investments.................        48
Equipment............................         1
Equity Certificate Majority..........        60
Equity Certificates..................       2, 11
ERISA................................      15, 68
Euroclear............................        51
Euroclear Operator...................        51
Euroclear Participants...............        51
Euroclear System.....................        51
Events of Default....................        53
Exchange Act.........................         i
 
<CAPTION>
 
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Financial Institution................        66
Fitch................................         5
Global Notes.........................      42, A-1
HoldCo...............................        23
Holders..............................      15, 42
Indenture............................     Cover, 1
Indenture Trustee....................     Cover, 1
Indirect Participants................        49
Initial Amount.......................        46
Initial Contract Pool Principal
 Balance.............................       4, 45
Insolvency Laws......................        16
Insurance, Maintenance and Tax
 Accounts............................        57
Interest Rate........................    Cover ii, 2
Interest Shortfall...................        58
International Depositories...........        49
International Managers...............        70
International Notes..................        70
International Representative.........        70
International Underwriting
 Agreement...........................        70
Intersyndicate Agreement.............        70
IRS..................................        63
Lease Contract.......................   Cover, 6, 22
                                        Cover ii, 11,
Leased Equipment.....................        21
Leasing Services.....................       9, 24
Liquidated Contract..................       4, 45
Liquidation Loss.....................        46
Liquidation Proceeds.................       9, 47
Loan Contracts.......................   Cover, 6, 22
Lucent...............................        23
Luxembourg Paying Agent..............        52
Luxembourg Transfer Agent............        52
Master Form Lease....................        30
Merger...............................        23
MergerCo.............................        23
Monthly Principal Amount.............       3, 45
Moody's..............................         5
NCR..................................        23
NCR Credit...........................       9, 24
Non-Accrual..........................        40
Note Distribution Account............        47
Note Majority........................        53
Note Owners..........................        15
Noteholders..........................      15, 42
Notes................................   Cover, 1, 42
Obligor..............................       6, 22
OID..................................        64
Originators..........................       9, 24
Owner Trust..........................     Cover, 1
Owner Trustee........................     Cover, 1
Participants.........................        49
Payment Date.........................     Cover ii
Plan Assets Regulation...............        68
Pledged Revenues.....................       7, 43
Prepayments..........................       7, 43
PTCE.................................        68
Purchase Agreement...................         1
Rating Agencies......................         5
</TABLE>
    
 
                                       72
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Related Collection Period Pledged
 Revenues............................       6, 43
Repurchase Event.....................        35
Required Payoff Amount...............       9, 46
Requisite Amount.....................        46
Rules................................        50
S&P..................................         5
SBU..................................        26
Scheduled Payments...................       7, 43
Securities Act.......................         i
Servicer.............................         1
Servicing Account....................        47
Servicing Fee........................      10, 59
Specific Lease Form..................        30
Stated Maturity Dates................         4
TCC..................................   Cover, 1, 23
 
<CAPTION>
 
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Terms and Conditions.................        51
TIN..................................        67
Transfer and Servicing Agreement.....         1
Trust Accounts.......................        47
Trust Agreement......................         1
Trust Assets.........................       6, 22
UCC..................................        17
Underwriters.........................        70
U.S. Notes...........................        70
U.S. Person..........................        71
U.S. Representative..................        70
U.S. Underwriters....................        70
U.S. Underwriting Agreement..........        70
United States........................        71
United States Holder.................        64
United States Person.................        A-4
</TABLE>
    
 
                                       73
<PAGE>
                                                                      APPENDIX A
 
                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES
 
    Except in certain limited circumstances, the Notes will be available only in
book-entry  form (the  "Global Notes"). Investors  in the Global  Notes may hold
such Global Notes through  DTC or, if applicable,  Cedel Bank or Euroclear.  The
Global  Notes will be tradeable as  home-market instruments in both the European
and United States domestic markets. Initial settlement and all secondary  trades
will settle in same-day funds.
 
    Secondary  market  trading between  investors  holding Global  Notes through
Cedel Bank 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.
 
    Secondary market trading between investors holding Global Notes through  DTC
will  be conducted  according to the  rules and procedures  applicable to United
States corporate debt obligations.
 
    Secondary cross-market trading between Cedel Bank or Euroclear  participants
and    DTC    participants   holding    Notes    will   be    effected    on   a
delivery-against-payment basis through the respective depositaries of Cedel Bank
and Euroclear and as participants in DTC.
 
    Non-United States holders of Global Notes will be exempt from United  States
withholding  taxes,  provided that  such holders  meet certain  requirements and
deliver appropriate  United  States tax  documents  to the  securities  clearing
organizations  or  their  participants.  See  "United  States  Taxation"  in the
Prospectus.
 
INITIAL SETTLEMENT
 
    All Global Notes will be held in book-entry form by DTC in the name of  Cede
&  Co.  as nominee  of DTC.  Investors' interests  in the  Global Notes  will be
represented through financial institutions acting on their behalf as direct  and
indirect  participants in DTC. As  a result, Cedel Bank  and Euroclear will hold
positions on behalf of their participants through their respective depositaries,
which in turn will hold such positions in accounts as participants of DTC.
 
    Investors electing to hold  their Global Notes through  DTC will follow  the
settlement  practices applicable  to United  States corporate  debt obligations.
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  Notes  through  Cedel  Bank or
Euroclear  accounts  will  follow   the  settlement  procedures  applicable   to
conventional  eurobonds, except that there will  be no temporary global security
and no "lock-up"  or restricted  period. Global Notes  will be  credited to  the
securities  custody accounts on the settlement  date against payment in same-day
funds.
 
SECONDARY MARKET TRADING
 
    Because the purchaser determines the place  of delivery, it is important  to
establish  at the time of the trade  where both the purchaser's and the seller's
accounts are located to ensure that settlement can be made on the desired  value
date.
 
    TRADING  BETWEEN  DTC PARTICIPANTS.   Secondary  market trading  between DTC
participants will be settled  using the procedures  applicable to United  States
corporate debt issues in same-day funds.
 
    TRADING  BETWEEN CEDEL BANK AND/OR EUROCLEAR PARTICIPANTS.  Secondary market
trading between Cedel  Bank participants and/or  Euroclear participants will  be
settled  using the procedures  applicable to conventional  eurobonds in same-day
funds.
 
    TRADING BETWEEN DTC  SELLER AND  CEDEL BANK  OR EUROCLEAR  PURCHASER.   When
Global  Notes are to be transferred from the account of a DTC participant to the
account of a Cedel Bank participant or a
 
                                      A-1
<PAGE>
Euroclear participant, the  purchaser will  send instructions to  Cedel Bank  or
Euroclear  through a participant at least  one business day prior to settlement.
Cedel Bank or Euroclear will instruct  the respective depositary to receive  the
Global  Notes  against payment.  Payment will  include  interest accrued  on the
Global Notes from and  including the last coupon  payment date to and  excluding
the  settlement date. Payment will then be  made by the respective depositary to
the DTC  participant's  account against  delivery  of the  Global  Notes.  After
settlement  has  been  completed,  the  Global Notes  will  be  credited  to the
respective clearing system and  by the clearing system,  in accordance with  its
usual  procedures, to  the Cedel  Bank participant's  or Euroclear participant's
account. The Global Notes  credit will appear the  next day (European time)  and
the cash debit will be back-valued to, and the interest on the Global Notes 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 Bank  or Euroclear cash debit will be  valued
instead as of the actual settlement date.
 
    Cedel  Bank  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  Bank or Euroclear. Under
this approach, they may take on credit exposure to Cedel Bank or Euroclear until
the Global Notes are credited to their accounts one day later.
 
    As an alternative, if Cedel Bank or Euroclear has extended a line of  credit
to  them, participants can elect not to  preposition funds and allow that credit
line to be drawn  upon to finance settlement.  Under this procedure, Cedel  Bank
participants  or  Euroclear  participants purchasing  Global  Notes  would incur
overdraft charges for  one day,  assuming they  cleared the  overdraft when  the
Global  Notes were credited  to their accounts. However,  interest on the Global
Notes would accrue from the value date. Therefore, in many cases the  investment
income  on the Global  Notes earned during the  one-day period may substantially
reduce or offset the amount of such overdraft charges, although this result will
depend on each participant's particular cost of funds.
 
    Since the settlement  is taking place  during New York  business hours,  DTC
participants  can employ their usual procedures  for sending Global Notes to the
respective depositary for the  benefit of Cedel  Bank participants or  Euroclear
participants.  The sale  proceeds will  be available  to the  DTC seller  on the
settlement date. Thus, to  the DTC participant  a cross-market transaction  will
settle no differently than a trade between two DTC participants.
 
    TRADING  BETWEEN CEDEL BANK OR  EUROCLEAR SELLER AND DTC  PURCHASER.  Due to
time-zone differences  in their  favor, Cedel  Bank participants  and  Euroclear
participants  may employ  their customary  procedures for  transactions in which
Global Notes are to  be transferred by the  respective clearing system,  through
the   respective  depositary,  to  a  DTC  participant.  The  seller  will  send
instructions to  Cedel Bank  or Euroclear  through a  participant at  least  one
business  day prior to  settlement. In this  case, Cedel Bank  or Euroclear will
instruct the respective depositary to deliver the Notes to the DTC participant's
account against payment.  Payment will  include interest accrued  on the  Global
Notes  from and  including the  last coupon  payment date  to and  excluding the
settlement date. The payment will then be reflected in the account of the  Cedel
Bank  participant or Euroclear participant the following day, and receipt of the
cash proceeds in the Cedel Bank 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 Bank participant or Euroclear
participant  have a line of credit with its respective clearing system and elect
to be in debit in anticipation of  receipt of the sale proceeds in its  account,
the  back-valuation  will extinguish  any overdraft  charges incurred  over that
one-day period. If settlement is not completed on the intended value date (i.e.,
the trade fails), receipt of  the cash proceeds in  the Cedel Bank or  Euroclear
participant's account would instead be valued as of the actual settlement date.
 
                                      A-2
<PAGE>
    Finally,  day traders  that use  Cedel Bank  or Euroclear  and that purchase
Global Notes from DTC  participants for delivery to  Cedel Bank participants  or
Euroclear participants should note that these trades would automatically fail on
the  sale side unless  affirmative action were taken.  At least three techniques
should be readily available to eliminate this potential problem:
 
    1. borrowing through Cedel Bank or Euroclear for one day (until the purchase
       side of  the day  trade is  reflected in  their Cedel  Bank or  Euroclear
       accounts) in accordance with the clearing system's customary procedures;
 
    2. borrowing the Global Notes in the United States from a DTC participant no
       later than one day prior to settlement, which would give the Global Notes
       sufficient  time to be reflected in their Cedel Bank or Euroclear account
       in order to settle the sale side of the trade; or
 
    3. staggering the value dates  for the buy  and sell sides  of the trade  so
       that the value date for the purchase from the DTC participant is at least
       one  day  prior  to  the  value  date for  the  sale  to  the  Cedel Bank
       participant or Euroclear participant.
 
                        CERTAIN U.S. FEDERAL INCOME TAX
                           DOCUMENTATION REQUIREMENTS
 
    A holder of Global Notes holding securities through Cedel Bank or  Euroclear
(or  through DTC if the holder has an address outside the United States) will be
subject to 30% United States withholding tax that generally applies to  payments
of  interest (including  original issue discount)  on registered  debt issued by
United States 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
United   States  entity  required  to  withhold  tax  complies  with  applicable
certification requirements and (ii) such holder takes one of the following steps
to obtain an exemption or reduced tax rate:
 
    EXEMPTION FOR  NON-UNITED  STATES  PERSON (FORM  W-8).    Non-United  States
Persons  that are  beneficial owners  can obtain  a complete  exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).
 
    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-UNITED  STATES PERSONS WITH  EFFECTIVELY CONNECTED INCOME
(FORM 4224).    A  non-United  States  Person,  including  a  non-United  States
corporation  or bank with a United States  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-UNITED  STATES PERSONS RESIDENT IN TREATY
COUNTRIES (FORM  1001). Non-United  States Persons  that are  beneficial  owners
residing in a country that has a tax treaty with the United States can obtain an
exemption  or reduced tax rate (depending on  the terms of the treaty) by filing
Form 1001  (Ownership, Exemption  or Reduced  Rate Certificate).  If the  treaty
provides  only for a reduced rate, withholding  tax will be imposed at that rate
unless the filer alternatively  files Form W-8.  Form 1001 may  be filed by  the
beneficial owner or his agent.
 
    EXEMPTION  FOR UNITED STATES PERSONS (FORM  W-9).  United States 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.   A holder of Global Notes  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
 
                                      A-3
<PAGE>
which he 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.  See
"United States Taxation" in the Prospectus.
 
    The  term "United  States 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
federal income tax purposes, regardless of its source.
 
    THIS  SUMMARY DOES NOT DEAL WITH ALL ASPECTS OF UNITED STATES FEDERAL INCOME
TAX WITHHOLDING THAT  MAY BE RELEVANT  TO FOREIGN HOLDERS  OF THE GLOBAL  NOTES.
INVESTORS  ARE ADVISED TO CONSULT THEIR OWN TAX ADVISORS FOR SPECIFIC TAX ADVICE
CONCERNING THEIR HOLDING AND DISPOSING OF THE GLOBAL NOTES.
 
                                      A-4
<PAGE>
                                                                      APPENDIX B
 
                       WEIGHTED AVERAGE LIFE OF THE NOTES
 
    THE  FOLLOWING  INFORMATION  IS GIVEN  SOLELY  TO ILLUSTRATE  THE  EFFECT OF
PREPAYMENTS ON THE CONTRACTS ON THE WEIGHTED AVERAGE LIFE OF THE NOTES UNDER THE
ASSUMPTIONS STATED BELOW  AND IS NOT  A PREDICTION OF  THE PREPAYMENT RATE  THAT
MIGHT ACTUALLY BE EXPERIENCED BY THE CONTRACTS.
 
    Weighted  average life refers to the average amount of time from the date of
issuance of a security until each dollar  of principal of such security will  be
repaid to the investor. The weighted average life of the Notes will be primarily
a  function of the rate at which payments are made on the Contracts. Payments on
the  Contracts  may  be  in  the  form  of  Scheduled  Payments  or  prepayments
(including, for this purpose, liquidations due to default).
 
    The  Constant Prepayment Rate prepayment model ("CPR") represents an assumed
constant rate of prepayment of Contracts outstanding as of the beginning of each
month expressed  as a  per annum  percentage.  There can  be no  assurance  that
Contracts will experience prepayments at a constant prepayment rate or otherwise
in  the manner assumed  by the prepayment  model. See"Risk Factors  -- Yield and
Prepayment Considerations."
 
   
    The weighted average lives in  the following table were determined  assuming
that (i) Scheduled Payments on the Contracts are received in a timely manner and
prepayments are made at the percentages of the prepayment model set forth in the
table;  (ii) the Depositor does not exercise its right to purchase the Contracts
described  under  "Description  of  the  Notes  --  Optional  Purchase  of   the
Contracts";  (iii) the Initial Contract Pool Principal Balance is $3,185,229,329
and the Contracts have the characteristics described under "The Contracts"; (iv)
payments are made  on the  Notes on  the 15th day  of each  month commencing  in
November  1996;  and  (v)  the  Notes  are  issued  on  October      ,  1996. No
representation is made  that these  assumptions will be  correct, including  the
assumption that the Contracts will not experience delinquencies or losses.
    
 
    In making an investment decision with respect to the Notes, investors should
consider  a  variety of  possible  prepayment scenarios,  including  the limited
scenarios described in the table below.
 
                       WEIGHTED AVERAGE LIFE OF THE NOTES
                    AT THE RESPECTIVE CPRS SET FORTH BELOW:
 
<TABLE>
<CAPTION>
                                                                   WEIGHTED AVERAGE LIFE (YEARS)
                                                 -----------------------------------------------------------------
                                                   0% CPR       3% CPR       6% CPR       9% CPR        12% CPR
                                                 -----------  -----------  -----------  -----------  -------------
<S>                                              <C>          <C>          <C>          <C>          <C>
Class A-1 Notes................................
Class A-2 Notes................................
Class A-3 Notes................................
Class A-4 Notes................................
Class B Notes..................................
</TABLE>
 
                                      B-1
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO  PERSON  HAS BEEN  AUTHORIZED  TO GIVE  ANY  INFORMATION OR  TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN  THIS PROSPECTUS AND, IF GIVEN  OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED  BY THE DEPOSITOR, THE SERVICER,  THE OWNER TRUST, THE OWNER TRUSTEE,
THE INDENTURE TRUSTEE, THE U.S. UNDERWRITERS OR THE INTERNATIONAL MANAGERS. THIS
PROSPECTUS DOES  NOT  CONSTITUTE AN  OFFER  OR  SOLICITATION BY  ANYONE  IN  ANY
JURISDICTION  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. NEITHER THE
DELIVERY OF  THIS PROSPECTUS,  NOR ANY  SALE MADE  HEREUNDER, SHALL,  UNDER  ANY
CIRCUMSTANCES,  CREATE ANY IMPLICATION THAT THE INFORMATION HEREIN IS CORRECT AS
OF ANY TIME SUBSEQUENT TO THE DATE OF SUCH INFORMATION.
 
                                ----------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                   PAGE
                                                 ---------
<S>                                              <C>
Incorporation by Reference.....................          i
Available Information..........................          i
Reports to Noteholders.........................          i
Table of Contents..............................         ii
Prospectus Summary.............................          1
Risk Factors...................................         16
The Depositor and the Owner Trust..............         20
AT&T Capital Corporation.......................         23
The Originators................................         24
The Contracts..................................         30
Description of the Notes.......................         42
Description of the Transfer and Servicing
 Agreement.....................................         56
Certain Legal Aspects of the Contracts.........         61
United States Taxation.........................         63
ERISA Considerations...........................         68
Ratings of the Notes...........................         68
Use of Proceeds................................         70
Underwriting...................................         70
Legal Matters..................................         71
Additional Information.........................         71
Index of Principal Terms.......................         72
Appendix A: Global Clearance, Settlement and
 Tax Documentation Procedures..................        A-1
Appendix B: Weighted Average Life of the
 Notes.........................................        B-1
</TABLE>
    
 
                                ----------------
 
    UNTIL               , 1997 (NINETY DAYS AFTER THE DATE OF THIS  PROSPECTUS),
ALL DEALERS EFFECTING TRANSACTIONS IN THE NOTES, WHETHER OR NOT PARTICIPATING IN
THIS  DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION
TO THE OBLIGATION OF DEALERS ACTING AS UNDERWRITERS TO DELIVER A PROSPECTUS WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                   CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
 
                                  $
                           % RECEIVABLE-BACKED NOTES,
                                   CLASS A-1
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-2
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-3
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-4
                                  $
                       % RECEIVABLE-BACKED NOTES, CLASS B
                                ANTIGUA FUNDING
                                  CORPORATION
                                   DEPOSITOR
 
                                     [LOGO]
                                    SERVICER
 
                             ---------------------
 
                                   PROSPECTUS
 
                             ---------------------
 
                              GLOBAL COORDINATORS:
                            NOMURA INTERNATIONAL PLC
                              GOLDMAN, SACHS & CO.
                                  -----------
 
                               U.S. UNDERWRITERS:
 
                              GOLDMAN, SACHS & CO.
                                LEHMAN BROTHERS
                              MERRILL LYNCH & CO.
                               J.P. MORGAN & CO.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<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>
PROSPECTUS
   
                  SUBJECT TO COMPLETION, DATED OCTOBER 7, 1996
    
   
                          $3,057,800,000 (APPROXIMATE)
    
                   CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
 
  $             % RECEIVABLE-BACKED NOTES, CLASS A-1, DUE                    ;
                               ISSUE PRICE:     %
  $             % RECEIVABLE-BACKED NOTES, CLASS A-2, DUE                    ;
                               ISSUE PRICE:     %
  $             % RECEIVABLE-BACKED NOTES, CLASS A-3, DUE                    ;
                               ISSUE PRICE:     %
  $             % RECEIVABLE-BACKED NOTES, CLASS A-4, DUE                    ;
                               ISSUE PRICE:     %
  $             % RECEIVABLE-BACKED NOTES, CLASS B, DUE                     ;
                               ISSUE PRICE:     %
 
                          ANTIGUA FUNDING CORPORATION
                                   DEPOSITOR
 
                                     [LOGO]
                                    SERVICER
 
    Capita Equipment  Receivables  Trust 1996-1  (the  "Owner Trust")  has  been
formed  pursuant to a  Trust Agreement between  Antigua Funding Corporation (the
"Depositor"), which will be an indirect wholly owned subsidiary of AT&T  Capital
Corporation  ("TCC")  and The  Bank of  New  York as  Owner Trustee  (the "Owner
Trustee"). The Receivable-Backed Notes (the "Notes") will be issued by the Owner
Trust pursuant to an Indenture (the "Indenture") between the Owner Trust and The
Chase Manhattan Bank, as Indenture Trustee (the "Indenture Trustee"). The  Notes
will consist of four classes of senior notes, designated as the Class A-1, Class
A-2,  Class A-3 and Class A-4 Notes (collectively, the "Class A Notes"), and one
class of subordinated notes, designated as the Class B Notes. The proceeds  from
the issuance of the Notes, together with the proceeds of the Equity Certificates
to  be issued  by the  Owner Trust  to the  Depositor (which  will thereafter be
transferred by the Depositor in a  transaction unrelated to the issuance of  the
Notes),  will  be  used  to  acquire a  pool  of  equipment  leases  (the "Lease
Contracts") and installment sale contracts, promissory notes, loan and  security
agreements and similar types of receivables (the "Loan
 
                                                   (CONTINUED ON FOLLOWING PAGE)
 
   
    FOR A DISCUSSION OF CERTAIN FACTORS RELATING TO THIS OFFERING, SEE "RISK
                          FACTORS" ON PAGE 16 HEREIN.
    
 
 THE NOTES WILL REPRESENT OBLIGATIONS OF THE OWNER TRUST AND WILL NOT REPRESENT
        INTERESTS IN OR OBLIGATIONS OF ANTIGUA FUNDING CORPORATION, AT&T
           CAPITAL CORPORATION OR ANY OF THEIR RESPECTIVE AFFILIATES.
 
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>
                          INITIAL PUBLIC OFFERING         UNDERWRITING            PROCEEDS TO THE
                                 PRICE (1)                DISCOUNT (2)            DEPOSITOR (1)(3)
                          ------------------------  ------------------------  ------------------------
<S>                       <C>                       <C>                       <C>
Per Class A-1 Note......             %                         %                         %
Per Class A-2 Note......             %                         %                         %
Per Class A-3 Note......             %                         %                         %
Per Class A-4 Note......             %                         %                         %
Per Class B Note........             %                         %                         %
Total...................             $                         $                         $
</TABLE>
 
- ----------------
(1) Plus accrued interest, if any, at the applicable Interest Rate, from October
      , 1996.
(2) TCC and certain of its affiliates have agreed to indemnify the International
    Managers  against  certain  liabilities,  including  liabilities  under  the
    Securities Act of 1933. See "Underwriting."
(3) Before  deducting  expenses  payable  by  the  Depositor,  estimated  to  be
    $         .
 
                              GLOBAL COORDINATORS:
NOMURA INTERNATIONAL PLC                                    GOLDMAN, SACHS & CO.
 
    The  Notes are offered severally by the International Managers, as specified
herein, subject to prior sale and  subject to the International Managers'  right
to  reject orders in  whole or in  part. It is  expected that the  Notes will be
ready for delivery in book-entry form  through the facilities of The  Depository
Trust  Company  in New  York, New  York,  Cedel Bank,  societe anonyme,  and the
Euroclear System against payment therefor  in immediately available funds on  or
about October   , 1996.
 
        Application has been made to list the Notes on the Luxembourg Stock
                                   Exchange.
NOMURA INTERNATIONAL PLC
              BARCLAYS DE ZOETE WEDD LIMITED
                             GOLDMAN SACHS INTERNATIONAL
                                            LEHMAN BROTHERS
                                                      MERRILL LYNCH
INTERNATIONAL
                                                               J.P. MORGAN & CO.
                                 -------------
 
                THE DATE OF THIS PROSPECTUS IS OCTOBER   , 1996
<PAGE>
                 [ALTERNATE PAGE FOR INTERNATIONAL PROSPECTUS]
(CONTINUED FROM PRECEDING PAGE)
 
Contracts,"  and, together with the Lease  Contracts, the "Contracts"). TCC will
service the Contracts pursuant to a  Transfer and Servicing Agreement among  the
Depositor,  TCC, the Indenture Trustee  and the Owner Trust.  Of the Notes being
offered, $         , $          , $          , $          and $          initial
principal amount of the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class
A-4  Notes and Class B  Notes, respectively, are being  offered initially in the
United States by the U.S. Underwriters and $          , $          ,$          ,
$          and $         , respectively, are being offered initially outside the
United States by the International  Managers. The Initial Public Offering  Price
and Underwriting Discount will be identical for both offerings.
 
    The Owner Trust will also issue a single class of certificates of beneficial
interest,  the Equity  Certificates, which are  not being offered  hereby. It is
expected that  the Equity  Certificates will  initially represent  the right  to
receive principal in an amount equal to approximately 4% of the Initial Contract
Pool  Principal Balance, together  with interest thereon at  a rate of     % per
annum.
 
    The Notes  and the  Equity Certificates  will be  payable solely  from,  and
secured  by,  the Amount  Available  on each  Payment  Date (which  will consist
primarily of the  Scheduled Payments  due under the  Contracts, certain  amounts
received  upon the  prepayment or  purchase of Contracts  or (to  the extent not
payable to the Depositor, as described  below) liquidation of the Contracts  and
disposition  of the related  Equipment upon defaults  thereunder, and investment
earnings on amounts deposited in the Collection Account established pursuant  to
the  Indenture, in each case  subject to prior application  to pay the Servicing
Fee, together  with amounts  permitted  to be  withdrawn  therefor from  a  Cash
Collateral Account) in the order of priority described herein.
 
    The  Owner Trust will have a security interest in all Equipment securing the
Loan Contracts, and  all Liquidation  Proceeds (including any  derived from  the
disposition  of the  related Equipment) received  with respect  to any defaulted
Loan Contracts  will be  payable to  the  Owner Trust.  The Depositor  will  not
transfer  to the Owner Trust its ownership or security interest in the Equipment
related to the Lease Contracts (the "Leased Equipment"), including the right  to
receive  the  Leased  Equipment  (or the  purchase  price  therefor  or proceeds
thereof) upon expiration of the orginal term of the related Lease Contract.  The
Liquidation  Proceeds  received with  respect  to any  defaulted  Lease Contract
(including any derived  from the  disposition of the  related Leased  Equipment)
will be allocated between the Owner Trust and the Depositor as described herein.
Amounts payable to the Depositor in respect of the Leased Equipment or otherwise
in  respect of  Liquidation Proceeds  of defaulted  Lease Contracts  will not be
available for payment of interest or principal on the Notes.
 
    THE LIKELIHOOD  OF  PAYMENT OF  INTEREST  ON EACH  CLASS  OF NOTES  WILL  BE
ENHANCED  BY  THE APPLICATION  OF  THE AMOUNT  AVAILABLE,  AFTER PAYMENT  OF THE
SERVICING FEE, TO THE PAYMENT OF SUCH INTEREST PRIOR TO THE PAYMENT OF PRINCIPAL
ON ANY OF THE NOTES OR THE  EQUITY CERTIFICATES, AS WELL AS BY THE  PREFERENTIAL
RIGHT OF THE HOLDERS OF NOTES OF EACH SUCH CLASS TO RECEIVE SUCH INTEREST (1) IN
THE CASE OF THE CLASS A NOTES, PRIOR TO THE PAYMENT OF ANY INTEREST ON THE CLASS
B  NOTES OR THE EQUITY CERTIFICATES,  AND (2) IN THE CASE  OF THE CLASS B NOTES,
PRIOR TO THE PAYMENT OF ANY  INTEREST ON THE EQUITY CERTIFICATES. LIKEWISE,  THE
LIKELIHOOD  OF PAYMENT OF PRINCIPAL  ON EACH CLASS OF  NOTES WILL BE ENHANCED BY
THE PREFERENTIAL RIGHT OF  THE HOLDERS OF  NOTES OF EACH  SUCH CLASS TO  RECEIVE
SUCH  PRINCIPAL, TO  THE EXTENT  OF THE AMOUNT  AVAILABLE, AFTER  PAYMENT OF THE
SERVICING FEE  AND  INTEREST  ON  THE  NOTES  AND  THE  EQUITY  CERTIFICATES  AS
AFORESAID,  (I) IN THE  CASE OF THE CLASS  A NOTES, PRIOR TO  THE PAYMENT OF ANY
PRINCIPAL ON  THE CLASS  B NOTES  OR  (EXCEPT AS  DESCRIBED HEREIN)  THE  EQUITY
CERTIFICATES, AND (II) IN THE CASE OF THE CLASS B NOTES, PRIOR TO THE PAYMENT OF
ANY  PRINCIPAL  ON  THE EQUITY  CERTIFICATES,  EXCEPT AS  DESCRIBED  HEREIN. SEE
"DESCRIPTION OF THE NOTES."
 
    To the extent the Amount Available is sufficient therefor, after payment  of
the  Servicing Fee, interest at  the rate per annum noted  above for each of the
Class A-1, Class A-2,  Class A-3, Class  A-4 and Class  B Notes (the  applicable
"Interest  Rate") will be paid to Holders  of each Class of Notes, and principal
will be paid on  the applicable Class of  Notes, on the 15th  day of each  month
(or,  if such day is  not a Business Day, on  the next succeeding Business Day),
commencing November 15, 1996 (each, a "Payment Date"). The Stated Maturity  Date
for the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class A-4
Notes  and the Class B Notes  is               ,               ,               ,
            , and             , respectively, but final payment of any Class  of
Notes  could occur significantly  earlier than the Stated  Maturity Date of such
Class.
 
    The Notes  are subject  to redemption  in whole  as described  herein  under
"Description of the Notes -- Optional Purchase of Contracts."
 
    There  is  currently no  secondary  market for  the  Notes and  there  is no
assurance that one will develop. The  U.S. Underwriters expect, but will not  be
obligated, to make a market in the Notes in the United States. The International
Managers  expect,  but will  not be  obligated, to  make a  market in  the Notes
outside the United States.  There is no assurance  that either such market  will
develop,  or if either such market does develop, that such market will continue.
See "Risk Factors."
 
    Each prospective purchaser of the Notes must comply with all applicable laws
and regulations in any jurisdiction in which it purchases or sells the Notes  or
possesses  or distributes this Prospectus and  must obtain any consent, approval
or permission required by it for the purchase, offer or sale by it of the  Notes
under  the laws and regulations  in force in any  jurisdiction to which it makes
such purchase, offer or  sale, and neither the  Owner Trust nor any  Underwriter
shall have any responsibility therefor.
 
                                                   (CONTINUED ON FOLLOWING PAGE)
<PAGE>
                 [ALTERNATE PAGE FOR INTERNATIONAL PROSPECTUS]
(CONTINUED FROM PRECEDING PAGE)
 
    The  distribution of this Prospectus  and the offer or  sale of Notes may be
restricted by law in certain jurisdictions.  Persons to whom possession of  this
Prospectus  and any  of the  Notes may  come must  inform themselves  about, and
observe, any such  restrictions. See  "Underwriting." In  particular, there  are
restrictions  on the distribution of  this Prospectus and the  offer and sale of
the Notes  in  the United  Kingdom  and Japan.  None  of the  Owner  Trust,  the
Underwriters   or  any  of  their   respective  representatives  is  making  any
representation to any offeree or purchaser  of the Notes regarding the  legality
of  or investment  therein by such  offeree or purchaser  under applicable legal
investment or similar laws.
 
   
    For so long as the Notes are listed on the Luxembourg Stock Exchange and the
rules of such exchange so require, the notices to Noteholders will be  published
in  a  leading  newspaper having  general  circulation in  Luxembourg  (which is
expected to be the Luxemburger Wort) and  will be made available at the  offices
of the Luxembourg Listing Agent. See "Additional Information."
    
 
    It  is a condition of  issuance of the Notes that  each of Standard & Poor's
Ratings Services, Moody's Investors Service,  Inc., Duff & Phelps Credit  Rating
Co.  and Fitch Investors Service, L.P. (i) rate the Class A Notes in its highest
rating category, and (ii)  rate the Class  B Notes at least  "A," "A2," "A"  and
"A," respectively. See "Ratings of the Notes."
 
    IN CONNECTION WITH THIS OFFERING, THE U.S. UNDERWRITERS AND/OR INTERNATIONAL
MANAGERS  MAY OVER-ALLOT OR EFFECT TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE
MARKET PRICE OF THE NOTES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN
THE OPEN MARKET.  SUCH STABILIZING,  IF COMMENCED,  MAY BE  DISCONTINUED AT  ANY
TIME.
 
    The  Depositor has taken all reasonable  care to ensure that the information
stated herein  is  true  and  accurate  in all  material  respects  and  is  not
misleading  as of the date hereof and  that there are no material facts omission
of which would make the information contained herein misleading in any  material
respect. The Depositor accepts responsibility accordingly.
 
    Upon  receipt of  a request  by an investor  who has  received an electronic
Prospectus from any Underwriter or  a request by such investor's  representative
within  the period during which there is  an obligation to deliver a Prospectus,
such Underwriter  will  promptly deliver,  or  cause to  be  delivered,  without
charge, to such investor a paper copy of the Prospectus.
 
    The  Depositor has not  authorized any offer  of Notes to  the public in the
United Kingdom within the meaning of the Public Offers of Securities Regulations
1995 (the  "Regulations"). The  Notes may  not lawfully  be offered  or sold  to
persons  in the United Kingdom except in circumstances which do not result in an
offer to the public in the United Kingdom within the meaning of the  Regulations
or otherwise in compliance with all applicable provisions of the Regulations.
 
    The Depositor does not intend to register the Notes under the Securities and
Exchange  Law of Japan (the "SEL"). Accordingly, the Notes may not be offered or
sold directly or indirectly in Japan, and this Prospectus may not be distributed
or circulated in Japan, except in circumstances that do not constitute an  offer
to the public within the meaning of the SEL.
 
    In  making  an  investment  decision,  investors  must  rely  on  their  own
examination of the Notes, including the merits and risks involved. The  contents
of  this Prospectus are  not to be  construed as legal,  business or tax advice.
Each prospective purchaser must  consult its own  accountant, legal advisor  and
other  advisors  as to  the  business, legal,  tax  and related  aspects  of the
purchase of the Notes.  As used herein,  references to "dollars"  or "$" are  to
United States dollars.
<PAGE>
                           INCORPORATION BY REFERENCE
 
    All documents filed by the Servicer, on behalf of the Owner Trust, pursuant
to Section 13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as
amended (the "Exchange Act"), after the date of this Prospectus and prior to the
termination of the offering of the Notes shall be deemed to be incorporated by
reference into this Prospectus. Any statement contained herein or in a document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded for purposes of this Prospectus to the extent that a
statement contained herein or in any subsequently filed document which also is
to be incorporated by reference herein modifies or supersedes such statement.
Any such statement so modified or superseded shall not be deemed, except as so
modified or superseded, to constitute a part of this Prospectus.
 
    The Depositor will provide without charge to each person to whom a copy of
this Prospectus is delivered on the written or oral request of such person, a
copy of any or all of the documents incorporated herein by reference, except the
exhibits to such documents. Requests for such copies should be directed to
Antigua Funding Corporation, 1209 Orange Street, Wilmington, Delaware 19801,
Attention: Secretary.
 
                             AVAILABLE INFORMATION
 
    The Depositor and the Owner Trust have filed a Registration Statement under
the Securities Act of 1933, as amended (the "Securities Act"), with the
Securities and Exchange Commission (the "Commission") with respect to the Notes
offered pursuant to this Prospectus. For further information, reference is made
to the Registration Statement and amendments thereof and to the exhibits
thereto, which are available for inspection without charge at the public
reference facilities maintained by the Commission at 450 Fifth Street, N.W.,
Washington, D.C. 20549; 7 World Trade Center, 13th Floor, New York, New York
10048; and Northwest Atrium Center, 500 Madison Street, Chicago, Illinois 60661.
Copies of the Registration Statement and amendments thereof and exhibits thereto
may be obtained from the Public Reference Section of the Commission, 450 Fifth
Street, N.W., Washington, D.C. 20549 at prescribed rates. The Commission also
maintains a World Wide Web site which provides on-line access to reports, proxy
and information statements and other information regarding registrants that file
electronically with the Commission at the address "http://www.sec.gov."
 
                             REPORTS TO NOTEHOLDERS
 
    Unless and until Definitive Notes are issued, monthly unaudited reports
containing information concerning the Owner Trust, and prepared by the Servicer,
will be sent by the Indenture Trustee on behalf of the Owner Trust only to Cede
& Co., as nominee of The Depository Trust Company ("DTC") and registered holder
of the Notes, and to the Luxembourg Paying Agent. See "Description of the Notes
- -- Book-Entry Registration." In the event Definitive Notes are issued, such
reports will be sent to Noteholders as of the most recent Record Date and to the
Luxembourg Paying Agent. Such reports will not constitute financial statements
prepared in accordance with generally accepted accounting principles. See
"Description of the Notes -- Reports to Noteholders" for additional information
concerning periodic reports to Noteholders. Note Owners may receive such
reports, upon written request to the Indenture Trustee, together with a
certification that they are Note Owners. Any such request should be made to the
Indenture Trustee at the following address: The Chase Manhattan Bank, 450 W.
33rd Street (15th floor), New York, New York 10001 (facsimile (212) 946-3240),
Attention: Advanced Structured Products Group. Neither TCC nor the Depositor
intends to send any of its financial reports to Note Owners. The Servicer, on
behalf of the Owner Trust, will file with the Commission periodic reports
concerning the Owner Trust to the extent required under the Exchange Act and the
rules and regulations of the Commission thereunder. However, in accordance with
the Exchange Act and the rules and regulations of the Commission thereunder, the
Depositor expects that the Owner Trust's obligation to file such reports will be
terminated at the end of 1996.
 
                                       i
<PAGE>
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
SECTION                                                                                                       PAGE
- ----------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                         <C>
INCORPORATION BY REFERENCE................................................................................          i
AVAILABLE INFORMATION.....................................................................................          i
REPORTS TO NOTEHOLDERS....................................................................................          i
PROSPECTUS SUMMARY........................................................................................          1
RISK FACTORS..............................................................................................         17
  Limited Assets of the Owner Trust.......................................................................         17
  Subordination of the Class B Notes......................................................................         17
  Bankruptcy and Insolvency Risks.........................................................................         17
  Yield and Prepayment Considerations.....................................................................         19
  Certain Legal Aspects of the Contracts..................................................................         20
  No Gross-Up for Withholding Tax.........................................................................         21
  Limited Liquidity.......................................................................................         21
  Book-Entry Registration.................................................................................         21
THE DEPOSITOR AND THE OWNER TRUST.........................................................................         21
  The Depositor...........................................................................................         21
  The Owner Trust.........................................................................................         22
  Capitalization of the Owner Trust.......................................................................         23
  The Owner Trustee.......................................................................................         23
AT&T CAPITAL CORPORATION..................................................................................         24
THE ORIGINATORS...........................................................................................         25
  AT&T Capital Leasing Services, Inc......................................................................         25
  AT&T Credit Corporation and NCR Credit Corp.............................................................         25
  AT&T Commercial Finance Corporation.....................................................................         26
  Underwriting and Servicing..............................................................................         27
THE CONTRACTS.............................................................................................         31
  Description of the Contracts............................................................................         31
  Representations and Warranties Made by TCC..............................................................         34
  Certain Statistics Relating to the Cut-Off Date Contract Pool...........................................         37
  Certain Statistics Relating to Delinquencies and Defaults...............................................         40
DESCRIPTION OF THE NOTES..................................................................................         43
  General.................................................................................................         43
  Distributions...........................................................................................         44
  Class A Interest........................................................................................         45
  Class B Interest........................................................................................         45
  Principal...............................................................................................         45
  Subordination of Class B Notes and Equity Certificates..................................................         46
  Cash Collateral Account.................................................................................         47
  Liquidated Contracts....................................................................................         48
  Optional Purchase of Contracts..........................................................................         48
  Trust Accounts..........................................................................................         48
  Reports to Noteholders..................................................................................         49
  Book-Entry Registration.................................................................................         50
  Definitive Notes........................................................................................         53
  Modification of Indenture Without Noteholder Consent....................................................         53
  Modification of Indenture With Noteholder Consent.......................................................         54
  Events of Default; Rights Upon Event of Default.........................................................         54
</TABLE>
    
 
                                       ii
<PAGE>
<TABLE>
<CAPTION>
SECTION                                                                                                       PAGE
- ----------------------------------------------------------------------------------------------------------  ---------
<S>                                                                                                         <C>
  Certain Covenants.......................................................................................         55
  Annual Compliance Statement.............................................................................         56
  Indenture Trustee's Annual Report.......................................................................         56
  Satisfaction and Discharge of Indenture.................................................................         56
  The Indenture Trustee...................................................................................         56
DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENT.......................................................         57
  Transfer and Assignment of Contracts and Equipment......................................................         57
  Collections on Contracts................................................................................         57
  Servicing...............................................................................................         59
  Amendment...............................................................................................         61
  Termination of the Transfer and Servicing Agreement.....................................................         62
CERTAIN LEGAL ASPECTS OF THE CONTRACTS....................................................................         62
  Enforcement of Security Interests in the Equipment......................................................         62
  Insolvency Matters......................................................................................         63
UNITED STATES TAXATION....................................................................................         64
  Treatment of the Notes..................................................................................         65
  Treatment of the Owner Trust............................................................................         65
  Payments of Interest....................................................................................         65
  Original Issue Discount.................................................................................         65
  Market Discount.........................................................................................         66
  Amortizable Bond Premium................................................................................         66
  Sale, Exchange or Retirement of Notes...................................................................         66
  Tax Consequences to United States Alien Holders.........................................................         66
  Backup Withholding......................................................................................         68
ERISA CONSIDERATIONS......................................................................................         68
RATINGS OF THE NOTES......................................................................................         69
USE OF PROCEEDS...........................................................................................         69
UNDERWRITING..............................................................................................         70
LEGAL MATTERS.............................................................................................         72
ADDITIONAL INFORMATION....................................................................................         72
INDEX OF PRINCIPAL TERMS..................................................................................         73
APPENDIX A--GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES.................................        A-1
  Initial Settlement......................................................................................        A-1
  Secondary Market Trading................................................................................        A-1
 CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS...............................................        A-3
APPENDIX B--WEIGHTED AVERAGE LIFE OF THE NOTES............................................................        B-1
</TABLE>
 
                                      iii
<PAGE>
                                  UNDERWRITING
 
    Subject  to  the  terms  and conditions  of  the  international underwriting
agreement (the "International Underwriting Agreement"), the managers named below
(the   "International   Managers"),   through   their   representative,   Nomura
International plc (the "International Representative"), have severally agreed to
purchase from the Depositor the following respective initial principal amount of
Notes  (the "International Notes") at the initial public offering price less the
underwriting discounts set forth on the cover page of this Prospectus:
 
<TABLE>
<CAPTION>
                                          INITIAL          INITIAL          INITIAL          INITIAL          INITIAL
                                         PRINCIPAL        PRINCIPAL        PRINCIPAL        PRINCIPAL        PRINCIPAL
                                      AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS  AMOUNT OF CLASS
INTERNATIONAL MANAGERS                   A-1 NOTES        A-2 NOTES        A-3 NOTES        A-4 NOTES         B NOTES
- ------------------------------------  ---------------  ---------------  ---------------  ---------------  ---------------
<S>                                   <C>              <C>              <C>              <C>              <C>
Nomura International plc............
Barclays de Zoete Wedd Limited......
Goldman Sachs International.........
Lehman Brothers International
 (Europe)...........................
Merrill Lynch International.........
J.P. Morgan Securities Ltd..........
                                      ---------------  ---------------  ---------------  ---------------  ---------------
      Total.........................
                                      ---------------  ---------------  ---------------  ---------------  ---------------
                                      ---------------  ---------------  ---------------  ---------------  ---------------
</TABLE>
 
    In the International Underwriting Agreement, the International Managers have
agreed, subject to the terms and  conditions set forth therein, to purchase  all
of  the International Notes offered hereby if any of the International Notes are
purchased. The Depositor  has been advised  by the International  Representative
that  the International Managers propose to offer the International Notes to the
public at the respective public offering prices  set forth on the cover page  of
this  Prospectus, and to certain dealers at such price, less a concession not in
excess of 0.  % per Class  A-1 Note, 0.  % per Class  A-2 Note, 0.  % per  Class
A-3 Note, 0.  % per Class A-4 Note and 0.  % per Class B Note. The International
Managers  may allow and such dealers may reallow to other dealers a discount not
in excess of 0.  % per Class A-1 Note, 0.  % per Class A-2 Note, 0.  % per Class
A-3 Note, 0.  % per Class A-4 Note and  0.  % per Class B Note. After the  Notes
are  released for sale to the public, the offering price and other selling terms
may be varied by the International Representative.
 
    The Notes are new issues of  securities with no established trading  market.
The   Depositor  has  been  advised  by  the  International  Managers  that  the
International Managers  intend to  make a  market in  the Notes  outside of  the
United  States but are not obligated to  do so and may discontinue market making
at any  time  without  notice.  The  Depositor has  been  advised  by  the  U.S.
Representative  that the U.S. Underwriters intend to  make a market in the Notes
in the United States but are not  obligated to do so and may discontinue  market
making at any time without notice. No assurance can be given as to the liquidity
of the trading market for the Notes.
 
    Funds  in the Cash Collateral Account and  the Trust Accounts may, from time
to  time,  be  invested   in  Eligible  Investments   acquired  from  the   U.S.
Underwriters.
 
   
    Each  International Manager has  represented and agreed that  (i) it has not
offered or sold and, prior  to the expiry of the  period of six months from  the
Closing  Date, will not offer or sell any Notes to persons in the United Kingdom
except to persons whose ordinary activities involve them in acquiring,  holding,
managing or disposing of investments (as principal or agent) for the purposes of
their  business or otherwise  in circumstances which have  not resulted and will
not result in an offer to the public in the United Kingdom within the meaning of
the Public Offers of Securities Regulations 1995; (ii) it has complied and  will
comply  with all applicable  provisions of the Financial  Services Act 1988 with
respect to anything done by  it in relation to the  Notes in, from or  otherwise
involving the United Kingdom; and (iii) it has only issued or passed on and will
only  issue or  pass on  in the United  Kingdom any  document received  by it in
connection with the issue of the Notes to a person who is of a kind described in
article 11(3) of  the Financial  Services Act  1986 (Investment  Advertisements)
(Exemptions)  Order 1995  or is  a person  to whom  such document  may otherwise
lawfully be issued or passed on.
    
 
                                       70
<PAGE>
    Each International Manager has agreed that  the Notes may not be offered  or
sold directly or indirectly in Japan, and this Prospectus may not be distributed
or  circulated in Japan, except in circumstances that do not constitute an offer
to the public within the meaning of the SEL.
 
    This Prospectus may be used by  underwriters and dealers in connection  with
offers and sales of the Notes to persons located outside the United Sates.
 
    TCC and certain of its affiliates have agreed to indemnify the International
Managers against certain liabilities, including liabilities under the Securities
Act of 1933, as amended.
 
   
    TCC and the Depositor have entered into an underwriting agreement (the "U.S.
Underwriting Agreement") with certain underwriters (the "U.S. Underwriters," and
collectively  with the International Managers, the "Underwriters") through their
representative, Goldman, Sachs & Co. (the "U.S. Representative"), providing  for
the  concurrent offer and  sale of an aggregate  of $            , $           ,
$         ,$          and $          principal amount of Class A-1 Notes,  Class
A-2 Notes, Class A-3 Notes, Class A-4 Notes and Class B Notes, respectively (the
"U.S.   Notes")  in  the  United  States.   The  offering  price  and  aggregate
underwriting discounts  and commissions  per Note  for the  U.S. Notes  and  the
International Notes are identical.
    
 
    To  provide for the coordination of  their activities, the U.S. Underwriters
and the  International Managers  have  entered into  an Agreement  between  U.S.
Underwriters  and International Managers  (the "Intersyndicate Agreement") which
provides, among other things, that  the U.S. Underwriters and the  International
Managers  may purchase  and sell  among each  other such  number of  Notes as is
approved by Nomura International  plc. To the extent  there are sales among  the
U.S.  Underwriters and the International Managers pursuant to the Intersyndicate
Agreement and as approved by Nomura International plc, the number of U.S.  Notes
initially  available  for  sale  by  the U.S.  Underwriters  and  the  number of
International Notes initially available for  sale by the International  Managers
may  be  more or  less than  the numbers  appearing  on the  cover page  of this
Prospectus. Except as permitted  by the Intersyndicate  Agreement, the price  of
any  Notes so sold will be the respective initial public offering price, less an
amount not greater than the selling concession.
 
    Pursuant to the Intersyndicate Agreement, as part of the distribution of the
Notes and subject to  certain exceptions, (a) the  U.S. Underwriters will  offer
and sell U.S. Notes only in the United States to U.S. Persons (as defined below)
and  (b) the International Managers will offer and sell International Notes only
outside the  United  States  to  (i)  non-U.S.  Persons  (including  any  entity
constituting an investment advisor located outside the United States acting with
discretionary  authority for a U.S.  Person) or (ii) U.S.  Persons if such sales
are pursuant  to Rule  15a-6(a)(4)(v) promulgated  under the  Exchange Act.  For
these  purposes, U.S.  Person means individual  residents in  the United States,
corporations, Partnerships, or other entities organized in or under the laws  of
the  United  States or  any political  subdivision  thereof (including  any such
entity constituting an  investment advisor acting  with discretionary  authority
for  a non-U.S. Person) whose office most directly involved with the purchase is
located in  such  country or  a  U.S. branch  of  a foreign  bank  or  financial
institution.   "United  States"  means   the  United  States   of  America,  its
territories, its possessions and all areas subject to its jurisdiction.
 
   
    Nomura International  plc has  provided acquisition  financing and  advisory
services  to  HoldCo. and  MergerCo. in  connection with  the Merger,  and holds
warrants to acquire an  indirect majority interest in  the common stock of  TCC.
See "AT&T Capital Corporation." In addition, Nomura International plc may make a
loan to provide a portion of the initial funding of the Cash Collateral Account.
    
 
    Application  has  been  made  to  list the  Notes  on  the  Luxembourg Stock
Exchange.
 
                                       71
<PAGE>
                                 LEGAL MATTERS
 
    Certain legal matters with respect to the Notes will be passed upon for the
Depositor by Dorsey & Whitney LLP.  Cadwalader, Wickersham & Taft will act as
counsel to the U.S. Underwriters and the International Managers. The Indenture,
the Transfer and Servicing Agreement, the Trust Agreement, the Purchase
Agreement and the Notes will be governed by the laws of the State of New York.
 
                             ADDITIONAL INFORMATION
 
   
    1. The issue of the Notes has been authorized pursuant to the Indenture and
       a resolution dated October 8, 1996 of the Board of Directors of the
Depositor.
    
 
    2. An application has been made to list the Notes on the Luxembourg Stock
       Exchange. In connection with such application, a legal notice of the
issuance of the Notes and copies of the Indenture and a copy of the Registration
Statement will be deposited with the Chief Registrar of the District of
Luxembourg (Greffier en Chef du Tribunal d'Arrondissement a Luxembourg) where
such documents may be examined and copies obtained.
 
   
    3. As long as the Notes are outstanding, copies of the Registration
       Statement, all amendments and exhibits thereto, the Indenture and any
reports containing information on the Owner Trust prepared by the Servicer will
be available free of charge at the offices of the Indenture Trustee and
Kredietbank S.A. Luxembourgeoise, as the listing agent in Luxembourg at the
following address: 43, boulevard Royal, L-2955 Luxembourg, and notices of their
availability (together with other notices to be given to Noteholders in
accordance with the Indenture) will be published in a leading newspaper having
general circulation in Luxembourg (which is expected to be the Luxemburger
Wort).
    
 
    4. There is no litigation, arbitration or administrative proceeding, actual
       or pending, which relates to the Owner Trust and to which the Owner Trust
is a party or of which the Owner Trust has been notified, or threatened that it
will be made a party, which is material in the context of the issue of the
Notes.
 
    5. Upon issuance, the Notes will be accepted for clearance and settlement
       through DTC, Euroclear and Cedel Bank, as applicable.
 
   
<TABLE>
<CAPTION>
                                                            COMMON CODE            ISIN               CUSIP
                                                          ---------------  --------------------  ----------------
<S>                                                       <C>              <C>                   <C>
Class A-1 Notes.........................................        7027931           US13970LAA0-8       13970L AA 0
Class A-2 Notes.........................................        7027958           US13970LAB8-0       13970L AB 8
Class A-3 Notes.........................................        7027966           US13970LAC6-3       13970L AC 6
Class A-4 Notes.........................................        7027974           US13970LAD4-7       13970L AD 4
Class B Notes...........................................        7028008           US13970LAE2-0       13970L AE 2
</TABLE>
    
 
                                       72
<PAGE>
                            INDEX OF PRINCIPAL TERMS
   
<TABLE>
<CAPTION>
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Administrative Fees..................      10, 59
Amount Available.....................       6, 43
Article 2A...........................        62
AT&T.................................        23
ATMs.................................        25
Available Pledged Revenues...........        43
Bankruptcy Code......................        62
Bell Labs............................        27
Benefit Plan.........................        68
Book Value...........................      10, 48
Business Day.........................        42
Cash Collateral Account..............        12
Cedel Bank...........................        50
Cedel Bank Participants..............        50
CFC..................................       9, 24
Class A Notes........................   Cover, 2, 42
Class A-1 Notes......................       1, 42
Class A-2 Notes......................       1, 42
Class A-3 Notes......................       1, 42
Class A-4 Notes......................       2, 42
Class B Notes........................       2, 42
Closing Date.........................         4
CLT..................................        26
Code.................................      15, 63
Collection Account...................        47
Collection Period....................       4, 45
Commission...........................         i
Contract Pool........................         8
Contract Pool Principal Balance......       3, 45
Contract Principal Balance...........       3, 45
Contracts............................   Cover, 6, 22
Counsel..............................        63
CPR..................................        B-1
Credit Corp..........................       9, 24
Current Collection Period Pledged
 Revenues............................       6, 43
Current Realized Losses..............        46
Cut-Off Date.........................         4
Cut-Off Date Contract Pool...........       8, 36
Definitive Notes.....................        52
Deposit Date.........................       6, 43
Depositor............................     Cover, 1
Depository...........................        42
Determination Date...................        58
DTC..................................       i, 15
DTC Participants.....................        49
Duff & Phelps........................         5
Eligible Accounts....................        47
Eligible Investments.................        48
Equipment............................         1
Equity Certificate Majority..........        60
Equity Certificates..................       2, 11
ERISA................................      15, 68
Euroclear............................        51
Euroclear Operator...................        51
Euroclear Participants...............        51
Euroclear System.....................        51
Events of Default....................        53
Exchange Act.........................         i
 
<CAPTION>
 
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Financial Institution................        66
Fitch................................         5
Global Notes.........................      42, A-1
HoldCo...............................        23
Holders..............................      15, 42
Indenture............................     Cover, 1
Indenture Trustee....................     Cover, 1
Indirect Participants................        49
Initial Amount.......................        46
Initial Contract Pool Principal
 Balance.............................       4, 45
Insolvency Laws......................        16
Insurance, Maintenance and Tax
 Accounts............................        57
Interest Rate........................    Cover ii, 2
Interest Shortfall...................        58
International Depositories...........        49
International Managers...............        70
International Notes..................        70
International Representative.........        70
International Underwriting
 Agreement...........................        70
Intersyndicate Agreement.............        70
IRS..................................        63
Lease Contract.......................   Cover, 6, 22
                                        Cover ii, 11,
Leased Equipment.....................        21
Leasing Services.....................       9, 24
Liquidated Contract..................       4, 45
Liquidation Loss.....................        46
Liquidation Proceeds.................       9, 47
Loan Contracts.......................   Cover, 6, 22
Lucent...............................        23
Luxembourg Paying Agent..............        52
Luxembourg Transfer Agent............        52
Master Form Lease....................        30
Merger...............................        23
MergerCo.............................        23
Monthly Principal Amount.............       3, 45
Moody's..............................         5
NCR..................................        23
NCR Credit...........................       9, 24
Non-Accrual..........................        40
Note Distribution Account............        47
Note Majority........................        53
Note Owners..........................        15
Noteholders..........................      15, 42
Notes................................   Cover, 1, 42
Obligor..............................       6, 22
OID..................................        64
Originators..........................       9, 24
Owner Trust..........................     Cover, 1
Owner Trustee........................     Cover, 1
Participants.........................        49
Payment Date.........................     Cover ii
Plan Assets Regulation...............        68
Pledged Revenues.....................       7, 43
Prepayments..........................       7, 43
PTCE.................................        68
Purchase Agreement...................         1
Rating Agencies......................         5
</TABLE>
    
 
                                       73
<PAGE>
   
<TABLE>
<CAPTION>
TERM                                        PAGE
- -------------------------------------  ---------------
Related Collection Period Pledged
 Revenues............................       6, 43
<S>                                    <C>
Repurchase Event.....................        35
Required Payoff Amount...............       9, 46
Requisite Amount.....................        46
Rules................................        50
S&P..................................         5
SBU..................................        26
Scheduled Payments...................       7, 43
Securities Act.......................         i
Servicer.............................         1
Servicing Account....................        47
Servicing Fee........................      10, 59
Specific Lease Form..................        30
Stated Maturity Dates................         4
TCC..................................   Cover, 1, 23
 
<CAPTION>
 
TERM                                        PAGE
- -------------------------------------  ---------------
<S>                                    <C>
Terms and Conditions.................        51
TIN..................................        67
Transfer and Servicing Agreement.....         1
Trust Accounts.......................        47
Trust Agreement......................         1
Trust Assets.........................       6, 22
UCC..................................        17
Underwriters.........................        70
U.S. Notes...........................        70
U.S. Person..........................        71
U.S. Representative..................        70
U.S. Underwriters....................        70
U.S. Underwriting Agreement..........        70
United States........................        71
United States Holder.................        64
United States Person.................        A-4
</TABLE>
    
 
                                       74
<PAGE>
                              PRINCIPAL OFFICE OF
                                 THE DEPOSITOR
                               1209 Orange Street
                           Wilmington, Delaware 19801
                                    TRUSTEE
                            The Chase Manhattan Bank
                              450 West 33rd Street
                            New York, New York 10001
                                 PAYING AGENTS
 
<TABLE>
<CAPTION>
<S>                                                  <C>
             The Chase Manhattan Bank                         Kredietbank S.A. Luxembourgeoise
               450 West 33rd Street                                  43, boulevard Royal
             New York, New York 10001                                      L-2955
                                                                         Luxembourg
</TABLE>
 
                                 LISTING AGENT
                        Kredietbank S.A. Luxembourgeoise
                              43, boulevard Royal
                                     L-2955
                                   Luxembourg
 
<TABLE>
<CAPTION>
<S>                                           <C>              <C>
       LEGAL ADVISOR TO THE DEPOSITOR                               LEGAL ADVISOR TO THE UNDERWRITERS
          AS TO UNITED STATES LAW                                        AS TO UNITED STATES LAW
            Dorsey & Whitney LLP                                      Cadwalader, Wickersham & Taft
              250 Park Avenue                                                100 Maiden Lane
          New York, New York 10177                                       New York, New York 10038
</TABLE>
 
                     SPECIAL LEGAL ADVISOR TO THE DEPOSITOR
                        AS TO UNITED STATES TAX MATTERS
                              Dorsey & Whitney LLP
                                250 Park Avenue
                            New York, New York 10177
                    INDEPENDENT ACCOUNTANTS TO THE DEPOSITOR
                              Arthur Andersen LLP
                          1345 Avenue of the Americas
                            New York, New York 10105
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO  PERSON  HAS BEEN  AUTHORIZED  TO GIVE  ANY  INFORMATION OR  TO  MAKE ANY
REPRESENTATIONS OTHER THAN THOSE CONTAINED IN  THIS PROSPECTUS AND, IF GIVEN  OR
MADE, SUCH INFORMATION OR REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED  BY THE DEPOSITOR, THE SERVICER,  THE OWNER TRUST, THE OWNER TRUSTEE,
THE INDENTURE TRUSTEE, THE U.S. UNDERWRITERS OR THE INTERNATIONAL MANAGERS. THIS
PROSPECTUS DOES  NOT  CONSTITUTE AN  OFFER  OR  SOLICITATION BY  ANYONE  IN  ANY
JURISDICTION  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. NEITHER THE
DELIVERY OF  THIS PROSPECTUS,  NOR ANY  SALE MADE  HEREUNDER, SHALL,  UNDER  ANY
CIRCUMSTANCES,  CREATE ANY IMPLICATION THAT THE INFORMATION HEREIN IS CORRECT AS
OF ANY TIME SUBSEQUENT TO THE DATE OF SUCH INFORMATION.
 
                                ----------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                   PAGE
                                                 ---------
<S>                                              <C>
Incorporation by Reference.....................          i
Available Information..........................          i
Reports to Noteholders.........................          i
Table of Contents..............................         ii
Prospectus Summary.............................          1
Risk Factors...................................         16
The Depositor and the Owner Trust..............         20
AT&T Capital Corporation.......................         23
The Originators................................         24
The Contracts..................................         30
Description of the Notes.......................         42
Description of the Transfer and Servicing
 Agreement.....................................         56
Certain Legal Aspects of the Contracts.........         61
United States Taxation.........................         63
ERISA Considerations...........................         68
Ratings of the Notes...........................         68
Use of Proceeds................................         70
Underwriting...................................         70
Legal Matters..................................         72
Additional Information.........................         72
Index of Principal Terms.......................         73
Appendix A: Global Clearance, Settlement and
 Tax Documentation Procedures..................        A-1
Appendix B: Weighted Average Life of the
 Notes.........................................        B-1
</TABLE>
    
 
                                ----------------
    UNTIL               , 1997 (NINETY DAYS AFTER THE DATE OF THIS  PROSPECTUS),
ALL DEALERS EFFECTING TRANSACTIONS IN THE NOTES, WHETHER OR NOT PARTICIPATING IN
THIS  DISTRIBUTION, MAY BE REQUIRED TO DELIVER A PROSPECTUS. THIS IS IN ADDITION
TO THE OBLIGATION OF DEALERS ACTING AS UNDERWRITERS TO DELIVER A PROSPECTUS WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.
 
                   CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
 
                                  $
                           % RECEIVABLE-BACKED NOTES,
                                   CLASS A-1
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-2
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-3
                                  $
                      % RECEIVABLE-BACKED NOTES, CLASS A-4
                                  $
                       % RECEIVABLE-BACKED NOTES, CLASS B
                                ANTIGUA FUNDING
                                  CORPORATION
                                   DEPOSITOR
 
                                     [LOGO]
                                    SERVICER
 
                             ---------------------
 
                                   PROSPECTUS
 
                             ---------------------
 
                              GLOBAL COORDINATORS:
                            NOMURA INTERNATIONAL PLC
                              GOLDMAN, SACHS & CO.
                                  -----------
 
                            INTERNATIONAL MANAGERS:
 
                            NOMURA INTERNATIONAL PLC
                         BARCLAYS DE ZOETE WEDD LIMITED
                          GOLDMAN SACHS INTERNATIONAL
                                LEHMAN BROTHERS
                          MERRILL LYNCH INTERNATIONAL
                               J.P. MORGAN & CO.
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
<PAGE>
                                    PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS
 
ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.
 
    The  following table  sets forth the  expenses to be  incurred in connection
with  the  offering  of  the  Notes,  other  than  underwriting  discounts   and
commissions, described in this Registration Statement:
 
   
<TABLE>
<S>                                                                    <C>
Securities and Exchange Commission Registration Fee..................  $1,060,344.30
Printing and Engraving...............................................     260,000.00
Legal Fees and Expenses..............................................   1,100,000.00
Luxembourg Stock Exchange Listing Fees...............................      20,000.00
Accounting Fees and Expenses.........................................     250,000.00
Trustee Fees and Expenses............................................      30,000.00
Rating Agencies' Fees................................................     550,000.00
Miscellaneous Expenses...............................................      50,000.00
                                                                       -------------
    Total............................................................  $3,320,344.30
                                                                       -------------
                                                                       -------------
</TABLE>
    
 
ITEM 15. INDEMNIFICATION OF DIRECTORS AND OFFICERS.
 
    Antigua  Funding  Corporation is  incorporated under  the laws  of Delaware.
Section 145 of  the Delaware General  Corporation Law provides  that a  Delaware
corporation  may indemnify  any persons,  including officers  and directors, who
are, or  are  threatened to  be  made, parties  to  any threatened,  pending  or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative  (other than an action by or  in the right of such corporation, by
reason of the fact that such person was an officer, director, employee or  agent
of  such corporation, or is or was serving at the request of such corporation as
a director, officer, employee  or agent of  another corporation or  enterprise).
The indemnity may include expenses (including attorneys' fees), judgments, fines
and  amounts paid in settlement actually  and reasonably incurred by such person
in connection with such action, suit or proceedings, provided such person  acted
in  good faith and in a manner he reasonably believed to be in or not opposed to
the  corporation's  best  interests  and,  for  criminal  proceedings,  had   no
reasonable cause to believe that his conduct was illegal. A Delaware corporation
may  identify officers  and directors  in an action  by or  in the  right of the
corporation under  the  same  conditions,  except  that  no  indemnification  is
permitted without judicial approval if the officer or director is adjudged to be
liable  to the corporation.  Where an officer  or director is  successful on the
merits or  otherwise  in  the defense  of  any  action referred  to  above,  the
corporation  must  indemnify  him against  the  expenses which  such  officer or
director actually and reasonably incurred.
 
    The Certificate of Incorporation and  Bylaws of Antigua Funding  Corporation
provide,   in  effect,  that,  subject   to  certain  limited  exceptions,  such
corporation will indemnify its officers and directors to the extent permitted by
the Delaware General Corporation Law.
 
ITEM 16. EXHIBITS.
 
    The Exhibits filed as part of this Registration Statement are:
 
   
<TABLE>
<C>        <C>        <S>
      1.1         --  Form of U.S. Underwriting Agreement.
      1.2         --  Form of International Underwriting Agreement.
     *3.1         --  Certificate of Incorporation of Depositor.
     *3.2         --  By-Laws of Depositor.
     *4.1         --  Form of Transfer and Servicing Agreement.
     *4.2         --  Form of Indenture.
     *4.3         --  First Amended and Restated Trust Agreement.
     *4.4         --  Form of Amended and Restated Trust Agreement
     *4.5         --  Form of Purchase Agreement.
     *5.1         --  Opinion and consent of Dorsey & Whitney LLP with respect to legality.
</TABLE>
    
 
                                      II-1
<PAGE>
   
<TABLE>
<C>        <C>        <S>
      8.1         --  Opinion and consent of Dorsey & Whitney LLP with respect to tax matters.
      8.2         --  Opinion and consent of Cadwalader, Wickersham & Taft with respect to tax matters.
    *23.1         --  Consent of Dorsey & Whitney LLP (included as part of Exhibit 5.1).
     23.2         --  Consent of Dorsey & Whitney LLP (included as part of Exhibit 8.1).
    *23.3         --  Consent of Dorsey & Whitney LLP
     23.4         --  Consent of Cadwalader, Wickersham & Taft (included as part of Exhibit 8.2).
    *24.1         --  Power of Attorney.
    *25.1         --  Statement of eligibility of Indenture Trustee.
</TABLE>
    
 
- ------------------------
   
* Previously filed.
    
 
ITEM 17. UNDERTAKINGS.
 
    The  undersigned  registrant  hereby   undertakes  that,  for  purposes   of
determining  any liability under the Securities Act  of 1933, each filing of the
registrant's annual report  pursuant to section  13(a) or section  15(d) of  the
Securities  Exchange  Act of  1934  (and, where  applicable,  each filing  of an
employee  benefit  plan's  annual  report  pursuant  to  Section  15(d)  of  the
Securities  Exchange  Act of  1934)  that is  incorporated  by reference  in the
registration statement  shall  be deemed  to  be a  new  registration  statement
relating  to the securities offered therein, and the offering of such securities
at that time shall be deemed to be the initial bona fide offering thereof.
 
    Insofar as indemnification for liabilities arising under the Securities  Act
of  1933 may be permitted to directors, officers, and controlling persons of the
registrant pursuant to  the foregoing provisions,  or otherwise, the  registrant
has been advised that, in the opinion of the Securities and Exchange Commission,
such  indemnification is against public  policy as expressed in  the Act and is,
therefore, unenforceable. In the event that a claim for indemnification  against
such  liabilities (other than the payment by the registrant of expenses incurred
or paid by a director,  officer or controlling person  of the registrant in  the
successful  defense  of any  action,  suit or  proceeding)  is asserted  by such
director, officer or controlling person in connection with the securities  being
registered, the registrant will, unless in the opinion of its counsel the matter
has  been settled  by controlling  precedent, submit  to a  court of appropriate
jurisdiction the question whether such  indemnification by it is against  public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.
 
    The undersigned registrant hereby undertakes:
 
       (1) For purposes of determining any liability under the Securities Act of
           1933,  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
           of  1933,  each  post-effective  amendment that  contains  a  form of
    prospectus shall be deemed  to be a new  registration statement relating  to
    the  securities offered therein, and the offering of such securities at that
    time shall be deemed to be the initial bona fide offering thereof.
 
                                      II-2
<PAGE>
                                   SIGNATURES
 
   
    Pursuant  to the requirements of the  Securities Act of 1933, the registrant
certifies that it has  reasonable grounds to  believe that it  meets all of  the
requirements  for filing on Form S-3 and has duly caused this Amendment No. 6 to
the Registration  Statement to  be  signed on  its  behalf by  the  undersigned,
thereunto  duly authorized, in the  City of New York, State  of New York, on the
7th day of October, 1996.
    
 
                                          ANTIGUA FUNDING CORPORATION
 
                                          By ___________/s/ GUY HANDS___________
                                                         Guy Hands
                                                         President
 
   
    Pursuant to the requirements of the  Securities Act of 1933, this  Amendment
No.  6 to the Registration Statement has been signed by the following persons in
the capacities indicated.
    
 
   
<TABLE>
<CAPTION>
                 SIGNATURE                                      TITLE                               DATE
- -------------------------------------------  -------------------------------------------  ------------------------
 
<C>                                          <S>                                          <C>
               /s/ GUY HANDS                 President (Principal Executive Officer) and           October 7, 1996
                 Guy Hands                   Director
 
               /s/ JEFF NASH                 Vice President (Principal Financial and               October 7, 1996
                 Jeff Nash                   Accounting Officer) and Director
</TABLE>
    
 
                                      II-3
<PAGE>
                                   SIGNATURES
 
   
    Pursuant to the requirements of the  Securities Act of 1933, the  registrant
certifies  that it has  reasonable grounds to  believe that it  meets all of the
requirements for filing on Form S-3 and has duly caused this Amendment No. 6  to
the  Registration  Statement to  be  signed on  its  behalf by  the undersigned,
thereunto duly authorized, in the  City of New York, State  of New York, on  the
7th day of October, 1996.
    
 
                                          CAPITA EQUIPMENT RECEIVABLES TRUST
                                          1996-1
 
                                          By: ANTIGUA FUNDING CORPORATION
 
                                          By____________/s/ GUY HANDS___________
                                                         Guy Hands
                                                         President
 
                                      II-4
<PAGE>
                               INDEX TO EXHIBITS
 
   
<TABLE>
<CAPTION>
 EXHIBITS                                                      DESCRIPTION
- ----------             --------------------------------------------------------------------------------------------
 
<C>         <C>        <S>                                                                                           <C>
      1.1          --  Form of U.S. Underwriting Agreement.
      1.2          --  Form of International Underwriting Agreement.
     *3.1          --  Certificate of Incorporation of Depositor.
     *3.2          --  By-Laws of Depositor.
     *4.1          --  Form of Transfer and Servicing Agreement.
     *4.2          --  Form of Indenture.
     *4.3          --  First Amended and Restated Trust Agreement.
     *4.4          --  Form of Amended and Restated Trust Agreement
     *4.5          --  Form of Purchase Agreement.
     *5.1          --  Opinion and consent of Dorsey & Whitney LLP with respect to legality.
      8.1          --  Opinion and consent of Dorsey & Whitney LLP with respect to tax matters.
      8.2          --  Opinion and consent of Cadwalader, Wickersham & Taft with respect to tax matters.
    *23.1          --  Consent of Dorsey & Whitney LLP (included as part of Exhibit 5.1).
     23.2          --  Consent of Dorsey & Whitney LLP (included as part of Exhibit 8.1).
    *23.3          --  Consent of Dorsey & Whitney LLP
     23.4          --  Consent of Cadwalader, Wickersham & Taft (included as part of Exhibit 8.2).
    *24.1          --  Power of Attorney.
    *25.1          --  Statement of eligibility of Indenture Trustee.
</TABLE>
    
 
- ------------------------
 
   
*  Previously filed.
    

<PAGE>

                                                            DRAFT DATED 10/03/96


                    CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1

                    CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1
                             RECEIVABLE-BACKED NOTES
                 $__________% RECEIVABLE-BACKED NOTES, CLASS A-1
                 $__________% RECEIVABLE-BACKED NOTES, CLASS A-2
                 $__________% RECEIVABLE-BACKED NOTES, CLASS A-3
                 $__________% RECEIVABLE-BACKED NOTES, CLASS A-4
                 $__________% RECEIVABLE-BACKED NOTES, CLASS B

                          UNDERWRITING AGREEMENT (U.S.)
                     ______________________________________

                                                               October ___, 1996
Goldman, Sachs & Co.,
As representative (the "Representative") of the
  several Underwriters named in Schedule I hereto,
c/o Goldman, Sachs & Co.,
85 Broad Street,
New York, New York 10004

Ladies and Gentlemen:

          Antigua Funding Corporation, a Delaware corporation (the "Company"),
proposes, subject to the terms and conditions stated herein, to sell to the
Underwriters named in Schedule I hereto (the "Underwriters") an aggregate of
$_________ principal amount of the ___% Receivable-Backed Notes, Class A-1,
$_______ principal amount of the ___% Receivable-Backed Notes, Class A-2,
$_______ principal amount of the ___% Receivable-Backed Notes, Class A-3,
$_______ principal amount of the ___% Receivable-Backed Notes, Class A-4, and
$_______ principal amount of the ___% Receivable-Backed Notes, Class B
(collectively, the "U.S. Securities"), of the Capita Equipment Receivables Trust
1996-1 (the "Trust") (together with the International Securities (as defined
below), the "Securities").  The Trust was created and now exists pursuant to an
Amended and Restated Trust Agreement (the "Trust Agreement") dated as of
September 1, 1996, between the Company and The Bank of New York, as owner
trustee (the "Owner Trustee").  The Securities will be issued under an Indenture
(the "Indenture"), dated as of October __, 1996 between the Trust and The Chase
Manhattan Bank, as indenture trustee (the "Indenture Trustee").  The Trust is
also issuing to the Company $_______ principal amount of Equity Certificates
(the "Certificates") evidencing beneficial interests in the Trust.
<PAGE>

          The Company will purchase the Contracts (as defined below) and certain
interests in the equipment related to the Contracts (the "Equipment") from AT&T
Capital Leasing Services, Inc., a Massachusetts corporation, AT&T Credit
Corporation, a Delaware corporation, NCR Credit Corp., a Delaware corporation
and AT&T Commercial Finance Corporation, a Delaware corporation (each an
"Originator" and collectively, the "Originators") under a Purchase and Sale
Agreement (the "Purchase Agreement").  Each of the Originators is a direct or
indirect wholly-owned subsidiary of AT&T Capital Corporation ("TCC").  The Trust
will acquire a pool of equipment leases (each a "Lease Contract") and
installment sale contracts, promissory notes, loan and security agreements and
similar types of receivables (each a "Loan Contract", and collectively with the
Lease Contracts, the "Contracts"), the security interest of the Company in
Equipment securing the Loan Contracts, a security interest in the Company's
interest in the Equipment related to the Lease Contracts and certain other
rights pursuant to the Transfer and Servicing Agreement (the "Transfer and
Servicing Agreement"), among the Company, the Trust and TCC, pursuant to which
TCC has agreed to service the contracts.  On the Time of Delivery (as defined in
Section 4 hereof), the Company will purchase such Contracts and the Originators'
interest in the Equipment from the Originators pursuant to the Purchase
Agreement to be entered into by the Company, TCC, and each of the Originators.
In addition, one or more financial institutions (the "Cash Collateral
Depositors"), at the Time of Delivery, will enter into a loan agreement (the
"Loan Agreement") pursuant to which the Cash Collateral Depositors and the
Company will deposit $__________ (the "Initial Deposit") into the Cash
Collateral Account at the Time of Delivery.  As used herein, the term "Related
Documents" means the Trust Agreement, the Securities, the Indenture, the
Transfer and Servicing Agreement, the Purchase Agreement, the Loan Agreement and
the Letter of Representations, between the Company, the Trust, the Indenture
Trustee and the Depository Trust Company.

          It is understood and agreed to by all parties that the Company, TCC
and each of the Originators are concurrently entering into an agreement (the
"International Underwriting Agreement") providing for the sale by the Company of
an aggregate of $________ principal amount of the ___% Receivable-Backed Notes,
Class A-1, $_______ principal amount of the ___% Receivable-Backed Notes, Class
A-2, $______ principal amount of ___% Receivable-Backed Notes, Class A-3,
$________ principal amount of the ___% Receivable-Backed Notes, Class A-4 and
$_______ principal amount of the ___% Receivable-Backed Notes, Class B, of the
Trust (the "International Securities") through arrangements with certain
underwriters outside the United States (the "International Underwriters"), for
whom Nomura International plc is acting as lead manager.  Anything herein or
therein to the contrary notwithstanding, the respective closings under this
Agreement and the International Underwriting Agreement are hereby expressly made
conditional on one another.  The Underwriters hereunder and the International
Underwriters are simultaneously entering into an Agreement between U.S. and
International Underwriting Syndicates (the "Agreement between Syndicates") which
provides, among other things, for the transfer of Securities between the two
syndicates.  Two forms of prospectus are to be used in connection with the
offering and sale contemplated by the foregoing, one relating to the Securities
hereunder and the other relating to the International Securities.  The latter
form of prospectus will be identical to the former except for certain substitute
pages as included in the registration statement and amendments thereto as
mentioned


                                        2
<PAGE>

below. Except as used in Sections 2, 3, 4, 9 and 11 herein, and except as the
context may otherwise require, references hereinafter to the Securities shall
include all the Securities which may be sold pursuant to either this Agreement
or the International Underwriting Agreement, and references herein to any
prospectus whether in preliminary or final form, and whether as amended or
supplemented, shall include both the U.S. and the international versions
thereof.

          Capitalized terms used herein without definition shall have the
meanings set forth in the Indenture.

          1    Each of the Company and TCC, jointly and severally, represents
and warrants to, and agrees with, each of the Underwriters that:

          (a)  The Trust, the Company and the Securities meet the requirements
     for use of Form S-3 under the Securities Act of 1933, as amended (the
     "Act"); a registration statement on Form S-3 (File No. 333-08465) in
     respect of the Securities has been filed with the Securities and Exchange
     Commission (the "Commission"); such registration statement and any
     post-effective amendment thereto, each in the form heretofore delivered to
     the Representative, and, excluding exhibits thereto but including all
     documents incorporated by reference in the prospectus contained therein,
     have been declared effective by the Commission in such form; no other
     document with respect to such registration statement or document
     incorporated by reference therein has heretofore been filed with the
     Commission; and no stop order suspending the effectiveness of such
     registration statement has been issued and no proceeding for that purpose
     has been initiated or threatened by the Commission (any preliminary
     prospectus included in such registration statement or filed with the
     Commission pursuant to Rule 424(a) of the rules and regulations of the
     Commission under the Act, is hereinafter called a "Preliminary Prospectus";
     the various parts of such registration statement, including all exhibits
     thereto but excluding Form T-1 and including (i) the information contained
     in the form of final prospectus filed with the Commission pursuant to Rule
     424(b) under the Act in accordance with Section 5(a) hereof and deemed by
     virtue of Rule 430A under the Act to be part of the registration statement
     at the time it was declared effective and (ii) the documents incorporated
     by reference in the prospectus contained in the registration statement at
     the time such part of the registration statement became effective, each as
     amended at the time such part of the registration statement became
     effective, are hereinafter collectively called the "Registration
     Statement"; such final prospectus, in the form first filed pursuant to Rule
     424(b) under the Act, is hereinafter called the "Prospectus"; and any
     reference herein to any Preliminary Prospectus or the Prospectus shall be
     deemed to refer to and include the documents incorporated by reference
     therein pursuant to Item 12 of Form S-3 under the Act, as of the date of
     such Preliminary Prospectus or Prospectus, as the case may be; any
     reference to any amendment or supplement to any Preliminary Prospectus or
     the Prospectus shall be deemed to refer to and include any documents filed
     after the date of such Preliminary Prospectus or Prospectus, as the case
     may be, under the Securities Exchange Act of 1934, as amended (the
     "Exchange Act"), and incorporated by reference in such Preliminary
     Prospectus or Prospectus, as the case may be; and any


                                        3
<PAGE>

     reference to any amendment to the Registration Statement shall be deemed to
     refer to and include any annual report of the Company or the Trust filed
     pursuant to Section 13(a) or 15(d) of the Exchange Act after the effective
     date of the Registration Statement that is incorporated by reference in the
     Registration Statement);

          (b)  No order preventing or suspending the use of any Preliminary
     Prospectus has been issued by the Commission, and each Preliminary
     Prospectus, at the time of filing thereof, conformed in all material
     respects to the requirements of the Act, and the rules and regulations of
     the Commission thereunder, and did not contain an untrue statement of a
     material fact or omit to state a material fact required to be stated
     therein or necessary to make the statements therein, in the light of the
     circumstances under which they were made (and taking into account Rule 430A
     of the Act, which permits certain information to be omitted from a
     preliminary prospectus), not misleading; PROVIDED, HOWEVER, that this
     representation and warranty shall not apply to any statements or omissions
     made in the statements relating to the Underwriters and this Agreement and
     the International Underwriting Agreement set forth in (i) the next-to-last
     paragraph of the cover page, the second sentence of the seventh paragraph
     on the inside cover page, the second bold paragraph on the inside cover
     page, the second sentence under "Risk Factors -- Limited Liquidity", the
     statements in the first two paragraphs, the second sentence of the fourth
     paragraph, the seventh paragraph and the eighth paragraph under
     "Underwriting" in the Prospectus related to the U.S. Securities and (ii)
     the next-to-last paragraph of the cover page, the third sentence in the
     seventh full paragraph of the first inside cover page, the bold paragraph
     on the second inside cover page, the second sentence under "Risk Factors --
     Limited Liquidity," the statements in the first two paragraphs, the second
     sentence in the third paragraph, the tenth paragraph and the eleventh
     paragraph under "Underwriting" in the Prospectus related to the
     International Securities (collectively, the "Provided Information");

          (c)  The documents incorporated by reference in the Prospectus, when
     they became effective or were filed with the Commission, as the case may
     be, conformed in all material respects to the requirements of the Act or
     the Exchange Act, as applicable, and the rules and regulations of the
     Commission thereunder, and none of such documents contained an untrue
     statement of a material fact or omitted to state a material fact required
     to be stated therein or necessary to make the statements therein not
     misleading; and any further documents so filed and incorporated by
     reference in the Prospectus or any further amendment or supplement thereto,
     when such documents become effective or are filed with the Commission, as
     the case may be, will conform in all material respects to the requirements
     of the Act or the Exchange Act, as applicable, and the rules and
     regulations of the Commission thereunder and will not contain an untrue
     statement of a material fact or omit to state a material fact required to
     be stated therein or necessary to make the statements therein not
     misleading; PROVIDED, HOWEVER, that this representation and warranty shall
     not apply to any statements or omissions made in the Provided Information;


                                        4
<PAGE>

          (d)  The Registration Statement conforms, and the Prospectus and any
     further amendments or supplements to the Registration Statement or the
     Prospectus will conform, in all material respects to the requirements of
     the Act and the Trust Indenture Act of 1939, as amended (the "Trust
     Indenture Act") and the rules and regulations of the Commission thereunder
     and do not and will not, as of the applicable effective date of the
     Registration Statement and any amendment thereto and as of the applicable
     filing date of the Prospectus and any amendment or supplement thereto,
     contain an untrue statement of a material fact or omit to state a material
     fact required to be stated therein or necessary to make the statements
     therein not misleading; PROVIDED, HOWEVER, that this representation and
     warranty shall not apply to any statements or omissions made in the
     Provided Information;

          (e)  Since the respective dates as of which information is given in
     the Registration Statement and the Prospectus, there has not been any
     change, or any development involving a prospective change, in or affecting
     the Company, TCC, the Originators or the Trust (other than as contemplated
     in the Registration Statement) which would be expected to have a material
     adverse effect on either (1) the ability of such person to consummate the
     transactions contemplated by, or to perform its respective obligations
     under, this Agreement, the International Underwriting Agreement or any of
     the Related Documents to which it is a party or (2) the Contracts or the
     Trust Estate (as defined in the Trust Agreement);

          (f)  The Company has been duly incorporated and is validly existing as
     a corporation in good standing under the laws of Delaware; TCC has been
     duly incorporated and is validly existing as a corporation in good standing
     under the laws of Delaware; each of the Originators has been duly
     incorporated and is validly existing as a corporation in good standing
     under the laws of the State of its incorporation; each of the Company and
     TCC has the power and authority (corporate and other) to own its properties
     and conduct its business to the extent described in the Prospectus and to
     perform its obligations under this Agreement, the International
     Underwriting Agreement and the Related Documents to which it is a party;
     each of the Originators has the power and authority (corporate and other)
     to own its properties and conduct its business to the extent described in
     the Prospectus and to perform its obligations under the Purchase Agreement;
     and each of the Company, TCC and the Originators has been duly qualified as
     a foreign corporation for the transaction of business and is in good
     standing under the laws of each other jurisdiction in which it owns or
     leases properties or conducts any business so as to require such
     qualification, or is subject to no material liability or disability by
     reason of the failure to be so qualified in any such jurisdiction;

          (g)  The Trust has been duly created and is validly existing as a
     trust pursuant to the laws of the State of New York, with power and
     authority to own its properties and conduct its business as described in
     the Prospectus, and to perform its obligations under each of the Related
     Documents to which it is a party;


                                        5
<PAGE>

          (h)  As of the Time of Delivery, each consent, approval, authorization
     or order of, or filing with, any court or governmental agency or body that
     is required to be obtained or made by the Company, TCC, the Trust and each
     of the Originators or their subsidiaries for the consummation of the
     transactions contemplated by this Agreement, the International Underwriting
     Agreement and the Related Documents shall have been obtained or made,
     except for such consents, approvals, authorizations, registrations or
     qualifications as may be required under Blue Sky laws;

          (i)  Any taxes, fees and other governmental charges that are assessed
     and due in connection with the execution, delivery and issuance of this
     Agreement, the International Underwriting Agreement and each Related
     Document shall have been paid or will be paid at or prior to the Time of
     Delivery to the extent then due;

          (j)  This Agreement and the International Underwriting Agreement have
     been duly authorized, executed and delivered by the Company and TCC and,
     when executed by the other parties hereto, will constitute a valid and
     legally binding obligation of the Company and TCC, enforceable in
     accordance with their terms, except as enforceability may be limited by (i)
     bankruptcy, insolvency, liquidation, receivership, moratorium,
     reorganization or other similar laws affecting the enforcement of the
     rights of creditors and (ii) general principles of equity, whether
     enforcement is sought in a proceeding in equity or at law;

          (k)  The Securities have been duly and validly authorized and, when
     issued pursuant to the Indenture and delivered pursuant to this Agreement,
     will have been duly executed, authenticated, issued and delivered and will
     constitute valid and legally binding obligations of the Trust entitled to
     the benefits provided by the Indenture under which they are to be issued,
     which Indenture will be substantially in the form filed as an exhibit to
     the Registration Statement; the Indenture has been duly authorized and duly
     qualified under the Trust Indenture Act and, assuming the due
     authorization, execution and delivery thereof by the other parties thereto,
     the Indenture will constitute a valid and legally binding instrument of the
     Trust, enforceable in accordance with its terms, except as enforceability
     may be limited by (i) bankruptcy, insolvency, liquidation, receivership,
     moratorium, reorganization or other similar laws affecting the enforcement
     of the rights of creditors and (ii) general principles of equity, whether
     enforcement is sought in a proceeding in equity or at law; assuming the due
     authorization, execution and delivery thereof by the other parties thereto,
     each of the other Related Documents will constitute a valid and legally
     binding obligation of the Company, TCC and the Originators, as applicable,
     enforceable in accordance with its terms, except as enforceability may be
     limited by (i) bankruptcy, insolvency, liquidation, receivership,
     moratorium, reorganization or other similar laws affecting the enforcement
     of the rights of creditors and (ii) general principles of equity, whether
     enforcement is sought in a proceeding in equity or at law; the execution,
     delivery and performance by the Company, TCC, the Originators and the Trust
     of the Related Documents to which they are a party and the consummation of
     the transactions contemplated thereby have been duly and validly authorized
     by all necessary action and


                                        6
<PAGE>

     proceedings; and the Securities, the Indenture, the Transfer and Servicing
     Agreement, the Purchase Agreement and the other Related Documents will
     conform to the descriptions thereof in the Prospectus;

          (l)  The issue of the Securities by the Trust and sale of the
     Securities by the Company hereunder and under the International
     Underwriting Agreement and the compliance by the Trust, the Company and TCC
     with all of the provisions of this Agreement and the International
     Underwriting Agreement, and the compliance by the Trust, the Company, TCC
     and each of the Originators with all of the provisions of all of the
     Related Documents to which they are parties and the consummation of the
     transactions herein and therein contemplated will not conflict with or
     result in a breach or violation of any of the terms or provisions of, or
     constitute a default under, any indenture, mortgage, deed of trust, loan
     agreement or other agreement or instrument to which the Trust, the Company,
     TCC or the Originators is a party (except with respect to the notifications
     and consents required under certain of the Contracts described in paragraph
     (R) in the Schedule of Representations attached to the Purchase Agreement,
     which will be given or obtained no later than 10 days after the Time of
     Delivery to the extent described in subsection 5(j) hereof or will 
     otherwise be repurchased as provided in the Transfer and Servicing 
     Agreement) or by which the Trust, the Company, TCC or the Originators or
     any of their subsidiaries is bound or to which any of the property or 
     assets of the Trust, the Company, TCC or the Originators is subject, nor 
     will such action result in any violation of the provisions of the 
     Certificate of Incorporation or By-laws of the Company, TCC or the 
     Originators or the Trust Agreement or any statute or any order, rule or 
     regulation of any court or governmental agency or body having jurisdiction
     over the Trust, the Company, TCC or the Originators or any of their 
     properties; and no consent, approval, authorization, order, registration or
     qualification of or with any such court or governmental agency or body is 
     required for the issue of the Securities by the Trust and the sale of the 
     Securities by the Company or the consummation by the Trust, the Company, 
     TCC or the Originators of the transactions contemplated by this Agreement,
     the International Underwriting Agreement or the Related Documents, except 
     the registration under the Act of the Securities, such as have been 
     obtained under the Trust Indenture Act and such consents, approvals, 
     authorizations, registrations or qualifications as may be required under 
     state or foreign securities or Blue Sky laws in connection with the 
     purchase and distribution of the Securities by the Underwriters and the 
     International Underwriters;

          (m)  There are no legal or governmental proceedings to which the
     Company, TCC, the Trust or any of the Originators is a party or of which
     any property of the Company, TCC, the Trust or any of the Originators is
     the subject (i) asserting the invalidity of this Agreement, the
     International Underwriting Agreement, the Securities or any other Related
     Documents, (ii) seeking to prevent the issuance of the Securities or the
     consummation of any of the transactions contemplated by this Agreement, the
     International Underwriting Agreement, or any Related Document, (iii) which
     would, if determined adversely to the Company, TCC, the Trust or an
     Originator, materially and adversely affect the performance by the Company,
     TCC, the Trust or such Originator, of their respective obligations under,
     or the validity or enforceability of, this


                                        7
<PAGE>

     Agreement, the International Underwriting Agreement, the Securities or the
     other Related Documents, as applicable, (iv) seeking to affect adversely
     the federal income tax attributes of the Securities described in the
     Prospectus or (v) which would, if determined adversely to the Company, TCC,
     the Trust or an Originator, individually or in the aggregate, have a
     material adverse effect on the Company, TCC, the Trust or such Originator;
     and, to the best of the Company's and TCC's knowledge, no such proceedings
     are threatened or contemplated by governmental authorities or threatened by
     others;

          (n)  The Company, TCC, and each of the Originators are not in
     violation of their respective Certificate of Incorporation or By-laws and
     the Trust is not in violation of the Trust Agreement, and neither the
     Company, TCC, the Trust nor any of the Originators is in default in the
     performance or observance of any material obligation, agreement, covenant
     or condition contained in any indenture, mortgage, deed of trust, loan
     agreement, lease or other agreement or instrument to which it is a party or
     by which it or any of its properties may be bound;

          (o)  Each of the Company and the Trust are not and, after giving
     effect to the offering and sale of the Securities and other transactions
     contemplated hereby, will not be, an "investment company" or an entity
     "controlled" by an "investment company", as such terms are defined in the
     Investment Company Act of 1940, as amended (the "Investment Company Act");

          (p)  Neither the Trust, the Company, TCC, the Originators nor any of
     their affiliates does business with the government of Cuba or with any
     person or affiliate located in Cuba within the meaning of Section 517.075,
     Florida Statutes;

          (q)  As of the Cut-off Date, the computer tape of the Contracts made
     available to the Representative by TCC, the Originators and the Company was
     accurate in all material respects;

          (r)  No selection procedures adverse to the holders of the Securities
     have been or will be used in selecting the Contracts from among the lease
     and loan contracts owned by the Originators as of the Cut-off Date;

          (s)  Upon execution and delivery of the Purchase Agreement and the
     consummation of the transactions thereunder, the Company will acquire the
     Contracts and the Originators' interest in the related Equipment, free and
     clear of any lien, charge or encumbrance (other than as contemplated by the
     Related Documents) but subject to the rights of the related obligors; and,
     upon execution and delivery of the Transfer and Servicing Agreement, the
     Trust will acquire the Contracts, free and clear of any lien, charge or
     encumbrance (other than as contemplated by the Related Documents) but
     subject to the rights of the related obligors;

          (t)  As of the date hereof and as of the Time of Delivery, a
     Repurchase Event (as defined in the Purchase Agreement) does not and will
     not exist with respect


                                        8
<PAGE>

     to Contracts constituting a material portion of the Contract Pool Principal
     Balance (as defined in the Indenture);

          (u)  As of the date hereof, the Company is a wholly-owned direct
     subsidiary of TCC and at the Time of Delivery will become a wholly-owned
     subsidiary of the Originators; and

          (v)  In accordance with General Accepted Accounting Principles, as
     currently in effect, each party to the Purchase Agreement will treat the
     transactions contemplated by the Purchase Agreement as a sale of the
     Contracts and the Originators' interest in the related Equipment to the
     Company, and the Company will treat the transactions contemplated by the
     Transfer and Servicing Agreement as a sale of the Contracts to the Trust.

     All representations, warranties and agreements made herein shall be deemed
made as of the date hereof and as of the Time of Delivery; PROVIDED, HOWEVER,
that to the extent any representation or warranty relates to a specific date,
such representation and warranty shall be deemed to continue to relate to such
date.

          2.   Subject to the terms and conditions herein set forth, the Company
agrees to cause the Trust to issue the Securities and the Company agrees to sell
to each of the Underwriters, and Goldman, Sachs & Co. agrees, jointly with each
other Underwriter, and each of the other Underwriters agrees, severally and not
jointly, to purchase from the Company, the principal amount of U.S. Securities
set forth opposite the name of such Underwriter, and at the purchase price set
forth, in Schedule I hereto.

          3.   (a)  It is understood that upon the authorization by the
     Representative of the release of the U.S. Securities, the Underwriters
     propose and agree to offer the U.S. Securities for sale upon the terms and
     conditions set forth in the Prospectus.

               (b)  Each of the Underwriters agree that if it is a foreign
     broker or dealer not eligible for membership in the National Association of
     Securities Dealers, Inc. (the "NASD"), it will not effect any transaction
     in the U.S. Securities within the United States or induce or attempt to
     induce the purchase of or sale of the U.S. Securities within the United
     States, except that you shall be permitted to make sales to the other
     Underwriters or to its United States affiliates; provided that such sales
     are made in compliance with an exemption of certain foreign brokers or
     dealers under Rule 15a-6 under the Exchange Act, and in conformity with the
     Rules of Fair Practice of the NASD as such rules apply to non-NASD brokers
     or dealers.

          4.   (a)  The U.S. Securities to be purchased by each Underwriter
     hereunder will be represented by one or more definitive global Securities
     in book-entry form which will be deposited by or on behalf of the Company
     with The Depository Trust Company ("DTC") or its designated custodian.  The
     Company will deliver the U.S. Securities to Goldman, Sachs & Co., for the
     account of each Underwriter, against payment by Goldman, Sachs & Co. (by or
     on behalf of each such Underwriter or


                                        9
<PAGE>

     otherwise) of the purchase price therefor by wire transfer payable to the
     order of the Company in Federal (same day) funds (to such account or
     accounts as the Company shall designate), by causing DTC to credit the U.S.
     Securities to the account of Goldman, Sachs & Co. at DTC.  The Company will
     cause the certificates representing the U.S. Securities to be made
     available to Goldman, Sachs & Co. for checking at least twenty-four hours
     prior to the Time of Delivery at the office of DTC or its designated
     custodian (the "Designated Office").  The time and date of such delivery
     and payment shall be 9:00 a.m., New York City time, on October __, 1996 or
     such other time and date as Goldman, Sachs & Co., the Company and Nomura
     International plc may agree upon in writing.  Such time and date are herein
     called the "Time of Delivery".

               (b)  The documents to be delivered at Time of Delivery by or on
     behalf of the parties hereto pursuant to Section 7 hereof, including the
     cross receipt for the U.S. Securities and any additional documents
     requested by the Underwriters pursuant to Section 7(w) hereof, will be
     delivered at the offices of Dorsey & Whitney LLP, 250 Park Avenue, New
     York, New York (the "Closing Location"), and the U.S. Securities will be
     delivered at the Designated Office, all at the Time of Delivery.  A meeting
     will be held at the Closing Location at 10 a.m., New York City time, on the
     New York Business Day next preceding the Time of Delivery, at which meeting
     the final drafts of the documents to be delivered pursuant to the preceding
     sentence will be available for review by the parties hereto.  For the
     purposes of this Section 4, "New York Business Day" shall mean each Monday,
     Tuesday, Wednesday, Thursday and Friday which is not a day on which banking
     institutions in New York are generally authorized or obligated by law or
     executive order to close.

          5.   The Company and TCC, jointly and severally, agree with each of
the Underwriters that:

          (a)  The Company will prepare the Prospectus in a form approved by the
     Representative and will file such Prospectus pursuant to Rule 424(b) under
     the Act not later than the Commission's close of business on the second
     business day following the execution and delivery of this Agreement, or, if
     applicable, such earlier time as may be required by Rule 430A(a)(3) under
     the Act; make no further amendment or any supplement to the Registration
     Statement or Prospectus prior to the Time of Delivery which shall be
     disapproved by the Representative promptly after reasonable notice thereof;
     will advise the Representative, promptly after it receives notice thereof,
     of the time when any amendment to the Registration Statement has been filed
     or becomes effective or any supplement to the Prospectus or any amended
     Prospectus has been filed and to furnish you with copies thereof; will file
     promptly all reports and any definitive proxy or information statements
     required to be filed by the Company (on behalf of the Trust) or the Trust
     with the Commission pursuant to Section 13(a), 13(c), 14 or 15(d) of the
     Exchange Act subsequent to the date of the Prospectus and for so long as
     the delivery of a prospectus is required in connection with the offering or
     sale of the Securities; to advise the Representative, promptly after it
     receives notice thereof, of the issuance by the Commission of any stop
     order or of any order preventing or suspending


                                       10
<PAGE>

     the use of any Preliminary Prospectus or Prospectus, of the suspension of
     the qualification of the Securities for offering or sale in any
     jurisdiction, of the initiation or threatening of any proceeding for any
     such purpose, or of any request by the Commission for the amending or
     supplementing of the Registration Statement or Prospectus or for additional
     information; and, in the event of the issuance of any stop order or of any
     order preventing or suspending the use of any Preliminary Prospectus or
     Prospectus or suspending any such qualification, will promptly use its best
     efforts to obtain the withdrawal of such order;

          (b)  The Company will promptly from time to time take such action as
     the Representative may reasonably request to qualify the Securities for
     offering and sale under the securities laws of such States as the
     Representative may request and to comply with such laws so as to permit the
     continuance of sales and dealings therein in such States for as long as may
     be necessary to complete the distribution of the Securities, provided that
     in connection therewith the Company or the Trust shall not be required to
     qualify as a foreign corporation or entity or to file a general consent to
     service of process in any State;

          (c)  The Company will furnish the Underwriters with copies of the
     Prospectus in such quantities as the Underwriters may from time to time
     reasonably request, and, if the delivery of a prospectus is required at any
     time prior to the expiration of nine months after the time of issue of the
     Prospectus in connection with the offering or sale of the Securities and if
     at such time any event shall have occurred as a result of which the
     Prospectus as then amended or supplemented would include an untrue
     statement of a material fact or omit to state any material fact necessary
     in order to make the statements therein, in the light of the circumstances
     under which they were made when such Prospectus is delivered, not
     misleading, or, if for any other reason it shall be necessary during such
     period to amend or supplement the Prospectus or to file under the Exchange
     Act any document incorporated by reference in the Prospectus in order to
     comply with the Act or the Exchange Act or the Trust Indenture Act, will
     notify the Representative and upon the Representative's request will file
     such document and will prepare and furnish without charge to each
     Underwriter and to any dealer in securities as many copies as you may from
     time to time reasonably request of an amended Prospectus or a supplement to
     the Prospectus which will correct such statement or omission or effect such
     compliance, and in case any Underwriter is required to deliver a prospectus
     in connection with sales of any of the Securities at any time nine months
     or more after the time of issue of the Prospectus, upon the
     Representative's request but at the expense of such Underwriter, will
     prepare and deliver to such Underwriter as many copies as such Underwriter
     may request of an amended or supplemented Prospectus complying with Section
     10(a)(3) of the Act;

          (d)  The Company will cause the Trust to make generally available to
     its securityholders as soon as practicable, but in any event not later than
     eighteen months after the effective date of the Registration Statement (as
     defined in Rule 158(c) under the Act), an earnings statement of the Trust
     (which need not be audited) complying


                                       11
<PAGE>

     with Section 11(a) of the Act and the rules and regulations thereunder
     (including, at the option of the Company, Rule 158);

          (e)  During the period beginning from the date hereof and continuing
     to and including the later of the Time of Delivery and such earlier time as
     the Representative may notify the Company, neither the Company, TCC nor the
     Originators will offer, sell, contract to sell or otherwise dispose of,
     except as provided hereunder any securities (other than the Certificates
     and the securities sold pursuant to that certain Placement Agreement, dated
     the date hereof between the Company, the Originators, TCC and certain
     placement agents) secured by or evidencing interests in receivables similar
     to the Contracts;

          (f)  So long as any Securities shall be outstanding, the Company will
     deliver or cause to be delivered to the Representative the annual statement
     as to compliance and the annual statement of a firm of independent public
     accountants required to be delivered to the Indenture Trustee pursuant to
     Sections 3.10 and 3.11 of the Transfer and Servicing Agreement, as soon as
     such statements are furnished to the Company;

          (g)  The Company will furnish such information, execute such
     instruments and take such actions, if any, as the Representative may
     reasonably request in connection with the filing with the NASD relating to
     the Securities should the Representative determine that such filing is
     required or appropriate;

          (h)  So long as any of the Securities are outstanding, the Company
     will furnish or cause the Trust to furnish to the Representative as soon as
     practicable (i) all documents required to be distributed to the holders of
     the Securities or filed with the Commission pursuant to the Exchange Act or
     any order of the Commission thereunder, (ii) all monthly reports required
     to be delivered to or filed with the Owner Trustee or the Indenture
     Trustee, (iii) all notices or requests to or from the Rating Agencies with
     respect to the Securities that have been delivered to or received by the
     Company or the Trust and (iv) from time to time, any other publicly
     available information concerning the Company or the Trust filed with any
     government or regulatory authority, as the Representative may reasonably
     request;

          (i)  At the Time of Delivery, the electronic ledger used by TCC as a
     master record of the Contracts conveyed by the Originators to the Company
     and by the Company to the Trust shall be marked in such a manner as shall
     clearly indicate the Trust's absolute ownership of the Contracts, and from
     and after the Time of Delivery, neither the Company, TCC, the Originators
     nor any of their affiliates shall take any action inconsistent with the
     Trust's ownership of such Contracts, other than as permitted by the
     Transfer and Servicing Agreement;

          (j)  No later than 10 days after the Time of Delivery, the Originators
     and TCC will deliver to the Representative a written certification that all
     notifications and consents required by paragraph (R) in the Schedule of
     Representations attached to the Transfer and Servicing Agreement have been
     given, or obtained, as applicable, or if not given or 

                                       12
<PAGE>

     obtained within such period, the related Contract has been repurchased 
     pursuant to the terms of the Purchase Agreement.

          (k)  To the extent, if any, that the rating provided with respect to
     the Securities by any of the Rating Agencies that initially rate the
     Securities is conditional upon the furnishing of documents or the taking of
     any other actions by the Trust, the Company, the Originators or TCC, the
     Company and TCC will use their best efforts to furnish, as soon as
     practicable, such documents and take (or cause the taking of) any such
     other actions;

          (l)  The Company will cause the Trust to use the net proceeds received
     by it from the issuance of the Securities in the manner specified in the
     Prospectus under the caption "Use of Proceeds";

          (m)  The Company will file with the Commission such reports on Form SR
     for so long as such filings are required by Rule 463 under the Act; and

          (n)  The Company shall use its reasonable best efforts to cause the
     Securities to be approved for listing on the Luxembourg Stock Exchange on
     or before the Time of Delivery.

          6.   The Company and TCC covenant and agree with the several
Underwriters that the Company will pay or cause to be paid the following: (i)
the fees, disbursements and expenses of the Company's counsel and accountants in
connection with the registration of the Securities under the Act and all other
expenses in connection with the preparation, printing and filing of the
Registration Statement, any Preliminary Prospectus and the Prospectus and
amendments and supplements thereto and the mailing and delivering of copies
thereof to the Underwriters and dealers; (ii) the cost of printing or producing
any Agreement among Underwriters, this Agreement, the International Underwriting
Agreement, the Syndicate Agreement (as defined below), the Selling Agreement, if
any, any Related Document, the Blue Sky Memoranda, closing documents (including
compilations thereof)  and any other documents in connection with the offering,
purchase, sale and delivery of the Securities; (iii) all expenses in connection
with the qualification of the Securities for offering and sale under state
securities laws as provided in Section 5(b) hereof, including the fees and
disbursements of counsel for the Underwriters in connection with such
qualification and in connection with the Blue Sky and Legal Investment surveys;
(iv) any fees charged by the Rating Agencies for rating the Securities, the
Certificates and the loans made pursuant to the Loan Agreement; (v) the up-front
fees and expenses of the Indenture Trustee and Owner Trustee and any agent of
the Indenture Trustee and Owner Trustee and the up-front fees and disbursements
of counsel for the Indenture Trustee and Owner Trustee in connection with the
Indenture and the Securities; and (vi) all other costs and expenses incident to
the performance of its obligations hereunder which are not otherwise
specifically provided for in this Section.  It is understood, however, that,
except as provided in this Section and Sections 8 and 11 hereof, the
Underwriters will pay all of their own costs and expenses, including the fees of


                                       13
<PAGE>

their counsel, stock transfer taxes on resale of any of the Securities by them,
and any advertising expenses connected with any offers they may make.

          7.   The obligations of the Underwriters hereunder shall be subject,
in their discretion, to the condition that all representations and warranties
and other statements of the Company and TCC herein are, at and as of the Time of
Delivery, true and correct (except to the extent that any representation or
warranty relates to a specific date, in which case such representation or
warranty shall be deemed to continue to relate to such date), the condition that
the Company and TCC shall have performed all of their respective obligations
hereunder theretofore to be performed, and the following additional conditions:

          (a)  The Prospectus shall have been filed with the Commission pursuant
     to Rule 424(b) within the applicable time period prescribed for such filing
     by the rules and regulations under the Act and in accordance with Section
     5(a) hereof; no stop order suspending the effectiveness of the Registration
     Statement or any part thereof shall have been issued and no proceeding for
     that purpose shall have been initiated or threatened by the Commission; and
     all requests for additional information on the part of the Commission shall
     have been complied with to the Representative's reasonable satisfaction;

          (b)  Cadwalader, Wickersham & Taft, counsel for the Underwriters,
     shall have furnished to the Underwriters such opinion or opinions, dated
     the Time of Delivery, with respect to the incorporation of the Company,
     this Agreement, the validity of the Related Documents, the Notes, the
     Registration Statement, the Prospectus and other related matters as the
     Representative may reasonably request, and such counsel shall have received
     such papers and information as they may reasonably request to enable them
     to pass upon such matters;

          (c)  The Underwriters shall have received (i) from Dorsey & Whitney
     LLP., opinions in respect of "true sale" and "nonconsolidation" in form and
     substance reasonably satisfactory to them or letters authorizing the
     Underwriters to rely upon such opinions and (ii) letters authorizing the
     Underwriters to rely upon any other opinion or opinions delivered by
     counsel or certificates delivered by any party to any of the Rating
     Agencies in connection with the transactions contemplated by this Agreement
     and the Related Documents;

          (d)  Dorsey & Whitney LLP., counsel for the Company, shall have
     furnished to the Underwriters their opinion, dated the Time of Delivery, in
     form and substance satisfactory to the Representative, to the effect that:

               (i)  The Company has been duly incorporated and is validly
          existing as a corporation in good standing under the laws of the State
          of Delaware; the Trust has been duly created and is validly existing
          as a trust pursuant to the laws of the state of New York; and each of
          the Company and the Trust has the power and authority (corporate,
          trust and other) to own its properties and conduct its business as
          described in the Prospectus, to enter into and perform its


                                       14
<PAGE>

          obligations under this Agreement, the International Underwriting
          Agreement and the Related Documents to which it is a party, and to
          consummate the transactions contemplated thereby and hereby;

              (ii)  To the best of such counsel's knowledge and other than as
          set forth in the Prospectus, there are no legal or governmental
          proceedings pending to which the Company or the Trust is a party or of
          which any property of the Company or the Trust is the subject which,
          if determined adversely to the Company or the Trust would individually
          or in the aggregate have a material adverse effect on the ability of
          the Company or the Trust to fulfill their obligation under this
          Agreement, the International Underwriting Agreement or the Related
          Documents; and, to the best of such counsel's knowledge, no such
          proceedings are threatened or contemplated by governmental authorities
          or threatened by others;

             (iii)  This Agreement, the International Underwriting Agreement and
          each Related Document to which the Company is a party have been duly
          authorized, executed and delivered by the Company;

              (iv)  Each Related Document to which the Trust is a party has been
          duly authorized and executed and delivered by the Trust;

               (v)  Each Related Document to which the Company is a party, each
          Related Document to which the Trust is a party, each Related Document
          to which TCC is a party and each Related Document to which the
          Originators are parties constitutes, assuming due authorization,
          execution and delivery thereof by the other parties thereto, the valid
          and binding obligation of the Company, the Trust, TCC or each of the
          Originators, as applicable except as enforceability may be limited by
          (i) bankruptcy, insolvency, liquidation, receivership, moratorium,
          reorganization or other similar laws affecting the enforcement of the
          rights of creditors and (ii) general principles of equity, whether
          enforcement is sought in a proceeding in equity or at law;

              (vi)  The Securities have been duly authorized, executed,
          authenticated, issued and delivered and constitute valid and legally
          binding obligations of the Trust entitled to the benefits provided by
          the Indenture and are enforceable in accordance with their terms,
          except as enforceability may be limited by (i) bankruptcy, insolvency,
          liquidation, receivership, moratorium, reorganization or other similar
          laws affecting the enforcement of the rights of creditors and (ii)
          general principles of equity, whether enforcement is sought in a
          proceeding in equity or at law;

             (vii)  The issuance of the Securities by the Trust and sale of the
          Securities by the Company and the compliance by the Trust and the
          Company with all of the provisions of the Related Documents, this
          Agreement and the International Underwriting Agreement and the
          consummation of the transactions


                                       15
<PAGE>

          herein and therein contemplated will not conflict with or result in a
          breach or violation of any of the terms or provisions of, or
          constitute a default under, any indenture, mortgage, deed of trust,
          loan agreement or other agreement or instrument known to such counsel
          to which the Trust or the Company or any of their subsidiaries is a
          party or by which the Trust or the Company or any of their
          subsidiaries is bound or to which any of the property or assets of the
          Trust or the Company or any of their subsidiaries is subject, nor will
          such action result in any violation of the provisions of the
          Certificate of Incorporation or By-laws of the Company or the Trust
          Agreement or any statute or any order, rule or regulation known to
          such counsel of any court or governmental agency or body having
          jurisdiction over the Trust or the Company or any of their
          subsidiaries or any of their properties;

            (viii)  No consent, approval, authorization, order, registration or
          qualification of or with any such court or governmental agency or body
          is required for the issue by the Trust and sale of the Securities by
          the Company or the consummation by the Trust and the Company of the
          transactions contemplated by the Related Documents, this Agreement and
          the International Underwriting Agreement, except the registration
          under the Act and qualification under the Trust Indenture Act, and
          such consents, approvals, authorizations, registrations or
          qualifications as may be required under state or foreign securities or
          Blue Sky laws in connection with the purchase and distribution of the
          Securities by the Underwriters and the International Underwriters;

              (ix)  No consent, approval, authorization, order, registration or
          qualification of or with any such court or governmental agency or body
          is required on the part of the Company, in connection with the sale of
          the Contracts and the Originators' interest in the Equipment from the
          Originators to the Company and the transfer of the Contracts from the
          Company to the Trust;

               (x)  To the best of such counsel's knowledge and information, the
          execution and delivery of this Agreement, the International
          Underwriting Agreement and the Related Documents and the consummation
          of the transactions contemplated herein and therein will not result in
          the violation by the Company or the Trust of the provisions of any
          applicable federal or New York law or administrative regulation;

              (xi)  The statements set forth in the Prospectus under the
          captions "DESCRIPTION OF THE NOTES" and "DESCRIPTION OF THE TRANSFER
          AND SERVICING AGREEMENT", insofar as they purport to constitute a
          summary of the terms of the Securities, the Indenture and the Transfer
          and Servicing Agreement, under the caption "CERTAIN LEGAL ASPECTS OF
          THE CONTRACTS" -- "RISK FACTORS -- Bankruptcy and Insolvency Risks, --
          Certain Legal Aspects, and -- No Gross-Up Withholding Tax" insofar as
          they purport to describe the provisions of the laws and


                                       16
<PAGE>

          documents referred to therein, are accurate, complete and fair in all
          material respects.  The statements set forth in the Prospectus under
          the caption "UNITED STATES TAXATION" accurately describe the material
          Federal income tax consequences to holders of the Securities, and the
          statements in the Prospectus under the caption "ERISA CONSIDERATIONS",
          to the extent that they constitute statements of matters of law or
          legal conclusions with respect thereto (but subject to the
          qualifications therein set forth), have been prepared or reviewed by
          such counsel and accurately describe the material consequences to
          holders of the Securities under ERISA;

             (xii)  Neither the Company nor the Trust is, and after giving
          effect to the offer and sale of the Securities and Certificates, will
          be, an "investment company" or an entity "controlled" by an
          "investment company", as such terms are defined in the Investment
          Company Act;

            (xiii)  The Indenture has been duly qualified under the Trust
          Indenture Act, and the Trust Agreement is not required to be qualified
          under the Trust Indenture Act;

             (xiv)  To the extent the assignment pursuant to the Purchase
          Agreement constitutes a contribution in accordance with the intent of
          the parties, the assignment to the Company pursuant to the Purchase
          Agreement will transfer to the Company all the right, title and
          interest of each Originator in and to the Contracts (including any 
          security interest in the related Equipment created by the Contracts),
          the Originators' interests in the Leased Equipment and all proceeds 
          thereof free and clear of any liens, claims or encumbrances.  The 
          Contracts constitute "chattel paper" under the Uniform Commercial 
          Code as in effect in the State of New York (the "New York UCC") 
          (except for those Contracts financing the purchase only of software 
          or maintenance services, which Contracts constitute "general 
          intangibles" under the New York UCC).  The filing of the financing 
          statements with respect to the Contracts (including any security 
          interest in the related Equipment created by the Contracts) naming
          each Originator as debtor and the Company as secured party in the 
          offices of ______________, ______________, _____________ 
          and __________ [insert appropriate filing offices in the States 
          where the Originators have their respective chief executive offices]
          (the "Originators Contracts Filing Offices") will perfect the 
          security interest (as defined in Section 1-201(37) of the New York 
          UCC to include the interest of a buyer of chattel paper) of the 
          Company in such Contracts (including any security interest in the
          related Equipment created by the Contracts) (except for those 
          Contracts financing the purchase only of software or maintenance
          services, which Contracts constitute "general intangibles" under the
          New York UCC).  In the event that a court were to conclude that after
          such contribution, the Contracts (including any security interest in
          the related Equipment created by the Contracts) and the Originator's
          interest in the Leased Equipment were property of the Originators, 
          the provisions of the Purchase Agreement are effective to create in
          favor of the Company a valid security interest in each Originator's 
          right, title and interest in the Contracts (including any security 
          interest in the related Equipment created by the Contracts), the 
          Leased Equipment


                                       17
<PAGE>

          and all proceeds thereof to secure the loans deemed to have been made
          to the Originators by the Company pursuant to the Purchase Agreement 
          (the "Originator Loans").  Upon the filing of the financing 
          statements with respect to the Contracts (including any security 
          interest in the related Equipment created by the Contracts) and the 
          Leased Equipment and naming each Originator as a debtor and the 
          Company as secured party in the Originators Contracts Filing Offices 
          and in [list filing offices where financing statements will be filed
          for Equipment] (the "Equipment Filing Offices"), such security 
          interest will be a first priority perfected security interest in 
          Originator's interest in the Contracts (including any security 
          interest in the related Equipment created by the Contracts) and the 
          proceeds thereof and a perfected security interest in the Leased 
          Equipment.  No other filings or actions are necessary except for the 
          filing of appropriate continuation statements at five-year intervals.
          The perfection of the Company's security interest in the Contracts 
          (including any security interest in the related Equipment created by 
          the Contracts) is governed by the laws of [States in which 
          Originators chief executive offices are located], respectively.  The 
          perfection of the Company's security interest in the Leased Equipment
          is governed by the laws of the States in which the Equipment is 
          located;

              (xv)  To the extent the assignment pursuant to the Transfer and
          Servicing Agreement constitutes a sale in accordance with the intent
          of the parties, the assignment to the Trust pursuant to the Transfer
          and Servicing Agreement will transfer to the Trust all the right,
          title and interest of the Company in and to the Contracts (including 
          any security interest in the related Equipment created by the 
          Contracts), the Originators' Loans (including any security therefor) 
          and all proceeds thereof free and clear of all liens, claims and 
          encumbrances.  The filing of the financing statements with respect to
          the Contracts (including any security interest in the related 
          Equipment created by the Contracts) and the Originators' Loans 
          (including any security therefor) and naming the Company as debtor and
          the Trust as secured party in the office of the Secretary of State of
          New Jersey (the "Company Contracts Filing Office") will perfect the 
          security interest (as defined in Section 1-201(37) of the New York UCC
          to include the interest of a buyer of chattel paper) of the Trust in 
          such Contracts (including any security interest in the related 
          Equipment created by the Contracts) (except for the purchase of those
          Contracts financing the purchase only of software or maintenance 
          services, which Contracts constitute "general intangibles" under the
          New York UCC).  In the event a court were to conclude that such 
          assignment was not a sale, the provisions of the Transfer and 
          Servicing Agreement are effective to create in favor of the Trust a
          valid security interest in the Company's right, title and interest in
          and to the Contracts (including any security interest in the related 
          Equipment created by the Contracts), the Originators' Loans (including
          any security therefor) and all proceeds thereof to secure the loan 
          deemed to have been made to the Company by the Trust pursuant to the 
          Transfer and Servicing Agreement (the "Company Loan").  Upon the 
          filing of financing statements with respect to the Contracts 
          (including any security interest in the related Equipment created by
          the Contracts) and the Originators' Loans (including any security 
          therefor) and naming the Company as debtor and the Trust as secured
          party in the Company Contracts Filing Office, such security interest
          will be a first priority perfected security interest in the Contracts
          (including any security interest in the related Equipment created by 
          the Contracts) and the Originators' Loans (including any security 
          therefor).


                                       18
<PAGE>

          The Transfer and Servicing Agreement is effective to create a valid 
          security interest in favor of the Trust to secure payment of amounts 
          described in Sections 2.1(a)(i)(3) and 2.1(a)(ii) (the "Sharing 
          Obligation") in the Depositor's right, title and interest in and to 
          the Leased Equipment. Upon the filing of financing statements naming 
          the Company as debtor and the Trust as secured party with respect to 
          the Leased Equipment in the Equipment Filing Offices, the security 
          interest of the Trust in the Leased Equipment and all proceeds 
          thereof will be a perfected security interest.  The naming of the 
          Trust as assignee on each financing statement naming an Originator as
          debtor and the Company as secured party and covering the Contracts 
          (including any security interest in the related Equipment created by
          the Contracts) and the Leased Equipment is effective to assign of 
          record to the Trust the Company's security interest in each 
          Originator's interest in the Contracts and in the Leased Equipment
          and to make the Trust the secured party of record for all purposes 
          with respect thereto.  No other filings or actions are necessary 
          except for the filing of appropriate continuation statements at 
          five-year intervals.  The perfection of the Trust's security 
          interest in the Contracts (including any security interest in the
          related Equipment created by the Contracts) and the Originators 
          Loans (including the security therefor) is governed by the laws of
          the State of New Jersey.  The perfection of the Trust's security 
          interest in the Leased Equipment is governed by the laws of the 
          States in which the Equipment is located;

             (xvi)  The Indenture is effective to create a valid security
          interest in favor of the Indenture Trustee to secure the Notes in the
          Trust's right, title and interest in and to the Contracts (including 
          any security interest in the related Equipment created by the 
          Contracts) and the Trust's right, title and interest in the Sharing 
          Rights (including any security therefor), the Originators' Loans 
          (including any security therefor) and the Company Loan (including any
          security therefor) and all


                                       19
<PAGE>

          proceeds thereof.  Upon the filing of financing statements with
          respect to the Contracts (including any security interest in the 
          related Equipment created by the Contracts), the Sharing Rights 
          (including any security therefor), the Originators' Loans (including 
          any security therefor) and the Company Loan (including any security 
          therefor) in the offices of the Secretary of State of the State of 
          New York and the City Register of New York County and naming the 
          Trust as debtor and the Indenture Trustee as secured party, such 
          security interest will be a first priority perfected security 
          interest in the Contracts (including any security interest in the 
          related Equipment created by the Contracts), the Sharing Rights 
          (including any security therefor), the Originators' Loans (including 
          any security therefor) and the Company Loan (including any security 
          therefor).  The naming of the Indenture Trustee as assignee with
          respect to each financing statement naming the Company as debtor and
          the Trust as secured party and covering the Contracts (including any 
          security interest in the related Equipment created by the 
          Contracts) and the Originators' Loans (including any security 
          therefor) and the Leased Equipment in the respective filing offices 
          where each such financing statement was filed is effective to assign
          to the Indenture Trustee of record the Trust's security interest in 
          the Company's interest in the Leased Equipment and the Trust's 
          security interest in the Company's interest in the Originators' 
          interest in the Contracts (including any security interest in the 
          related Equipment created by the Contracts) and the Originators' Loans
          (including any security therefor) and to make the Indenture Trustee 
          the secured party of record for all purposes with respect thereto.  
          The filing of UCC-3 assignments naming the Indenture Trustee as 
          assignee with respect to each financing statement covering the 
          Contracts and the Equipment and naming the Originator as debtor and 
          the Company as secured party and the Trust as assignee in the filing 
          office in which each such financing statement was filed is effective
          to assign to the Indenture Trustee of record the Company's interest in
          the Originator's interest in the Contracts (including any security 
          interest in the related Equipment created by the Contracts) and the 
          Leased Equipment and to make the Indenture Trustee the secured party
          of record for all purposes with respect thereto.  No other filings or
          actions are necessary except for the filing of appropriate 
          continuation statements at five-year intervals.  The provisions of 
          the Indenture, together with compliance with the requirements set 
          forth in the Indenture for the investment of funds in Eligible 
          Investments, are effective to create in favor of the Indenture Trustee
          to secure the Notes a valid, first priority perfected security 
          interest in the Eligible Investments credited to the Cash Collateral 
          Account and Trust Accounts and the proceeds thereof.  The perfection 
          of the Indenture Trustee's security interest in the Contracts 
          (including any security interest in the related Equipment created by
          the Contracts), the Sharing Rights (including any security therefor),
          the Originators' Loans (including any security therefor) and the 
          Company Loan (including any security therefor) will be governed by the
          laws of State of New York;


                                       20
<PAGE>


            (xvii)  The Registration Statement has become effective under the
          Act; any required filing of the Prospectus or any supplement thereto
          pursuant to Rule 424(b) has been made in the manner and within the
          time period required by Rule 424(b); to the best knowledge of such
          counsel, no stop order suspending the effectiveness of the
          Registration Statement has been issued, and no proceedings for that
          purpose have been instituted or threatened;

           (xviii)  The Registration Statement and the Prospectus and any
          further amendments and supplements thereto made by the Company or the
          Trust prior to the Time of Delivery comply as to form in all material
          respects with the requirements of the Act and the Trust Indenture Act
          and the rules and regulations thereunder;

             (xix)  Although they do not assume any responsibility for the
          accuracy, completeness or fairness of the statements contained in the
          Registration Statement or the Prospectus, except for those referred to
          in the opinion in subsection (xi) of this Section 7(d), they have no
          reason to believe that, as of its effective date, the Registration
          Statement or any further amendment thereto made by the Company or the
          Trust prior to the Time of Delivery (other than the financial
          statements, schedules and statistical data, as to which such counsel
          need express no view) contained an untrue statement of a material fact
          or omitted to state a material fact required to be stated therein or
          necessary to make the statements therein not misleading or that, as of
          its date, the Prospectus or any further amendment or supplement
          thereto made by the Company or the Trust prior to the Time of Delivery
          (other than the financial statements, schedules and statistical data,
          as to which such counsel need express no view) contained an untrue
          statement of a material fact or omitted to state a material fact
          necessary to make the statements therein, in the light of the
          circumstances under which they were made, not misleading or that, as
          of the Time of Delivery, either the Registration Statement or the
          Prospectus or any further amendment or supplement thereto made by the
          Company or the Trust prior to the Time of Delivery (other than the
          financial statements, schedules and statistical data, as to which such
          counsel need express no view) contains an untrue statement of a
          material fact or omits to state a material fact necessary to make the
          statements therein, in the light of the circumstances under which they
          were made, not misleading; and they do not know of any amendment to
          the Registration Statement required to be filed or of any contracts or
          other documents of a character required to be filed as an exhibit to
          the Registration Statement or required to be incorporated by reference
          into the Prospectus or required to be described in the Registration
          Statement or the Prospectus which are not filed or incorporated by
          reference or described as required (provided that the matters set
          forth in this subsection (xix) may be stated by such counsel in a
          separate letter); and


                                       21
<PAGE>

              (xx)  The Class A-1 Notes are eligible for purchase by money
          market funds under Rule 2a-7 of the Investment Company Act.

          In rendering such opinion, counsel may rely (A) as to matters
involving the application of laws of any jurisdiction other than the State of
New York, the United States or the General Corporation Law of the State of
Delaware, to the extent deemed proper and specified in such opinion, upon the
opinion of other counsel of good standing believed by such counsel to be
reliable and acceptable to the Representative and its counsel, and (B) as to
matters of fact, to the extent deemed proper and as stated therein, on
certificates of responsible officers of the Trust, the Company, TCC, the
Originators and public officials.

          (e)  The Underwriters shall have received from each of Dorsey &
     Whitney LLP and Cadwalader, Wickersham & Taft opinions in respect of tax
     matters in form and substance reasonably satisfactory to them;

          (f)  The Underwriters shall have received one or more opinions from
     counsel of TCC and the Originators, dated the Time of Delivery, in form and
     substance satisfactory to the Representative, to the effect that:

               (i)  TCC has been duly incorporated and is validly existing as a
          corporation in good standing under the laws of Delaware; each of the
          Originators has been duly incorporated and is validly existing as a
          corporation in good standing under the laws of the state of its
          incorporation; TCC has the power and authority (corporate and other)
          to own its properties and conduct its business as described in the
          Prospectus, to enter into and perform its obligations under this
          Agreement, the International Underwriting Agreement and the Related
          Documents to which it is a party, and to consummate the transactions
          contemplated thereby and hereby; each of the Originators has the power
          and authority (corporate and other) to own its properties and conduct
          its business as described in the Prospectus, to enter into and perform
          its obligations under the Purchase Agreement, and to consummate the
          transactions contemplated thereby;

              (ii)  To the best of such counsel's knowledge and other than as
          set forth in the Prospectus, there are no legal or governmental
          proceedings pending to which TCC or any of the Originators is a party
          or of which any property of TCC or any of the Originators is the
          subject which, if determined adversely to TCC or any of the
          Originators would individually or in the aggregate have a material
          adverse effect on the ability of TCC or any of the Originators to
          fulfill their obligation under, in the case of TCC, this Agreement and
          the International Underwriting Agreement and, in the case of TCC and
          the Originators, the Related Documents to which they are a party; and,
          to the best of such counsel's knowledge, no such proceedings are
          threatened or contemplated by governmental authorities or threatened
          by others;


                                       22
<PAGE>

             (iii)  This Agreement, the International Underwriting Agreement and
          each Related Document to which TCC is a party have been duly
          authorized, executed and delivered by TCC;

              (iv)  The Purchase Agreement has been duly authorized and executed
          and delivered by each of the Originators;

               (v)  The compliance by TCC with all of the provisions of the
          Related Documents to which it is a party, this Agreement and the
          International Underwriting Agreement and the consummation of the
          transactions herein and therein contemplated will not conflict with or
          result in a breach or violation of any of the terms or provisions of,
          or constitute a default under, any indenture, mortgage, deed of trust,
          loan agreement or other agreement or instrument known to such counsel
          to which TCC or any of its subsidiaries is a party or by which TCC or
          any of its subsidiaries is bound or to which any of the property or
          assets of TCC or any of its subsidiaries is subject, (other than 
          with respect to Contracts as to which the Depositor and TCC have a
          contingent obligation to repurchase as described in paragraph (R) of 
          the Schedule of Representations) nor will such action result in any 
          violation of the provisions of the Certificate of Incorporation or 
          By-laws of the TCC or any statute or any order, rule or regulation 
          known to such counsel of any court or governmental agency or body 
          having jurisdiction over the TCC or any of its subsidiaries or any 
          of its properties; the compliance by each of the Originators with 
          all of the provisions of the Purchase Agreement and the consummation
          of the transactions therein contemplated will not conflict with or 
          result in a breach or violation of any of the terms or provisions of,
          or constitute a default under, any indenture, mortgage, deed of trust,
          loan agreement or other agreement or instrument known to such counsel
          to which the Originators or any of their subsidiaries is a party or by
          which the Originators or any of their subsidiaries is bound or to 
          which any of the property or assets of the Originators or any of their
          subsidiaries is subject, nor will such action result in any violation 
          of the provisions of the Certificate of Incorporation or By-laws of 
          the Originators or any statute or any order, rule or regulation known
          to such counsel or any court or governmental agency or body having 
          jurisdiction over the Originators or any of their subsidiaries or any 
          of their properties;

              (vi)  No consent, approval, authorization, order, registration or
          qualification of or with any such court or governmental agency or body
          is required for the consummation by TCC and the Originators of the
          transactions contemplated by the Related Documents, and by TCC of this
          Agreement and the International Underwriting Agreement;

             (vii)  No consent, approval, authorization, order, registration or
          qualification of or with any such court or governmental agency or body
          will be required on the part of TCC or the Originators in connection
          with the transfer of the Contracts and the Originators' interest in
          the Equipment from the Originators to the Company;


                                       23
<PAGE>

            (viii)  To the best of such counsel's knowledge and information, (i)
          the execution and delivery of this Agreement, the International
          Underwriting Agreement and the Related Documents and the consummation
          of the transactions contemplated herein and therein will not result in
          the violation by TCC of the provisions of any applicable federal or
          state law or administrative regulation and (ii) the execution and
          delivery of the Purchase Agreement and the consummation of the
          transactions contemplated therein will not result in the violation by
          the Originators of the provisions of any applicable federal or state
          law or administrative regulation; and

              (ix)  The assignment of the Originators' interest in the Contracts
          and the Equipment, all documents and instruments relating thereto and
          all proceeds thereof to the Company will transfer all the rights,
          title and interest of the Originators in and to the Contracts and the
          Equipment, free and clear of any liens then existing or thereafter
          created (subject to such conditions and assumptions as may be
          specified in such opinion).

               In rendering such opinion, counsel may rely (A) as to matters
     involving the application of laws of any jurisdiction other than the State
     of New Jersey, the United States or the General Corporation Law of the
     State of Delaware, to the extent deemed proper and specified in such
     opinion, upon the opinion or advice of other counsel of good standing
     believed by such counsel to be reliable and acceptable to the
     Representative and its counsel, and (B) as to matters of fact, to the
     extent deemed proper and as stated therein, on certificates of responsible
     officers of TCC, the Company, the Originators and public officials.

          (g)  Thacher, Proffitt & Wood, counsel for the Indenture Trustee,
     shall have furnished to the Underwriters their opinion, dated the Time of
     Delivery, in form and substance satisfactory to the Representative, to the
     effect that:

               (i)  The Indenture Trustee has been duly incorporated and is
                    validly existing and in good standing as a banking
                    corporation under the laws of the State of New York, with
                    full power and authority to execute and deliver the Related
                    Documents to which it is a party and perform its obligations
                    thereunder;

              (ii)  No consent, approval or authorization of, or registration,
                    declaration or filing with, any federal or State of New York
                    court or governmental agency or body is required for the
                    execution, delivery or performance by the Indenture Trustee
                    of the Related Documents to which it is a party;

             (iii)  The execution and delivery of the Related Documents to which
                    it is a party by the Indenture Trustee and the performance
                    by the Indenture Trustee of the respective terms thereof do
                    not conflict with or result in a violation of (A) any
                    federal or State of New York law or regulation


                                       24
<PAGE>

                    governing the banking or trust powers of the Indenture
                    Trustee and (B) the charter documents or by-laws of the
                    Indenture Trustee;

              (iv)  To the best of such counsel's knowledge, there are no
                    actions proceedings or investigations pending or threatened
                    against or affecting the Indenture Trustee before or by any
                    court, arbitrator, administrative agency or other
                    governmental authority which, if adversely decided, would
                    materially and adversely affect the ability of the Indenture
                    Trustee to carry out the transactions contemplated in the
                    Related Documents to which it is a party;

               (v)  The Related Documents to which it is a party have been duly
                    authorized, executed and delivered by the Indenture Trustee
                    and, assuming the due authorization, execution and delivery
                    thereof by the other parties thereto, constitute the legal,
                    valid and binding agreement of the Indenture Trustee,
                    enforceable against the Indenture Trustee in accordance with
                    its terms, except as enforceability may be limited by (i)
                    bankruptcy, insolvency, liquidation, receivership,
                    moratorium, reorganization or other similar laws affecting
                    the enforcement of the rights of creditors and (ii) general
                    principles of equity, whether enforcement is sought in a
                    proceeding in equity or at law; and

              (vi)  The Securities have been duly authenticated and delivered by
                    the Indenture Trustee in accordance with the Indenture.

          (h)  Emmet, Marvin & Martin, LLP, counsel for the Owner Trustee, shall
     have furnished to the Underwriters their opinion, dated the Time of
     Delivery, in form and substance satisfactory to the Representative, to the
     effect that:

               (i)  The Owner Trustee has been duly organized and is validly
          existing as a New York banking corporation in good standing under the
          laws of the State of New York;

              (ii)  The Owner Trustee has full corporate trust power and
          authority to enter into and perform its obligations under the Trust
          Agreement and, on behalf of the Trust, under the Related Documents to
          which the Trust is a party;

             (iii)  The execution and delivery of the Trust Agreement and, on
          behalf of the Trust, of the Related Documents to which the Trust is a
          party, and the performance by the Owner Trustee of its obligations
          under the Trust Agreement, and the Related Documents to which the
          Trust is a party have been duly authorized by all necessary corporate
          action of the Owner Trustee and each has been duly executed and
          delivered by the Owner Trustee;

              (iv)  The Related Documents to which the Trust is a party
          constitute valid and binding agreements of the Owner Trustee,
          enforceable against the


                                       25
<PAGE>

          Owner Trustee in accordance with their terms, subject to bankruptcy,
          insolvency, fraudulent transfer reorganization, moratorium and other
          similar laws of general applicability relating to or affecting
          creditors' rights and general equity principles;

               (v)  The execution and delivery by the Owner Trustee of the Trust
          Agreement and, on behalf of the Trust, of the Related Documents to
          which the Trust is a party do not require any consent, approval or
          authorization of, or any registration or filing with, any New York or
          federal governmental authority having jurisdiction over the trust
          power of the Owner Trustee, other than those consents, approvals or
          authorizations as have been obtained and the filing of the Certificate
          of Trust with the Secretary of State of the State of New York;

              (vi)  The Securities have been duly authorized, executed and
          issued by the Owner Trustee, on behalf of the Trust; and

               (i)  The execution and delivery by the Owner Trustee of the Trust
          Agreement and, on behalf of the Trust, the Related Documents to which
          the Trust is a party, and the performance by the Owner Trustee of its
          obligations thereunder do not conflict with, result in breach or
          violation of or constitute a default under, the Articles of
          Incorporation or By-laws of the Owner Trustee.

          (i)  (i) On the date of the Prospectus, (ii) at 9:30 a.m., New York
     City time, on the effective date of any post-effective amendment to the
     Registration Statement filed subsequent to the date of this Agreement and
     (iii) at the Time of Delivery, Arthur Andersen LLP and Coopers & Lybrand
     L.L.P. shall each have furnished to the Representative a letter or letters,
     dated the respective dates of delivery thereof, in form and substance
     satisfactory to the Representative, containing statements and information
     of the type customarily included in accountants' "agreed-upon procedures
     letters" to underwriters in transactions of this nature, including a
     statement to the effect that Arthur Andersen LLP and Coopers & Lybrand
     L.L.P. are independent public accountants with respect to the Trust, the
     Company, the Originators and TCC, as defined in the Act and the rules and
     regulations of the Commission thereunder;

          (j)  Subsequent to the respective dates as of which information is
     given in the Registration Statement and the Prospectus, there shall not
     have been any change, or any development involving a prospective change, in
     or affecting the Company, TCC, the Originators or the Trust (other than as
     contemplated in the Registration Statement) which, in the judgment of the
     Representative, would be expected to have an effect on either (a) the
     ability of such person to consummate the transactions contemplated by, or
     to perform its respective obligations under, this Agreement, the
     International Underwriting Agreement or any of the Related Documents to
     which it is  a party or (b) the Contracts or the Trust Estate, that, in
     either case, is so material and adverse as to make it impractical or
     inadvisable to proceed with the offering or the delivery of the


                                       26
<PAGE>

     Securities as contemplated by the Registration Statement and the Prospectus
     (and any supplements thereto);

          (k)  At the Time of Delivery, the Representative shall have received
     from the Owner Trustee a certificate signed by one or more duly authorized
     officers of the Owner Trustee, dated as of the Time of Delivery, as to the
     due acceptance of the Trust Agreement by the Owner Trustee and the due
     execution and delivery of the Securities delivered by the Owner Trustee in
     accordance therewith and such other matters as the Representative shall
     reasonably request;

          (l)  At the Time of Delivery, (i) the Class A-1 Notes, Class A-2
     Notes, Class A-3 Notes and Class A-4 Notes shall be rated by each of
     Standard & Poor's Ratings Group, a division of McGraw-Hill, Inc. ("S&P"),
     Moody's Investors Service, Inc. ("Moody's"), Fitch Investors Service, Inc.
     ("Fitch") and Duff & Phelps Credit Rating Co. ("DCR") in their highest
     rating category; the Class B Notes shall be rated at least "A" by S&P, "A2"
     by Moody's, "A" by Fitch and "A" by DCR; and the Equity Certificates shall
     be rated at least "BBB" by S&P, "Baa2" by Moody's, "BBB" by Fitch and "BBB"
     by DCR;

          (m)  On or after the date hereof there shall not have occurred any of
     the following: (i) a suspension or material limitation in trading in
     securities generally on the New York Stock Exchange; (ii) a general
     moratorium on commercial banking activities declared by either Federal or
     New York State authorities; or (iii) the outbreak or escalation of
     hostilities involving the United States or the declaration by the United
     States of a national emergency or war, if the effect of any such event
     specified in this clause (iii) in the judgment of the Representative makes
     it impracticable or inadvisable to proceed with the public offering or the
     delivery of the Securities on the terms and in the manner contemplated in
     the Prospectus;

          (n)  Each of the Company and TCC shall have delivered to the
     Representative a certificate, dated the Time of Delivery, signed by its
     Chairman of the Board, President, Executive Vice President, Senior Vice
     President, Vice President, principal financial officer, principal
     accounting officer, or treasurer to the effect that the signer of such
     certificate has examined this Agreement, the International Underwriting
     Agreement, the Transfer and Servicing Agreement, the Indenture the Loan
     Agreement, the Prospectus (and any supplements thereto) and the
     Registration Statement and that:

               (i)  the representations and warranties of the Company or TCC, as
          applicable, in this Agreement are true and correct at and as of the
          Time of Delivery as if made on and as of the Time of Delivery (except
          to the extent they expressly relate to an earlier date, in which case
          the representations and warranties of such party are true and correct
          as of such earlier date as if made at the Time of Delivery);


                                       27
<PAGE>

              (ii)  the Company or TCC, as applicable, has complied with all the
          agreements and satisfied all the material conditions of its part to be
          performed or satisfied under this Agreement and the International
          Underwriting Agreement at or prior to the Time of Delivery;

             (iii)  no stop order suspending the effectiveness of the
          Registration Statement has been issued and no proceedings for that
          purpose have been instituted or, to the knowledge of the signer,
          threatened;

              (iv)  Since the respective dates as of which information is given
          in the Registration Statement and the Prospectus, there has not been
          any change, or any development involving a prospective change, in or
          affecting the Company, TCC, the Originators or the Trust (other than
          as contemplated in the Registration Statement) which would be expected
          to have a material adverse effect on either (1) the ability of such
          person to consummate the transactions contemplated by, or to perform
          its respective obligations under, this Agreement, the International
          Underwriting Agreement or any of the Related Documents to which it is
          a party or (2) the Contracts or the Trust Estate;

               (v)  as of the Time of Delivery, a Repurchase Event does not
          exist with respect to Contracts constituting a material portion of the
          Contract Pool Principal Balance; and

              (vi)  as to such other matters as the Representative may
          reasonably request.

          (o)  Each of the Originators shall have delivered to the Underwriters
     a certificate, dated the Time of Delivery, signed by its Chairman of the
     Board, President, Executive Vice President, Senior Vice President, Vice
     President, principal financial officer, principal accounting officer, or
     treasurer to the effect that the signer of such certificate has examined
     the Purchase Agreement and that:

               (i)  as of the Time of Delivery, a Repurchase Event does not
          exist with respect to a material portion of the Contracts sold by such
          Originator to the Company; and

              (ii)  as to such other matters as the Representative may
          reasonably request.

          (p)  The Company shall have delivered to the Representative a copy,
     certified by an officer of the Company, of the Registration Statement as
     initially filed with the Commission and of all amendments thereto
     (including all exhibits) and full and complete sets of all comments of the
     Commission or its staff and all responses thereto with respect to the
     Registration Statement.


                                       28
<PAGE>

          (q)  The Representative shall have received a copy of an executed
     Certificate of Merger, evidencing that it has been filed with the Secretary
     of State of Delaware, with respect to consummation of the merger of TCC
     with and into Antigua Acquisition Corporation, with a certification from
     either the Company or TCC that such Certificate of Merger is a true and
     correct copy of the original;

          (r)  The Company, TCC, the Owner Trustee, the Indenture Trustee and
     the Trust shall have executed and delivered each Related Document to which
     it is a party and the Originators shall have executed and delivered the
     Purchase Agreement;

          (s)  The Underwriters shall have received copies of all UCC searches
     and evidence reasonably satisfactory to counsel to the Underwriters of the
     filing of all UCC financing statements as described in Section 7(d),(xiv),
     (xv) and (xvi) hereof and the taking of any other action in all
     jurisdictions necessary to protect and perfect the ownership and security
     interests of the Company, the Trust and the Indenture Trustee in the
     Contracts, and in the case of the Equipment, to the extent described in the
     Prospectus and Section 7(d),(xiv), (xv) and (xvi) hereof;

          (t)  The Loan Agreement shall have been duly authorized, executed and
     delivered by each party thereto; on or prior to the Time of Delivery, the
     Indenture Trustee shall have established the Cash Collateral Account
     pursuant to Section 8.06 of the Indenture and the Cash Collateral
     Depositors and the Company shall have deposited the Initial Deposit in the
     Cash Collateral Account; and all fees due and payable to the Cash
     Collateral Depositors as of the Time of Delivery shall have been paid in
     full on or prior to the Time of Delivery;

          [(u) The Underwriters shall have received from counsel for each of the
     [name of foreign Cash Collateral Depositors] reasonably acceptable to the
     Representative, an opinion, dated the Time of Delivery, in form and
     substance satisfactory to the Representative, to the effect that:

               (i)  such Cash Collateral Depositor is a corporation duly
          organized and validly existing under the laws of its country of
          organization and has the corporate power and authority under the laws
          of its country of organization to execute, deliver and perform its
          obligations under the Loan Agreement through the [Branch];

              (ii)  the Loan Agreement has been duly authorized and, when
          executed and delivered by such Cash Collateral Depositor through the
          [Branch], will constitute the valid and legally biding obligation of
          such Cash Collateral Depositor enforceable against the [Branch] in
          accordance with its terms, subject, as to enforcement, to (A)
          bankruptcy, insolvency, reorganization, liquidation, readjustment of
          debt and other laws and equitable principles relating to or affecting
          the enforcement of creditors' rights generally as they may be applied
          in the event of the bankruptcy, insolvency, reorganization,
          liquidation or readjustment of debt of, or the appointment of a
          receiver with respect to the


                                       29
<PAGE>

          property of, or a similar event applicable to, the [Branch], and (B)
          the effect of any moratorium or similar occurrence affecting the
          [Branch];

             (iii)  the Loan Agreement is enforceable in accordance with its
          terms against such Cash Collateral Depositor's head office in its
          country of organization if the [Branch] defaults in its obligations
          thereunder, subject, as to enforcement, to (A) bankruptcy, insolvency,
          reorganization, liquidation, readjustment of debt and other laws and
          equitable principles relating to or affecting the enforcement of
          creditors' rights generally as they may be applied in the event of the
          bankruptcy, insolvency, reorganization, liquidation or readjustment of
          debt of, or the appointment of a receiver with respect to the property
          of, or a similar event applicable to, such Cash Collateral Depositor,
          and (B) the effect of any moratorium or similar occurrence affecting
          such Cash Collateral Depositor;

              (iv)  no consent or approval of any governmental authority in its
          country of organization is required as a condition to the validity of
          the Loan Agreement;

               (v)  the choice of the law of the State of New York to govern the
          Loan Agreement is valid under the laws of its country of organization,
          and a court in such country would uphold such choice of law in a suit,
          action or other proceeding on the Loan Agreement brought in a court in
          such country; and

              (vi)  any judgment for a fixed and definite sum of money rendered
          by the courts of the State of New York or the United States of America
          located in the State of New York, in respect of any suit, action or
          other proceeding against the [Branch] for the enforcement of the Loan
          Agreement will, upon request, be declared valid and enforceable
          against such Cash Collateral Depositor by the competent courts of its
          country of organization, without reexamination of the matters
          adjudicated upon, if such judgment is not subject to appeal and is
          enforceable according to the laws of the State of New York or United
          States Federal law.]

          (v)  The Underwriters shall have received from United States counsel
     for each of the Cash Collateral Depositors reasonably acceptable to the
     Representative, an opinion, dated the Time of Delivery, in form and
     substance satisfactory to the Representative to the effect that:

               (i)  such Cash Collateral Depositor is licensed by the
          superintendent of banks or similar department of the State in which it
          maintains a branch for the conduct of the banking business
          contemplated by the Loan Agreement;

              (ii)  no authorization, consent or approval of or by any
          governmental authority of the United States or the state in which it
          maintains the [Branch] for the conduct of business is necessary for
          the execution, delivery and performance


                                       30
<PAGE>

          by such Cash Collateral Depositor or the [Branch] of the Loan
          Agreement, except such authorizations, consents and approvals as are
          in full force and effect;

             (iii)  the Loan Agreement has been duly authorized, executed and
          delivered by the [Branch]; and

              (iv)  the Loan Agreement constitutes the legal, valid and binding
          obligation of such Cash Collateral Depositor and the [Branch],
          enforceable against such Cash Collateral Depositor and the [Branch] in
          accordance with its terms, except as such enforceability may be
          limited by applicable bankruptcy, insolvency, reorganization,
          liquidation, moratorium, readjustment of debt or other similar laws
          affecting the enforcement of creditors' rights generally, as such laws
          may be applied in the event of a bankruptcy, insolvency,
          reorganization, liquidation, moratorium, readjustment of such debt or
          other similar proceedings of or affecting such Cash Collateral
          Depositor or the [Branch], and subject to the application of general
          principles of equity regardless of whether such enforceability is
          considered in a proceeding at law or in equity; and

          (w)  The Underwriters and counsel to the Underwriters shall have
     received such information, certificates and documents as the Underwriters
     or counsel for the Underwriters may reasonably request.

          8.   (a)  The Company and TCC, jointly and severally, will indemnify
and hold harmless each Underwriter 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 an
untrue statement or alleged untrue statement of a material fact contained in any
Preliminary Prospectus, the Registration Statement or the Prospectus, or any
amendment or supplement thereto, 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
action or claim as such expenses are incurred; PROVIDED, HOWEVER, that the
Company and TCC shall 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 or omission or alleged omission made in
the Provided Information in any Preliminary Prospectus, the Registration
Statement or the Prospectus or any such amendment or supplement.

               (b)  Each Underwriter will indemnify and hold harmless the
Company and TCC against any losses, claims, damages or liabilities to which the
Company 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 an untrue statement or alleged untrue statement of a material
fact contained in any Preliminary Prospectus, the Registration


                                       31
<PAGE>

Statement or the Prospectus, or any amendment or supplement thereto, 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, 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 the Provided Information in any Preliminary Prospectus, the
Registration Statement or the Prospectus or any such amendment or supplement;
and will reimburse the Company and TCC for any legal or other expenses
reasonably incurred by the Company and TCC in connection with investigating or
defending any such action or claim as such expenses are incurred.

               (c)  Promptly after receipt by an indemnified party under
subsection (a) or (b) above of notice of the commencement of any action, such
indemnified party shall, if a claim in respect thereof is to be made against the
indemnifying party under such subsection, notify the indemnifying party in
writing of the commencement thereof; but the omission so to notify the
indemnifying party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under such subsection.  In case any such
action shall be brought against any indemnified party and it shall notify the
indemnifying party of the commencement thereof, the indemnifying party shall be
entitled to participate therein and, to the extent that it shall 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, the indemnifying party shall
not be liable to such indemnified party under such subsection for any legal
expenses of other counsel or any other expenses, in each case subsequently
incurred by such indemnified party, in connection with the defense thereof other
than reasonable costs of investigation.  No indemnifying party shall, without
the written consent of the indemnified party, effect the settlement or
compromise of, or consent to the entry of any judgment with respect to, any
pending or threatened action or claim in respect of which indemnification or
contribution may be sought hereunder (whether or not the indemnified party is an
actual or potential party to such action or claim) unless such settlement,
compromise or judgment (i) includes an unconditional release of the indemnified
party from all liability arising out of such action or claim and (ii) does not
include a statement as to or an admission of fault, culpability or a failure to
act, by or on behalf of any indemnified party.

               (d)  If the indemnification provided for in this Section 8 is
unavailable to or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above in respect of any losses, claims, damages or
liabilities (or actions in respect thereof) referred to therein, then each
indemnifying party shall contribute to the amount paid or payable by such
indemnified party as a result of such losses, claims, damages or liabilities (or
actions in respect thereof) in such proportion as is appropriate to reflect the
relative benefits received by the Company and TCC on the one hand and the
Underwriters on the other from the offering of the Securities.  If, however, the
allocation provided by the immediately preceding sentence is not permitted by
applicable law or if the indemnified party failed to give the notice required
under subsection (c) above, then each indemnifying party shall contribute to
such amount paid or


                                       32
<PAGE>

payable by such indemnified party in such proportion as is appropriate to
reflect not only such relative benefits but also the relative fault of the
Company and TCC 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 (or actions in respect thereof), as well as any other relevant
equitable considerations.  The relative benefits received by the Company and TCC
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 of the Securities
purchased under this Agreement (before deducting expenses) received by the
Company bear to the total underwriting discounts and commissions received by the
Underwriters with respect to the Securities purchased under this Agreement, in
each case as set forth in the table on the cover page of the Prospectus. 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
Company or TCC on the one hand or the Underwriters on the other and the parties'
relative intent, knowledge, access to information and opportunity to correct or
prevent such statement or omission.  The Company, TCC and the Underwriters agree
that it would not be just and equitable if contributions pursuant to this
subsection (d) were determined by PRO RATA allocation (even if the Underwriters
were treated as one entity for such purpose) or by any other method of
allocation which does not take account of the equitable considerations referred
to above in this subsection (d).  The amount paid or payable by an indemnified
party as a result of the losses, claims, damages or liabilities (or actions in
respect thereof) referred to above in 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 such action or claim.
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 Securities underwritten by it and distributed to the public
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.  The Underwriters' obligations in this subsection
(d) to contribute are several in proportion to their respective underwriting
obligations and not joint.

               (e)  The obligations of the Company and TCC under this Section 8
shall be in addition to any liability which the Company and TCC 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 8 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 officer and director of the Company
or TCC (including any person who, with his or her consent, is named in the
Registration Statement as about to become a director of the Company) and to each
person, if any, who controls the Company or TCC within the meaning of the Act.

          9.   If Goldman, Sachs & Co. shall fail to purchase all of the
Securities which it has agreed to purchase hereunder, Nomura International plc,
pursuant to Section 9 of


                                       33
<PAGE>

the Agreement between U.S. and International Underwriting Syndicates (the
"Syndicate Agreement"), of even date herewith, between Goldman, Sachs & Co., on
behalf of itself and the U.S. Underwriters and Nomura International plc, on
behalf of itself and the International Underwriters, has agreed to purchase such
unpurchased Securities.  If an Underwriter named herein, other than Goldman,
Sachs & Co., has defaulted in its obligation to purchase all of the Securities
which it has agreed to purchase hereunder, Nomura International plc and Goldman,
Sachs & Co., pursuant to Section 9 of the Syndicate Agreement, have agreed to
each purchase one-half of such unpurchased Securities.  If Goldman, Sachs & Co.
shall default on its obligation to purchase one-half of such Securities, Nomura
International plc has agreed, pursuant to Section 9 of the Syndicate Agreement,
to purchase all of such unpurchased Securities.  The Underwriters agree that the
Company shall be a third party beneficiary of Section 9 of the Syndicate
Agreement and the Company hereby accepts such third party beneficiary status.
Notwithstanding the foregoing, nothing herein shall relieve a defaulting
Underwriter from liability for its default.

          10.  The respective indemnities, agreements, representations,
warranties and other statements of the Company, TCC and the several
Underwriters, as set forth in this Agreement or made by or on behalf of them,
respectively, pursuant to this Agreement, shall remain in full force and effect,
regardless of any investigation (or any statement as to the results thereof)
made by or on behalf of any Underwriter or any controlling person of any
Underwriter, or the Company or TCC, or any officer or director or controlling
person of the Company or TCC, and shall survive delivery of and payment for the
Securities.

          Anything herein to the contrary notwithstanding, the indemnity
agreement of the Company and TCC in subsection (a) of Section 8 hereof, the
representations and warranties in subsections (b), (c) and (d) of Section 1
hereof and any representation or warranty as to the accuracy of the Registration
Statement or the Prospectus contained in any certificate furnished by the
Company or TCC pursuant to Section 7 hereof, insofar as they may constitute a
basis for indemnification for liabilities (other than payment by the Company or
TCC, of expenses incurred or paid in the successful defense of any action, suit
or proceeding) arising under the Act, shall not extend to the extent of any
interest therein of a controlling person or partner of an Underwriter who is a
director, officer or controlling person of the Company when the Registration
Statement has become effective or who, with his or her consent, is named in the
Registration Statement as about to become a director of the Company, except in
each case to the extent that such interest shall have been determined by a court
of appropriate jurisdiction as not against public policy as expressed in the
Act.  Unless in the opinion of counsel for the Company the matter has been
settled by controlling precedent, the Company will, if a claim for such
indemnification is asserted, submit to a court of appropriate jurisdiction the
question of whether such interest is against public policy as expressed in the
Act and will be governed by the final adjudication of such issue.

          11.  If the Underwriters fail to purchase all of the U.S. Securities
pursuant to Sections 2 and 9 hereof, the Company shall not then be under any
liability to any Underwriter except as provided in Section 8 hereof; but, if for
any other reason, the U.S. Securities are not delivered by or on behalf of the
Company as provided herein, the Company will reimburse the


                                       34
<PAGE>

Underwriters through the Representative for all out-of-pocket expenses approved
in writing by the Representative, including fees and disbursements of counsel,
reasonably incurred by the Underwriters in making preparations for the purchase,
sale and delivery of the U.S. Securities, but the Company shall then be under no
further liability to any Underwriter except as provided in Sections 6 and 8
hereof.

          12.  In all dealings hereunder, you shall act on behalf of each of the
Underwriters, and the parties hereto shall be entitled to act and rely upon any
statement, request, notice or agreement on behalf of any Underwriter made or
given by you.

          All statements, requests, notices and agreements hereunder shall be in
writing, and if to the Underwriters shall be delivered or sent by mail, telex or
facsimile transmission to you as the Representative in care of Goldman, Sachs &
Co., 85 Broad Street, New York, New York  10004, Attention: Registration
Department; if to the Company shall be delivered or sent by mail, telex or
facsimile transmission to the address of the Company set forth in the
Registration Statement, Attention: Secretary; and if to TCC shall be delivered
or sent by mail, telex or facsimile transmission to AT&T Capital Corporation, 44
Whippany Road, Morristown, New Jersey 07962-1983, Attention:  General Counsel;
provided, however, that any notice to an Underwriter pursuant to Section 8(c)
hereof shall be delivered or sent by mail, telex or facsimile transmission to
such Underwriter at its address set forth in its Underwriters' Questionnaire, or
telex constituting such Questionnaire, which address will be supplied to the
Company by the Representative upon request.  Any such statements, requests,
notices or agreements shall take effect at the time of receipt thereof.

          13.  This Agreement shall be binding upon, and inure solely to the
benefit of, the Underwriters, the Company and TCC and, to the extent provided in
Sections 8 and 10 hereof, the officers and directors of the Company and TCC and
each person who controls the Company and TCC or any Underwriter, and their
respective heirs, executors, administrators, successors and assigns, and no
other person shall acquire or have any right under or by virtue of this
Agreement.  No purchaser of any of the U.S. Securities from any Underwriter
shall be deemed a successor or assign by reason merely of such purchase.

          14.  Time shall be of the essence of this Agreement.  As used herein,
the term "business day" shall mean any day when the Commission's office in
Washington, D.C.  is open for business.

          15.  This Agreement shall be governed by and construed in accordance
with the laws of the State of New York.

          16.  This Agreement may be executed by any one or more of the parties
hereto 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
instrument.


                                       35
<PAGE>

          If the foregoing is in accordance with your understanding, please sign
and return to us one for each of the Company and TCC and for each of the
Underwriters plus one for each counsel counterparts hereof, and upon the
acceptance hereof by you, on behalf of each of the Underwriters, this letter and
such acceptance hereof shall constitute a binding agreement between each of the
Underwriters and the Company and TCC.

                                   Very truly yours,
                                   Antigua Funding Corporation

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


                                   AT&T Capital Corporation

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

Accepted as of the date hereof:

Goldman, Sachs & Co.
  as Representative of the Underwriters

- ---------------------------------
    (Goldman, Sachs & Co.)


                                       36
<PAGE>


                                   SCHEDULE I


                                        Total Aggregate Principal Amount
     Underwriter                          of Securities to be Purchased
     -----------                -----------------------------------------------
                                Class A-1 Class A-2 Class A-3 Class A-4 Class B

Goldman, Sachs & Co. . . . . .  $         $         $         $         $
Lehman Brothers Inc. . . . . .  $         $         $         $         $
Merrill Lynch, Pierce, Fenner
  & Smith Incorporated . . . .  $         $         $         $         $
                                --------- --------- --------- --------- -------
J.P. Morgan Securities Inc.. .  $         $         $         $         $
                                --------- --------- --------- --------- -------
          Total. . . . . . . .  $         $         $         $         $
                                --------- --------- --------- --------- -------
                                --------- --------- --------- --------- -------



          Purchase Price Paid by
     Underwriters (as a percentage of
    the principal amount of each class
           of U.S. Securities)*
    ----------------------------------

Class A-1:  ___%
Class A-2:  ___%
Class A-3:  ___%
Class A-4:  ___%
Class B:    ___%

* plus accrued interest from ______, 1996
to the Time of Delivery



<PAGE>

                                                            DRAFT DATED 10/03/96

                      CAPITA EQUIPMENT RECEIVABLES TRUST 1996-1

                CAPITA EQUIPMENT TRUST 1996-1 RECEIVABLE-BACKED NOTES
                    $________% RECEIVABLE-BACKED NOTES, CLASS A-1
                    $________% RECEIVABLE-BACKED NOTES, CLASS A-2
                    $________% RECEIVABLE-BACKED NOTES, CLASS A-3
                    $________% RECEIVABLE-BACKED NOTES, CLASS A-4
                    $_________% RECEIVABLE-BACKED NOTES, CLASS B

                        UNDERWRITING AGREEMENT (INTERNATIONAL)
                           _______________________________
                                                                October __, 1996
Nomura International plc
    As Lead Manager (the "Lead Manager") of the several Underwriters
      named in Schedule I hereto,
c/o Nomura International plc


Nomura House
1 St. Martin's-le-Grand
London EC1A 4NP, England
Ladies and Gentlemen:

         Antigua Funding Corporation, a Delaware corporation (the "Company"),
proposes, subject to the terms and conditions stated herein, to sell to the
Underwriters named in Schedule I hereto (the "Underwriters") an aggregate of
$_________ principal amount of the _____% Receivable-Backed Notes, Class A-1,
$______ principal amount of the ____% Receivable-Backed Notes, Class A-2,
$______ principal amount of the ___% Receivable-Backed Notes, Class A-3, $____
principal amount of the ___% Receivable-Backed Notes, Class A-4 and $_____
principal amount of the ____% Receivable-Backed Notes, Class B (collectively,
the "International Securities"), of Capita Equipment Receivables Trust 1996-1
(the "Trust") (together with the U.S. Securities (as defined below), the
"Securities").

         It is understood and agreed to by all parties that the Company and
AT&T Capital Corporation, a Delaware corporation ("TCC"), are concurrently
entering into an agreement, a copy of which is attached hereto (the
"U.S. Underwriting Agreement"), providing for the sale by the Company of an
aggregate of ___ principal amount of the ___%
<PAGE>

Receivable-Backed Notes, Class A-1, $_____ principal amount of the ____%
Receivable-Backed Notes, Class A-2, $_____ principal amount of the ____%
Receivable-Backed Notes, Class A-3, $_____ principal amount of the ____%
Receivable-Backed Notes, Class A-4 and $_____ principal amount of the ___%
Receivable Backed Notes, Class B, of the Trust (the "U.S. Securities") through
arrangements with certain underwriters in the United States (the
"U.S. Underwriters"), for whom Goldman, Sachs & Co. is acting as Representative.
Anything herein and therein to the contrary notwithstanding, the respective
closings under this Agreement and the U.S. Underwriting Agreement are hereby
expressly made conditional on one another.  The Underwriters hereunder and the
U.S. Underwriters are simultaneously entering into an Agreement between U.S. and
International Underwriting Syndicates (the "Agreement between Syndicates") which
provides, among other things, for the transfer of Securities between the two
syndicates and for consultation by the Lead Manager hereunder with Goldman,
Sachs & Co. prior to exercising certain rights of the Underwriters.  Two forms
of prospectus are to be used in connection with the offering and sale of
Securities contemplated by the foregoing, one relating to the Securities
hereunder and the other relating to the U.S. Securities.  The latter form of
prospectus will be identical to the former except for certain substitute pages
as included in the registration statement and amendments thereto as mentioned
below.  Except as used in Sections 2, 3, 4, 9 and 11 herein, and except as the
context may otherwise require, references hereinafter to the Securities shall
include all of the Securities which may be sold pursuant to either this
Agreement or the U.S. Underwriting Agreement, and references herein to any
prospectus whether in preliminary or final form, and whether as amended or
supplemented, shall include both of the U.S. and the international versions
thereof.

         In addition, this Agreement incorporates by reference certain 
provisions from the U.S. Underwriting Agreement (including the related 
definitions of terms, which are also used elsewhere herein) and, for purposes 
of applying the same, references (whether in these precise words or their 
equivalent) in the incorporated provisions to the "Underwriters" shall be to 
the Underwriters hereunder, to the " Securities" shall be to the Securities 
hereunder as just defined, to "this Agreement" (meaning therein the U.S. 
Underwriting Agreement) shall be to this Agreement (except where this 
Agreement is already referred to as the context may otherwise require) and to 
the Representative of the Underwriters, to Goldman, Sachs & Co. shall be to 
the addressees of this Agreement to Nomura International plc, and, in 
general, all such provisions and defined terms shall be applied MUTATIS 
MUTANDIS as if the incorporated provisions were set forth in full herein 
having regard to their context in this Agreement as opposed to the U.S. 
Underwriting Agreement.

         1.   The Company and TCC hereby make with the Underwriters the same
representations, warranties and agreements as are set forth in Section 1 of the
U.S. Underwriting Agreement, which Section is incorporated herein by this
reference.

         2.   Subject to the terms and conditions set forth herein, Nomura
International plc agrees, jointly with each other Underwriter, and each of the
other Underwriters agrees, severally and not jointly, to purchase from the
Company, and the Company agrees to sell to each of the Underwriters, the
principal amount of International


                                         -2-

<PAGE>

Securities set forth opposite the name of such Underwriter, and at the purchase
price set forth, in Schedule I hereto.

         3.   (a)  It is understood that upon the authorization by Nomura
International plc of the release of the International Securities, the
Underwriters propose and agree to offer the International Securities for sale
upon the terms and conditions set forth in the Prospectus.

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

              (c)  Each Underwriter represents that it will not offer or sell
the Securities directly or indirectly in Japan or distribute or circulate the
Prospectus in Japan, except in circumstances that do not constitute an offer to
the public within the meaning of the Securities and Exchange Law of Japan.

         4.   (a)  The International Securities to be purchased by each
Underwriter hereunder will be represented by one or more definitive global
Securities in book-entry form which will be deposited by or on behalf of the
Company with The Depository Trust Company ("DTC") or its designated custodian.
The Company will deliver the International Securities to Nomura International
plc, for the account of each Underwriter, against payment by or on behalf of
Nomura International plc (by or on behalf of each such Underwriter or otherwise)
of the purchase price therefor by wire transfer payable to the order of the
Company in Federal (same day) funds (to such account or accounts as the Company
shall designate), by causing DTC to credit the International Securities to the
account of Nomura International plc at DTC.  The Company will cause the
certificates representing the International Securities to be made available to
Nomura International plc for checking at least twenty-four hours prior to the
Time of Delivery (as defined below) at the office of DTC or its designated
custodian (the "Designated Office").  The time and date of such delivery and
payment shall be 9:00 a.m. New York City time, on October ___, 1996 or such
other time and date as Nomura International plc, the Company and Nomura
International plc may agree upon in writing.  Such time and date are herein
called the "Time of Delivery".


                                         -3-

<PAGE>

         (b)  The documents to be delivered at the Time of Delivery by or on
behalf of the parties hereto pursuant to Section 7 of the U.S. Underwriting
Agreement, including the cross receipt for the International Securities and any
additional documents requested by the Underwriters pursuant to Section 7 of the
U.S. Underwriting Agreement hereof, will be delivered at the offices of Dorsey &
Whitney LLP, 250 Park Avenue, New York, New York (the "Closing Location"), and
the International Securities will be delivered at the Designated Office, all at
the Time of Delivery.  A meeting will be held at the Closing Location at 10:00
a.m., New York City time, on the New York Business Day next preceding the Time
of Delivery, at which meeting the final drafts of the documents to be delivered
pursuant to the preceding sentence will be available for review by the parties
hereto.  For the purposes of this Section 4, "New York Business Day" shall mean
each Monday, Tuesday, Wednesday, Thursday and Friday which is not a day on which
banking institutions in New York are generally authorized or obligated by law or
executive order to close.

         5.   The Company and TCC, jointly and severally, hereby make to the
Underwriters the same agreements as are set forth in Section 5 of the
U.S. Underwriting Agreement, which Section is incorporated herein by this
reference.

         6.   The Company and TCC and the Underwriters hereby agree with
respect to certain expenses on the same terms as are set forth in Section 6 of
the U.S. Underwriting Agreement, which Section is incorporated herein by this
reference.

         7.   Subject to the provisions of the Agreement between Syndicates,
the obligations of the Underwriters hereunder shall be subject, in their
discretion, at the Time of Delivery, to the condition that all representations
and warranties and other statements of the Company and TCC herein are, at and as
of the Time of Delivery, true and correct, the condition that the Company and
TCC shall have performed all of their obligations hereunder theretofore to be
performed, and additional conditions identical to those set forth in Section 7
of the U.S. Underwriting Agreement, which Section is incorporated herein by this
reference.

         8.   (a)  The Company and TCC jointly and severally, will indemnify
and hold harmless each Underwriter against any losses, claims, damages or
liabilities, joint or several, to which such Underwriter may become subject,
under the Act, under the law of any jurisdiction or otherwise, insofar as such
losses, claims, damages or liabilities (or actions in respect thereof) arise out
of or are based upon an untrue statement or alleged untrue statement of a
material fact contained in any Preliminary Prospectus, the Registration
Statement or the Prospectus, or any amendment or supplement thereto, 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 action or claim as such expenses are
incurred; PROVIDED, HOWEVER, that the Company and TCC shall 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 or
omission or alleged omission made in the Provided Information in


                                         -4-

<PAGE>

any Preliminary Prospectus, the Registration Statement or the Prospectus or any
such amendment or supplement.

         (b)  Each Underwriter will indemnify and hold harmless the Company and
TCC against any losses, claims, damages or liabilities to which the Company may
become subject, under the Act, under the law of any jurisdiction or otherwise,
insofar as such losses, claims, damages or liabilities (or actions in respect
thereof) arise out of or are based upon an untrue statement or alleged untrue
statement of a material fact contained in any Preliminary Prospectus, the
Registration Statement or the Prospectus, or any amendment or supplement
thereto, 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, 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 the Provided Information in any Preliminary
Prospectus, the Registration Statement or Prospectus or any such amendment or
supplement; and will reimburse the Company and TCC for any legal or other
expenses reasonably incurred by the Company and TCC in connection with
investigating or defending any such action or claim as such expenses are
incurred.

         (c)  Promptly after receipt by an indemnified party under subsection
(a) or (b) above of notice of the commencement of any action, such indemnified
party shall, if a claim in respect thereof is to be made against the
indemnifying party under such subsection, notify the indemnifying party in
writing of the commencement thereof; but the omission so to notify the
indemnifying party shall not relieve it from any liability which it may have to
any indemnified party otherwise than under such subsection.  In case any such
action shall be brought against any indemnified party and it shall notify the
indemnifying party of the commencement thereof, the indemnifying party shall be
entitled to participate therein and, to the extent that it shall 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, the indemnifying party shall
not be liable to such indemnified party under such subsection for any legal
expenses of other counsel or any other expenses, in each case subsequently
incurred by such indemnified party, in connection with the defense thereof other
than reasonable costs of investigation.  No indemnifying party shall, without
the written consent of the indemnified party, effect the settlement or
compromise of, or consent to the entry of any judgment with respect to, any
pending or threatened action or claim in respect of which indemnification or
contribution may be sought hereunder (whether or not the indemnified party is an
actual or potential party to such action or claim) unless such settlement,
compromise or judgment (i) includes an unconditional release of the indemnified
party from all liability arising out of such action or claim and (ii) does not
include a statement as to or an admission of fault, culpability or a failure to
act, by or on behalf of any indemnified party.

         (d)  If the indemnification provided for in this Section 8 is
unavailable to or insufficient to hold harmless an indemnified party under
subsection (a) or (b) above in respect


                                         -5-

<PAGE>

of any losses, claims, damages or liabilities (or actions in respect thereof)
referred to therein, then each indemnifying party shall contribute to the amount
paid or payable by such indemnified party as a result of such losses, claims,
damages or liabilities (or actions in respect thereof) in such proportion as is
appropriate to reflect the relative benefits received by the Company and TCC on
the one hand and the Underwriters on the other from the offering of the
Securities.  If, however, the allocation provided by the immediately preceding
sentence is not permitted by applicable law or if the indemnified party failed
to give the notice required under subsection (c) above, then each indemnifying
party shall contribute to such amount paid or payable by such indemnified party
in such proportion as is appropriate to reflect not only such relative benefits
but also the relative fault of the Company and TCC 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 (or actions in respect
thereof), as well as any other relevant equitable considerations.  The relative
benefits received by the Company and TCC 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 of the Securities purchased under this Agreement (before
deducting expenses) received by the Company bear to the total underwriting
discounts and commissions received by the Underwriters with respect to the
Securities purchased under this Agreement, in each case as set forth in the
table on the cover page of the Prospectus relating to such Securities. 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
Company or TCC on the one hand or the Underwriters on the other and the parties'
relative intent, knowledge, access to information and opportunity to correct or
prevent such statement or omission.  The Company and TCC and the Underwriters
agree that it would not be just and equitable if contributions pursuant to this
subsection (d) were determined by PRO RATA allocation (even if the Underwriters
were treated as one entity for such purpose) or by any other method of
allocation which does not take account of the equitable considerations referred
to above in this subsection (d).  The amount paid or payable by an indemnified
party as a result of the losses, claims, damages or liabilities (or actions in
respect thereof) referred to above in 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 such action or claim.
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 Securities underwritten by it and distributed to the public
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. The Underwriters' obligations in this subsection
(d) to contribute are several in proportion to their respective underwriting
obligations and not joint.

         (e)  The obligations of the Company and TCC under this Section 8 shall
be in addition to any liability which the Company and TCC 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 or the laws of any
jurisdiction governing such determination;


                                         -6-

<PAGE>

and the obligations of the Underwriters under this Section 8 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 officer and
director of the Company (including any person who, with his or her consent, is
named in the Registration Statement as about to become a director of the
Company) and TCC and to each person, if any, who controls the Company and TCC
within the meaning of the Act or the laws of any jurisdiction governing such
determination.

         9.   If Nomura International plc shall fail to purchase all of the
Securities which it has agreed to purchase hereunder, Goldman, Sachs & Co.,
pursuant to Section 9 of the Agreement between U.S. and International
Underwriting Syndicates (the "Syndicate Agreement"), of even date herewith,
between Goldman, Sachs & Co., on behalf of itself and the U.S. Underwriters and
Nomura International plc, on behalf of itself and the International
Underwriters, has agreed to purchase such unpurchased Securities.  If an
Underwriter named herein, other than Nomura International plc, has defaulted in
its obligation to purchase all of the Securities which it has agreed to purchase
hereunder, Nomura International plc and Goldman, Sachs & Co., pursuant to
Section 9 of the Syndicate Agreement, have agreed to each purchase one-half of
such unpurchased Securities.  If Nomura International plc shall default on its
obligation to purchase one-half of such Securities, Goldman, Sachs & Co. has
agreed, pursuant to Section 9 of the Syndicate Agreement, to purchase all of
such unpurchased Securities.  The Underwriters agree that the Company shall be a
third party beneficiary of Section 9 of the Syndicate Agreement and the Company
hereby accepts such third party beneficiary status.  Notwithstanding the
foregoing, nothing herein shall relieve a defaulting Underwriter from liability
for its default.

         10.  The respective indemnities, agreements, representations,
warranties and other statements of the Company and TCC and the several
Underwriters, as set forth in this Agreement or made by or on behalf of them,
respectively, pursuant to this Agreement, shall remain in full force and effect,
regardless of any investigation (or any statement as to the results thereof)
made by or on behalf of any Underwriter or any controlling person of any
Underwriter, or the Company or TCC or any officer or director of the Company or
TCC, and shall survive delivery of and payment for the Securities.

         Anything herein to the contrary notwithstanding, the indemnity
agreement of the Company and TCC in subsection (a) of Section 8 hereof, the
representations and warranties in subsections (b), (c) and (d) of Section 1 of
the U.S. Underwriting Agreement incorporated by reference herein and any
representation or warranty as to the accuracy of the Registration Statement or
the Prospectus contained in any certificate furnished by the Company pursuant to
Section 7 hereof, insofar as they may constitute a basis for indemnification for
liabilities (other than payment by the Company or TCC of expenses incurred or
paid in the successful defense of any action, suit or proceeding) arising under
the Act, shall not extend to the extent of any interest therein of a controlling
person or partner of an Underwriter who is a director, officer or controlling
person of the Company when the Registration Statement has become effective or
who, with his or her consent, is named in the Registration Statement as about to
become a director of the Company, except in each case to the extent that such
interest shall have been determined by a court of appropriate jurisdiction as
not against public policy as expressed in


                                         -7-

<PAGE>


the Act. Unless in the opinion of counsel for the Company the matter has been
settled by controlling precedent, the Company will, if a claim for such
indemnification is asserted, submit to a court of appropriate jurisdiction the
question whether such interest is against public policy as expressed in the Act
and will be governed by the final adjudication of such issue.

         11.  If the Underwriters fail to purchase all of the International
Securities pursuant to Sections 2 and 9 hereof, the Company shall not then be
under any liability to any Underwriter except as provided in Section 8 hereof,
but, if for any other reason the International Securities are not delivered by
or on behalf of the Company as provided herein, the Company will reimburse the
Underwriters through Nomura International plc for all out-of-pocket expenses
approved in writing by Nomura International plc, including fees and
disbursements of counsel, reasonably incurred by the Underwriters in making
preparations for the purchase, sale and delivery of the International
Securities, but the Company shall then be under no further liability to any
Underwriter except as provided in Sections 6 and 8 hereof.

         12.  In all dealings hereunder, the Lead Manager shall act on behalf
of each of the Underwriters, and the parties hereto shall be entitled to act and
rely upon any statement, request, notice or agreement on behalf of any
Underwriter made or given by the Lead Manager on the Underwriters' behalf.

         All statements, requests, notices and agreements hereunder shall be in
writing, and if to the Underwriters shall be delivered or sent by mail, telex or
facsimile transmission to the Underwriters in care of Nomura International plc,
Nomura House, 1 St. Martin's-le-Grand, London EC1A 4NP, facsimile transmission
No. _____________, with a copy delivered, sent by mail, telex or facsimile
transmission to Goldman, Sachs & Co., 85 Broad Street, New York, New York 10004,
Attention: Registration Department; if to the Company shall be delivered or sent
by registered mail, telex or facsimile transmission to the address of the
Company set forth in the Registration Statement, Attention: Secretary; and if to
TCC shall be delivered or sent by mail, telex or facsimile transmission to AT&T
Capital Corporation, 44 Whippany Road, Morristown, New Jersey 07692-1983,
Attention:  General Counsel; PROVIDED, HOWEVER, that any notice to an
Underwriter pursuant to Section 8(c) hereof shall be delivered or sent by mail,
telex or facsimile transmission to such Underwriter at its address set forth in
its Underwriters' Questionnaire, or telex constituting such Questionnaire, which
address will be supplied to the Company by Nomura International plc upon
request.  Any such statements, requests, notices or agreements shall take effect
upon receipt thereof.

         13.  This Agreement shall be binding upon, and inure solely to the
benefit of, the Underwriters, the Company, TCC and, to the extent provided in
Sections 8 and 10 hereof, the officers and directors of the Company and TCC and
each person who controls the Company and TCC, or any Underwriter, and their
respective heirs, executors, administrators, successors and assigns, and no
other person shall acquire or have any right under or by virtue of this
Agreement. No purchaser of any of the International Securities from any
Underwriter shall be deemed a successor or assign by reason merely of such
purchase.

         14.  Time shall be of the essence of this Agreement.


                                         -8-

<PAGE>

         15.  This Agreement shall be governed by and construed in accordance
with the laws of the State of New York, United States of America.

         16.  This Agreement may be executed by any one or more of the parties
hereto 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
instrument.


                                         -9-

<PAGE>

         If the foregoing is in accordance with the Underwriters'
understanding, please sign and return to us one for the Company and one for each
of the Underwriters plus one for each counsel counterparts hereof, and upon the
acceptance hereof by the Lead Manager, on behalf of each of the Underwriters,
this letter and such acceptance hereof shall constitute a binding agreement
among each of the Underwriters, the Company and TCC.

                                  Very truly yours,

                                  Antigua Funding Corporation


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

                                  AT&T Capital Corporation

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

                                  Accepted as of the date hereof:
Nomura International plc
By:
   -----------------------------
    Name:
    Title:

As Lead Manager of the Underwriters


                                         -10-

<PAGE>

SCHEDULE I
<TABLE>
<CAPTION>
 
                                                                        Total Aggregate Principal Amount
                                                                          of Securities to be Purchased
             Underwriter
             -----------                       ----------   -----------   ------------   ------------    -----------

<S>                                            <C>          <C>           <C>            <C>             <C>
                                               Class A-1    Class A-2     Class A-3      Class A-4       Class B

Nomura International plc . . . . . . . .    $
Barclays de Zoete Wedd Limited . . . . .    $
Goldman Sachs International. . . . . . .    $
Lehman Brothers International (Europe) .    $
Merrill Lynch International. . . . . . .    $
J.P. Morgan Securities Ltd.. . . . . . .    $

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

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

                                              ---------    -----------    -----------    -----------     -----------
                     Total . . . . . . .    $
                                              ---------    -----------    -----------    -----------     -----------
                                              ---------    -----------    -----------    -----------     -----------

</TABLE>
 
Purchase Price Paid by Underwriters*
Class A-1:  ___%
Class A-2:  ___%
Class A-3:  ___%
Class A-4   ___%
Class B:    ___%

* plus accrued interest from ______, 1996 to the Time of Delivery

<PAGE>






                                                             EXHIBIT 8.1

Antigua Funding Corporation
c/o CT Corporation
1209 Orange Street
Wilmington, Delaware  19801

     Re:  Capita Equipment Receivables Trust 1996-1
          Registration Statement in Form S-3
          Registration No. 333-08465


Ladies and Gentlemen:

          We have acted as counsel for Antigua Funding Corporation, a Delaware
corporation ( the "Depositor"), in connection with the establishment by the
Depositor of Capita Equipment Receivables Trust 1996-1 (the "Owner Trust"),
pursuant to the Amended and Restated Trust Agreement dated as of October 1, 1996
(the "Trust Agreement"), between the Depositor and The Bank of New York, as
Owner Trustee (the "Owner Trustee"), and the upcoming issuance by the Owner
Trust of an aggregate of up to $3,075,000,000 of Receivable-Backed Notes, in
five classes (the "Notes"), pursuant to the Indenture dated as of October 1,
1996 (the "Indenture"), between the Owner Trust and The Chase Manhattan Bank, as
Indenture Trustee (the "Indenture Trustee").

          Pursuant to the Trust Agreement, the Equity Certificate has been
issued by the Owner Trust to the Depositor.  Pursuant to a Purchase and Sale
Agreement dated as of October 1, 1996 (the "Purchase Agreement"), among the
Depositor, AT&T Capital Corporation ("TCC") and four wholly owned subsidiaries
of TCC (AT&T Capital Leasing Services, Inc., AT&T Credit Corporation, NCR Credit
Corp. and the Portland division of AT&T Commercial Finance Corporation,
collectively the "Originators"), the Originators will assign to the Depositor
all of their right, title and interest in and to all of the Contracts
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 2


and the related Equipment, described below.  Pursuant to a Transfer and
Servicing Agreement dated as of October 1, 1996 (the "Transfer and Servicing
Agreement"), among the Owner Trustee, the Depositor, TCC, in its individual
capacity and as Servicer, and the Indenture Trustee, the Depositor will transfer
such Contracts and a right to a portion of the Liquidation Proceeds with respect
to Leased Equipment to the Owner Trust and the Owner Trust will issue to the
Depositor the Notes, which will be offered and sold by the Depositor.

          You have requested our opinion with respect to the federal income tax
characterization of the Notes and the Owner Trust.  For purposes of rendering
our opinion we have examined the Prospectus, the Trust Agreement, the Purchase
Agreement, the Cash Collateral Account Agreement, the Transfer and Servicing
Agreement, the Indenture and the related documents and agreements contemplated
therein (collectively, the "Transaction Documents") and we have reviewed such
questions of law as we have considered necessary and appropriate.  All
capitalized terms used herein and not defined herein have the meanings set forth
in the Indenture or the Transfer and Servicing Agreement.

          Our opinion is based upon the existing provisions of the Internal
Revenue Code of 1986, as amended (the "Code"), currently applicable Treasury
Department regulations issued thereunder, current published administrative
positions of the Internal Revenue Service (the "Service") contained in revenue
rulings and revenue procedures, and judicial decisions, all of which are subject
to change, either prospectively or retroactively, and to possibly differing
interpretations.  Any change in such authorities may affect the opinions
rendered herein.

          Our opinion is also based on the projections, representations,
warranties, covenants and agreements set forth in the Transaction Documents and
the assumption that the Depositor, TCC, the Cash Collateral Account Lenders, the
Owner Trustee, the Indenture Trustee, the Noteholders and the holder of the
Equity Certificate will at all times comply with the requirements of the
Transaction Documents.  We have also relied in part on various factual
representations made to us by the Depositor and TCC.  Although we have not
undertaken an independent investigation of any factual matters, nothing contrary
to any of these representations has come to our attention in the course of our
consideration of these matters.  Any alteration of such factual representations
may adversely affect our opinion.

          An opinion of counsel is predicated on all the facts and conditions
set forth in the opinion and is based upon counsel's analysis of the statutes,
regulatory interpretations and case law in effect as of the date of the opinion.
It should not be accepted as a guarantee that a court of law or an 
administrative agency will concur in the opinion.
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 3


FEDERAL INCOME TAX CHARACTERIZATION OF THE NOTES

          In general, for federal income tax purposes, the characterization of
the issuance and sale of notes as the issuance and sale of debt, the issuance
and sale of an equity or beneficial interest in the issuer or the sale of an
ownership interest in property of the issuer is a question of fact, the
resolution of which is based upon a variety of factors, principal among which is
a determination of who will receive the benefits of, and bear the burdens
relating to, the property.  Thus, the determination of whether an instrument
issued in connection with such a transaction will be treated as debt for federal
income tax purposes, or instead will be treated as an equity or beneficial
interest in the issuer or as an ownership interest in the assets of the issuer,
depends on all the facts and circumstances in each case.  See generally, Plumb,
THE FEDERAL INCOME TAX SIGNIFICANCE OF CORPORATE DEBT:  A CRITICAL ANALYSIS AND
A PROPOSAL, 26 Tax L. Rev. 369 (1971).

          In any such determination, several factors must be considered, and
debt characterization may be indicated by, among other things, the independence
of the debt holders and equity holders, the intention of the parties to create a
debt, the issuance of a formal debt instrument, the provision of a fixed
maturity date, the likelihood and expectation that the principal amount will be
repaid, the debt to equity ratio of the issuer, the nature of the assets serving
as security for the obligation, and various other factors.  In the context of
this transaction, the most important considerations are: (i) whether the
Noteholders bear the burdens of ownership (i.e., the risk of loss from the
Contracts) and (ii) whether the Noteholders have acquired the benefits of
ownership (i.e., the potential for gain from the Contracts).  In view of all of
the relevant facts and circumstances, the likelihood of the Noteholders bearing
any actual loss in respect of the Contracts is considered to be remote.
Accordingly, the Noteholders should not be regarded as bearing a significant
risk of loss associated with ownership of the Contracts.  In addition, because
the Noteholders are entitled to receive a fixed principal amount and a fixed
rate of interest, the economic return to the Noteholders will not be affected by
any change in the value of the Contracts.  Accordingly, the Noteholders will not
receive any benefit from any increase in the value of the Contracts.

          A number of other factors are consistent with the treatment of the
Notes as debt.  The most important of these factors are as follows:  the form of
the Notes as debt, the fact that interest rates for the Notes have been
determined in a separate, identifiable market from the one in which interest
rates on the Contracts were set, the sequential payment and lockout features of
the Notes, the Servicer's ability to permit prepayments on the Lease Contracts,
the ultimate retention of reinvestment risk by the Depositor or TCC, the fact
that delinquencies on the Contracts and the negative carry resulting therefrom
are not borne by the Noteholders, the existence of a clean-up call option in
favor of the Depositor and the
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 4


limited rights of Noteholders in the proceeds of any liquidation of Equipment
upon a default under the related Lease Contract.

          Based upon the foregoing, we are of the opinion that the Notes will be
treated as debt for federal income tax purposes.

FEDERAL INCOME TAX CHARACTERIZATION OF THE OWNER TRUST

          The Owner Trust is similar in many respects to trusts established to
hold collateral pledged as security in connection with lending transactions.  If
all classes of Certificates issued by the Owner Trust were debt for federal
income tax purposes, the Owner Trust would be disregarded for federal income tax
purposes and would be characterized as a mere security arrangement.  Treas. Reg.
Section 1.61-13(b); Rev. Rul. 76-265, 1976-2 C.B. 448; SEE ALSO Rev. Rul. 73-
100, 1973-1 C.B. 613 (domestic corporations's transfer of securities to Canadian
security holder, to secure liabilities to policyholders in Canada, does not
create a trust where discretionary powers retained by corporation); Rev. Rul.
71-119, 1971 C.B. 163 (settlement fund administered by "trustee" not a trust).
The Owner Trust, however, has issued the Equity Certificate to the Depositor and
the Equity Certificate (i) will not take the form of debt, (ii) is intended not
to be treated as debt for federal income tax purposes, and (iii) is intended to
be treated instead as evidencing the ownership interests of the Depositor in
property transferred by the Depositor to the Owner Trust, subject to the
security interests of the Noteholders and the rights of the Cash Collateral
Account Lenders.  As long as, for federal income tax purposes, the Notes are
treated as debt and the Depositor is viewed to hold all interests in the Owner
Trust other than the Notes, the Owner Trust should be treated as a mere security
arrangement and disregarded for federal income tax purposes.  Alternatively, if
the Owner Trust were not characterized as a mere security arrangement, then
under the circumstances set forth above it would be viewed as a grantor trust,
with the Depositor being treated as the grantor, for federal income tax
purposes.  Treas. Reg. Section 301.7701-4.

          If any person in addition to the Depositor, however, were viewed to
hold an interest in the Owner Trust or the Trust Assets other than the Notes or
other debt of the Owner Trust or a security interest in the Trust Assets, the
Owner Trust could be viewed, pursuant to Treasury Regulation Section 301.7701-
4(c), as an entity whose characterization for federal income tax purposes would
be determined under Section 7701 of the Code and Treasury Regulation Section
301.7701-2.  In two significant cases regarding the classification of limited
partnerships for tax purposes, the opinions of the Court of Claims and the
United States Tax Court closely followed the tests set forth in these
regulations.  SEE ZUCKMAN V. UNITED STATES, 524 F.2d 79 (Ct. Cl. 1975); LARSON
V. COMMISSIONER, 66 T.C. 159 (1976), acq., 1979-1 C.B. 1; SEE ALSO Rev. Rul. 79-
106, 1979-1 C.B. 448, Rev. Rul. 95-9, 1995-3 I.R.B. 17, and Rev. Proc. 89-12,
1989-1 C.B. 798.  Furthermore, in Revenue Ruling
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 5


88-79, 1988-2 C.B. 361, the Service ruled that the tests set forth in these
regulations to distinguish a partnership from an association should also be
applied to determine the tax characterization of a business trust.

          Section 301.7701-2(a)(1) of the Treasury Regulations lists six major
characteristics ordinarily found in a corporation which distinguish a
corporation from other forms of organizations.  Section 301.7701-2(a)(2) of the
Treasury Regulations provides that since two of these factors (associates and an
objective to carry on business and divide the gains therefrom) are generally
common to both corporations and partnerships, the determination of whether an
organization that has such characteristics is to be treated for tax purposes as
a partnership or as an association taxable as a corporation depends upon an
analysis of the remaining factors: continuity of life, free transferability of
interests, centralization of management and limited liability.

          Section 301.7701-2(a)(3) of the Treasury Regulations specifies that an
unincorporated organization shall not be classified as an association taxable as
a corporation unless such organization has more corporate characteristics than
non-corporate characteristics, excluding characteristics common to both types of
organizations.  Under Section 301.7701-2(a)(3) of the Treasury Regulations, each
of the four above-described characteristics is assigned equal weight in
determining whether an organization has more corporate characteristics than non-
corporate characteristics.  SEE LARSON and Rev. Rul. 95-9, 1995-3 I.R.B. 17,
each of which applied equal weight to each of the four characteristics.

          We conclude that under the Treasury Regulations' tests and relevant
judicial authorities, the Owner Trust lacks continuity of life and limited
liability and that the Owner Trust therefore will not be treated as an
association taxable as a corporation for federal income tax purposes.

PUBLICLY TRADED PARTNERSHIP

          Section 7704 of the Code provides that, subject to certain exceptions,
a partnership the interests in which are (i) traded on an established securities
market or (ii) readily tradable on a secondary market (or the substantial
equivalent thereof) will be treated as a corporation for federal income tax
purposes.

          Treasury Regulations Section 1.7704-1, issued on November 29, 1995
(the "PTP Regulations"), provide further explanation of the rules governing
publicly traded partnerships.  The PTP Regulations provide that an "established
securities market" includes a national, foreign, regional or local exchange, as
well as an interdealer quotation system which regularly disseminates firm buy or
sell quotations by identified brokers or dealers, by electronic means or
otherwise.  The PTP Regulations also provide that interests in a
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 6


partnership are readily tradable on a secondary market or the substantial
equivalent thereof if the partners are readily able to buy, sell or exchange
their partnership interests in a manner that is economically comparable to
trading on an established securities market.

          Interests in the Owner Trust or in the Trust Assets which might be
viewed to constitute interests in a partnership will not be traded on an
established securities market within the meaning of the PTP Regulations.  The
PTP Regulations provide a safe harbor pursuant to which interests in a
partnership will not be considered readily tradable on a secondary market or the
substantial equivalent thereof if (i) all interests in such partnership were
issued in a transaction (or transactions) that was not required to be registered
under the Securities Act of 1933 and (ii) the partnership does not have more
than 100 partners at any time during the taxable year of the partnership.

          As discussed above, it is our opinion that the Notes will be treated
as debt and will not be viewed to constitute interests in a partnership for
federal income tax purposes.  The Equity Certificate will be issued to the
Depositor and the Depositor will be required to retain the Equity Certificate,
except that the Equity Certificate will be pledged to secure additional
financing by the Depositor.  The Transaction Documents will prohibit the
issuance or transfer of any interests which might be viewed to constitute a
beneficial interest in the Owner Trust, the Equity Certificate or the Trust
Assets if as a result of such issuance or transfer more than 100 persons would
be viewed to hold any such interests at any time during a taxable year.  In
addition, no such interests will be issued in a transaction that is required to
be registered under the Securities Act of 1933.   Accordingly, under current
law, if the Owner Trust were considered to be a partnership for federal income
tax purposes, in our opinion it would not be treated as a publicly traded 
partnership for purposes of Section 7704 because none of its interests would 
be tradable as provided for therein.

          Based upon the foregoing, we are of the opinion that the Owner Trust
will not be characterized as an "association" or "publicly traded partnership"
taxable as a corporation for federal income tax purposes.

          We express no opinions other than those expressly set forth above.

          Except as provided below, the foregoing opinions are being furnished
to you solely for your benefit and may not be relied upon by, nor may copies be
delivered to, any other person without our prior written consent.

          We hereby consent to the inclusion of this opinion as an exhibit to
the Registration Statement and to the use of our name under the heading "United
States Taxation" in the Prospectus, and we hereby confirm that the discussion
under such
<PAGE>

Antigua Funding Corporation
September 30, 1996
Page 7


heading accurately sets forth our advice as to the likely outcome of material
issues under the federal income tax laws.

Dated:   September 30, 1996



          Very truly yours,

          /s/ DORSEY & WHITNEY LLP



<PAGE>

                                                               October 4, 1996

AT&T Capital Corporation
44 Whippany Road
Morristown, New Jersey 07962-1983

Antigua Funding Corporation
c/o CT Corporation
1209 Orange Street
Wilmington, Delaware 19801

Goldman, Sachs & Co.
85 Broad Street
New York, New York 10004


Nomura International plc
Nomura House
1 St. Martin's-Le-Grand
London, United Kingdom EC1A 4NP

          Re: Capita Equipment Receivables Trust 1996-1
              -----------------------------------------

Ladies and Gentlemen:

     You have requested our opinion as to whether the Receivable-Backed Notes
(the "Notes") to be issued by the Capita Equipment Receivables Trust 1996-1 (the
"Trust") pursuant to the Amended and Restated Trust Agreement dated as of
October 1, 1996 (the "Trust Agreement"), between Antigua Funding Corporation,
a Delaware corporation (the "Depositor") and The Bank of New York, as Owner
Trustee, and the Indenture dated as of October 1, 1996 (the "Indenture"),
between the Owner Trustee and The Chase Manhattan Bank (National Association) as
Indenture Trustee, which are described in the Prospectus dated October [ ],
1996 (the "Prospectus"), will be treated as indebtedness for federal income tax
purposes.  You have also requested our opinion as to the classification of the
Trust for federal income tax purposes.


<PAGE>

Goldman, Sachs & Co.                  2                       October 4, 1996

     In connection with your request, we have examined (i) the Prospectus, 
(ii) certain transaction documents (including the Trust Agreement and the 
Indenture), and (iii) such other documents as we have deemed necessary or 
appropriate.  The opinions set forth below are subject to the following: (i) 
all of the parties to the documents we have examined will, at all times, 
comply with the provisions of such documents, (ii) the facts and assumptions 
and representations stated below are accurate, and (iii) the Notes and other 
certificates to be issued by the Trust will be issued and administered in a 
manner consistent with the description contained herein and in the 
Prospectus. We have also relied in part on certain factual representations 
provided to us by the Depositor, AT&T Capital Corporation ("TCC"), Goldman,
Sachs & Co. and Nomura International plc.  All capitalized terms used herein
and not defined herein have the meanings set forth in the Indenture or the
Transfer and Servicing Agreement (defined below).

     It is our opinion that the creation of the Trust and the issuance
of Notes by the Trust will be treated for federal income tax purposes as the
issuance of indebtedness secured by the assets of the Trust, and that the Trust
will not be treated as an association (or a publicly-traded partnership) taxable
as a corporation for federal income tax purposes.  Our opinion in this regard 
is based upon the Internal Revenue Code of 1986, as amended (the "Code"), the
Treasury regulations promulgated thereunder, and the relevant case law and
administrative pronouncements of the Internal Revenue Service (the "Service"),
all as of the date hereof.  We express no opinions other than those expressed
herein.

     This opinion is not to be used, circulated or otherwise referred to 
without our prior written consent.  We hereby consent to the inclusion of 
this opinion as an exhibit to the Registration Statement and the reference to 
this opinion in the Prospectus.  We hereby confirm that the discussion under 
the heading "United States Taxation" in the Prospectus accurately sets forth 
our advice as to the likely outcome of material issues under the federal 
income tax laws.

     An opinion of counsel is predicated on all the facts, assumptions, and
conditions set forth therein and is based upon counsel's analysis of the
statutes, regulatory interpretations and case law in effect as of the date of
the opinion.  It should not be accepted as a guarantee that a court of law or 
an administrative agency will concur in the opinion.

                                      FACTS

     Pursuant to a Purchase and Sale Agreement among the Depositor, TCC, and 
four wholly owned subsidiaries of TCC (the subsidiaries, collectively, the 
"Originators"), the Originators will (i) assign and otherwise convey certain 
equipment lease contracts (the "Lease Contracts"), installment sale 
contracts, promissory notes and security agreements, and certain other 
chattel paper (the "Loan Contracts"; the Lease Contracts and Loan Contracts, 
collectively, the "Contracts"), (ii) assign and otherwise convey the rights 
to all payments on the Contracts, and (iii) assign and otherwise convey the 
equipment subject to the Lease Contracts (the "Equipment"), to the 

<PAGE>

Goldman, Sachs & Co.                  3                       October 4, 1996

Depositor. (1)

     Pursuant to a Transfer and Servicing Agreement, the Depositor will 
transfer (i) the Contracts, (ii) the interests in the Equipment that secure 
the Loan Contracts, (iii) the right to receive a portion of the proceeds of a 
liquidation of the Equipment related to the Lease Contracts, and (iv) the 
right to receive the proceeds from a prepayment of a Lease Contract up to a 
specified amount, to the Trust, the Trust will issue the Notes to the public 
in a registered offering for cash, and the Trust will remit a portion of the 
cash proceeds to the Depositor along with the Equity Certificates issued by 
the Trust.(2)  Goldman, Sachs & Co. and Nomura International plc will act 
as underwriters for the Notes.

     The Notes are being issued in a form customary for debt pursuant to and
subject to the terms of the Indenture, and provide for principal amounts to be
repaid to Noteholders, with interest at a fixed rate.  In the event of a default
in payment of the Notes, the Noteholders will be entitled to the benefit of
certain remedies and rights under the Indenture.

     The Equity Certificates represent an interest in the Trust's assets that is
subordinated to the Notes.  A portion of the proceeds realized from a
liquidation of the Equipment following default on a Contract will be made
available to fund the Notes and Equity Certificates.  

     A segregated account (the "Cash Collateral Account" or the "CCA") will be
established as credit support.  The Depositor and/or its indirect parent, 
TCC, will be entitled to a portion of the cash flow in respect of the Trust's 
assets after certain required payments are made.

     The Trust will be prohibited from engaging in any business activity 
other than (i) issuing the Notes and the Equity Certificates, (ii) holding 
and dealing with (including disposing of) the Trust Assets, (iii) making 
payments on the Notes and the Equity Certificates, (iv) entering into and 
performing the duties, responsibilities and functions required under the 
Transfer and Servicing Agreement, the Indenture, the Contracts and related 
documents, and (v) matters related to the foregoing.

     Pursuant to the Transfer and Servicing Agreement, TCC will service the
Contracts and 

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

1    Purchase and Sale Agreement (the "Purchase and Sale Agreement") dated as 
of October 1, 1996 among the Depositor, as Purchaser, TCC, in its individual 
capacity and as Servicer, and the Originators, Section 2.1.

2    Transfer and Servicing Agreement dated as of October 1, 1996 (the 
"Transfer and Servicing Agreement"), among the Trust, the Depositor, TCC, in 
its individual capacity and as Servicer, and the Indenture Trustee.

<PAGE>

Goldman, Sachs & Co.                  4                       October 4, 1996

the Equipment to the extent the Equipment secures the Contracts (as such, the 
"Servicer"), and will be entitled to a fee for such services.  The Servicer 
will review the Contract files, monitor and track property and sales taxes to 
be paid by lessees, collect payments on the Contracts, repossess and remarket 
the Equipment following a lessee default, pay the fees and expenses of the 
Trust, manage the funds held by the Trust, make payments into the Trust's 
collection accounts for payments on the Notes and Equity Certificates, and 
negotiate and accept prepayments from lessees under Lease Contracts.  In this 
regard, the Servicer will have discretion to permit prepayments based on its 
independent business objectives, and may permit prepayments in situations 
that are adverse to Noteholders.

     The Servicer will pledge a portion of its servicing fee to fund payments 
with respect to the CCA.

     The Depositor will transfer the Equity Certificates to a second trust,
which will issue certificates to investors for cash in a private placement.

                  FEDERAL INCOME TAX TREATMENT OF NOTES AS DEBT

     It is our opinion that the Notes constitute debt for federal income tax 
purposes.  The Notes will have all the requisite indicia of debt, an absolute 
and legally enforceable obligation to pay a sum certain at a specified 
maturity, and, based on the credit ratings for each class of Notes, it is 
reasonable to expect that the Notes will be paid in accordance with their 
terms. Further, based upon an analysis of the economic substance of the 
transaction, the Noteholders do not own the Trust Assets or equity interests 
in the Trust, but rather have acquired creditor interests.

FORM OF THE TRANSACTION

     The form in which a transaction is cast will be respected if consistent 
with its substance, and only in unusual circumstances will debt instruments 
such as the Notes not be treated in accordance with their form.  SEE, E.G., 
TOWN & COUNTRY FOOD CO. V. COMMISSIONER, 51 T.C. 1049 (1969) (transaction 
documented as a financing was respected as such where its form was consistent 
with the substance), ACQ. 1969-2 C.B. xxv. The Notes bear all of the formal 
indicia of indebtedness:  (i) an unconditional promise to repay principal and 
pay interest at fixed dates, (ii) collateral provisions with no transfer of 
the assets to Noteholders absent default, (iii) conventional creditor 
remedies to enforce the payment of interest and principal against the Trust, 
(iv) no participation in the management of the Trust or the Depositor absent 
default, and (v) provisions that all parties will treat the Notes as 
indebtedness for federal income tax purposes.

     Courts and the Service have frequently applied a multi-factor test that 
is designed to help assess the economic substance of the form chosen.  SEE, 
E.G., MATHERS V. COMMISSIONER, 57 T.C. 666, 675 (1972), ACQ. 1973-2 C.B. 2;
TOWN & COUNTRY FOOD CO. V. COMMISSIONER, SUPRA; General Counsel Memoranda 39584
(December 3, 1986) and 38147 (October 26, 1979);

<PAGE>

Goldman, Sachs & Co.                  5                       October 4, 1996

PLR 8149041 (September 9, 1981).(3)  Several factors cited in this test focus 
on various mechanical indicia such as legal title, collection and servicing 
of the collateral, and liability for taxes.  The Notes are consistent with 
the debt treatment based upon such indicia.

CONTROL OF THE ASSETS

     In addition to the more formal indicia noted above, a critical factor in 
characterizing a transaction as a loan secured by the pledge of assets is the 
degree of control retained over the collateral by the borrower or its agent, 
and the lack of such control by the lender.  SEE, E.G., MATHERS V.
COMMISSIONER, SUPRA at 675 (transferee's exclusive control over underlying 
assets relevant in finding sale of assets). Such control includes the right 
to dispose of the assets, the right to service and make collections on the 
assets, the taking of other action with respect to assets, and the right to 
make investment decisions with respect to the proceeds from the assets.  The 
Noteholders will not have any formal or practical control over the Contracts 
absent default, and there will be no direct or indirect contact between the 
Noteholders and the obligors under the Contracts.

     Perhaps the most critical element of control over the Contracts and 
Equipment is the ability to withdraw such assets and possibly substitute new 
collateral of either the same or a different type and of equal or greater 
value. In this regard, the Depositor will have the ability to reacquire a 
portion of the Contracts through its clean-up call, and TCC, the indirect 
parent of the Depositor, will have the ability to accept prepayments based on 
its independent business objectives, and even accept a prepayment that is 
less than the required amount, and fund the difference.

ECONOMIC SUBSTANCE

     In addition to the more formalistic indicia, courts and the Service also 
will analyze which of the Noteholders or the Depositor possesses the economic 
benefits and burdens of owning the underlying collateral. SEE, E.G., UNITED 
SURGICAL STEEL CO., INC. V. COMMISSIONER, 54 T.C. 1215, 1229-30 (1970), 
ACQ. 1971-2 C.B. 3; General Counsel Memorandum 39584 (December 3, 1986). Where, 
as here, the borrower has retained sufficient economic ownership, and the 
creditors have not acquired the substantial incidents thereof, the Notes will 
be treated as debt and not as ownership in the underlying assets.

     In general, there are four discrete types of risk with respect to these
types of assets:  credit risk, market risk, interest rate risk ("reinvestment 
risk"), and the economic 


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

3    Section 6110(j)(3) of the Code provides that private letter rulings and 
General Counsel Memoranda may not be relied upon as precedent.  Nevertheless, 
we believe that the private letter rulings and General Counsel Memoranda 
cited herein provide some guidance as to the analysis that the Service has 
applied in characterizing asset-backed securities for federal income tax 
purposes. All references to section numbers herein are to the Code or the 
Treasury regulations issued thereunder.

<PAGE>


Goldman, Sachs & Co.                  6                       October 4, 1996

volatility of the total return on the Contracts attributable to their 
prepayment ("prepayment risk").  The Depositor will bear virtually all, and 
Noteholders will bear virtually none, of the credit, market and reinvestment 
risks associated with the Trust's assets, which are the three major economic 
indicia in this transaction.  Further, the retention by the Depositor of a 
meaningful economic interest in the Contracts, and the corresponding absence 
thereof by the Noteholders, is fundamental in precluding the Noteholders from 
being treated for federal income tax purposes as owning the assets.  Thus, in 
our view, the Depositor will be treated as having retained sufficient 
economic benefits and burdens with respect to the Trust assets to continue to 
be treated as their owner.

     CREDIT RISK.  The Noteholders have been shielded from substantially all 
of the realistic risk of loss attributable to credit problems on the 
Contracts. The Depositor will provide or arrange to provide for credit 
enhancement resulting in credit ratings on the Notes between A and AAA.  The 
associated retained credit risk is expected to be substantial based upon 
historical experience.(4) 

     MARKET RISK.  The party who can benefit from or suffer the risk of 
fluctuations in the market value of the property has an important attribute 
of owning that property.  SEE, E.G., UNITED SURGICAL STEEL CO. V. 
COMMISSIONER, SUPRA; General Counsel Memoranda 37989 (June 22, 1979) and 
34602 (September 9, 1971).  In this regard, the courts have identified as 
strongly supporting debt characterization the fact that the interest rate on 
the loan is set in the debt market, independently of the interest rate on the 
underlying collateral. SEE, E.G., UNITED SURGICAL STEEL CO. V. COMMISSIONER, 
SUPRA at 1229; YANCY BROS. CO. V. U.S., 319 F. Supp. 441 (N.D. GA. 1970); 
TOWN & COUNTRY FOOD, SUPRA.  The interest rates on the Contracts and the 
Notes will have been set in separate, indentifiable markets.  

    Ordinarily, the power of disposition is critical to who bears the market 
opportunity and risk with respect to the underlying property.  Where a lien 
is placed on the property for its life, this factor is somewhat neutralized.

     The Depositor and TCC can preclude the Noteholders from realizing the
benefit of appreciation in the Contracts through the ability of TCC to accept
prepayments of Contracts.  The Depositor and TCC can likewise shield the
Noteholders from the detriment of losses on the Contracts pursuant to an
accepted prepayment where TCC pays the corresponding par 


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

4    Generally, courts have not treated the retention of credit risk alone as
sufficient to establish a financing where the taxpayer transferred significantly
all of the other economic interests in the underlying assets.  SEE, E.G., EAST
COAST EQUIP. CO. V. COMMISSIONER, 222 F.2d 676 (3d Cir. 1955).  However, in such
situations, the taxpayer did not demonstrate that the credit rating of the 
asset-backed security was significantly better than that of the obligors on
the underlying assets.  In appropriate circumstances, retention of credit risk
alone may be sufficient to cause an asset-backed security to be treated as a
debt obligation for federal income tax purposes.


<PAGE>

Goldman, Sachs & Co.                  7                       October 4, 1996

value of the Notes.  This ability to insulate Noteholders from realizing market
value changes in the underlying Lease Contracts pursuant to the ability to
accept prepayments is inconsistent with the Noteholders owning the underlying
Lease Contracts.

     In addition, the Depositor retains a clean-up call any time after ten
percent or less of the remaining securities are outstanding.  This gives the
Depositor the potential to realize upside on a meaningful portion of the
collateral.

     REINVESTMENT RISK.  With respect to financial assets, an important element
of the benefits and risks of ownership is how closely payments on the Notes will
track payments received on the collateral.  SEE TOWN & COUNTRY FOOD CO. V.
COMMISSIONER, SUPRA.  Mismatches with respect to the payment of cash flows can
create a potential for profit opportunity and risk of loss.  There are
significant differences between the cash flows on the Contracts and the Notes. 
Noteholders will have no interest in or detriment attributable to float or the
early receipt of payments or delinquencies on the Lease Contracts.

     PREPAYMENT RISK.  Noteholders, and not the Depositor, will generally bear
prepayment risk because prepayments on the Contracts will be used to prepay
principal amounts on the Notes.  However, the prepayment risk will be borne
inversely with credit risk (i.e., the Class A Notes will receive principal
payments prior to Class B Notes, but the Class B Notes are subordinated to the
Class A Notes).

SPECIFIC IDENTIFICATION OF COLLATERAL

     Another factor that courts and the Service have examined in characterizing
whether debt will be treated as such or as an ownership interest in underlying
collateral, is whether the transaction focuses on particular items of collateral
or the collateral in the aggregate.  Where the collateral is dealt with in the
aggregate, this factor has tended to support debt characterization rather than
sale.(5) 

PLEDGE OF LEASES

     Additional recourse beyond the mere rental streams is a powerful factor 
in treating the transfer of lease receivables as a financing.  SEE WATTS COPY 
SYSTEM, INC. V. COMMISSIONER, T.C.M. 1994-124; COULTER ELECTRONICS, INC. V. 
COMMISSIONER, SUPRA.  In these cases, the Tax Court held that an assignment of
leases was a secured loan for federal income tax purposes despite, in WATTS, the
transaction's form, and, in both cases, the near identical payment schedules and
asset by asset

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

5    Debt has been recharacterized as a sale only where indentifiable,
individual items of collateral can be traced to the terms of the note.  COMPARE
COULTER ELECTRONICS, INC. V. COMMISSIONER, T.C.M. 1990-186, AFF'D WITHOUT OP.,
943 F. 2D 1318 (11TH CIR. 1991) WITH BOGATIN V. U.S., 78-2 U.S.T.C. (CCH)
PARAGRAPH 9733 (W.D. TENN. 1978).

<PAGE>


Goldman, Sachs & Co.                  8                       October 4, 1996

assignments.  The fact of additional recourse was especially important.(6)  The
additional promises and obligations reflected in the recourse redefined the
nature of the rental stream and rendered the transaction a loan secured by the
leases.

     The Equipment will secure payment on the Notes to some extent because a
portion of the value of the Equipment is allocated to the Notes and Equity
Certificates in the event of a Lease Contract default.  The Depositor will also
provide other recourse of significant value.  Therefore, like the enhancements
in COULTER and WATTS, the Notes contain additional promises that redefine the
nature of the cash flows from the Contracts.

CONCLUSION

     Based upon the foregoing analysis, the Notes constitute debt for federal 
income tax purposes.

                          CHARACTERIZATION OF THE TRUST

     As discussed above, the arrangement created by the Trust Agreement and 
the Indenture will be characterized for federal income tax purposes as debt 
secured by the Trust assets.  It is our opinion that as long as the Depositor 
is viewed as having all of the interests in the Trust (apart from the Notes), 
the Trust Agreement and the Indenture will be viewed for federal 
income tax purposes as a mere security device for the issuance of debt and 
not as a trust.  SEE Rev. Rul. 76-265, 1976-2 C.B. 448; Rev. Rul. 61-181, 
1961-2 C.B. 21; SEE ALSO Treas. Reg. Section 1.61-13(b). CF. P.L.R. 8425002 
(Feb. 22, 1984). Were the Trust not viewed as a mere security device, the 
Trust would be viewed as a grantor trust because it would have a single owner 
(I.E., the Depositor).  Treas. Reg. Section 301.7701-4.  Alternatively, if 
any person in addition to the Depositor were viewed to hold an interest in 
the Trust (other than the Notes), the Trust would be classified as a 
partnership for federal income tax purposes, and not as a "publicly traded 
partnership."  Treas. Reg. Section 301.7701-2, Section 301.7701-4(c), Section 
1. 7704-1 and Code Section 7704.

                                   Very truly yours,

                                   /s/ Cadwalader, Wickersham & Taft

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

6    COULTER ELECTRONICS, SUPRA ("Continental's potential loss with respect to
any lease was limited by petitioner's contractual obligation to correct any 
default on a lease or to reacquire any lease in which a default could not be 
corrected."); SEE ALSO WATTS, SUPRA.




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