CENTREX CAPITAL AUTOMOBILE ASSETS-NUMBER 3- INC
S-3, 1996-12-24
Previous: APOLLO BIOPHARMACEUTICS INC, SB-2, 1996-12-24
Next: ACADEMIC COMPUTER SYSTEMS INC, 10-K, 1996-12-26





Prospectus Supplement                                [Form 1]
(To Prospectus dated ___________)

                                 $------------
                           Centrex Auto Trust 199_-_,
                                     Issuer
                         $___ ____% Asset Backed Notes
                       $__ ___% Asset Backed Certificates

                             CENTREX CAPITAL CORP.,
                                    Sponsor
            CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER THREE), INC.,
                                   Depositor
                            OXFORD RESOURCES CORP.,
                                    Servicer

Centrex Auto Trust 199_-_ (the "Trust") will be formed pursuant to an Amended
and Restated Trust Agreement to be dated as of , 199 , between Centrex Capital
Automobile Assets (Number Three), Inc. (the "Depositor") and ______________ (the
"Owner Trustee") and will issue $_____ aggregate principal amount of % Asset
Backed Notes (the "Notes"). The Notes will be issued pursuant to an Indenture to
be dated as of , 199 , between the Trust and (the "Indenture Trustees"). The
Trust will also issue $ aggregate principal amount of % Asset Backed
Certificates (the "Certificates" and, together with the Notes, the
"Securities"). The assets of the Trust will include a pool of motor vehicle
retail installment sale contracts and other motor vehicle installment chattel
paper (the "Receivables") secured by the motor vehicles financed thereby,
including certain monies due or received thereunder on or after (the "Cutoff
Date"), transferred to the Trust by the Depositor on or prior to the date of
issuance of the Securities. The Securities will be available for purchase in
minimum denominations of $1,000 and integral multiples thereof. The Notes will
be secured by the assets of the Trust pursuant to the Indenture. Interest on the
Notes will accrue at the fixed per annum interest rates specified above.
Interest on the Notes will generally be payable on the fifteenth day of each
month (each, a "Distribution Date"), commencing ________ 15, ___. Principal on
the Notes will be payable on each Distribution Date to the extent described
herein. The Final Scheduled Distribution Date for the Notes will be the
Distribution Date. The Final Scheduled Distribution Date for the Certificates
will be the Distribution Date. (Continued on following page) -------------- For
a discussion of certain factors which should be considered by prospective
purchasers of the Securities, see "Risk Factors" beginning on page herein and on
page of the accompanying Prospectus. THE NOTES REPRESENT OBLIGATIONS OF, AND THE
CERTIFICATES REPRESENT FRACTIONAL UNDIVIDED INTERESTS IN, THE TRUST ONLY AND DO
NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN THE SPONSOR, THE DEPOSITOR, THE
SERVICER, THE SELLERS OR ANY OF THEIR AFFILIATES. NONE OF THE NOTES, THE
CERTIFICATES OR THE RECEIVABLES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL
AGENCY. THESE SECURITIES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES
AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE
SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED
UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY REPRESENTATION TO THE
CONTRARY IS A CRIMINAL OFFENSE.

<PAGE>
                                         Underwriting
                            Price to     Discounts and       Proceeds to
Per Note................     Public       Commissions      the Depositor(1)



- ------------------------
(1) Before deducting expenses, estimated to be $__________. 

The Notes and the Certificates are offered by the Underwriter when, as and if
issued by the Trust, delivered and accepted by the Underwriter and subject to
its right to reject orders in whole or in part. It is expected that delivery of
the Notes and the Certificates in book-entry form will be made through the
facilities of The Depository Trust Company ("DTC") on the Same Day Funds
Settlement System and, in the case of the Notes, Cedel Bank, societe anonyme
("Cedel") and the Euroclear System ("Euroclear") on or about ___,_________ .

                             ---------------------
                  The date of this Prospectus Supplement is .

<PAGE>

(Continued from previous page)

The Certificates represent fractional undivided interests in the Trust.
Interest, to the extent of the Certificate Rate of % per annum, will be
distributed to the Certificateholders on each Distribution Date. Distributions
of interest on the Certificates will be subordinated in priority of payment to
interest on the Notes and distributions of principal of the Certificates will be
subordinated in priority of payment to payment of principal of the Notes. No
principal will be paid on the Certificates until all of the Notes have been paid
in full.

However, payment in full of the Notes or of the Certificates could occur earlier
than such dates as described herein. In addition, the Notes will be subject to
redemption in whole, but not in part, and the Certificates will be subject to
prepayment in whole, but not in part, on any Distribution Date on which the
Depositor exercises its option to purchase the Receivables or on the related
Distribution Date after the Auction Sale (as defined herein) occurs. The
Depositor has the option to purchase the Receivables when the aggregate
principal balance of the Receivables declines to 10% or less of the Initial Pool
Balance. The Auction Sale (as defined herein) of the Receivables may occur, as
described herein, after the aggregate principal balance of the Receivables
declines to 5% or less of the Initial Pool Balance. Under certain circumstances
it is likely that the Notes and the Certificates will be repaid before their
Final Scheduled Distribution Dates.

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

IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE NOTES AND THE
CERTIFICATES AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET, SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

<PAGE>

                           REPORTS TO SECURITYHOLDERS

         Unless and until Definitive Notes or Definitive Certificates are
issued, monthly and annual unaudited reports containing information concerning
the Receivables will be prepared by the Servicer and sent on behalf of the Trust
only to Cede & Co. ("Cede"), as nominee of DTC and registered holder of the
Notes and the Certificates. Securityholders may elect to hold their securities
through any of DTC (in the United States) or Cedel or Euroclear (in Europe). DTC
will forward such reports to Participants, Indirect Participants, Cedel
Participants and Euroclear Participants. See "Certain Information Regarding the
Securities-Book Entry Registration" in the accompanying Prospectus (the
"Prospectus"). Such reports will not constitute financial statements prepared in
accordance with generally accepted accounting principles. The Depositor, as
originator of the Trust, will file with the Securities and Exchange Commission
(the "Commission") such periodic reports as are required under the Securities
Exchange Act of 1934, as amended (the "Exchange Act"), and the rules and
regulations of the Commission thereunder.

<PAGE>


                                SUMMARY OF TERMS

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


Issuer ...................    Centrex Auto Trust 199_-_ (the "Trust"
                              or the "Issuer"), a Delaware business trust to be
                              established pursuant to an Amended and Restated
                              Trust Agreement to be dated as of _________, 199_
                              (as amended and supplemented from time to time,
                              the "Trust Agreement") between the Depositor and
                              the Owner Trustee.

Depositor................      Centrex Capital Automobile Assets
                              (Number Three), Inc. (the "Depositor"), a
                              wholly-owned subsidiary of Centrex Capital Corp.
                              See "The Sponsor and the Depositor" in the
                              Prospectus.

Servicer.................     Oxford Resources Corp. (the "Servicer"
                              or "Oxford"). See "The Servicer" herein and in the
                              Prospectus.

Sponsor..................     Centrex Capital Corp. ("Centrex" or the
                              "Sponsor"), a wholly- owned subsidiary of Oxford.
                              See "The Sponsor and the Depositor" in the
                              Prospectus.

Owner Trustee............     ___________, as trustee under the Trust
                              Agreement (the "Owner Trustee").

Indenture Trustee........     ___________________, as trustee under
                              the Indenture (the "Indenture Trustee").

The Notes ...............     The Trust will issue ____% Asset Backed
                              Notes (the "Notes") pursuant to an Indenture to be
                              dated as of _________ __, 199_ (as amended and
                              supplemented from time to time, the "Indenture"),
                              between the Issuer and the Indenture Trustee in
                              the aggregate principal amount of $ . The Notes
                              will be available for purchase in denominations of
                              $1,000 and integral multiples thereof in
                              book-entry form only. Noteholders will not be
                              entitled to receive a Definitive Note, except in
                              the event that Definitive Notes are issued in the
                              limited circumstances described herein. Persons
                              acquiring beneficial interests in the Notes will
                              hold their interests through The Depository Trust
                              Company ("DTC") in the United States or Cedel
                              Bank, societe anonyme ("Cedel") or the Euroclear
                              System ("Euroclear") in Europe. See "Certain
                              Information Regarding the Securities-Definitive
                              Securities" in the Prospectus.

                              The Notes will be secured by the assets
                              of the Trust (other than the Certificate
                              Distribution Account) pursuant to the Indenture to
                              the extent described herein.

The Certificates...........   Concurrently with the issuance of the
                              Notes, the Trust will issue ___% Asset Backed
                              Certificates (the "Certificates" and, together
                              with the Notes, the "Securities") pursuant to the
                              terms of the Trust Agreement. The Certificates
                              will bear interest at the rate of % per annum (the
                              "Certificate Rate") and will have an aggregate
                              original principal balance of $ . The Certificates
                              will be available for purchase in denominations of
                              $1,000 and integral multiples of $_____ in excess
                              thereof in book-entry form only (other than the
                              Certificates sold to the Depositor, as described
                              under "Formation of the Trust" herein).
                              Certificateholders will not be entitled to receive
                              a Definitive Certificate, except in the event that
                              Definitive Certificates are issued in the limited
                              circumstances described herein. Persons acquiring
                              beneficial ownership interests in the Certificates
                              will hold their interests in the Certificates
                              through DTC. See "Certain Information Regarding
                              the Securities-Definitive Securities" in the
                              Prospectus.

Cutoff Date ..............    With respect to each Receivable, _______
                              199_ (the "Cutoff Date").

The Trust.................    The Trust is a business trust to be
                              established under the laws of Delaware pursuant to
                              the Trust Agreement. The activities of the Trust
                              are limited by the terms of the Trust Agreement to
                              purchasing, owning and managing the Receivables
                              and other activities related thereto. The property
                              of the Trust includes (i) the Receivables; (ii)
                              all monies received under the Receivables on and
                              after the Cutoff Date, and, with respect to
                              Receivables which are Actuarial Receivables,
                              monies received thereunder prior to the Cutoff
                              Date that are due on or after the Cutoff Date;
                              (iii) certain bank accounts established and
                              maintained by the Servicer; (iv) security
                              interests in the vehicles securing the Receivables
                              (the "Financed Vehicles"); (v) the rights of the
                              Originators to receive proceeds from claims under
                              certain insurance policies; (vi) the rights of the
                              Trust under the Sale and Servicing Agreement;
                              (vii) the rights of the Depositor under the Loan
                              Purchase Agreement; (viii) the rights of the
                              Originators to refunds for the costs of extended
                              service contracts and to refunds of unearned
                              premiums with respect to credit life and credit
                              accident and health insurance policies covering
                              the Financed Vehicles or the retail purchasers of,
                              or other persons owing payments on, the Financed
                              Vehicles (the "Obligors"); (ix) all right, title
                              and interest of the Originators (other than with
                              respect to any Dealer commission) with respect to
                              the Receivables under the related Dealer
                              Agreements; and (x) all proceeds of the foregoing.

The Receivables...........    The Receivables arise from retail
                              installment sale contracts originated indirectly
                              by motor vehicle dealers (the "Dealers") and
                              purchased by certain wholly-owned subsidiaries of
                              Centrex (each, an "Originator") pursuant to
                              agreements with the Dealers ("Dealer Agreements")
                              and other motor vehicle installment chattel paper
                              originated directly by the Originators. Centrex
                              Capital Automobile Assets (Number Four), Inc. (the
                              "Conduit" and, together with the Originators, the
                              "Sellers") acquires receivables from the
                              Originators from time to time in the ordinary
                              course of the Conduit's business. On or prior to
                              the date of issuance of the Securities (the
                              "Closing Date"), the Depositor will buy the
                              Receivables having an aggregate principal balance
                              of $_____ as of the Cutoff Date from the Sellers
                              pursuant to a Loan Purchase Agreement (the "Loan
                              Purchase Agreement") to be dated as of ________
                              __, 199_ between the Depositor and the Sellers.
                              Immediately following such sale, the Trust will
                              purchase such Receivables from the Depositor
                              pursuant to a Sale and Servicing Agreement to be
                              dated as of _________ __, 199_ (as amended and
                              supplemented from time to time, the "Sale and
                              Servicing Agreement"), among the Trust, the
                              Sponsor, the Depositor and the Servicer, See
                              "Description of the Transfer and Servicing
                              Agreements--Sale and Assignment of Receivables"
                              herein and in the Prospectus.

                              The Receivables have been selected from
                              the contracts and loans owned by the Sellers based
                              on the criteria specified in the Sale and
                              Servicing Agreement and described herein. As of
                              the Cutoff Date, the weighted average annual
                              percentage rate (the "APR") of the Receivables was
                              approximately _____%, the weighted average
                              remaining maturity of the Receivables was
                              approximately _____ months and the weighted
                              average original maturity of the Receivables was
                              approximately _____ months. As of the Cutoff Date,
                              no Receivable has a scheduled maturity later than
                              _______ __, ____ (the "Final Scheduled Maturity
                              Date"). Approximately _____% of the aggregate
                              principal balance of the Receivables as of the
                              Cutoff Date represents financing of new vehicles;
                              the remainder represents financing of used
                              vehicles. As of the Cutoff Date, approximately
                              _____%, _____% and _____% of the aggregate
                              principal balance of the Receivables have Obligors
                              with billing addresses in the states of
                              __________, __________, and _________,
                              respectively. Approximately _____% of the
                              aggregate principal balance of the Receivables as
                              of the Cutoff Date were Balloon Loans. See "The
                              Receivables Pool" and "Risk Factors--Regional
                              Economic Conditions" herein and "Risk
                              Factors--Balloon Loans" herein and in the
                              Prospectus.

                              The "Pool Balance" at any time will
                              represent the aggregate principal balance of the
                              Receivables at the end of the preceding Collection
                              Period, after giving effect to all payments (other
                              than Payaheads) received from Obligors, Purchase
                              Amounts and Advances to be remitted by the
                              Depositor, the Sponsor and the Servicer, as the
                              case may be, all for such Collection Period, all
                              losses realized on Receivables that became
                              Liquidated Receivables during such Collection
                              Period and all Cram Down Losses for such
                              Collection Period.

                              "Collection Period" means, with respect
                              to a Distribution Date, (i) in the case of the
                              initial Distribution Date, the period from and
                              including the Cutoff Date through and including
                              _________ __, ____ and (ii) thereafter, the
                              calendar month preceding the related Distribution.

Terms of the Notes .........  The principal terms of the Notes
                              will be described below:

  A.  Distribution Dates....  Payments of interest and principal on
                              the Notes will be made on the 15th day of each
                              month or, if any such day is not a Business Day,
                              on the next succeeding Business Day (each, a
                              "Distribution Date"), commencing __________.
                              Payments will be made to holders of record of the
                              Notes (the "Noteholders") as of the day
                              immediately preceding such Distribution Date or,
                              in the event Definitive Securities have been
                              issued, at the close of business on the last day
                              of the month immediately preceding the month in
                              which such Distribution Date occurs (a "Record
                              Date"). Each reference to a "Payment Date" in the
                              Prospectus shall refer to a Distribution Date. A
                              "Business Day" is any day other than a Saturday,
                              Sunday or any day on which banking institutions or
                              trust companies in New York, New York, or
                              Wilmington, Delaware are authorized by law,
                              regulation or executive order to be closed.

   B.  Interest Rate.......   Notes will bear interest at the rate of
                              % per annum (the "Interest Rate").

   C. Interest.............   Interest on the outstanding principal
                              amount of the Notes will accrue at the applicable
                              Interest Rate from and including the Closing Date
                              (in the case of the first Distribution Date) or
                              from and including the most recent Distribution
                              Date on which interest has been paid to but
                              excluding the following Distribution Date (each,
                              an "Interest Period"). Interest on the Notes will
                              be calculated on the basis of a 360 day year
                              consisting of twelve 30 day months. Interest on
                              the Notes will be payable on each Distribution
                              Date after payment of the Servicing Fee for the
                              related Collection Period and all accrued and
                              unpaid Servicing Fees for prior Collection Periods
                              (the "Total Servicing Fee"). Interest on the Notes
                              for any Distribution Date due but not paid on such
                              Distribution Date will be due on the next
                              Distribution Date together with interest on such
                              amount at the Interest Rate. See "Description of
                              the Notes--The Notes--Payments of Interest"
                              herein.

     D. Principal.........    Principal of the Notes will be payable
                              on each Distribution Date in an amount equal to
                              the Noteholders' Principal Distributable Amount
                              for the related Collection Period to the extent of
                              funds available therefor following payment of the
                              Total Servicing Fee and distributions of interest
                              in respect of the Notes and the Certificates. The
                              Noteholders' Principal Distributable Amount for a
                              Collection Period will be based on the
                              Noteholders' Percentage of the Principal
                              Distribution Amount for such Collection Period, as
                              calculated by the Servicer as described under
                              "Description of the Transfer and Servicing
                              Agreements-Distributions" herein. The Principal
                              Distribution Amount for a Collection Period will
                              generally be based upon the sum of all principal
                              collections (including Advances but excluding
                              Payaheads) received on the Receivables plus losses
                              on Receivables that became liquidated Receivables
                              during such Collection Period and all Cram Down
                              Losses for such Collection Period. The
                              Noteholder's Percentage will be 100% until the
                              Notes have been paid in full and thereafter will
                              be zero. See "Description of the Notes--The
                              Notes-- Payments of Principal" herein.

                              The outstanding principal amount of the
                              Notes, to the extent not previously paid, will be
                              payable on the Distribution Date (the "Note Final
                              Scheduled Distribution Date").

  E.  Optional Redemption.... The Notes will be redeemed in whole, but
                              not in part, on any Distribution Date on which the
                              Depositor exercises its option to purchase the
                              Receivables, which can occur after the Pool
                              Balance declines to 10% or less of the Initial
                              Pool Balance, at a redemption price equal to the
                              unpaid principal amount of the then outstanding
                              Notes plus accrued and unpaid interest thereon.
                              See "Description of the Notes--The Notes--Optional
                              Redemption" herein. The "Initial Pool Balance"
                              will equal the Pool Balance as of the Cutoff Date.

  F.  Auction Sale.........   In the event that the Pool Balance has
                              declined to 5% or less of the Initial Pool
                              Balance, the Depositor has not exercised its
                              optional redemption with respect to the
                              Receivables, satisfactory bids are received as
                              described herein and the assets of the Trust are
                              sold pursuant to an auction (the "Auction Sale"),
                              the Notes will be redeemed at a redemption price
                              equal to the unpaid principal amount of the then
                              outstanding Notes plus accrued and unpaid interest
                              thereon at the Interest Rate. See "Description of
                              the Notes-The Notes-Auction Sale" herein.

Terms of the Certificates.... The principal terms of the Certificates
                              will be as described below:

 A. Distribution Dates....... Distributions with respect to the
                              Certificates will be made on each Distribution
                              Date, commencing __________. Distributions will be
                              made to holders of record of the Certificates (the
                              "Certificateholders," and, together with the
                              Noteholders, the "Securityholders") as of the
                              related Record Date.

 B.  Certificate Rate........ % per annum, payable monthly on each
                              Distribution Date at one-twelfth of the annual
                              rate.

 C.  Interest...............  Interest on the outstanding Certificate
                              Balance will accrue at the Certificate Rate from
                              and including the Closing Date (in the case of the
                              first Distribution Date) or from and including the
                              most recent Distribution Date on which interest
                              has been distributed to but excluding such
                              Distribution Date. Interest on the Certificates
                              will be calculated on the basis of a 360-day year
                              consisting of twelve 30-day months. Payment of
                              interest on the Certificates is subordinated to
                              payment of interest on the Notes. Upon the
                              occurrence and during the continuation of certain
                              Events of Default under the Indenture, an
                              acceleration of the Notes or an Insolvency Event,
                              distribution of any amounts on the Certificates
                              will be subordinated in priority of payment to
                              payment of principal of the Notes. Interest on the
                              Certificates for any Distribution Date due but not
                              paid on such Distribution Date will be due on the
                              next Distribution Date together with interest on
                              such amount at the Certificate Rate.

  D.  Principal............   Commencing on the Distribution Date on
                              which all of the Notes have been paid in full,
                              principal of the Certificates will be payable on
                              each Distribution Date in an amount equal to the
                              Certificateholders' Principal Distributable Amount
                              for the related Collection Period, to the extent
                              of funds available therefor following payment of
                              the Total Servicing Fee and distributions of
                              interest and principal in respect of the Notes, if
                              any, and the distribution of interest in respect
                              of the Certificates. The Certificateholders'
                              Principal Distributable Amount will be based on
                              the Certificateholders' Percentage of the
                              Principal Distribution Amount, and will be
                              calculated by the Servicer in the manner described
                              under "Description of the Transfer and Servicing
                              Agreements-Distributions" herein. The
                              Certificateholders' Percentage will be 0% until
                              the Notes are paid in full and thereafter will be
                              100%. See "Description of the Certificates -- The
                              Certificates--Distribution of Principal Payments"
                              herein.

                              On and after any Distribution Date on
                              which the Notes have been paid in full, funds in
                              the Reserve Account will be applied to reduce the
                              Certificate Balance to zero if, after giving
                              effect to all distributions to the Servicer, the
                              Noteholders and the Certificateholders on such
                              Distribution Date, the amount on deposit in the
                              Reserve Account is equal to or greater than the
                              Certificate Balance. See "Description of the
                              Certificates--The Certificates--Distributions of
                              Principal Payments" herein.

                              The outstanding principal amount, if any, of the
                              Certificates will be payable in full on the
                              ______________ Distribution Date (the "Certificate
                              Final Scheduled Distribution Date").

 E. Optional Prepayment.....  If the Depositor exercises its option to
                              purchase the Receivables, which may occur after
                              the Pool Balance declines to 10% or less of the
                              Initial Pool Balance, the Certificateholders will
                              receive an amount in respect of the Certificates
                              equal to the Certificate Balance together with
                              accrued and unpaid interest thereon. See
                              "Description of the Certificates-The
                              Certificates--Optional Prepayment" herein.

 F.  Auction Sale..........   In the event of an Auction Sale, the
                              Certificates will be redeemed at a redemption
                              price equal to the Certificate Balance plus
                              accrued and unpaid interest thereon at the
                              Certificate Rate. See "Description of the
                              Certificates-The Certificates-Auction Sale"
                              herein.

Reserve Account...........    Pursuant to the Sale and Servicing
                              Agreement, a reserve account (the "Reserve
                              Account") will be created for the purpose of
                              providing funds for timely payment of principal of
                              and interest on the Notes and Certificates in the
                              event of shortfalls in the Trust's receipt of
                              payments on the Receivables. The Reserve Account
                              will be initially funded by a deposit by the
                              Depositor on the Closing Date of cash or Eligible
                              Investments having a value of $____ (___% of the
                              aggregate initial principal balance of the Notes
                              and plus the initial Certificate Balance). The
                              amount deposited in the Reserve Account on the
                              Closing Date is referred to as the "Reserve
                              Account Initial Deposit." The Reserve Account
                              Initial Deposit will be augmented on each
                              Distribution Date by the deposit in the Reserve
                              Account of amounts remaining after distribution of
                              the Total Servicing Fee and amounts to be paid to
                              the Noteholders and Certificateholders. Amounts in
                              the Reserve Account on any Distribution Date
                              (after giving effect to all distributions to be
                              made to the Servicer, the Noteholders and the
                              Certificateholders on such Distribution Date) in
                              excess of the Specified Reserve Account Balance
                              for such Distribution Date will be released to the
                              Depositor. The "Specified Reserve Account Balance"
                              with respect to any Distribution Date generally
                              will be equal to the greater of (i) % of the sum
                              of the aggregate outstanding principal balance of
                              the Notes plus the outstanding Certificate Balance
                              on such Distribution Date (after giving effect to
                              all payments on the Notes and distributions with
                              respect to the Certificates on such Distribution
                              Date) or (ii) % of the aggregate initial principal
                              balance of the Notes plus the initial Certificate
                              Balance. See "Description of the Transfer and
                              Servicing Agreements-Credit Enhancement-Reserve
                              Account" herein. Funds will be withdrawn from the
                              Reserve Account and deposited in the Collection
                              Account on each Distribution Date to pay the Total
                              Servicing Fee and to make required payments on the
                              Notes and distributions on the Certificates in the
                              event funds are not otherwise available, as
                              described herein. However, in certain
                              circumstances the Reserve Account could be
                              depleted with the result that funds would not be
                              available for deposit in the Collection Account to
                              make such payments.

Collection Account; Priority of
Payments..................    Except under certain limited conditions
                              described herein, the Servicer will be required to
                              remit collections received with respect to the
                              Receivables within two Business Days of receipt
                              thereof to one or more accounts in the name of the
                              Indenture Trustee (the "Collection Account").
                              Pursuant to the Sale and Servicing Agreement, the
                              Servicer will have the power, which may be revoked
                              by the Indenture Trustee or by the Owner Trustee
                              with the consent of the Indenture Trustee, to
                              instruct the Indenture Trustee to withdraw funds
                              on deposit in the Collection Account (including
                              funds, if any, deposited therein from the Reserve
                              Account) and to apply such funds on each
                              Distribution Date to the following (in the
                              priority indicated): (i) the Total Servicing Fee
                              to the Servicer, (ii) the Noteholders' Interest
                              Distributable Amount into the Note Distribution
                              Account, (iii) the Certificateholders' Interest
                              Distributable Amount into the Certificate
                              Distribution Account, (iv) the Noteholders'
                              Principal Distributable Amount into the Note
                              Distribution Account, (v) commencing on the
                              Distribution Date on which the Notes have been
                              paid in full, the Certificateholders' Principal
                              Distributable Amount into the Certificate
                              Distribution Account; and (vi) any amounts
                              remaining after the application of clauses (i)-(v)
                              above, to the Reserve Account up to the Specified
                              Reserve Account Balance and the remainder, if any,
                              to the Depositor. Notwithstanding the foregoing,
                              on each Distribution Date following the occurrence
                              and during the continuation of certain Events of
                              Default, an acceleration of the Notes or an
                              Insolvency Event, the principal amount of the
                              Notes must be paid in full prior to the
                              distribution of any amounts on the Certificates.

 Sale and Servicing
 Agreement...............     Under the Sale and Servicing Agreement,
                              the Depositor will sell the Receivables to the
                              Trust. In addition, the Servicer will agree with
                              the Trust to be responsible for servicing,
                              managing, maintaining custody of and making
                              collections on the Receivables. The Depositor has
                              made certain representations and warranties
                              relating to the Receivables for the benefit of the
                              Securityholders in the Sale and Servicing
                              Agreement. The Trust will be entitled to require
                              the Depositor or the Sponsor, jointly and
                              severally, to purchase any Receivable if the
                              interest of the Securityholders is materially
                              adversely affected by a breach of any
                              representation or warranty made by the Depositor
                              with respect to such Receivable, if such breach
                              has not been cured by the applicable grace period.

                              The Servicer shall receive a monthly fee
                              (the "Servicing Fee"), payable on each
                              Distribution Date (other than the initial
                              Distribution Date), equal to one-twelfth (and in
                              the case of the initial Distribution Date,
                              ______________________) of the product of ___% and
                              the Pool Balance as of the first day of the
                              related Collection Period. In addition, the
                              "Servicing Fee" will include certain late fees,
                              prepayment charges and other administrative fees
                              or similar charges. See "Description of the
                              Transfer and Servicing Agreements--Servicing
                              Compensation" herein and "Description of the
                              Transfer and Servicing Agreements--Servicing
                              Compensation and Payment of Expenses" in the
                              Prospectus. The Servicer or the Owner Trustee is
                              obligated to provide to the other and to the
                              Indenture Trustee written notice upon the
                              discovery of a breach by the Servicer of certain
                              covenants made by the Servicer in the Sale and
                              Servicing Agreement. If the breach is not cured,
                              the Servicer will be obligated to purchase any
                              Receivable materially and adversely affected by
                              such uncured breach.

Tax Status................    Upon the issuance of the Securities,
                              Stroock & Stroock & Lavan, special Federal tax
                              counsel to the Trust, will deliver an opinion to
                              the effect that, for Federal income tax purposes:
                              (1) the Notes will constitute indebtedness; and
                              (2) the Certificates will constitute interests in
                              a trust fund that will not be treated as an
                              association taxable as a corporation or publicly
                              traded partnership taxable as a corporation. Each
                              Noteholder, by acceptance of a Note, will agree to
                              treat the Notes as indebtedness, and each
                              Certificateholder, by the acceptance of a
                              Certificate, will agree to treat the Trust as a
                              partnership in which the Certificateholders are
                              partners for Federal income tax purposes. See
                              "Certain Federal Income Tax Consequences" herein
                              and in the Prospectus. Investors should consult
                              their own tax advisors regarding State and local
                              tax consequences. See "State and Local Tax
                              Consequences" herein.

 ERISA Considerations.....    Subject to the conditions and
                              considerations discussed under "ERISA
                              Considerations--The Notes" herein and in the
                              Prospectus, the Notes are eligible for purchase by
                              pension, profit-sharing or other employee benefit
                              plans as well as individual retirement accounts
                              and certain types of Keogh Plans (each, a "Benefit
                              Plan"). The Certificates may not be acquired
                              (directly or indirectly) by or on behalf of any
                              Benefit Plan or any entity (including an insurance
                              company general account) whose underlying assets
                              include plan assets of a Benefit Plan by reason of
                              a plan's investment in the entity. See "ERISA
                              Considerations--The Certificates" herein and in
                              the Prospectus.

Rating of the Notes........   It is a condition to the issuance of the
                              Notes that they be rated _______________ by at
                              least two nationally recognized rating agencies.
                              The rating of the Notes is based primarily on the
                              creditworthiness of the Receivables, the Reserve
                              Account and the subordination provided by the
                              Certificates. There can be no assurance that a
                              rating will remain for any given period of time or
                              that a rating will not be lowered or withdrawn by
                              a rating agency if circumstances so warrant. See
                              "Risk Factors-Ratings of the Securities;
                              Possibility of Withdrawal or Downgrading" herein.

Rating of the Certificates..  It is a condition to the issuance of the
                              Certificates that they be rated at least "_" or
                              its equivalent by at least two nationally
                              recognized rating agencies. The rating of the
                              Certificates is based primarily on the
                              creditworthiness of the Receivables and the
                              Reserve Account. There can be no assurance that a
                              rating will remain for any given period of time or
                              that a rating will not be lowered or withdrawn by
                              a rating agency if circumstances so warrant. See
                              "Risk Factors-Ratings of the Securities;
                              Possibility of Withdrawal or Downgrading" herein.


<PAGE>



                                  RISK FACTORS

Prospective investors should consider the following risk factors, in connection
with the purchase of the Securities as well as the Risk Factors specified under
the heading "Risk Factors" in the Prospectus.

Limited Liquidity

There is currently no secondary market for the Securities. The Underwriter
currently intends to make a market in the Securities, but is under no obligation
to do so. There can be no assurance that a secondary market will develop or, if
a secondary market does develop, that it will provide the Securityholders with
liquidity of investment or that it will continue for the life of the Securities.

[Regional Economic Conditions

Economic conditions in the states where Obligors reside may affect the
delinquency, loan loss and repossession experience of the Trust with respect to
the Receivables. As of the Cutoff Date, the billing addresses of the Obligors
with respect to approximately %, _____%, and _____% by principal balance of the
Receivables were located in __________, __________ and ________, respectively. ,
, and have experienced economic downturns from time to time and no predictions
can be made regarding future economic conditions in , and or in any of the other
states where the Obligors are located. See "The Receivables Pool" herein.]

Subordination of the Certificates

     Distributions on the Certificates will be subordinated in priority of
payment to principal and interest due on the Notes to the extent described
below. The Certificateholders will not receive any distribution of interest with
respect to a Collection Period until the full amount of interest on the Notes
relating to such Collection Period has been deposited in the Note Distribution
Account. The Certificateholders will not receive any distributions of principal
with respect to a Collection Period until the full amount of principal of the
Notes relating to such Collection Period has been deposited in the Note
Distribution Account. Moreover, the Certificateholders will not receive any
distributions of principal until the Notes have been repaid in full. In
addition, the Trust does not have, nor is it permitted or expected to have, any
significant assets or sources of funds other than the Receivables and the
Reserve Account. The Certificates represent interests solely in the Trust and
neither the Certificates nor the Notes will be insured or guaranteed by the
Sponsor, the Depositor, the Servicer, the Indenture Trustee, the Owner Trustee
or any other person or entity. Consequently, holders of the Certificates must
rely for repayment upon payments on the Receivables, and, if and to the extent
available, amounts on deposit in the Reserve Account. If funds in the Reserve
Account are exhausted, the Trust will depend solely on current distributions on
the Receivables to make payments on the Securities. In addition, in such event,
delinquent payments on the Receivables may result in a shortfall in the
distributions on the Certificates on any Distribution Date due to the priority
of payments on the Notes. Although on each Distribution Date the
Certificateholders' Interest Distributable Amount ranks senior to the
Noteholders' Principal Distributable Amount, following the occurrence and during
the continuation of certain Events of Default, an acceleration of the Notes or
an Insolvency Event, the principal amount of the Notes must be paid in full
prior to the distribution of any amounts on the Certificates.

 Balloon Loans

     As of the Cutoff Date, approximately _____% of the aggregate principal
balance of the Receivables, constituting _____% of the number of Receivables,
represent Balloon Loans. "Balloon Loans" are originated with a stated maturity
of less than the period of time of the corresponding amortization schedule. As a
result, upon the maturity of a Balloon Loan, the Obligor will be required to
make a balloon payment (a "Balloon Payment") which will be significantly larger
than such Obligor's other scheduled monthly payments. The ability of such an
Obligor to repay a Balloon Loan at maturity frequently will depend on such
Obligor's ability to refinance the Receivables. See "Risk Factors-Balloon Loans"
and "Maturity and Prepayment Considerations--Balloon Loans" in the Prospectus.

Ratings of the Securities; Possibility of Withdrawal or
Downgrading

     It is a condition to the issuance of the Notes that they be rated _________
by at least two nationally recognized rating agencies (the "Rating Agencies").
It is a condition to the issuance of the Certificates that they be rated at
least "___" or its equivalent by the Rating Agencies. A rating is not a
recommendation to purchase, hold or sell the Securities, inasmuch as such rating
does not comment as to market price or suitability for a particular investor.
The ratings of the Securities address the likelihood of the receipt of
distributions due on the Securities pursuant to their terms. There can be no
assurance that a rating will remain for any given period of time or that a
rating will not be lowered or withdrawn entirely by a Rating Agency if
circumstances so warrant. The ratings of the Securities are based primarily on
the creditworthiness of the Receivables and the Reserve Account and, in the case
of the Notes, on the subordination provided by the Certificates.


                             FORMATION OF THE TRUST

The Trust

     Centrex Capital Corp. ("Centrex" or the "Sponsor"), as sponsor, will cause
Centrex Auto Trust 199_-_, a business trust to be formed by the Depositor under
the laws of the State of Delaware pursuant to the Trust Agreement for the
transactions described in this Prospectus. After its formation, the Trust will
not engage in any activity other than (i) acquiring, holding and managing the
Receivables and the other assets of the Trust and proceeds therefrom, (ii)
issuing the Certificates and the Notes, (iii) making payments on the
Certificates and the Notes and (iv) engaging in other activities that are
necessary, suitable or convenient to accomplish the foregoing or are incidental
thereto or connected therewith.

     The Trust will initially be capitalized with equity of $__________,
excluding amounts deposited in the Reserve Account, representing the initial
principal balance of the Certificates. Certificates with an original Certificate
Balance of $_______ (at least _____% of the initial Certificate Balance) will be
sold to the Depositor and registered in definitive form in the name of the
Depositor, and the remaining equity interest will be sold to third party
investors that are expected to be unaffiliated with the Depositor, the Sponsor,
the Servicer or the Trust. The equity of the Trust together with the proceeds
from the initial sale of the Notes will be used by the Trust to purchase the
Receivables from the Depositor pursuant to the Sale and Servicing Agreement. The
Servicer will initially service the Receivables pursuant to the Sale and
Servicing Agreement, and will be compensated for acting as the Servicer. See
"Description of the Transfer and Servicing Agreements-Servicing Compensation"
herein and "--Servicing Compensation and Payment of Expenses in the Prospectus.
To facilitate servicing and to minimize administrative burden and expense, the
Servicer will be appointed custodian for the Receivables by the Trust, but will
not stamp the Receivables to reflect the sale and assignment of the Receivables
to the Trust, nor amend the certificates of title of the Financed Vehicles.

     If the protection provided to the investment of the Securityholders in the
Trust by the Reserve Account is insufficient, the Trust will look to the
Obligors on the Receivables, and the proceeds from the repossession and sale of
Financed Vehicles which secure defaulted Receivables. In such event, there may
not be sufficient funds to make distributions with respect to the Securities.

     The Trust's principal offices are in __________, in care of _____________,
as Owner Trustee, at the address listed below under "--The Owner Trustee."

Capitalization of the Trust

     The following table illustrates the capitalization of the Trust as of the
Cutoff Date, as if the issuance and sale of the Notes and the Certificates had
taken place on such date:

Notes ..............................$______

Certificates........................$______

     Total........................  $______


The Owner Trustee

     _________________ is the Owner Trustee under the Trust Agreement.
_________________ is a __________________ and its principal offices are located
at __________, ___________________. The Owner Trustee will perform limited
administrative functions under the Trust Agreement, including making
distributions from the Certificate Distribution Account. The Owner Trustee's
liability in connection with the issuance and sale of the Certificates and the
Notes is limited solely to the express obligations of the Owner Trustee set
forth in the Trust Agreement.


                               THE TRUST PROPERTY

     The Notes will be collateralized by the Trust Property (other than the
Certificate Distribution Account). Each Certificate represents a fractional
undivided interest in the Trust. The "Trust Property" will include the
Receivables, which were generally originated indirectly by Dealers and purchased
by the Originators pursuant to agreements with Dealers ("Dealer Agreements").
Centrex Capital Automobile Assets (Number Four), Inc. (the "Conduit" and,
together with the Originators, the "Sellers") acquires receivables from the
Originators from time to time in the ordinary course of the Conduit's business.
On the Closing Date, the Depositor will buy the Receivables from the Sellers and
the Depositor will sell the Receivables to the Trust. The Receivables will
continue to be serviced by the Servicer. The Trust Property also includes (i)
all monies received under the Receivables on and after the Cutoff Date and, with
respect to Receivables which are Actuarial Receivables, monies received
thereunder prior to the Cutoff Date that are due on or after the Cutoff Date,
(ii) such amounts as from time to time may be held in one or more accounts
established and maintained by the Servicer pursuant to the Sale and Servicing
Agreement (including the Collection Account, the Reserve Account and the
Payahead Account) as described below, (iii) security interests in the Financed
Vehicles, (iv) the rights of the Originators to receive proceeds from claims
under certain insurance policies, (v) the rights of the Trust under the Sale and
Servicing Agreement; (vi) the rights of the Depositor under the Loan Purchase
Agreement; (vii) the rights of the Originators to refunds for the costs of
extended service contracts and to refunds of unearned premiums with respect to
credit life and credit accident and health insurance policies covering the
Financed Vehicles or the retail purchasers of, or other persons owing payments
on, the Financed Vehicles (the "Obligors"); (viii) all right, title and interest
of the Originators (other than with respect to any Dealer commission) with
respect to the Receivables under the related Dealer Agreements and (ix) all
proceeds (within the meaning of the UCC) of the foregoing. The Reserve Account
shall be maintained in the name of the Indenture Trustee for the benefit of the
Noteholders and the Certificateholders.


                              THE RECEIVABLES POOL

Pool Composition

     The Receivables were selected from the Sellers' portfolio by several
criteria, including, as of the Cutoff Date, the following: each Receivable has a
scheduled maturity of not later than the Final Scheduled Maturity Date; each
Receivable was originated in the United States of America; each Receivable has
an original term to maturity of not more than ___ months and a remaining term to
maturity of __ months or less as of the Cutoff Date; each Actuarial Receivable
provides for level monthly payments which fully amortize the amount financed
(except for the last payment, which may be different from the level payment);
each Receivable is not more than ___ days contractually past due as of the
Cutoff Date and is not more than _______ months paid ahead; each Receivable has
an outstanding principal balance between $ and $ ; and each Receivable has an
APR of no less than _____%. As of the Cutoff Date, no Obligor on any Receivable
was noted in the related records of the Servicer as being the subject of any
pending bankruptcy or insolvency proceeding. The latest scheduled maturity of
any Receivable is not later than _____. No selection procedures believed by the
Depositor to be adverse to Certificateholders or the Noteholders were used in
selecting the Receivables.

     The composition, distribution by remaining term, distribution by APR,
geographic distribution and distribution by remaining principal of the
Receivables, in each case, as of the Cutoff Date are set forth in the tables
below. Composition of the Receivables as of the Cutoff Date


<TABLE>
<CAPTION>

              Composition of the Receivables as of the Cutoff Date


Weighted Average            Aggregate             Number of       Weighted Average      Weighted Average            Average
APR of Receivables        Principal Balance      Receivables      Remaining Term        Original Term           Principal Balance

     <S>                       <C>                  <C>               <C>                    <C>                       <C>

     %                         $                    $                 months                 months                    $
</TABLE>

<PAGE>


     Distribution by Remaining Term of the Receivables as of the Cutoff Date
<TABLE>
<CAPTION>

<S>                                     <C>                 <C>                           <C>

Remaining Principal                     Number of           Aggregate Principal           Percentage of Aggregate
Range of Balance                       Receivables              Balance                     Principal Balance

Less than 30 months...................                     $                                            %
30 to 35 months.......................
36 to 41 months.......................
42 to 47 months.......................
48 to 53 months.......................
54 to 59 months.......................
60 to 65 months.......................
66 to 71 months.......................
72 to 77 months.......................
78 to 89 months....................... ____________        __________________              ______________%

Total                                  ============        $=================              ==============%

</TABLE>

<TABLE>
<CAPTION>

Distribution by Annual Percentage Rate of the Receivables as of the Cutoff Date

<S>                                   <C>                   <C>                           <C>

Annual Percentage                     Number of             Aggregate Principal           Percentage of Aggregate
   Rate Range                        Receivables                 Balance                    Principal Balance


Less than 8.00%....................                              $                                         %
8.00 to 8.99%.....................
9.00% to 9.99%....................
10.00% to 10.99%..................
11.00% to 11.99%..................
12.00% to 12.99%..................
13.00% to 13.99%..................
14.00% to 14.99%..................
15.00% to 15.99%..................
16.00% to 16.99%..................
17.00% to 17.99%..................
18.00% to 18.99%..................
19.00% to 19.99%..................
20.00% to 20.99%..................
21.00% to 21.99%..................
22.00% and above..................
                                     _____________              ______________                   __________%
Total.............................
                                     =============              $=============                      100.00%

</TABLE>

        Geographic Distribution of the Receivables as of the Cutoff Date
<TABLE>
<CAPTION>

                                Number of                   Aggregate Principal             Percentage of Aggregate
State(1)                       Receivables                        Balance                      Principal Balance
<S>                            <C>                             <C>                          <C>

_____________.................                                  $                                                %
_____________.................
_____________.................
_____________.................
_____________.................
_____________.................
_____________.................
_____________.................
Others(2).....................   ____________                 __________________              __________________

Total........................    ============                 $=================                            100%
</TABLE>

(1)       Based on billing addresses of the Obligors as of the Cutoff
          Date, which may differ from the state of origination of the
          Receivable.
(2)       Includes ___ other states and _________. (none of which have
          a concentration of Receivables in excess of ___% of the aggregate
          principal balance).

<TABLE>
<CAPTION>

Distribution by Remaining Principal Balance of the Recivables as of the Cutoff Date

<S>                                  <C>                          <C>                               <C>

Remaining Principal                  Number of                    Aggregate Principal               Percentage of Aggregate
  Range of Balance                  Receivables                         Balance                        Principal Balance

$ 2,500 to $4,999.................                                     $                                              %
$ 5,000 to $7,499.................
$ 7,500 to $9,999.................
$10,000 to $12,499................
$12,500 to $14,999................
$15,000 to $17,499................
$17,500 to $19,999................
$20,000 to $22,499................
$22,500 to $24,999................
$25,000 to $27,499................
$27,500 to $29,999................
$30,000 to $32,499................
$32,500 to $34,999................
$35,000 to $37,499................
$37,500 to $39,999................
$40,000 to $41,499................
$42,500 to $44,999................
$45,000 to $47,499................
$47,500 to $49,999................
$50,000 to $52,499................
$52,500 to $54,999................ _____________                    _________________                  _____________________

Total.........................     =============                    =================                               100%

</TABLE>

     The Receivables were originated by Originators located in ___ states.

     As of the Cutoff Date, approximately __% of the aggregate principal balance
of the Receivables, constituting ___% of the number of Receivables, represents
financing of motor vehicle loans through the Indirect Program.

     Approximately __% of the aggregate principal balance of the Receivables,
constituting ___% of the number of Receivables, as of the Cutoff Date,
represents financing of new vehicles; the remainder represents financing of used
vehicles. As of the Cutoff Date, approximately __% of the aggregate principal
balance of the Receivables, constituting ___% of the number of Receivables, were
between 1 payment and __ payments paid-ahead.

     As of the Cutoff Date, approximately ___% of the aggregate principal
balance of the Receivables, constituting ___% of the number of Receivables,
represents financing of Balloon Loans.

     As of the Cutoff Date, approximately ___% of the aggregate principal
balance of the Receivables, constituting __% of the number of Receivables, are
Actuarial Receivables. "Actuarial Receivables" are receivables that provide for
amortization of the amount financed over a series of fixed, level-payment
monthly installments. Each monthly installment, including the monthly
installment representing the final payment on the Receivable, consists of an
amount of interest equal to 1/12 of the Annual Percentage Rate ("APR") of the
amount financed multiplied by the unpaid principal balance of the amount
financed, and an amount of principal equal to the remainder of the monthly
payment.

     As of the Cutoff Date, approximately ___% of the aggregate principal
balance of the Receivables, constituting ___% of the number of Receivables, are
Simple Interest Receivables. "Simple Interest Receivables" are receivables that
provide for the amortization of the amount financed under the receivable over a
series of fixed level monthly payments. However, unlike the monthly payment
under an Actuarial Receivable, each monthly payment includes an installment of
interest which is calculated on the basis of the outstanding principal balance
of the receivable multiplied by the stated APR and further multiplied by the
period elapsed (as a fraction of a calendar year) since the preceding payment of
interest was made. As payments are received under a Simple Interest Receivable,
the amount received is applied first to interest accrued to the date of payment
and the balance is applied to reduce the unpaid principal balance. Accordingly,
if an Obligor pays a fixed monthly installment before its scheduled due date,
the portion of the payment allocable to interest for the period since the
preceding payment was made will be less than it would have been had the payment
been made as scheduled, and the portion of the payment applied to reduce the
unpaid principal balance will be correspondingly greater. Conversely, if an
Obligor pays a fixed monthly installment after its scheduled due date, the
portion of the payment allocable to interest for the period since the preceding
payment was made will be greater than it would have been had the payment been
made as scheduled, and the portion of the payment applied to reduce the unpaid
principal balance will be correspondingly less. In either case, the Obligor pays
a fixed monthly installment until the final scheduled payment date, at which
time the amount of the final installment is increased or decreased as necessary
to repay the then outstanding principal balance.

     If an Actuarial Receivable is prepaid in full, with minor variations based
upon state law, under the terms of the motor vehicle retail installment sale
contract or loan agreement, as the case may be, a "refund" or "rebate" will be
made to the borrower of the portion of the total amount of payments then due and
payable under such contract or agreement allocable to "unearned" interest,
calculated on the basis of a constant interest rate. If a Simple Interest
Receivable is prepaid, rather than receive a rebate, the borrower is required to
pay interest only to the date of prepayment. The amount of a rebate under an
Actuarial Receivable generally will be less than the remaining scheduled
payments of interest that would have been due under a Simple Interest Receivable
for which all payments were made on schedule.

     The Servicer may accede to an Obligor's request to pay scheduled payments
in advance, in which event the Obligor will not be required to make another
regularly scheduled payment until the time a scheduled payment not paid in
advance is due. The amount of any payment (which are not amounts representing
Payaheads) made in advance will be treated as a principal prepayment and will be
distributed as part of the Principal Distribution Amount in the month following
the Collection Period in which the prepayment was made. See "Maturity and
Prepayment Considerations" in the Prospectus.

Delinquencies and Net Loss

     Set forth below is certain information concerning the historical
delinquency and net loss experience of Oxford pertaining to new and used
automobile (including passenger car, minivan, sport/utility vehicle and light
truck) receivables originated by the Originators through the Programs and
serviced by Oxford. The information set forth in the tables below may be
affected by the size, rapid growth and relative lack of seasoning of the
Receivables. There can be no assurance that the delinquency and net loss
experience on the Receivables will be comparable to that set forth below.

                           Delinquency Experience(1)
                             (Dollars in Thousands)
<TABLE>
<CAPTION>

                                       At                                                       At June 30,             

                                                                              1996                 1995                   1994
                         Dollars   Percent     Dollars  Percent       Dollars   Percent      Dollars  Percent      Dollars  Percent

<S>                       <C>        <C>    <C>         <C>        <C>           <C>     <C>          <C>       <C>           <C>

Principal Amount
  Outstanding(2).....    $                   $                     $294,721              $89,783                $25,943

Delinquencies (3)....
 30-59 Days..........               %                    %           3,284       1.11%       627      0.70%         163       0.63%
 60-89 Days..........               %                    %             849       0.29%       143      0.16%          48       0.19%
 90 Days or more.....               %                    %             601       0.21         95      0.10%          29       0.1

Total Delinquencies as a 
Percentage of the Total
Amount Outstanding....  $=====      %       $            %         $4,734        1.61%    $  865      0.96%     $   240       0.93%
</TABLE>



(1)       Portfolio statistics pertain only to receivables originated
          by the Originators through the Programs. Oxford had originated and
          continues to service receivables originated prior to the commencement
          of the Programs in November 1993.
(2)       Principal Amount Outstanding is the aggregate remaining
          principal balance of all Receivables serviced, net of unearned
          interest. 
(3)       The period of delinquency is based on the number of days
          scheduled payments are contractually past due. Includes repossessions
          on hand which have not been charged-off.
<PAGE>

<TABLE>
<CAPTION>

                       Historical Net Loss Experienced(2)
                              (Dollars in Thousands)

                For Tree Months Ended            ,                    For Year Ended June 30,

                _________________      __________________      1996                 1995                1994

<S>                    <C>                    <C>              <C>                  <C>                <C>

Principal Amount
  Outstanding(2).....  $                      $                $294,721             $89,783            $25,943

Average Principal Amount
  Outstanding(3)...... $                      $                $189,966             $56,366            $15,603

Number of Loans Outstanding
Average Number of Loans
  Outstanding(3).....  $                                        15,101                5,168              1,422

Net Losses(4)........  $                      $                 $1,864                 $417                  $5
Net Losses as a Percent of
  Principal Amount
  Outstanding........      %                     %                0.63%               0.46%                0.20%

Net Losses as a Percentage of
  Average Principal Amount
  Outstanding........      %                     %                0.98%               0.74%                0.03%
</TABLE>


(1)       Portfolio statistics pertain only to receivables originated
          by the Originators through the Programs. Oxford had originated and
          continues to service receivables originated prior to the commencement
          of the Programs in November 1993.
 (2)      Principal Amount Outstanding is the aggregate remaining
          principal balance of all Receivables serviced, net of unearned
          interest.
 (3)      Average of the month-end balances for each of the twelve
          months in the applicable calendar year.
 (4)      Net losses is the aggregate remaining principal balance,
          including accrued but unpaid interest, less any proceeds from the
          liquidation of the related vehicle and post-disposition monies
          received on previously charged-off contracts including proceeds of
          liquidation of the related vehicle after the related charge-off.

     Delinquencies and net charge-offs are affected by a number of social,
economic and other factors, and there can be no assurance as to the level of
future total delinquencies or the severity of future net charge-offs. As a
result, the delinquency and net charge-off experience of the Receivables may
differ from those shown in the tables.


                    [WEIGHTED AVERAGE LIFE OF THE SECURITIES

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

     As the rate of payment of principal of the Notes and in respect of the
Certificate Balance will depend on the rate of payment (including prepayments)
of the principal balance of the Receivables, final payment of the Notes could
occur significantly earlier than the Final Scheduled Distribution Date for the
Notes. The final distribution in respect of the Certificates also could occur
prior to the Certificate Final Scheduled Distribution Date. Reinvestment risk
associated with early payment of the Notes and the Certificates will be borne
exclusively by the Noteholders and the Certificateholders, respectively.

     The table captioned "Percent of Initial Note Principal Balance or Initial
Certificate Balance at Various ABS Percentages" (the "ABS Table") has been
prepared on the basis of the characteristics of the Receivables. The ABS Table
assumes that (i) the Receivables prepay in full at the specified constant
percentage of ABS monthly, with no defaults, losses or repurchases (ii) each
scheduled monthly payment on the Receivables is made on the last day of each
month and each monthly has 30 days, (iii) payments on the Notes and
distributions on the Certificates are made on each Distribution Date (and each
such date is assumed to be the 15th day of each applicable month), (iv) the
balance in the Reserve Account on each Distribution Date is equal to the
Specified Reserve Account Balance, and (v) the Seller does not exercise its
option to purchase the Receivables. The first two pools have an assumed cutoff
date of and the remaining pools have an assumed cutoff date of . The ABS Table
indicates the projected weighted average life of the Notes and the Certificates
and sets forth the percent of the initial principal amount of the Notes and the
percent of the initial Certificate Balance that is projected to be outstanding
after each of the Distribution Dates shown at various constant ABS percentages.

     The ABS Table also assumes that the Receivables have been aggregated into
four hypothetical pools with all of the Receivables within each such pool having
the following characteristics and that the level scheduled monthly payment for
each of the four pools (which is based on its aggregate principal balance, APR,
original term to maturity as of the Cutoff Date) will be such that each pool
will fully amortize by the end of its remaining term to maturity.

Pool 
                                          Original Term       Remaining Term to
                  Aggregate                 to Maturity          Maturity
               Principal Balance    APR     (in Months)         (in Months)

1..........         $                 %
2..........         $                 %
3..........         $                 %
4..........         $                 %


     The actual characteristics and performance of the Receivables will differ
from the assumptions used in constructing the ABS Table. The assumptions used
are hypothetical and have been provided only to give a general sense of how the
principal cash flows might behave under varying prepayment scenarios. For
example, it is very unlikely that the Receivables will prepay at a constant
level of ABS until maturity or that all of the Receivables will prepay at the
same level of ABS. Moreover, the diverse terms of Receivables within each of the
four hypothetical pools could produce slower or faster principal distributions
than indicated in the ABS Table at the various constant percentages of ABS
specified, even if the original and remaining terms to maturity of the
Receivables are as assumed. Any difference between such assumptions and the
actual characteristics and performance of the Receivables, or actual prepayment
experience, will affect the percentages of initial balances outstanding over
time and the weighted average lives of the Notes and the Certificates.]

<PAGE>

USE OF PROCEEDS

     The net proceeds from the sale of the Securities will be applied by the
Trust to the purchase of the Receivables and the other Trust Property from the
Depositor. The Depositor will use the net proceeds paid to it by the Trust to
acquire the Receivables from the Sellers and to make the Reserve Account Initial
Deposit in the amount of $ (___% of the aggregate initial principal balance of
the Notes plus the initial Certificate Balance).

                                  THE SERVICER

     Oxford originates its leases through non-exclusive contractual
relationships with approximately 1200 active new and used automobile dealers
located in 19 states. As of September 30, 1996, Oxford serviced approximately
28,728 retail installments sale contracts, consisting primarily of new and used
automobile (including passenger car, minivan, sport/utility vehicles and light
truck), receivables, representing an outstanding balance of approximately $364
million. As of September 30, 1996, Oxford serviced approximately 91,902
automobile leases equaling approximately $1.4 billion of automobile lease
receivables. See "The Servicer" in the Prospectus.

                            DESCRIPTION OF THE NOTES

General

     The Notes will be issued pursuant to the terms of the Indenture,
substantially in the form filed as an exhibit to the Registration Statement. The
following information summarizes all material provisions of the Notes and the
Indenture. The summary is qualified by reference to the provisions of the Notes
and the Indenture. The following summary supplements, and to the extent
inconsistent therewith, replaces the description of the general terms and
provisions of the Notes of any given series and the related Indenture set forth
in the Prospectus, to which description reference is hereby made.

The Notes

     Payments of Interest. The Notes will constitute [Fixed Rate] Securities, as
such term is defined under "Certain Information Regarding the Securities-Fixed
Rate Securities" in the Prospectus. Interest on the outstanding principal amount
of the Notes will accrue at the Interest Rate and will be payable to the
Noteholders monthly on each Distribution Date, commencing ___________. Interest
will accrue from and including the Closing Date (in the case of the first
Distribution Date), or from and including the most recent Distribution Date on
which interest has been paid to but excluding the following Distribution Date
(each representing an "Interest Period"). Interest on the Notes will be
calculated on the basis of a 360 day year consisting of twelve 30 day months.
Interest accrued as of any Distribution Date but not paid on such Distribution
Date will be due on the next Distribution Date, together with interest on such
amount at the Interest Rate. Interest payments on the Notes will generally be
derived from the Total Distribution Amount remaining after the payment of the
Servicing Fee for the related Collection Period and all accrued and unpaid
Servicing Fees for prior Collection Periods (the "Total Servicing Fee"). See
"Description of the Transfer and Servicing Agreements--Distributions" and
"--Credit Enhancement--Reserve Account" herein. Interest payments to the
Noteholders will have the same priority. Under certain circumstances, the amount
available for interest payments could be less than the amount of interest
payable on the Notes on any Distribution Date.

     Payments of Principal. Principal payments will be made to the Noteholders
on each Distribution Date in an amount equal to the Noteholders' Percentage of
the Principal Distribution Amount in respect of such Collection Period, subject
to certain limitations. Principal payments on the Notes will generally be
derived from the Total Distribution Amount remaining after the payment of the
Total Servicing Fee, the Noteholders' Interest Distributable Amount and the
Certificateholders' Interest Distributable Amount; provided, however, that
following the occurrence and during the continuation of certain Events of
Default, an acceleration of the Notes or an Insolvency Event, the Noteholders
will be entitled to be paid in full before the distributions may be made on the
Certificates. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Credit Enhancement--Reserve Account" herein.

     The principal balance of the Notes, to the extent not previously paid, will
be due on the Note Final Scheduled Distribution Date. The actual date on which
the aggregate outstanding principal amount of the Notes is paid may be earlier
than the Note Final Scheduled Distribution Date based on a variety of factors.

     Optional Redemption. The Notes will be redeemed in whole, but not in part,
on any Distribution Date on which the Depositor exercises its option to purchase
the Receivables. The Depositor may purchase the Receivables when the Pool
Balance shall have declined to 10% or less of the Initial Pool Balance. The
redemption price will be equal to the unpaid principal amount of the Notes plus
accrued and unpaid interest thereon. See "Description of the Transfer and
Servicing Agreements--Termination" in the Prospectus.

     Auction Sale. In the event of an Auction Sale, the Notes will be redeemed
in an amount equal to the unpaid principal amount of the then outstanding Notes
plus accrued and unpaid interest thereon at the Interest Rate. See "Description
of the Transfer and Servicing Agreements--Termination" in the Prospectus.

     The Indenture Trustee. ___________________ will be the Indenture Trustee
under the Indenture. The Depositor maintains normal commercial banking relations
with the Indenture Trustee.


                        DESCRIPTION OF THE CERTIFICATES
General

     The Certificates will be issued pursuant to the terms of the Trust
Agreement, substantially in the form filed as an exhibit to the Registration
Statement. The following information summarizes all material provisions of the
Certificates and the Trust Agreement. The summary is qualified in its entirety
by reference to the provisions of the Certificates and the Trust Agreement. The
following summary supplements, and to the extent inconsistent therewith,
replaces the description of the general terms and provisions of the Certificates
of any given series and the related Trust Agreement set forth in the Prospectus,
to which description reference is hereby made.

The Certificates

     Distributions of Interest Income. Certificateholders will be entitled to
distributions of interest in an amount equal to accrued interest on the
Certificate Balance at the Certificate Rate. Such amounts will be distributable
monthly on each Distribution Date commencing ___________. [The Certificates will
constitute Fixed Rate Securities, as such term is defined under "Certain
Information Regarding the Securities--Fixed Rate Securities"] in the Prospectus.
That interest entitlement will accrue from and including the Closing Date (in
the case of the first such Distribution Date) or from the most recent
Distribution Date on which interest distributions have been made to but
excluding such Distribution Date and will be calculated on the basis of a
360-day year of twelve 30-day months. Interest distributions with respect to the
Certificates will be funded from the portion of the Total Distribution Amount
remaining after the distribution of the Total Servicing Fee and the Noteholders'
Interest Distributable Amount. On any Distribution Date, the Certificateholders'
Interest Distributable Amount will equal 30 days' interest at the Certificate
Rate on the Certificate Balance (or, in the case of the first Distribution Date,
interest accrued from and including the Closing Date to but excluding the first
Distribution Date) plus any amounts due but not paid on previous Distribution
Dates with interest thereon at the Certificate Rate. See "Description of the
Transfer and Servicing Agreements--Distributions" and "--Credit
Enhancement--Reserve Account" herein.

     Distributions of Principal Payments. Certificateholders will be entitled to
distributions of principal on each Distribution Date commencing on the
Distribution Date on which the Notes have been paid in full, in an amount equal
to the Certificateholders' Percentage of the Principal Distribution Amount in
respect of such Collection Period, subject to certain limitations. Distributions
with respect to principal payments will generally be funded from the portion of
the Total Distribution Amount remaining after the distribution of the Total
Servicing Fee, the Noteholders' Distributable Amount, if any, and the
Certificateholders' Interest Distributable Amount. See "Description of the
Transfer and Servicing Agreement--Distributions" and "-- Credit
Enhancement--Reserve Account" herein.

     On and after any Distribution Date on which the Notes have been paid in
full, funds in the Reserve Account will be applied to reduce the Certificate
Balance to zero if, after giving effect to all distributions to the Servicer,
the Noteholders and the Certificateholders on such Distribution Date, the amount
on deposit in the Reserve Account is equal to or greater than the Certificate
Balance.

     Subordination of Certificates. The rights of Certificateholders to receive
distributions of interest are subordinated to the rights of Noteholders to
receive payments of interest. In addition, the Certificateholders have no right
to receive distributions of principal until the principal amount of the Notes
has been paid in full. Consequently, funds on deposit in the Collection Account
(including amounts deposited therein from the Reserve Account) will be applied
to the payment of interest on the Notes before distributions of interest on the
Certificates and will be applied to the payment of principal on the Notes before
distributions of principal on the Certificates. In addition, following the
occurrence of certain Events of Default, an acceleration of the Notes or an
Insolvency Event, the Noteholders will be entitled to be paid in full before the
Certificateholders are entitled to any distributions.

     Optional Prepayment. If the Depositor exercises its option to purchase the
Receivables when the Pool Balance declines to 10% or less of the Initial Pool
Balance, Certificateholders will receive an amount in respect of the
Certificates equal to the Certificate Balance together with accrued and unpaid
interest thereon, which distribution shall effect early retirement of the
Certificates. See "Description of the Transfer and Servicing
Agreements--Termination" in the Prospectus.

     Auction Sale. In the event of an Auction Sale, the Certificates will be
redeemed at a redemption price equal to the Certificate Balance plus accrued and
unpaid interest thereon at the Certificate Rate. See "Description of the
Transfer and Servicing Agreements--Termination" in the Prospectus.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following information summarizes all material provisions of the Sale
and Servicing Agreement, substantially in the _____ filed as on exhibit to the
Registration Statement, pursuant to which the Trust is purchasing and the
Servicer is undertaking to service the Receivables and the Trust Agreement
pursuant to which the Trust will be created and the Certificates will be issued
(collectively the "Transfer and Servicing Agreements"). This summary is
qualified by reference to the provisions of the Transfer and Servicing
Agreements. The following summary supplements, and to the extent inconsistent
therewith, replaces the description of the general terms and provisions of the
Transfer and Servicing Agreements set forth in the Prospectus, to which
description reference is hereby made.

Sale and Assignment of Receivables

     Certain information regarding the conveyance of the Receivables by the
Sellers to the Depositor and by the Depositor to the Trust on the Closing Date
pursuant to the Sale and Servicing Agreement is set forth in the Prospectus
under "Description of the Transfer and Servicing Agreements--Sale and Assignment
of Receivables."

Accounts

     [The assets of the Trust will not include a Pre-Funding Account.] All other
Accounts referred to under "Description of the Transfer and Servicing
Agreements--Accounts" in the Prospectus, as well as a Reserve Account, will be
established by the Servicer and maintained with the Indenture Trustee in the
name of the Indenture Trustee on behalf of the Noteholders and the
Certificateholders.

Servicing Compensation

     The Servicer will be entitled to receive a fee (the "Servicing Fee") for
each Collection Period in an amount equal to % per annum (the "Servicing Fee
Rate") of the Pool Balance as of the first day of the Collection Period. The
"Servicing Fee" will also include such other amounts to be paid to the Servicer
as described in the Prospectus. The Servicing Fee, together with any portion of
the Servicing Fee that remains unpaid from prior Distribution Dates (the "Total
Servicing Fee"), will be paid from the Total Distribution Amount. The Total
Servicing Fee will be paid prior to the distribution of any portion of the
Interest Distribution Amount to the Noteholders or the Certificateholders. See
"Description of the Transfer and Servicing Agreement--Servicing Compensation and
Payment of Expenses" in the Prospectus.

Distributions

     Deposits to the Collection Account. On or before the earlier of the eighth
Business Day of the month in which a Distribution Date occurs and the fourth
Business Day preceding such Distribution Date (the "Determination Date"), the
Servicer will calculate the Total Distribution Amount, the Interest Distribution
Amount, the Available Principal, the Principal Distribution Amount, the Total
Servicing Fee, the Noteholders' Interest Distributable Amount, the Noteholders'
Principal Distributable Amount, the Certificateholders' Interest Distributable
Amount, the Certificateholders' Principal Distributable Amount, the Advances, if
any, to be made by the Servicer of interest and principal due on the Actuarial
Receivables, the amount, if any, to be withdrawn from the Payahead Account and
deposited in the Collection Account, the amount, if any, to be withdrawn from
the Reserve Account and deposited in the Collection Account and the amount, if
any, to be withdrawn from the Reserve Account and paid to the Depositor, in each
case, with respect to such Distribution Date.

     On or before each Distribution Date, the Servicer will cause the Indenture
Trustee to withdraw from the Payahead Account and (i) deposit into the
Collection Account in immediately available funds, the portion of Payaheads
constituting scheduled payments on Actuarial Receivables or that are to be
applied to prepay Actuarial Receivable in full and (ii) distribute to the
Depositor, in immediately available funds, all investment earnings on funds in
the Payahead Account with respect to the preceding Collection Period. On or
before each Distribution Date the Servicer will deposit any Advances for such
Distribution Date into the Collection Account. On or before the Business Day
preceding each Distribution Date, the Servicer will cause the Interest
Distribution Amount and the Available Principal for such Distribution Date to be
deposited into the Collection Account. On or before each Distribution Date, the
Servicer shall cause the Indenture Trustee to withdraw from the Reserve Account
and deposit in the Collection Account an amount (the "Reserve Account Transfer
Amount") equal to the lesser of (i) the amount of cash or other immediately
available funds in the Reserve Account on such Distribution Date (before giving
effect to any withdrawals therefrom relating to such Distribution Date) or (ii)
the amount, if any, by which (x) the sum of the Total Servicing Fee, the
Noteholders' Interest Distributable Amount, the Certificateholders' Interest
Distributable Amount, the Noteholders' Principal Distributable Amount and the
Certificateholders' Principal Distributable Amount for such Distribution Date
exceeds (y) the sum of the Interest Distribution Amount and the Available
Principal for such Distribution Date.

     The "Interest Distribution Amount" for a Distribution Date shall be the sum
of the following amounts with respect to any Distribution Date, computed, with
respect to Simple Interest Receivables, in accordance with the simple interest
method, and with respect to Actuarial Receivables, in accordance with the
actuarial method: (i) that portion of all collections on the Receivables
allocable to interest in respect of the preceding Collection Period (including,
with respect to Actuarial Receivables, amounts withdrawn from the Payahead
Account and allocable to interest and excluding amounts deposited into the
Payahead Account and allocable to interest, in each case, in respect of the
preceding Collection Period); (ii) all proceeds (other than any proceeds from
any Dealer commission) ("Liquidation Proceeds" of the liquidation of Liquidated
Receivables, net of expenses incurred by the Servicer in connection with such
liquidation and any amounts required by law to be remitted to the Obligor on
such Liquidated Receivables, to the extent attributable to interest due thereon,
which became Liquidated Receivables during such Collection Period in accordance
with the Servicer's customary servicing procedures; (iii) all Advances made by
the Servicer of interest due on the Actuarial Receivables in respect of the
preceding Collection Period; (iv) the Purchase Amount of each Receivable that
was repurchased by the Depositor or the Sponsor or purchased by the Servicer
during the preceding Collection Period to the extent attributable to accrued
interest thereon; (v) all monies collected, from whatever source (other than any
proceeds from any Dealer commission), in respect to Liquidated Receivables
during any Collection Period following the Collection Period in which such
Receivable was written off, net of the sum of any amounts expended by the
Servicer for the account of the Obligor and any amounts required by law to be
remitted to the Obligor ("Recoveries"); and (vi) Investment Earnings for such
Distribution Date; provided, however, that in calculating the Interest
Distribution Amount, all payments and proceeds (including Liquidation Proceeds)
of any Receivables (i) repurchased by the Depositor or the Sponsor or purchased
by the Servicer, the Purchase Amount of which has been included in the Interest
Distribution Amount on a prior Distribution Date and (ii) received on Actuarial
Receivables and distributed to the Servicer, with respect to such Distribution
Date, as reimbursement for any unreimbursed Advances in accordance with the Sale
and Servicing Agreement, shall all be excluded.

     The "Available Principal" for a Distribution Date shall be the sum of the
following amounts with respect to any Distribution Date, computed, with respect
to Simple Interest Receivables, in accordance with the simple interest method,
and, with respect to Actuarial Receivables, in accordance with the actuarial
method: (i) that portion of all collections on the Receivables allocable to
principal in respect of the preceding Collection Period (including, with respect
to Actuarial Receivables, amounts withdrawn from the Payahead Account and
allocable to principal and excluding amounts deposited into the Payahead Account
and allocable to principal, in each case, in respect of the preceding Collection
Period); (ii) Liquidation Proceeds attributable to the principal amount of
Receivables which became Liquidated Receivables during the preceding Collection
Period in accordance with the Servicer's customary servicing procedures with
respect to such Liquidated Receivables; (iii) all Advances made by the Servicer
of principal due on the Actuarial Receivables in respect of the preceding
Collection Period; (iv) to the extent attributable to principal, the Purchase
Amount of each Receivable repurchased by the Depositor or the Sponsor or
purchased by the Servicer during the preceding Collection Period; and (v)
partial prepayments on Receivables in respect of the preceding Collection Period
relating to refunds of extended service contracts, or of physical damage, credit
life, credit accident or health insurance premium, disability insurance policy
premiums, but only if such costs or premiums were financed by the respective
Obligor and only to the extent not included in clause (i) above; provided,
however, that in calculating the Available Principal, all payments and proceeds
(including Liquidation Proceeds) of any Receivables (i) repurchased by the
Depositor or the Sponsor or purchased by the Servicer the Purchase Amount of
which has been included in the Available Principal on a prior Distribution Date,
and (ii) received on Actuarial Receivables and distributed to the Servicer, with
respect to such Distribution Date, as reimbursement for any unreimbursed
Advances in accordance with the Sale and Servicing Agreement, shall all be
excluded.

     The "Principal Distribution Amount" for a Distribution Date shall be the
sum of the following amounts with respect to the preceding Collection Period:
(i) (a) with respect to Simple Interest Receivables, that portion of all
collections on the Receivable allocable to principal in respect of the preceding
Collection Period and (b) with respect to Actuarial Receivables the sum of (x)
the amount of all scheduled payments allocable to principal due during the
preceding Collection Period and (y) the portion of all prepayments in full
allocable to principal received during the preceding Collection Period, in the
case of both (a) and (b) without regard to any extensions or modifications
thereof effected after the Cutoff Date, other than with respect to any
extensions or modifications in connection with Cram Down Losses during such
Collection Period; (ii) the principal balance of each Receivable that was
repurchased by the Depositor or the Sponsor or purchased by the Servicer in each
case during the preceding Collection Period (except to the extent included in
(i) above); (iii) the principal balance of each Liquidated Receivable which
became such during the preceding Collection Period (except to the extent
included in (i) above); (iv) partial prepayments on Receivables in respect of
the preceding Collection Period relating to refunds of extended service
contracts, or of physical damage, credit life, credit accident or health
insurance premium, disability insurance policy premiums, but only if such costs
or premiums were financed by the respective Obligor and only to the extent not
included in clause (i) above; and (v) the aggregate amount of Cram Down Losses
during such Collection Period.

     Monthly Withdrawals from Collection Account. On each Distribution Date, the
Servicer shall instruct the Indenture Trustee to withdraw from the Collection
Account and deposit in the Payahead Account in immediately available funds, the
aggregate Payaheads collected during the preceding Collection Period. On each
Distribution Date, the Servicer shall instruct the Indenture Trustee to make the
following withdrawals, based upon the calculations set forth in "Deposits to the
Collection Account" above, deposits and distributions, in the amounts and in the
order of priority specified below, to the extent of the sum of the Interest
Distribution Amount and the Available Principal in respect of such Distribution
Date and the Reserve Account Transfer Amount in respect of such Distribution
Date (the "Total Distribution Amount"):


                    (i) from the Collection Account to the Servicer, from the
          Total Distribution Amount, the Total Servicing Fee;

                    (ii) from the Collection Account to the Note Distribution
          Account, from the Total Distribution Amount remaining after the
          application of clause (i), the Noteholders' Interest Distributable
          Amount;

                    (iii) from the Collection Account to the Certificate
          Distribution Account, from the Total Distribution Amount remaining
          after the application of clauses (i) and (ii), the Certificateholders'
          Interest Distributable Amount;

                    (iv) from the Collection Account to the Note Distribution
          Account, from the Total Distribution Amount remaining after the
          application of clauses (i) through (iii), the Noteholders' Principal
          Distributable Amount;

                    (v) from the Collection Account to the Certificate
          Distribution Account, from the Total Distribution Amount remaining
          after the application of clauses (i) through (iv), the
          Certificateholders' Principal Distributable Amount; and

                    (vi) from the Collection Account to the Reserve Account, any
          amounts remaining after the application of clauses (i) through (v).

     Notwithstanding the foregoing, following the occurrence and during the
continuation of certain Events of Default, an acceleration of the Notes or an
Insolvency Event, the Total Distribution Amount remaining after the application
of clauses (i) and (ii) above will be deposited in the Note Distribution Account
to the extent necessary to reduce the principal balance of the Notes to zero.

     For purposes hereof, the following terms have the following meanings:

     "Cram Down Loss" means, with respect to a Receivable if a court of
appropriate jurisdiction in a bankruptcy or insolvency proceeding shall have
issued an order reducing the amount owed on such Receivable or otherwise
modifying or restructuring the scheduled payments to be made on such Receivable,
an amount equal to (i) the excess of the principal balance of such Receivable
immediately prior to such order over the principal balance of such Receivable as
so reduced and/or (ii) if such court shall have issued an order reducing the
effective rate of interest on such Receivable, the net present value (using as
the discount rate the higher of the APR on such Receivable or the rate of
interest, if any, specified by the court in such order) of the scheduled
payments as so modified or restructured. A "Cram Down Loss" shall be deemed to
have occurred on the date of issuance of such order.

     "Realized Losses" means the excess of the principal balance of a Liquidated
Receivable over Liquidation Proceeds to the extent allocable to principal.

     "Liquidated Receivables" means, Receivables (i) which have been liquidated
by the Servicer through the sale of the related Financed Vehicle, (ii) as to
which all or a portion representing 10% or more of a scheduled payment due is
150 or more days delinquent or (iii) with respect to which proceeds have been
received which, in the Servicer's judgment, constitute the final amounts
recoverable in respect of such Receivable.

     "Noteholders' Distributable Amount" means, with respect to any Distribution
Date, the sum of the Noteholders' Principal Distributable Amount and the
Noteholders' Interest Distributable Amount.

     "Noteholders' Interest Distributable Amount means, with respect to any
Distribution Date, the sum of the Noteholders' Monthly Interest Distributable
Amount for such Distribution Date and the Noteholders' Interest Carryover
Shortfall for such Distribution Date.

     "Noteholders' Monthly Interest Distributable Amount" means, with respect to
any Distribution Date, the product of (i) one-twelfth of the Interest Rate (or,
in the case of the first Distribution Date, the Interest Rate multiplied by a
fraction, the numerator of which is the number of days elapsed from and
including the Closing Date to but excluding such Distribution Date and the
denominator of which is 360) and (ii) the outstanding principal balance of the
Notes on the immediately preceding Distribution Date, after giving effect to all
distributions of principal to the Noteholders on such Distribution Date (or, in
the case of the first Distribution Date, on the Closing Date).

     "Noteholders' Interest Carryover Shortfall" means, with respect to any
Distribution Date, the excess of the Noteholders' Monthly Interest Distributable
Amount for the preceding Distribution Date and any outstanding Noteholders'
Interest Carryover Shortfall on such preceding Distribution Date over the amount
in respect of interest that is actually deposited in the Note Distribution
Account on such preceding Distribution Date, plus interest on the amount of
interest due but not paid to Noteholders on the preceding Distribution Date, to
the extent permitted by law, at the Interest Rate borne by the Notes from such
preceding Distribution Date through the current Distribution Date.

     "Noteholders' Principal Distributable Amount" means, with respect to any
Distribution Date, the sum of the Noteholders' Monthly Principal Distributable
Amount for such Distribution Date and the Noteholders' Principal Carryover
Shortfall as of the close of the preceding Distribution Date; provided, however,
that the Noteholders' Principal Distributable Amount shall not exceed the
outstanding principal balance of the Notes. In addition, on the Note Final
Scheduled Distribution Date, the principal required to be deposited in the Note
Distribution Account will include the amount necessary (after giving effect to
the other amounts to be deposited in the Note Distribution Account on such
Distribution Date and allocable to principal) to reduce the outstanding
principal balance of the Notes to zero.

     "Noteholders' Monthly Principal Distributable Amount" means, with respect
to any Distribution Date, the Noteholders' Percentage of the Principal
Distribution Amount.

     "Noteholders' Percentage" means (i) for each Distribution Date until the
principal balance of the Notes is reduced to zero, 100%, and (ii) zero for each
Distribution Date thereafter.

     "Noteholders' Principal Carryover Shortfall" means, as of the close of any
Distribution Date, the excess of the Noteholders' Monthly Principal
Distributable Amount and any outstanding Noteholders' Principal Carryover
Shortfall from the preceding Distribution Date over the amount in respect of
principal that is actually deposited in the Note Distribution Account.

     "Certificate Rate" means, with respect to the Certificates, ____% per
annum.

     "Certificateholders' Distributable Amount" means, with respect to any
Distribution Date, the sum of the Certificateholders' Principal Distributable
Amount and the Certificateholders' Interest Distributable Amount.

     "Certificateholders' Interest Distributable Amount" means, with respect to
any Distribution Date, the sum of the Certificateholders' Monthly Interest
Distributable Amount for such Distribution Date and the Certificateholders'
Interest Carryover Shortfall for such Distribution Date.

     "Certificateholders' Monthly Interest Distributable Amount" means, with
respect to any Distribution Date, the product of (i) one-twelfth of the
Certificate Rate (or, in the case of the first Distribution Date, the
Certificate Rate multiplied by a fraction, the numerator of which is the number
of days elapsed from and including the Closing Date to but excluding such
Distribution Date) and the denominator of which is 360) and (ii) the Certificate
Balance on the immediately preceding Distribution Date, after giving effect to
all payments of principal to the Certificateholders on or prior to such
Distribution Date (or, in the case of the first Distribution Date, on the
Closing Date).

     "Certificateholders' Interest Carryover Shortfall" means, with respect to
any Distribution Date, the excess of the Certificateholders' Monthly Interest
Distributable Amount for the preceding Distribution Date and any outstanding
Certificateholders' Interest Carryover Shortfall on such preceding Distribution
Date, over the amount in respect of interest at the Certificate Rate that is
actually deposited in the Certificate Distribution Account on such preceding
Distribution Date, plus interest on such excess, to the extent permitted by law,
at the Certificate Rate from and including such preceding Distribution Date to
but excluding the current Distribution Date.

     "Certificateholders' Principal Distributable Amount" means, with respect to
any Distribution Date, the sum of the Certificateholders' Monthly Principal
Distributable Amount for such Distribution Date and the Certificateholders'
Principal Carryover Shortfall as of the close of the preceding Distribution
Date; provided, however, that the Certificateholders' Principal Distributable
Amount shall not exceed the Certificate Balance. In addition, on the Certificate
Final Scheduled Distribution Date, the principal required to be distributed to
Certificateholders will include the lesser of (a) any payments of principal due
and remaining unpaid on each Receivable in the Trust as of the Final Scheduled
Maturity Date or (b) the portion of the amount that is necessary (after giving
effect to the other amounts to be deposited in the Certificate Distribution
Account on such Distribution Date and allocable to principal) to reduce the
Certificate Balance to zero, in either case after giving effect to any required
distribution of the Noteholders' Principal Distributable Amount to the Note
Distribution Account. In addition, on any Distribution Date on which, after
giving effect to all distributions to the Servicer, the Noteholders and the
Certificateholders on such Distribution Date, (i) the outstanding principal
balance of the Notes is zero and (ii) the amount on deposit in the Reserve
Account is equal to or greater than the Certificate Balance, the
Certificateholders' Principal Distributable Amount shall include an amount equal
to such Certificate Balance.

     "Certificateholders' Monthly Principal Distributable Amount" means, with
respect to any Distribution Date, the Certificateholders' Percentage of the
Principal Distribution Amount or, with respect to any Distribution Date on or
after the Distribution Date on which the outstanding principal balance of the
Notes is reduced to zero, 100% of the Principal Distribution Amount (less any
amount required on the first such Distribution Date to reduce the outstanding
principal balance of the Notes to zero, which shall be deposited into the Note
Distribution Account).

     "Certificateholders' Percentage" means 100% minus the Noteholders'
Percentage.

     "Certificateholders' Principal Carryover Shortfall" means, as of the close
of any Distribution Date, the excess of the Certificateholders' Monthly
Principal Distributable Amount and any outstanding Certificateholders' Principal
Carryover Shortfall from the preceding Distribution Date, over the amount in
respect of principal that is actually deposited in the Certificate Distribution
Account on such Distribution Date.

     "Certificate Balance" equals, initially, $_____________ and, thereafter,
equals the initial Certificate Balance, reduced by all amounts allocable to
principal previously distributed to Certificateholders.

     On each Distribution Date, all amounts on deposit in the Note Distribution
Account will be paid in the following order of priority:

                    (i) to the Noteholders, accrued and unpaid interest on the
          outstanding principal balance of the Notes at the Interest Rate;

                    (ii) to the Noteholders in reduction of principal until the
          principal balance of the Notes has been reduced to zero;

     On each Distribution Date, all amounts on deposit in the Certificate
Distribution Account will be distributed to the Certificateholders in the
following order of priority:

                    (i) to the Certificateholders, accrued and unpaid interest
          on the Certificate Balance at the Certificate Rate; and

                    (ii) to the Certificateholders in reduction of principal
          until the principal balance of the Certificates has been reduced to
          zero.

Credit Enhancement

     Reserve Account. Pursuant to the Sale and Servicing Agreement, the Reserve
Account will be initially funded by a deposit by the Depositor on the Closing
Date in the amount of $_______ (____% of aggregate initial principal balance of
the Notes plus the initial Certificate Balance) (the "Reserve Account Initial
Deposit"). The Reserve Account Initial Deposit will be augmented on each
Distribution Date by the deposit in the Reserve Account of amounts remaining
after distribution of the Total Servicing Fee and amounts to be paid to the
Noteholders and Certificateholders. If the amount on deposit in the Reserve
Account on any Distribution Date (after giving effect to all deposits or
withdrawals therefrom on such Distribution Date) is greater than the Specified
Reserve Account Balance for such Distribution Date, the Servicer shall instruct
the Indenture Trustee to distribute the amount of the excess to the Depositor.
Upon any distribution to the Depositor of amounts from the Reserve Account,
neither the Noteholders nor the Certificateholders will have any rights in, or
claims to, such amounts. In certain circumstances, funds in the Reserve Account
will be used to reduce the Certificate Balance to zero.

     "Specified Reserve Account Balance" with respect to any Distribution Date
generally means the greater of (a) % of the sum of the aggregate outstanding
principal amount of the Notes and the outstanding Certificate Balance on such
Distribution Date (after giving effect to all payments on the Notes and
distributions with respect to the Certificates to be made on such Distribution
Date) or (b) % of the aggregate initial principal balance of the Notes plus the
initial Certificate Balance. In no circumstances will the Depositor be required
to deposit any amounts in the Reserve Account other than the Reserve Account
Initial Deposit to be made on the Closing Date.

     Subordination of the Certificates. The rights of the Certificateholders to
receive distributions will be subordinated to the rights of the Noteholders
following the occurrence of certain Events of Default, an acceleration of the
Notes, or an Insolvency Event. The subordination of the Certificates is intended
to enhance the likelihood of receipt by Noteholders of amounts due them and to
decrease the likelihood that the Noteholders will experience losses. In
addition, the Reserve Account is intended to enhance the likelihood of receipt
by Noteholders and Certificateholders of amounts due them and to decrease the
likelihood that the Noteholders and Certificateholders will experience losses.
However, in certain circumstances, the Reserve Account could be depleted. If the
amount required to be withdrawn from the Reserve Account to cover shortfalls in
collections on the Receivables exceeds the amount on deposit in the Reserve
Account a temporary shortfall in the amounts distributed to the Noteholders or
the Certificateholders could result. In addition, depletion of the Reserve
Account ultimately could result in losses to Noteholders and Certificateholders.


                        FEDERAL INCOME TAX CONSEQUENCES

     Stroock & Stroock & Lavan is of the opinion that, (x) based on the terms of
the Notes and the transactions relating to the Receivables as set forth herein,
the Notes will be treated as debt for Federal income tax purposes and (y) based
on the applicable provisions of the Trust Agreement and Related Documents, for
federal income tax purposes, (i) the Trust will not be classified as an
association taxable as a corporation and (ii) the Trust will not be treated as a
publicly traded partnership taxable as a corporation. The Notes will not be
issued will original issue discount ("OID"). See "Federal Income Tax
Consequences" in the Prospectus.


                        STATE AND LOCAL TAX CONSEQUENCES

     The discussion above does not address the tax consequences of purchase,
ownership or disposition of the Securities under any state or local tax law.
Investors should consult their own tax advisors regarding state and local tax
consequences.


                              ERISA CONSIDERATIONS

The Notes

     A fiduciary of an employee benefit plan or other retirement arrangement
subject to Title I of ERISA, should consider the fiduciary standards under ERISA
in the context of the plan or arrangement's particular circumstances before
authorizing an investment of a portion of such plan or arrangement's assets in
the Certificate. Accordingly, pursuant to Section 404 of ERISA, such fiduciary
should consider among other factors (i) whether the investment is for the
exclusive benefit of participants and their beneficiaries; (ii) whether the
investment satisfies the applicable diversification requirements; (iii) whether
the investment is in accordance with the documents and instruments governing the
plan or arrangement; and (iv) whether the investment is prudent, considering the
nature of the investment.

     Section 406 of the Employee Retirement Income Security Act of 1974, as
amended ("ERISA"), and Section 4975 of the Code prohibit a pension,
profit-sharing or other employee benefit plan or retirement arrangements,
including individual retirement accounts and certain types of Keogh Plans, as
well as any entity whose underlying assets include plan assets by reason of a
plan or arrangement investing in such entity (including an insurance company
general account), (each a "Benefit Plan"), from engaging in certain transactions
with persons that are "parties in interest" under ERISA or "disqualified
persons" under the Code with respect to such Benefit Plan. A violation of these
"prohibited transaction" rules may result in an excise tax or other penalties
and liabilities under ERISA and the Code for such persons.

     Certain transactions involving the purchase, holding or transfer of the
Notes might be deemed to constitute prohibited transactions under ERISA and the
Code with respect to a Benefit Plan that purchases Notes if assets of the Trust
were deemed to be assets of the Benefit Plan. Under a regulation issued by the
United States Department of Labor, 29 C.F.R. ' 2510.3-101 (the "Plan Assets
Regulation"), the assets of the Trust would be treated as plan assets of a
Benefit Plan for the purposes of ERISA and the Code only if the Benefit Plan
acquired an "equity interest" in the Trust and none of the exceptions contained
in the Plan Assets Regulation was applicable. An "equity interest" is defined
under the Plan Assets Regulation as an interest other than an instrument which
is treated as indebtedness under applicable local law and which has no
substantial equity features. Assuming that the Notes are treated as indebtedness
under applicable local law without substantial equity features for purposes of
the Plan Assets Regulation, then the Notes will be eligible for purchase by
Benefit Plans.

     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 Trust, the owner of collateral, 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") 90-1, regarding investments
by insurance company pooled separate accounts; PTCE 95-60, regarding investments
by insurance company general accounts; PTCE 91-38, regarding investments by bank
collective investment funds; PTCE 96-23, regarding transactions affected by
"in-house asset managers"; and PTCE 84-14, regarding transactions effected by
"qualified professional asset managers."

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

The Certificates

     The Certificates may not be acquired (directly or indirectly) by or on
behalf of any Benefit Plan or any entity (including an insurance company general
account) whose underlying assets include plan assets of the Benefit Plan by
reason of a plan's investment in the entity. By acceptance of a Certificate,
each Certificateholder will be deemed to have represented and warranted that it
is not a Benefit Plan.


                                  UNDERWRITING

     Subject to the terms and conditions set forth in the Underwriting agreement
relating to the Notes and the Certificates (the "Underwriting Agreement"), the
Depositor has agreed to cause the Trust to sell to ____________________ (the
"Underwriter"), and the Underwriter has agreed to purchase, the Notes and the
Certificates, subject to the satisfaction of certain conditions precedent.

     The Trust has been advised by the Underwriter that the Underwriter proposes
to offer the Notes to the public initially at the public offering prices set
forth on the cover page of this Prospectus, and to certain dealers at such
prices less a concession of % per Note, that the Underwriter and such dealers
may allow a discount of ___% per Note on the sale to certain other dealers; and
that after the initial public offering of the Notes, the public offering prices
and the concessions and discounts to dealers may be changed by the Underwriter.

     The Trust has been advised by the Underwriter that the Underwriter proposes
to offer the Certificates to the public initially at the public offering price
set forth on the cover page of this Prospectus, and to certain dealers at such
price less a concession of % per Certificate; that the Underwriter and such
dealers may allow a discount of % per Certificate on the sale to certain other
dealers; and that after the initial public offering of the Certificates, the
public offering price and the concession and discount to dealers may be changed
by the Underwriter.

     The Depositor and the Sponsor have agreed to indemnify the Underwriter
against certain liabilities, including civil liabilities under the Securities
Act, or contribute to payments which the Underwriter may be required to make in
respect thereof.

     The Trust may, from time to time, invest the funds in the Trust Accounts
and the Certificate Distribution Account in Eligible Investments acquired from
the Underwriter.

     The closing of the sale of the Notes is conditioned on the closing of the
sale of the Certificates, and the closing of the sale of the Certificates is
conditioned on the closing of the sale of the Notes.


                                 LEGAL OPINIONS

     In addition to the legal opinions described in the Prospectus, certain
legal matters relating to the Notes and Certificates will be passed upon for the
Underwriter and the Issuer by Stroock & Stroock & Lavan, New York, New York.
Certain matters of Delaware law will be passed upon for the Issuer by Richards,
Layton & Finger, Wilmington, Delaware.

<PAGE>

                                 INDEX OF TERMS

     Set forth below is a list of the defined terms used in this Prospectus and
the first page on which the definitions of such terms may be found herein.

ABS.................................................................22
ABS Table...........................................................23
APR..................................................................6
Auction Sale.........................................................8
Available Principal.................................................28
Balloon Loans.......................................................15
Balloon Payment.....................................................15
Benefit Plan........................................................13
Business Day.........................................................7
Cede.................................................................3
Cedel................................................................1
Centrex..............................................................4
Certificate Balance.................................................32
Certificate Final Scheduled Distribution Date.......................10
Certificate Rate.....................................................5
Certificateholders...................................................9
Certificateholders' Distributable Amount............................31
Certificateholders' Interest Carryover Shortfall....................32
Certificateholders' Interest Distributable Amount...................31
Certificateholders' Monthly Interest Distributable Amount...........31
Certificateholders' Monthly Principal Distributable Amount..........32
Certificateholders' Percentage......................................32
Certificateholders' Principal Carryover Shortfall...................32
Certificateholders' Principal Distributable Amount..................32
Certificates.........................................................1
Closing Date.........................................................6
Collection Account..................................................11
Commission...........................................................3
Conduit..............................................................6
Cram Down Loss.......................................................7
Cutoff Date..........................................................1
Dealer Agreements....................................................5
Dealers..............................................................6
Depositor............................................................1
Determination Date..................................................27
disqualified persons................................................34
Distribution Date....................................................1
DTC..................................................................1
equity interest.....................................................35
ERISA...............................................................34
Euroclear............................................................1
Exchange Act.........................................................3
Final Scheduled Maturity Date........................................6
Financed Vehicles....................................................5
Indenture............................................................4
Indenture Trustee....................................................4
in-house asset managers.............................................35
Interest Distribution Amount........................................28
 Interest Period.....................................................7
Issuer...............................................................4
Liquidation Proceeds................................................28
Loan Purchase Agreement..............................................5
Note Final Scheduled Distribution Date...............................8
Noteholders' Monthly Principal Distributable Amount.................31
Noteholders' Percentage.............................................31
Noteholders' Principal Carryover Shortfall..........................31
Notes................................................................1
OID.................................................................34
Originators..........................................................5
Owner Trustee........................................................4
Oxford...............................................................4
Parties in interest.................................................34
Payment Date.........................................................7
Plan Assets Regulation..............................................34
Pool Balance.........................................................7
Principal Distribution Amount.......................................29
prohibited transaction..............................................34
Prospectus...........................................................3
PTCE................................................................35
qualified professional asset managers...............................35
Rating Agencies.....................................................15
Realized Losses.....................................................30
Receivables..........................................................1
Record Date..........................................................7
Recoveries..........................................................28
Reserve Account.....................................................10
Reserve Account Initial Deposit.....................................10
Reserve Account Transfer Amount.....................................28
Sale and Servicing Agreement.........................................6
Securities...........................................................1
Securityholders......................................................9
Sellers..............................................................6
Servicer.............................................................4
Servicing Fee Rate..................................................27
Simple Interest Receivables.........................................20
Specified Reserve Account Balance...................................10
Sponsor..............................................................4
Total Distribution Amount...........................................29
Total Servicing Fee..................................................7
Transfer and Servicing Agreements...................................27
Trust................................................................1
Trust Agreement......................................................4
Trust Property......................................................16
<PAGE>
Prospectus Supplement                                            [Form 2]
(to Prospectus dated ____________)

                               $------------------
                           Centrex Auto Trust 199_-_,

              $_____________Class A ____% Asset Backed Certificates

             $_____________Class B _____% Asset Backed Certificates

                             CENTREX CAPITAL CORP.,
                                     Sponsor

             CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER THREE), INC.,
                                    Depositor

                             OXFORD RESOURCES CORP.,
                                    Servicer

Centrex Auto Trust 199__-__ (the "Trust") will be formed pursuant to a Pooling
and Servicing Agreement dated as of ___________________, among Centrex Capital
Automobile Assets (Number Three), Inc. (the "Depositor"), a wholly-owned
subsidiary of Oxford Resources Corp. (the "Servicer"), Centrex Capital Corp.
(the "Sponsor"), the Servicer and __________________________ (the "Trustee"),
and will issue $___________ aggregate principal balance of _____% Class A Asset
Backed Certificates (the "Class A Certificates") and $ ________________
aggregate principal balance of % Class B Asset Baked Certificates (the "Class B
Certificates" and, together with the Class A Certificates, the "Certificates").

The assets of the Trust will include a pool of motor vehicle retail installment
sale contracts and other motor vehicle installment chattel paper (the
"Receivables") secured by the motor vehicles financed thereby, including certain
monies due or received thereunder on or after ________________ (the "Cutoff
Date"), transferred to the Trust by the Depositor on or prior to the date of
issuance of the Certificates.

The Certificates will be available for purchase in minimum denominations of
$1,000 and integral multiples thereof. The Class A Certificates will evidence in
the aggregate an undivided ownership interest in approximately _______% of the
Trust. The Class B Certificates will evidence in the aggregate an undivided
ownership interest in approximately ________% of the Trust. Principal and
interest at the applicable Class A or Class B Pass-Through Rate will be
distributed to Certificateholders on or about the fifteenth day of each month,
commencing _________. The rights of the holders of the Class B Certificates to
receive distributions are subordinated to the rights of holders of the Class A
Certificates to the extent described herein. The outstanding principal balance,
if any, of the Certificates will be due and payable on the ____________________
Distribution Date (the "Final Scheduled Distribution Date").

                             ______________________

For a discussion of certain factors which should be considered by prospective
purchasers of the Certificates, see "Risk Factors" beginning on page_____herein
and on page ____ of the accompanying Prospectus.

  THE CERTIFICATES REPRESENT INTERESTS IN THE TRUST ONLY AND DO NOT REPRESENT
    OBLIGATIONS OF OR INTERESTS IN THE SPONSOR, THE DEPOSITOR, THE SERVICER,
        THE SELLERS OR ANY OF THEIR AFFILIATES. NONE OF THE CERTIFICATES
                  OR THE RECEIVABLES ARE INSURED OR GUARANTEED
                          BY ANY GOVERNMENTAL AGENCY.

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

                                              Underwriting    Proceeds to the
                            Price to Public     Discounts      Depositor (1)
Per Class A Certificate....    _______%         _____%           ______%
Per Class B Certificate....    _______%         _____%           ______%
Total...................... $____________     $__________     $____________

- --------------------
(1)  Before deducting expenses, estimated to be $_________.

The Certificates are offered by the Underwriter when, as and if issued by the
Trust, delivered and accepted by the Underwriter and subject to its right to
reject orders in whole or in part. It is expected that delivery of the
Certificates in book-entry form will be made through the facilities of The
Depository Trust Company on the Same Day Funds Settlement System and Cedel Bank,
societe anonyme ("Cedel"), and the Euroclear System ("Euroclear") on or about
- ------------------.

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

        The date of this Prospectus Supplement is ______________________
<PAGE>
IN CONNECTION WITH THIS OFFERING, THE UNDERWRITER MAY OVERALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE CERTIFICATES
AT LEVELS ABOVE THOSE WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN MARKET. SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

THIS PROSPECTUS SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE CERTIFICATES. ADDITIONAL INFORMATION IS CONTAINED IN THE
PROSPECTUS, AND PROSPECTUS INVESTORS ARE URGED TO READ BOTH THIS PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS IN FULL. SALES OF THE CERTIFICATES MAY NOT BE
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT
AND THE PROSPECTUS. TO THE EXTENT ANY STATEMENTS IN THIS PROSPECTUS SUPPLEMENT
CONFLICT WITH STATEMENTS IN THE PROSPECTUS, THE STATEMENTS IN THIS PROSPECTUS
SUPPLEMENT SHALL CONTROL.
<PAGE>
                          REPORTS TO CERTIFICATEHOLDERS

         Unless and until Definitive Certificates are issued, monthly and annual
unaudited reports containing information concerning the Receivables will be
prepared by the Servicer and sent on behalf of the Trust only to Cede & Co.
("Cede"), as nominee of The Depository Trust Company ("DTC") and registered
holder of the Certificates. Certificateholders may elect to hold their
securities through any of DTC (in the United States) or Cedel or Euroclear (in
Europe). DTC will forward such reports to Participants, Cedel Participants and
Euroclear Participants. See "The Certificates-Book-Entry Registration" and
"CStatements to Certificateholders." Such reports will not constitute financial
statements prepared in accordance with generally accepted accounting principles.
The Servicer, on behalf of the Trust, will file with the Securities and Exchange
Commission (the "Commission") such periodic reports as are required under the
Securities Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission thereunder.
<PAGE>
                                SUMMARY OF TERMS

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

Issuer...................................... Centrex Auto Trust 199__-__. (the
                                             "Trust" or the "Issuer"), a
                                             Delaware business trust to be
                                             established pursuant to the
                                             Agreement.

Depositor................................... Centrex Capital Automobile Assets
                                             (Number Three), Inc. (the
                                             "Depositor"), a wholly-owned
                                             subsidiary of Centrex Capital Corp.
                                             See "The Sponsor and the Depositor"
                                             in the Prospectus.

Servicer.................................... Oxford Resources Corp. (the
                                             "Servicer" or "Oxford"). See "The
                                             Servicer" herein and in the
                                             Prospectus.

Sponsor..................................... Centrex Capital Corp. ("Centrex" or
                                             the "Sponsor"), a wholly-owned
                                             subsidiary of Oxford. See "The
                                             Sponsor and the Depositor" in the
                                             Prospectus.

Trustee and Collateral Agent................ ______________________, a
                                             _______________ _____________, not
                                             in its individual capacity, but
                                             solely as trustee for the Trust
                                             (the "Trustee") and as collateral
                                             agent with respect to the Reserve
                                             Fund (the "Collateral Agent").

Securities Offered.......................... The Trust will issue two classes of
                                             Certificates (each, a "Class") with
                                             one class of senior certificates
                                             (the "Class A Certificates") and
                                             one class of subordinated
                                             certificates (the "Class B
                                             Certificates" and, together with
                                             the Class A Certificates, the
                                             "Certificates") pursuant to a
                                             Pooling and Servicing Agreement to
                                             be dated as of _____________ (the
                                             "Agreement") among the Sponsor, the
                                             Depositor, the Servicer and the
                                             Trustee. Each Certificate will
                                             represent a fractional undivided
                                             interest in the assets of the
                                             Trust. The Class A Certificates
                                             will be issued in an initial
                                             aggregate principal amount of
                                             $________ (the "Original Class A
                                             Principal Balance") and will
                                             evidence in the aggregate an
                                             individual ownership interest in
                                             approximately __% of the Trust (the
                                             "Class A Percentage"). The Class B
                                             Certificates will be issued in an
                                             initial aggregate principal amount
                                             of $_________________ (the
                                             "Original Class B Principal
                                             Balance") and will evidence in the
                                             aggregate an undivided ownership
                                             interest in approximately ____% of
                                             the Trust (the "Class B
                                             Percentage"). The Class B
                                             Certificates will be subordinated
                                             to the Class A Certificates to the
                                             extent described herein. See "Risk
                                             Factors--Subordination of the
                                             Class B Certificates" and "The
                                             Certificates--Subordination of the
                                             Class B Certificates" herein.

Registration of the Certificates............ The Certificates will be available
                                             for purchase in denominations of
                                             $1,000 and integral multiples
                                             thereof and will be available in
                                             book-entry form only.
                                             Certificateholders will not be
                                             entitled to receive a Definitive
                                             Certificate, except in the event
                                             that Definitive Certificates are
                                             issued in the limited circumstances
                                             described herein. Persons acquiring
                                             beneficial interests in the
                                             Certificates will hold their
                                             interests through DTC in the United
                                             States or Cedel or Euroclear in
                                             Europe. See "Certain Information
                                             Regarding the Securities--
                                             Definitive Certificates" in the
                                             Prospectus.

Trust Property.............................. The property of the Trust (the
                                             "Trust Property") will include (i)
                                             the Receivables; (ii) all monies
                                             received under the Receivables on
                                             and after the Cutoff Date, and,
                                             with respect to Receivables which
                                             are Actuarial Receivables, monies
                                             received thereunder prior to the
                                             Cutoff Date that are due on or
                                             after the Cutoff Date; (iii)
                                             certain bank accounts established
                                             and maintained by the Servicer;
                                             (iv) security interests in the
                                             vehicles securing the Receivables
                                             (the "Financed Vehicles"); (v) the
                                             rights of th Originators to receive
                                             proceeds from claims under certain
                                             insurance policies; (vi) the rights
                                             of the Trust under the Agreement;
                                             (vii) the rights of the Depositor
                                             under the Loan Purchase Agreement;
                                             (viii) the rights of the
                                             Originators to refunds for the
                                             costs of extended service contracts
                                             and to refunds of unearned premiums
                                             with respect to credit life and
                                             credit accident and health
                                             insurance policies covering the
                                             Financed Vehicles or the retail
                                             purchasers of, or other persons
                                             owing payments on, the Financed
                                             Vehicles (the "Obligors"); (ix) all
                                             right, title and interest of the
                                             Originators (other than with
                                             respect to any Dealer commission)
                                             with respect to the Receivables
                                             under the related Dealer
                                             Agreements; and (x) all proceeds of
                                             the foregoing. The Reserve Fund
                                             will be maintained for the benefit
                                             of the Certificateholders, but will
                                             not be part of the Trust.

The Receivables............................. The Receivables arise from retail

                                             installment sale contracts
                                             originated indirectly by motor
                                             vehicle dealers (the "Dealers") and
                                             purchased by certain wholly-owned
                                             subsidiaries of Centrex (each, an
                                             "Originator") pursuant to
                                             agreements with the Dealers
                                             ("Dealer Agreements") and other
                                             motor vehicle installment chattel
                                             paper originated directly by the
                                             Originators. Centrex Capital
                                             Automobile Assets (Number Four),
                                             Inc. (the "Conduit" and, together
                                             with the Originators, the
                                             "Sellers") acquires receivables
                                             from the Originators from time to
                                             time in the ordinary course of the
                                             Conduit's business. On or prior to
                                             the date of issuance of the
                                             Securities (the "Closing Date"),
                                             the Depositor will buy the
                                             Receivables having an aggregate
                                             principal balance of $_____ as of
                                             the Cutoff Date from the Sellers
                                             pursuant to a Loan Purchase
                                             Agreement (the "Loan Purchase
                                             Agreement") to be dated as of
                                             ________ __, 199_ between the
                                             Depositor and the Sellers.
                                             Immediately following such sale,
                                             the Trust will purchase such
                                             Receivables from the Depositor
                                             pursuant to a Pooling and Servicing
                                             Agreement to be dated as of
                                             _________ __, 199_ (as amended and
                                             supplemented from time to time, the
                                             "Agreement"), among the Trustee,
                                             the Sponsor, the Depositor and the
                                             Servicer. See "Description of the
                                             Certificates - Sale and Assignment
                                             of Receivables" herein and
                                             "Description of the Transfer and
                                             Servicing Agreements--Sale and
                                             Assignment of Receivables" in the
                                             Prospectus.

                                             The Receivables have been selected
                                             from the contracts owned by the
                                             Sellers based on the criteria
                                             specified in the Pooling and
                                             Servicing Agreement and described
                                             herein. As of the Cutoff Date, the
                                             weighted average annual percentage
                                             rate (the "APR") of the Receivables
                                             was approximately _____%, the
                                             weighted average remaining maturity
                                             of the Receivables was
                                             approximately _____ months and the
                                             weighted average original maturity
                                             of the Receivables was
                                             approximately _____ months. As of
                                             the Cutoff Date, no Receivable has
                                             a scheduled maturity later than
                                             _______ __, ____ (the "Final
                                             Scheduled Maturity Date").
                                             Approximately _____% of the
                                             aggregate principal balance of the
                                             Receivables as of the Cutoff Date
                                             represents financing of new
                                             vehicles; the remainder represents
                                             financing of used vehicles. As of
                                             the Cutoff Date, approximately
                                             _____%, _____%, and _____% of the
                                             aggregate principal balance of the
                                             Receivables have Obligors with
                                             billing addresses in the state
                                             _______, _____ and _______,
                                             respectively. Approximately _____%
                                             of the aggregate principal balance
                                             of the Receivables as of the Cutoff
                                             Date were Balloon Loans. See "The
                                             Receivables Pool" and "Risk
                                             Factors--Regional Economic
                                             Conditions" herein and "Risk
                                             Factors-- Balloon Loans" herein and
                                             in the Prospectus.

                                             The"Pool Balance" at any time will
                                             represent the aggregate principal
                                             balance of the Receivables at the
                                             end of the preceding Collection
                                             Period, after giving effect to all
                                             payments (other than Payaheads)
                                             received from Obligors, Purchase
                                             Amounts and Advances to be remitted
                                             by the Depositor, the Sponsor and
                                             the Servicer, as the case may be,
                                             all for such Collection Period, all
                                             losses realized on Receivables that
                                             became Liquidated Receivables
                                             during such Collection Period and
                                             all Cram Down Losses for such
                                             Collection Period.

                                             "Collection Period" means, with
                                             respect to a Distribution Date, (i)
                                             in the case of the initial
                                             Distribution Date, the period from
                                             and including the Cutoff Date
                                             through and including _________ __,
                                             ____ and (ii) thereafter, the
                                             calendar month preceding the
                                             related Distribution Date.

Class A Pass-Through Rate................... _____% per annum, calculated on 
                                             the basis of a 360-day year
                                             consisting of twelve 30-day months
                                             (the "Class A Pass-Through Rate").

Class B Pass-Through Rate................... _____% per annum, calculated on
                                             the basis of a 360-day year
                                             consisting of twelve 30-day months
                                             (the "Class B Pass-Through Rate").

Distribution Date........................... Distributions of principal and
                                             interest will be made on the 15th
                                             day of each month (or, if such 15th
                                             day is not a Business Day, the next
                                             succeeding Business Day) (each, a
                                             "Distribution Date"), commencing in
                                             __________. The final scheduled
                                             Distribution Date is the
                                             ____________ Distribution Date (the
                                             "Final Scheduled Distribution
                                             Date"). A "Business Day" is a day
                                             other than a Saturday, a Sunday or
                                             a day on which banking institutions
                                             or trust companies in New York, New
                                             York or ______, _______ are
                                             authorized by law, regulation,
                                             executive order or governmental
                                             decree to be closed.

Interest Payments........................... On each Distribution Date, the 
                                             Trustee will distribute, to the
                                             extent of funds available therefor,
                                             first (i) pro rata to the holders
                                             of the Class A Certificates (the
                                             "Class A Certificateholders") as of
                                             the last day of the immediately
                                             preceding calendar month (each such
                                             date, a "Record Date"), interest in
                                             an amount equal to one-twelfth (or,
                                             in the case of the first
                                             Distribution Date, a fraction, the
                                             numerator of which is ____ and the
                                             denominator of which is 360) of the
                                             product of the Class A Pass-Through
                                             Rate and the Class A Principal
                                             Balance after giving effect to
                                             distributions of principal made on
                                             the preceding Distribution Date or,
                                             in the case of the first
                                             Distribution Date, the Original
                                             Class A Principal Balance (the
                                             "Class A Monthly Interest") plus
                                             any unpaid Class A Monthly Interest
                                             from any preceding Distribution
                                             Date that remains unpaid and
                                             interest on such amount to the
                                             extent permitted by law at the
                                             Class A Pass-Through Rate and then
                                             (ii) pro rata to the holders of
                                             record of the Class B Certificates
                                             (the "Class B Certificateholders"
                                             and, together with the Class A
                                             Certificateholders, the
                                             "Certificateholders") as of the
                                             Record Date, interest in an amount
                                             equal to one-twelfth (or, in the
                                             case of the first Distribution
                                             Date, a fraction, the numerator of
                                             which is ____ and the denominator
                                             of which is 360) of the product of
                                             the Class B Pass-Through Rate and
                                             the Class B Principal Balance after
                                             giving effect to all payments of
                                             principal made on the preceding
                                             Distribution Date, or, in the case
                                             of the first Distribution Date, the
                                             Original Class B Principal Balance
                                             (the "Class B Monthly Interest")
                                             plus any unpaid Class B Monthly
                                             Interest from any preceding
                                             Distribution Date that remains
                                             unpaid and interest on such amount
                                             to the extent permitted by law at
                                             the Class B Pass-Through Rate.

                                             The "Class A Principal Balance" on
                                             any date of determination shall
                                             equal the Original Class A
                                             Principal Balance reduced by all
                                             distributions actually made to the
                                             Class A Certificateholders and
                                             allocable to principal. The "Class
                                             B Principal Balance" on any date of
                                             determination shall equal the
                                             Original Class B Principal Balance
                                             reduced by all distributions
                                             actually made to the Class B
                                             Certificateholders and allocable to
                                             principal.

Principal................................... On each Distribution Date, the
                                             Trustee will distribute, to the
                                             extent of funds available therefor,
                                             first (i) pro rata to Class A
                                             Certificateholders of record as of
                                             the related Record Date an amount
                                             equal to the sum of (x) the Class A
                                             Percentage of the Principal
                                             Distribution Amount, (y) the Class
                                             A Percentage of Realized Losses
                                             with respect to Receivables which
                                             became Liquidated Receivables
                                             during the related Collection
                                             Period (the sum of (x) and (y), the
                                             "Class A Monthly Principal") and
                                             (z) any unpaid Class A Monthly
                                             Principal with respect to any
                                             preceding Distribution Date and
                                             then (ii) pro rata to Class B
                                             Certificateholders of record as of
                                             the related Record Date an amount
                                             equal to the sum of (x) the Class B
                                             Percentage of the Principal
                                             Distribution Amount, (y) the Class
                                             B Percentage of Realized Losses
                                             with respect to Receivables which
                                             became Liquidated Receivables
                                             during the related Collection
                                             Period (the sum of (x) and (y), the
                                             "Class B Monthly Principal") and
                                             (z) any unpaid Class B Monthly
                                             Principal with respect to any
                                             preceding Distribution Date.

                                             A "Collection Period" means, with
                                             respect to any Distribution Date
                                             (i) in the case of the initial
                                             Distribution Date, the Period from
                                             and including the Cutoff Date
                                             through and including ________,
                                             199_ and (ii) thereafter, the
                                             calendar month preceding the
                                             related Distribution Date.

Optional Purchase........................... The Notes will be redeemed in
                                             whole, but not in part, on any
                                             Distribution Date on which the
                                             Depositor exercises its option to
                                             purchase the Receivables, which can
                                             occur after the Pool Balance
                                             declines to 10% or less of the
                                             Initial Pool Balance, at a
                                             redemption price equal to the
                                             unpaid principal amount of the then
                                             outstanding Certificates plus
                                             accrued and unpaid interest thereon
                                             at the applicable Pass-Through
                                             Rate. See "Description of the
                                             Certificates--Termination" herein.
                                             The "Initial Pool Balance" will
                                             equal the Pool Balance as of the
                                             Cutoff Date.

Auction Sale................................ In the event that the Pool Balance
                                             has declined to 5% or less of the
                                             Initial Pool Balance, the Depositor
                                             has not exercised its optional
                                             redemption with respect to the
                                             Receivables, satisfactory bids are
                                             received as described herein and
                                             the assets of the Trust are sold
                                             pursuant to an auction (the
                                             "Auction Sale"), the Certificates
                                             will be redeemed at a redemption
                                             price equal to the unpaid principal
                                             amount herein of the then
                                             outstanding Certificates plus
                                             accrued and unpaid interest thereon
                                             at the applicable Pass-Through
                                             Rate. See "Description of the
                                             Certificates --Termination" herein.

Subordination of the Class B
 Certificates............................... The rights of the Class B 

                                             Certificateholders to receive
                                             distributions to which they would
                                             otherwise be entitled with respect
                                             to the Trust Property will be
                                             subordinated to the rights of the
                                             Class A Certificateholders, as more
                                             fully described under "Risk
                                             Factors--Subordination of the Class
                                             B Certificates" and "Description of
                                             the Certificates--Subordination of
                                             the Class B Certificates" herein.
                                             This subordination is intended to
                                             enhance the likelihood of timely
                                             receipt by Class A
                                             Certificateholders of the full
                                             amount of interest and principal
                                             required to be paid to them, and to
                                             afford such Class A
                                             Certificateholders limited
                                             protection against losses in
                                             respect of the Receivables.

                                             The protection afforded to the
                                             Class A Certificateholders by the
                                             subordination feature described
                                             above will be effected both by the
                                             preferential right of the Class A
                                             Certificateholders to receive, to
                                             the extent described below, current
                                             distributions from collections on
                                             or in respect of the Receivables
                                             and by the establishment of a
                                             segregated trust account held by
                                             the Collateral Agent for the
                                             benefit of the Certificateholders
                                             (the "Reserve Fund"). Amounts on
                                             deposit in the Reserve Fund will
                                             also be generally available to
                                             cover shortfalls in required
                                             distributions to the Class B
                                             Certificateholders, in respect of
                                             interest, after payment of interest
                                             on the Class A Certificates and, in
                                             respect of principal, after payment
                                             of interest and principal of the
                                             Class A Certificates and interest
                                             on the Class B Certificates. The
                                             Reserve Fund will be maintained for
                                             the benefit of the
                                             Certificateholders, but will not be
                                             part of the Trust.

                                             No interest distribution will be
                                             made to the Class B
                                             Certificateholders on any
                                             Distribution Date until the full
                                             amount of interest on the Class A
                                             Certificates payable on such
                                             Distribution Date has been
                                             distributed to the Class A
                                             Certificateholders. No principal
                                             distribution will be made to the
                                             Class B Certificateholders on any
                                             Distribution Date until the full
                                             amount of interest on and principal
                                             of the Class A Certificates and
                                             interest on the Class B
                                             Certificates payable on such
                                             Distribution Date has been
                                             distributed to the Class A
                                             Certificateholders and Class B
                                             Certificateholders, respectively.
                                             Distributions of interest on the
                                             Class B Certificates, to the extent
                                             of collections on or in respect of
                                             the Receivables allocable to
                                             interest and certain available
                                             amounts on deposit in the Reserve
                                             Fund, will not be subordinated to
                                             the payment of principal on the
                                             Class A Certificates.

Reserve Fund................................ Pursuant to the Agreement, a
                                             reserve fund (the "Reserve Fund")
                                             will be created for the purpose of
                                             providing funds for timely payment
                                             of principal of and interest on the
                                             Certificates in the event of
                                             shortfalls in the Trust's receipt
                                             of payments on the Receivables. The
                                             Reserve Fund will be initially
                                             funded by a deposit by the
                                             Depositor on the Closing Date of
                                             cash or Eligible Investments having
                                             a value of $____ (___% of the
                                             aggregate initial Certificate
                                             Balance). The amount deposited in
                                             the Reserve Fund on the Closing
                                             Date is referred to as the "Reserve
                                             Fund Initial Deposit." The Reserve
                                             Fund Initial Deposit will be
                                             augmented on each Distribution Date
                                             by the deposit in the Reserve Fund
                                             of amounts remaining after
                                             distribution of the Total Servicing
                                             Fee and amounts to be paid to Class
                                             A Certificateholders and Class B
                                             Certificateholders. Amounts in the
                                             Reserve Fund on any Distribution
                                             Date (after giving effect to all
                                             distributions to be made on such
                                             Distribution Date) in excess of the
                                             Specified Reserve Balance for such
                                             Distribution Date will be released
                                             to the Depositor, on such
                                             Distribution Date and upon such
                                             release, the Certificateholders
                                             will have no further rights in, or
                                             claims to, such amounts. The
                                             "Specified Reserve Balance" with
                                             respect to any Distribution Date
                                             generally will be equal to the
                                             greater of (a) _____% of the sum of
                                             the Class A Principal Balance and
                                             the Class B Principal Balance
                                             (after giving effect to all
                                             distributions on the Certificates
                                             on such Distribution Date) or (b)
                                             _____% of the sum of the Original
                                             Class A Principal Balance and the
                                             Original Class B Principal Balance.
                                             Funds will be withdrawn, to the
                                             extent available, from the Reserve
                                             Fund for distribution first to
                                             Class A Certificateholders to the
                                             extent of shortfalls in the amounts
                                             available to make required
                                             distributions of interest on the
                                             Class A Certificates and then to
                                             Class B Certificateholders to the
                                             extent of shortfalls in the amounts
                                             available to make required
                                             distributions of interest on the
                                             Class B Certificates. Thereafter,
                                             funds will be withdrawn from the
                                             Reserve Fund for distribution first
                                             to Class A Certificateholders to
                                             the extent of shortfalls in the
                                             amounts available to make required
                                             distributions of principal on the
                                             Class A Certificates and then to
                                             Class B Certificateholders to the
                                             extent of shortfalls in the amounts
                                             available to make required
                                             distributions of principal on the
                                             Class B Certificates. See
                                             "Description of the
                                             Certificates--Reserve Fund" herein.

The Agreement............................... Under the Agreement, the Depositor
                                             will sell the Receivables to the
                                             Trust. In addition, the Servicer
                                             will agree with the Trust to be
                                             responsible for servicing,
                                             managing, maintaining custody of
                                             and making collections on the
                                             Receivables. The Depositor has made
                                             certain representations and
                                             warranties relating to the
                                             Receivables for the benefit of the
                                             Certificateholders in the
                                             Agreement. The Trust will be
                                             entitled to require the Depositor
                                             or the Sponsor, jointly and
                                             severally, to purchase any
                                             Receivable if the interest of the
                                             Certificateholders is materially
                                             adversely affected by a breach of
                                             any representation or warranty made
                                             by the Depositor with respect to
                                             such Receivable, if such breach has
                                             not been cured by the applicable
                                             grace period.

                                             The Servicer shall receive a
                                             monthly fee (the "Servicing Fee"),
                                             payable on each Distribution Date
                                             (other than the initial
                                             Distribution Date), equal to
                                             one-twelfth (and in the case of the
                                             initial Distribution Date,
                                             _______________) of the product of
                                             ___% and the Pool Balance as of the
                                             first day of the related Collection
                                             Period. In addition, the "Servicing
                                             Fee" will include certain late
                                             fees, prepayment charges and other
                                             administrative fees or similar
                                             charges. See "Description of the
                                             Certificates-Servicing
                                             Compensation" herein and
                                             "Description of the Transfer and
                                             Servicing Agreements-Servicing
                                             Compensation and Payment of
                                             Expenses" in the Prospectus. The
                                             Servicer and the Trustee is
                                             obligated to provide to the other
                                             written notice upon the discovery
                                             of a breach by the Servicer of
                                             certain covenants made by the
                                             Servicer in the Agreement. If the
                                             breach is not cured, the Servicer
                                             will be obligated to purchase any
                                             Receivable materially and adversely
                                             affected by such uncured breach.

Tax Status.................................. In the opinion of Stroock & 
                                             Stroock & Lavan, special Federal
                                             tax counsel to the Trust, the Trust
                                             will be classified for Federal
                                             income tax purposes as a grantor
                                             trust and not as an association
                                             taxable as a corporation.
                                             Certificateholders must report
                                             their respective allocable shares
                                             of income earned on Trust assets
                                             (excluding certain amounts retained
                                             by the Depositor as described
                                             herein) and, subject to certain
                                             limitations applicable to
                                             individuals, estates and trusts,
                                             may deduct their respective
                                             allocable shares of reasonable
                                             servicing and other fees. See
                                             "Federal Income Tax Consequences"
                                             herein and in the Prospectus.
                                             Investors should consult their own
                                             tax advisors regarding state and
                                             local tax consequences. See "State
                                             and Local Tax Consequences" herein.

ERISA Considerations........................ The Class A Certificates may be
                                             purchased by or on behalf of an
                                             employee benefit plan or other
                                             retirement arrangement that is
                                             subject to the Employee Retirement
                                             Income Security Act of 1974, as
                                             amended ("ERISA"), or Section 4975
                                             of the Internal Revenue Code of
                                             1986, as amended (the "Code"), as
                                             well as any entity whose source of
                                             funds for the purchase of Class A
                                             Certificates includes plan assets
                                             by reason of a plan or account
                                             investing in such entity (each, a
                                             "Plan"), subject to the
                                             considerations described herein.
                                             Because the Class B Certificates
                                             are subordinated to the Class A
                                             Certificates, no Class B
                                             Certificate may be purchased by or
                                             on behalf of a Plan other than an
                                             "insurance company general account"
                                             as defined in, and which complies
                                             with the provisions of, Prohibited
                                             Transaction Exemption 95-60 which
                                             may be deemed to be holding Plan
                                             assets. See "ERISA Considerations"
                                             herein and in the Prospectus.

Rating...................................... It is a condition to the issuance 
                                             of the Certificates that the Class
                                             A Certificates be rated __________
                                             by at least two nationally
                                             recognized rating agencies (each, a
                                             "Rating Agency") and the Class B
                                             Certificates be rated at least "_"
                                             or its equivalent by each such
                                             Rating Agency. The ratings of the
                                             Certificates are based primarily on
                                             the creditworthiness of the
                                             Receivables and the availability of
                                             the Reserve Fund and, in the case
                                             of the Class A Certificates, on the
                                             subordination provided by the Class
                                             B Certificates. A security rating
                                             is not a recommendation to buy,
                                             sell or hold securities and may be
                                             revised or withdrawn at any time by
                                             the assigning Rating Agency. See
                                             "Risk Factors--Ratings of the
                                             Certificates; Possibility of
                                             Withdrawal or Downgrading" herein.
<PAGE>

                                  RISK FACTORS

     Prospective investors should consider the following risk factors, in
connection with the purchase of the Securities as well as the Risk Factors
specified under the heading "Risk Factors" in the Prospectus.

Limited Liquidity

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

Regional Economic Conditions

     Economic conditions in the states where Obligors reside may affect the
delinquency, loan loss and repossession experience of the Trust with respect to
the Receivables. As of the Cutoff Date, the billing addresses of the Obligors
with respect to approximately _____%, _____%, and _____% by principal balance of
the Receivables were located in _________, _________ and ________, respectively.
_________, _________, and _________ have experienced economic downturns from
time to time and no predictions can be made regarding future economic conditions
in _________, _________ and ________, or in any of the other states where the
Obligors are located. See "The Receivables Pool" herein.]

Subordination of the Class B Certificates

     Amounts on deposit in the Reserve Fund will be available on any
Distribution Date first to cover shortfalls in distributions of interest on the
Class A Certificates and then to cover shortfalls in distributions of interest
on the Class B Certificates. As a result, shortfalls in distributions of
interest on the Class B Certificates will he covered (to the extent of amounts
available in the Reserve Fund after the payment of interest on the Class A
Certificates) prior to the use of the Reserve Fund to cover shortfalls of
principal on the Class A Certificates. After distributions of interest on both
the Class A Certificates and the Class B Certificates have been made, amounts on
deposit in the Reserve Fund will he available first to cover shortfalls in
distributions of principal on the Class A Certificates and then to cover
shortfalls in distributions of principal on the Class B Certificates. If the
Reserve Fund is exhausted, the Trust will depend solely on current payments on
the Receivables to make distributions on the Certificates.

     The Class B Certificateholders will not receive any distributions of
interest with respect to a Collection Period until the full amount of interest
on the Class A Certificates relating to such Collection Period has been
deposited in the Class A Distribution Account. Class B Certificateholders will
not receive any distributions of principal with respect to such Collection
Period until the full amount of interest on and principal of the Class A
Certificates relating to such Collection Period has been deposited in the Class
A Distribution Account. However, distributions of interest on the Class B
Certificates, to the extent of collections on the Receivables allocable to
interest and the amount on deposit in the Reserve Fund available after the
payment of interest on the Class A Certificates has been made, will not be
subordinated to the payment of principal on the Class A Certificates. See
"Description of the Certificates--Distributions on Certificates" herein.

Balloon Loans

     As of the Cutoff Date, approximately _____% of the aggregate principal
balance of the Receivables, constituting _____% of the number of Receivables,
represent Balloon Loans. "Balloon Loans" are originated with a stated maturity
of less than the period of time of the corresponding amortization schedule. As a
result, upon the maturity of a Balloon Loan, the Obligor will be required to
make a balloon payment (a "Balloon Payment") which will be significantly larger
than such Obligor's other scheduled monthly payments. See "Risk Factors-Balloon
Loans" and "Maturity and Prepayment Considerations-Balloon Loans" in the
Prospectus.

Federal Income Taxation

     It is expected that, for Federal income tax purposes, amounts otherwise
payable to the Class B Certificate Owners that are paid to the Class A
Certificate Owners pursuant to the subordination provisions described above
under "--Subordination of the Class B Certificates" will be deemed to have
been received by the Class B Certificate Owners and then paid by them to the
Class A Certificate Owners pursuant to a guaranty. See "Federal Income Tax
Consequences--Trusts Treated as Grantor Trusts" in the Prospectus.

Ratings of the Certificates; Possibility of Withdrawal or Downgrading

         It is a condition to the issuance of the Certificates that the Class A
Certificates be rated ____________________ by at least two nationally recognized
rating agencies (each a "Rating Agency"). It is a condition to the issuance of
the Class B Certificates that they be rated at least "___" or its equivalent by
each such Rating Agency. A rating is not a recommendation to purchase, hold or
sell the Certificates, inasmuch as such rating does not comment as to market
price or suitability for a particular investor. The ratings of the Certificates
are based primarily on the creditworthiness of the Receivables and the
availability of the Reserve Fund and, in the case of the Class A Certificates,
on the subordination provided by the Class B Certificates. The ratings of the
Certificates address the likelihood of the receipt of distributions due on the
Certificates pursuant to their terms. There can be no assurance that a rating
will remain for any given period of time or that a rating will not be lowered or
withdrawn entirely by a Rating Agency if in its judgment circumstances so
warrant. In the event that a rating is subsequently lowered or withdrawn, no
person or entity will be required to provide any additional credit enhancement.
There can be no assurance as to whether any additional rating agency will rate
the Certificates or, if one does, what rating would be assigned to either class
of Certificates by such rating agency.

                             FORMATION OF THE TRUST

     Centrex Capital Corp. ("Centrex" or the "Sponsor"), as sponsor, will cause
the Depositor to establish the Trust by selling and assigning the Receivables
and certain other Trust Property to the Trust in exchange for the Certificates.
All references herein to sales, assignments and transfers to the Trust refer to
sales, assignments and transfers to the Trustee on behalf of the Trust for the
benefit of the Certificateholders. Prior to such sale and assignment, the Trust
will have no assets or obligations or any operating history. Upon formation, the
Trust will not engage in any business activities other than acquiring and
holding the Receivables, issuing the Certificates and distributing payments
thereon.

     The Servicer will, directly or through subservicers, hold the Receivables
and the certificates of title or ownership or other documents evidencing the
notation of the Originator's lien on the certificates of title or ownership
relating to the Financed Vehicles as custodian for the Trustee. However, the
Receivables will not be marked or stamped to indicate that they have been sold
to the Trust, and the certificates of title for the Financed Vehicles will not
be endorsed or otherwise amended to identify the Trustee as the new secured
party. Under the foregoing circumstances and in certain jurisdictions, the
Trust's interest in the Receivables and the Financed Vehicles may be defeated.
See "Risk Factors-Risks of Unperfected Security Interests in Financed Vehicles
in Certain States" and "Certain Legal Aspects of the Receivables" in the
Prospectus.

     The Trust will not acquire any contracts or assets other than the Trust
Property, and it is not anticipated that the Trust will have any need for
additional capital resources. Because the Trust will have no operating history
upon its establishment and will not engage in any business activity other than
acquiring and holding the Trust Property, issuing the Certificates and
distributing payments thereon, no historical or pro forma financial statements
or ratios of earnings to fixed charges with respect to the Trust have been
included herein.

                               THE TRUST PROPERTY

     Each Certificate represents a fractional undivided interest in the Trust.
The Trust Property will include the Receivables, which were originated
indirectly by Dealers and purchased by the Originators pursuant to agreements
with Dealers ("Dealer Agreements") and other motor vehicle installment chattel
paper originated directly by the Originators. Centrex Capital Automobile Assets
(Number Four), Inc. (the "Conduit" and, together with the Originators, the
"Sellers") acquires receivables from the Originators from time to time in the
ordinary course of the Conduit's business. On the Closing Date, the Depositor
will buy the Receivables from the Sellers and the Depositor will sell the
Receivables to the Trust. The Receivables will continue to be serviced by the
Servicer. The Trust Property also includes (i) all monies received under the
Receivables on and after the Cutoff Date and, with respect to Receivables which
are Actuarial Receivables, monies received thereunder prior to the Cutoff Date
that are due on or after the Cutoff Date, (ii) such amounts as from time to time
may be held in one or more accounts established and maintained by the Servicer
pursuant to the Agreement (including the Collection Account, the Reserve Account
and the Payahead Account) as described below, (iii) security interests in the
Financed Vehicles, (iv) the rights of the Originators to receive proceeds from
claims under certain insurance policies, (v) the rights of the Trust under the
Agreement; (vi) the rights of the Depositor under the Loan Purchase Agreement;
(vii) the rights of the Originators to refunds for the costs of extended service
contracts and to refunds of unearned premiums with respect to credit life and
credit accident and health insurance policies covering the Financed Vehicles or
the retail purchasers of, or other persons owing payments on, the Financed
Vehicles (the "Obligors"); (viii) all right, title and interest of the
Originators (other than with respect to any Dealer commission) with respect to
the Receivables under the related Dealer Agreements and (ix) all proceeds of the
foregoing.

     The Reserve Fund will be maintained for the benefit of the
Certificateholders, but will not be part of the Trust.

                              THE RECEIVABLES POOL

Pool Composition

     The Receivables were selected from the Sellers' portfolio by several
criteria, including, as of the Cutoff Date, the following: each Receivable has a
scheduled maturity of not later than the Final Scheduled Maturity Date; each
Receivable was originated in the United States of America; each Receivable has
an original term to maturity of not more than __ months and a remaining term to
maturity of __ months or less as of the Cutoff Date; each Actuarial Receivable
provides for level monthly payments which fully amortize the amount financed
(except for the last payment, which may be different from the level payment);
each Receivable is not more than __ days contractually past due as of the Cutoff
Date and is not more than _______ months paid ahead; each Receivable has an
outstanding principal balance between $ and $ ; and each Receivable has an APR
of no less than _____%. As of the Cutoff Date, no Obligor on any Receivable was
noted in the related records of the Servicer as being the subject of any pending
bankruptcy or insolvency proceeding. The latest scheduled maturity of any
Receivable is not later than _____. No selection procedures believed by the
Depositor to be adverse to Certificateholders were used in selecting the
Receivables.

     The composition, distribution by remaining term, distribution by APR,
geographic distribution and distribution by remaining principal of the
Receivables as of the Cutoff Date are set forth in the tables below.

<TABLE>
<CAPTION>

                                    Composition of the Receivables as of the Cutoff Date

    Weighted Average        Aggregate        Number of  Weighted Average   Weighted Average         Average
   APR of Receivables   Principal Balance   Receivables  Remaining Term      Original Term     Principal Balance
   ------------------   -----------------   -----------  --------------      -------------     -----------------
<S>        <C>                 <C>              <C>         <C>                <C>                   <C> 

           %                   $                $           months              months                $

</TABLE>
<PAGE>
<TABLE>
<CAPTION>


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

Remaining Principal                               Number of     Aggregate Principal     Percentage of Aggregate
Range of Balance                                 Receivables          Balance             Principal Balance

<S>                                                 <C>             <C>                     <C>

Less than 30 months.........................                         $                                     %
30 to 35 months.............................
36 to 41 months.............................
42 to 47 months.............................
48 to 53 months.............................
54 to 59 months.............................
60 to 65 months.............................
66 to 71 months.............................
72 to 77 months.............................
78 to 89 months.............................
                                                 ____________        _________________         ______________
Total.......................................                         $                              100.00%
                                                 ============        =================         ==============
</TABLE>

<TABLE>
<CAPTION>


                       Distribution by Annual Percentage Rate of the Receivables as of the Cutoff Date

Annual Percentage                                 Number of     Aggregate Principal       Percentage of Aggregate
      Rate Range                                 Receivables          Balance               Principal Balance

<S>                                              <C>                 <C>                          <C>

Less than 8.00%.............................                         $                                     %
8.00% to 8.99%..............................
9.00% to 9.99%..............................
10.00% to 10.99%............................
11.00% to 11.99%............................
12.00% to 12.99%............................
13.00% to 13.99%............................
14.00% to 14.99%............................
15.00% to 15.99%............................
16.00% to 16.99%............................
17.00% to 17.99%............................
18.00% to 18.99%............................
19.00% to 19.99%............................
20.00% to 20.99%............................
21.00% to 21.99%............................
22.00% and above............................
                                                 ____________        _________________         _____________
Total.......................................                         $                              100.00%
                                                 ============        =================         =============
</TABLE>
<PAGE>
<TABLE>
<CAPTION>

                              Geographic Distribution of the Receivables as of the Cutoff Date

                                                      Number of      Aggregate Principal      Percentage of Aggregate
State(1)                                             Receivables           Balance                Principal Balance
- -----------                                          -----------     -------------------      ----------------------
<S>                                                  <C>               <C>                       <C>

- ------------.................................                           $                                         %
- ------------.................................
- ------------.................................
- ------------.................................
- ------------.................................
- ------------.................................
- ------------.................................
- ------------.................................
Others (2)...................................

Total........................................                           $                                  100.00%
                                                    ============        =================
___________________

(1)  Based on billing addresses of the Obligors as of the Cutoff Date, which may
     differ from the state of origination of the Receivable.

(2)  Includes __ other states and Washington, D.C. (none of which have a
     concentration of Receivables in excess of 5.00% of the aggregate principal
     balance).
</TABLE>
<PAGE>
<TABLE>
<CAPTION>


       Distribution by Remaining Principal Balance of the Receivables as
                               of the Cutoff Date

Remaining Principal                                  Number of               Aggregate Principal         Percentage of Aggregate
  Range of Balance                                  Receivables                 Balance                     Principal Balance
<S>                                                    <C>                      <C>                           <C>
$ 2,500 to $ 4,999............................                                  $                                    %
$ 5,000 to $ 7,499............................
$ 7,500 to $ 9,999............................
$10,000 to $12,499............................
$12,500 to $14,999............................
$15,000 to $17,499............................
$17,500 to $19,999............................
$20,000 to $22,499............................
$22,500 to $24,999............................
$25,000 to $27,499............................
$27,500 to $29,999............................
$30,000 to $32,499............................
$32,500 to $34,999............................
$35,000 to $37,499............................
$37,500 to $39,999............................
$40,000 to $41,499............................
$42,500 to $44,999............................
$45,000 to $47,499............................
$47,500 to $49,999............................
$50,000 to $52,499............................
$52,500 to $54,999............................      ____________                _________________           __________
Total..............................................                             $                             100.00%
                                                    ============                =================           ==========
</TABLE>

     The receivables were originated by Originators located in ____ states.

     Approximately __% of the aggregate principal balance of the Receivables,
constituting __% of the number of Receivables, as of the Cutoff Date, represents
financing of new vehicles; the remainder represents financing of used vehicles.
As of the Cutoff Date, __% of the aggregate principal balance of the
Receivables, constituting __% of the number of Receivables, were more than 30
days contractually past due. A Receivables is 30 days contractually past due if
a scheduled payment has not been received by the subsequent calendar month's
scheduled payment date.

     As of the Cutoff Date, approximately ___% of the aggregate principal
balance of the Receivables, constituting ___% of the number of Receivables, are
Simple Interest Receivables. "Simple Interest Receivables" are receivables that
provide for the amortization of the amount financed under the receivable over a
series of fixed level monthly payments. However, unlike the monthly payment
under a Precomputed Receivable, each monthly payment includes an installment of
interest which is calculated on the basis of the outstanding principal balance
of the receivable multiplied by the stated APR and further multiplied by the
period elapsed (as a fraction of a calendar year) since the preceding payment of
interest was made. As payments are received under a Simple Interest Receivable,
the amount received is applied first to interest accrued to the date of payment
and the balance is applied to reduce the unpaid principal balance. Accordingly,
if an Obligor pays a fixed monthly installment before its scheduled due date,
the portion of the payment allocable to interest for the period since the
preceding payment was made will be less than it would have been had the payment
been made as scheduled, and the portion of the payment applied to reduce the
unpaid principal balance will be correspondingly greater. Conversely, if an
Obligor pays a fixed monthly installment after its scheduled due date, the
portion of the payment allocable to interest for the period since the preceding
payment was made will be greater than it would have been had the payment been
made as scheduled, and the portion of the payment applied to reduce the unpaid
principal balance will be correspondingly less. In either case, the Obligor pays
a fixed monthly installment until the final scheduled payment date, at which
time the amount of the final installment is increased or decreased as necessary
to repay the then outstanding principal balance.

     If an Actuarial Receivable is prepaid in full, with minor variations based
upon state law, under the terms of the motor vehicle retail installment sale
contract or loan agreement, as the case may be, a "refund" or "rebate" will be
made to the borrower of the portion of the total amount of payments then due and
payable under such contract or agreement allocable to "unearned" interest,
calculated on the basis of a constant interest rate. If a Simple Interest
Receivable is prepaid, rather than receive a rebate, the borrower is required to
pay interest only to the date of prepayment. The amount of a rebate under an
Actuarial Receivable generally will be less than the remaining scheduled
payments of interest that would have been due under a Simple Interest Receivable
for which all payments were made on schedule.

     The Servicer may accede to an Obligor's request to pay scheduled payments
in advance, in which event the Obligor will not be required to make another
regularly scheduled payment until the time a scheduled payment not paid in
advance is due. The amount of any payment (which are not amounts representing
Payaheads) made in advance will be treated as a principal prepayment and will be
distributed as part of the Principal Distribution Amount in the month following
the Collection Period in which the prepayment was made. See "Maturity and
Prepayment Considerations" in the Prospectus.

Delinquencies and Net Loss

     Set forth below is certain information concerning the historical
delinquency and net loss experience of Oxford pertaining to new and used
automobile (including passenger car, minivan, sport/utility vehicle and light
truck) receivables originated by the Originators through the Programs and
serviced by Oxford. The information set forth in the tables below may be
affected by the size, rapid growth and relative lack of seasoning of the
Receivables. There can be no assurance that the delinquency and net loss
experience on the Receivables will be comparable to that set forth below.

<PAGE>
<TABLE>
<CAPTION>
                                                  Delinquency Experience(1)
                                                   (Dollars in Thousands)

                                     At                                                         At June 30,
                             --------------------------                ---------------------------------------------------------

                                                                              1996                1995                1994
                                                                       ------------------   ------------------  ----------------

                             Dollars   Percent    Dollars   Percent    Dollars    Percent   Dollars    Percent  Dollars  Percent
                             -------   -------    -------   -------    -------    -------   -------    -------  -------  -------
<S>                          <C>         <C>      <C>       <C>        <C>         <C>      <C>          <C>     <C>         <C>

Principal Amount
  Outstanding (2).......     $________            $_______             $294,721              $89,783             $25,943

Delinquencies (3).......
  30-59 Days............                      %                    %      3,284      1.11%       627      0.70%      163     0.63%
  60-89 Days............                      %                    %        849      0.29%       143      0.16%       48     0.19%
  90 Days or more.......                      %                    %        601      0.21%        95      0.21%       29     0.11%

Total Delinquencies as a
  Percentage of the Total
  Amount Outstanding....      $_______    ____%    $______      ___%     $4,734      1.61%      $865      1.61%     $240     0.93%
                              ========    =====    =======      ====     ======      =====      ====      =====     ====     =====



____________________________

(1)  Portfolio statistics pertain only to receivables originated by the
     Originators through the Programs. Oxford had originated and continues to
     service receivables originated prior to the commencement of the Programs in
     November 1993.
(2)  Principal Amount Outstanding is the aggregate remaining principal balance
     of all Receivables serviced, net of unearned interest.
(3)  The period of delinquency is based on the number of days scheduled payments
     are contractually past due. Includes repossessions on hand which have not
     been charged-off.
</TABLE>

<PAGE>
<TABLE>
<CAPTION>

                                              Historical Net Loss Experience(1)
                                                   (Dollars in Thousands)

                                  For Three Months Ended                For Year Ended June 30,
                              _____________________________  ___________________________________________
                                                                1996             1995           1994
                              ______________ ______________  ______________  ______________  ____________

<S>                           <C>             <C>             <C>              <C>             <C>  
Principal Amount
Outstanding (2)............   $________       $________       $294,721         $89,783         $25,943
Average Principal Amount
     Outstanding(3)........   $________       $________       $189,966         $56,366         $15,603
Number of Loans Outstanding                                     22,393           8,107           2,352
Average Number of Loans
     Outstanding(3)........                                     15,101           5,168           1,422

Net Losses(4)..............   $________       $________         $1,864            $417              $5
Net Losses as a Percent of
     Principal Amount
     Outstanding...........      ____            ____             0.63%            0.46%          0.02%
Net Losses as a Percentage of
     Average Principal Amount
     Outstanding...........      ____            ____             0.98%            0.74           0.03%

- -----------------------------
(1)   Portfolio statistics pertain only to receivables originated by the
      Originators through the Programs. Oxford had originated and continues to
      service receivables originated prior to the commencement of the Programs
      in November 1993.
(2)   Principal Amount Outstanding is the aggregate remaining principal balance
      of all Receivables serviced, net of unearned interest.
(3)  Average of the month-end balances for each of the twelve months in the
     applicable calendar year.
(4)  Net losses is the aggregate remaining principal balance, including accrued
     but unpaid interest, less any proceeds from the liquidation of the related
     vehicle and post-disposition monies received on previously charged-off
     contracts including proceeds of liquidation of the related vehicle after
     the related charge-off.

     Delinquencies and net charge-offs are affected by a number of social,
     economic and other factors, and there can be no assurance as to the level
     of future total delinquencies or the severity of future net charge-offs. As
     a result, the delinquency and net charge-off experience of the Receivables
     may differ from those shown in the tables.
</TABLE>

<PAGE>
                                 USE OF PROCEEDS

     The net proceeds from the sale of the Securities will be applied by the
Trust to the purchase of the Receivables and the other Trust Property from the
Depositor. The Depositor will use the net proceeds paid to it by the Trust to
acquire the Receivables from the Sellers and to make the Reserve Account Initial
Deposit in the amount of $______ (____% of the aggregate initial Certificate
Balance).

                                  THE SERVICER

     Oxford originates its leases through non-exclusive contractual
relationships with approximately 1200 active new and used automobile dealers
located in 19 states. As of September 30, 1996, Oxford serviced approximately
28,728 retail installments sale contracts, consisting primarily of new and used
automobile (including passenger car, minivan, sport/utility vehicle and light
truck), receivables, representing an outstanding balance of approximately $364
million. As of September 30, 1996, Oxford serviced approximately 91,902
automobile leases equaling approximately $1.4 billion of automobile lease
receivables. See "The Services" in the Prospectus.

                         DESCRIPTION OF THE CERTIFICATES

     The Certificates will be issued pursuant to the Agreement, substantially in
the form filed as an exhibit to the Registration Statement. Copies of the
Agreement may be obtained by the Certificateholders upon written request to the
Servicer. The following information summarizes all material provisions of the
Certificates and the Agreement. The summary is subject to, and qualified in its
entirety by reference to, the Certificates and the Agreement. The following
summary supplements, and to the extent inconsistent therewith, replaces the
description of the general terms and provisions of the Certificates of any given
series and the related Agreement set forth in the Prospectus, to which
description reference is hereby made.

General

     The Certificates will evidence fractional undivided interests in the assets
of the Trust to be created pursuant to the Agreement. The Class A Certificates
will evidence in the aggregate an undivided ownership interest of __% of the
Trust and the Class B Certificates will evidence in the aggregate an undivided
ownership interest of __% of the Trust.

Sale and Assignment of the Receivables

     Certain information regarding the conveyance of the Receivables by the
Sellers to the Depositor and by the Depositor to the Trust on the Closing Date
pursuant to the Agreement is set forth in the Prospectus under "Description of
the Transfer and Servicing Agreements--Sale and Assignment of Receivables."

Accounts

     [The assets of the Trust will not include a Pre-Funding Account.] All other
Accounts referred to under "Description of the Transfer and Servicing
Agreements--Accounts" in the Prospectus, will be established by the Servicer
and maintained with the Trustee in the name of the Trustee on behalf of the
Certificateholders. The Reserve Fund will be established by the Servicer as a
segregated account with the Collateral Agent on behalf of the
Certificateholders.

Servicing Compensation

     The Servicer will be entitled to receive a fee (the "Servicing Fee") for
each Collection Period in an amount equal to ___% per annum (the "Servicing Fee
Rate") of the Pool Balance as of the first day of the Collection Period. The
"Servicing Fee" will also include amounts to be paid to the Servicer as
described in the Prospectus. The Servicing Fee, together with any portion of the
Servicing Fee that remains unpaid from prior Distribution Dates (the "Total
Servicing Fee"), will be paid from the Total Distribution Amount. The Total
Servicing Fee will be paid prior to the distribution of any portion of the
Interest Distribution Amount to the Noteholders or the Certificateholders. See
"Description of the Transfer and Servicing Agreements--Servicing Compensation
and Payment of Expenses" in the Prospectus.


Distributions on Certificates

     Deposits to Collection Account. On or before the earlier of the eighth
Business Day of the month in which a Distribution Date occurs and the fourth
Business Day preceding such Distribution Date (the "Determination Date"), the
Servicer will provide the Trustee with certain information with respect to the
preceding Collection Period, including the amount of aggregate Collections on
the Receivables, the aggregate amount of Liquidated Receivables, the Advances,
if any, to be made by the Servicer of interest and principal due on the
Actuarial Receivables, the amount, if any, to be withdrawn from the Payahead
Account and deposited in the Collection Account, the amount, if any, to be
withdrawn from the Reserve Fund and deposited in the Collection Account, the
amount, if any, to be withdrawn from the Reserve Fund and paid to the Depositor,
in each case, with respect to such Distribution Date and the aggregate Purchase
Amount of Receivables to be repurchased by the Depositor or the Sponsor or to be
purchased by the Servicer, in each case with respect to such Distribution Date.

     On or before each Distribution Date, the Servicer will cause the Trustee to
withdraw from the Payahead Account and (i) deposit into the Collection Account
in immediately available funds, the portion of Payaheads constituting scheduled
payments on Actuarial Receivables or that are to be applied to prepay Actuarial
Receivables in full and (ii) distribute to the Depositor, in immediately
available funds, all investment earnings on funds in the Payahead Account with
respect to the preceding Collection Period. On or before each Distribution Date
the Servicer will deposit any Advances for such Distribution Date into the
Collection Account. On or before each Distribution Date, the Servicer will cause
the Interest Collections and the Principal Collections for such Distribution
Date to be deposited into the Collection Account.

     "Collections" for any Distribution Date will equal the sum of Interest
Collections and Principal Collections for the related Distribution Date.

     "Interest Collections" for any Distribution Date will equal the sum of the
following amounts with respect to any Distribution Date, computed, with respect
to Simple Interest Receivables, in accordance with the simple interest method,
and with respect to Actuarial Receivables, in accordance with the actuarial
method: (i) that portion of all collections on the Receivables allocable to
interest in respect of the preceding Collection Period (including, with respect
to Actuarial Receivables, amounts withdrawn from (the Payahead Account and
allocable to interest and excluding amounts deposited into the Payahead Account
and allocable to interest, in each case, in respect of the preceding Collection
Period): (ii) all proceeds (other than any proceeds from any Dealer commission)
of the liquidation of Liquidated Receivables, net of expenses incurred by the
Servicer in connection with such liquidation and any amounts required by law to
be remitted to the Obligor on such Liquidated Receivables ("Liquidation
Proceeds"), to the extent attributable to interest due thereon, which became
Liquidated Receivables during such Collection Period in accordance with the
Servicer's customary servicing procedures, (iii) all Advances made by the
servicer of interest due on the Actuarial Receivables in respect of the
preceding Collection Period; (iv) the Purchase Amount of each Receivable that
was repurchased by the Depositor or the Sponsor or purchased by the Servicer
during such Collection Period, to the extent attributable to accrued interest
thereon; (v) all monies collected, from whatever source (other than any proceeds
from any Dealer commission), in respect of Liquidated Receivables during any
Collection Period following the Collection Period in which such Receivable was
written off, net of the sum of any amounts expended by the Servicer for the
account of the Obligor and any amounts required by law to be remitted to the
Obligor ("Recoveries") and (vi) Investment Earnings for such Distribution Date;
provided, however, that in calculating the Interest Collections, all payments
and proceeds (including Liquidation Proceeds) of any Receivables (i) repurchased
by the Depositor or the Sponsor or purchased by the Servicer, the Purchase
Amount of which has been included in the Interest Collections on a prior
Distribution Date and (ii) received on Actuarial Receivables and distributed to
the Servicer, with respect to such Distribution Date, as reimbursement for any
unreimbursed Advances in accordance with the Agreement, shall all be excluded.

     "Principal Collections" for any Distribution Date will equal the sum of the
following amounts with respect to any Distribution Date, computed, with respect
to Simple Interest Receivables, in accordance with the simple interest method,
and with respect to Actuarial Receivables, in accordance with the actuarial
method: (i) that portion of all collections on the Receivables allocable to
principal in respect of the preceding Collection Period (including, with respect
to Actuarial Receivables, amounts withdrawn from the Payahead Account and
allocable to interest and excluding amounts deposited into the Payahead Account
and allocable to interest, in each case, in respect of the preceding Collection
Period); (ii) Liquidation Proceeds attributable to the principal amount of
Receivables which became Liquidated Receivables during the preceding Collection
Period in accordance with the Servicer's customary servicing procedures, with
respect to such Liquidated Receivables; (iii) all Advances made by the Servicer
or interest due on the Actuarial Receivables in respect to the preceding
Collection Period; (iv) the Purchase Amount of each Receivable repurchased by
the Depositor or the Sponsor or purchased by the Servicer during such Collection
Period to the extent attributable to principal; and (v) partial prepayments on
Receivables in respect of such Collection Period relating to refunds of extended
service contracts, or of physical damage, credit life, credit accident or health
insurance premium, disability insurance policy premium, but only if such costs
or premiums were financed by the respective Obligor and only to the extent not
included in clause (i) above, but only if such costs or premiums were financed
by the respective Obligor and only to the extent not included in clause (i)
above; provided, however, that in calculating the Principal Collections, all
payments and proceeds (including Liquidation Proceeds) of any Receivables (i)
repurchased by the Depositor or the Sponsor or purchased by the Servicer the
Purchase Amount of which has been included in the Principal Collections on a
prior Distribution Date, and (ii) received on Actuarial Receivables and
distributed to the Servicer, with respect to such Distribution Date, as
reimbursement for any unreimbursed Advances in accordance with the Agreement,
shall all be excluded.

     The "Principal Distribution Amount" for a Distribution Date shall be the
sum of the following amounts with respect to the preceding Collection Period:
(i) (a) with respect to Simple Interest Receivables, that portion of all
collections on the Receivable allocable to principal in respect of the preceding
Collection Period and (b) with respect to Actuarial Receivables the sum of (x)
the amount of all scheduled payments allocable to principal due during the
preceding Collection Period and (y) the portion of all prepayments in full
allocable to principal received during the preceding Collection Period, in the
case of both (a) and (b) without regard to any extensions or modifications
thereof effected alter the Cutoff Date, other than with respect to any
extensions or modifications in connection with Cram Down Losses during such
Collection Period; (ii) the principal balance of each Receivable that was
repurchased by the Depositor or the Sponsor or purchased by the Servicer in each
case during the preceding Collection Period (except to the extent included in
(i) above); (iii) the principal balance of each Liquidated Receivable which
became such during the preceding Collection Period (except to the extent
included in (i) above); (iv) partial prepayments on Receivables in respect of
the preceding Collection Period relating to refunds of extended service
contracts, or of physical damage, credit life, credit accident or health
insurance premium, disability insurance policy premiums, but only if such costs
or premiums were financed by the respective Obligor and only to the extent not
included in clause (i) above; and (v) the aggregate amount of Cram Down Losses
during such Collection Period.

     Interest Collections and Principal Collections on any Distribution Date
shall exclude all payments and proceeds (including Liquidation Proceeds) of any
Receivables the Purchase Amount of which has been included in Collections in a
prior Collection Period.

     Monthly Withdrawals from the Collection Account. On each Distribution Date,
the Servicer shall instruct the Trustee to withdraw from the Collection Account
and deposit in the Payahead Account in immediately available funds, the
aggregate Payaheads collected during the preceding Collection Period. On each
Distribution Date, the Servicer shall instruct the Trustee to make the following
deposits and distributions, to the extent of Interest Collections (and, in the
case of shortfalls occurring under clause (ii) below in the Class A Interest
Distribution, the Class B Percentage of Principal Collections to the extent of
such shortfalls):

     (i) to the Servicer, the Servicing Fee and all unpaid Servicing Fees from
     prior Collection Periods (to the extent not retained by the Servicer as
     described under "--Net Deposits" below);

     (ii) to the Class A Distribution Account, after the application of clause
     (i), the Class A Interest Distribution; and

     (iii) to the Class B Distribution Account, after the application of clauses
     (i) and (ii), the Class B Interest Distribution.

     On each Distribution Date, the Servicer shall instruct the Trustee to
make the following deposits and distributions, to the extent of Principal
Collections and Interest Collections remaining after the application of clauses
(i), (ii) and (iii) above:

     (iv) to the Class A Distribution Account, the Class A Principal
     Distribution;

     (v) to the Class B Distribution Account, after the application of clause
     (iv), the Class B Principal Distribution; and

     (vi) to the Reserve Fund, any amounts remaining after the application of
     clauses (i) through (v).

     To the extent necessary to satisfy the distributions described above,
the Servicer shall instruct the Trustee to withdraw from the Reserve Fund and
deposit in the Class A Distribution Account or the Class B Distribution Account
as described below in the following order of priority on each Distribution Date:

     (i) an amount equal to the excess of the Class A Interest Distribution over
     the sum of Interest Collections and the Class B Percentage of Principal
     Collections will be deposited into the Class A Distribution Account:

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

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

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

     On each Distribution Date, all amounts on deposit in the Class A
Distribution Account will be distributed to the Class A Certificateholders and
all amounts on deposit in the Class B Distribution Account will be distributed
to the Class B Certificateholders.

     "Cram Down Loss" means, with respect to a Receivable if a court of
appropriate jurisdiction in a bankruptcy or insolvency proceeding shall have
issued an order reducing the amount owed on such Receivable or otherwise
modifying or restructuring the scheduled payments to be made on such Receivable,
an amount equal to (i) the excess of the principal balance of such Receivable
immediately prior to such order over the principal balance of such Receivable as
so reduced and/or (ii) if such court shall have issued an order reducing the
effective rate of interest on such Receivable, the net present value (using as
the discount rate the higher of the APR on such Receivable or the rate of
interest, if any, specified by the court in such order) of the scheduled
payments as so modified or restructured. A "Cram Down Loss" shall be deemed to
have occurred on the date of issuance of such order.

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

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

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

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

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

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

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

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

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

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

     "Class B Monthly Principal" means, with respect to any Distribution Date,
the Class B Percentage of the Principal Distribution Amount for such
Distribution Date plus the Class B Percentage of Realized Losses with respect to
Receivables which became Liquidated Receivables during the related Collection
Period.

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

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

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

     "Liquidated Receivables" means, Receivables (i) which have been liquidated
by the Servicer through the `sale of the related Financed Vehicle, (ii) as to
which all or a portion representing 10% or more of a scheduled payment due is
150 or more days delinquent or (iii) with respect to which proceeds have been
received which, in the Servicer's judgment, constitute the final amounts
recoverable in respect of such Receivable.

     "Realized Losses" means, for any period, the excess of the principal
balance of a Liquidated Receivable over Liquidation Proceeds to the extent
allocable to principal.

Subordination of the Class B Certificates

     The rights of the Class B Certificateholders to receive distributions with
respect to the Receivables will be subordinated to the rights of the Class A
Certificateholders to the extent described below. This subordination is intended
to enhance the likelihood of timely receipt by Class A Certificateholders of the
full amount of interest and principal required to he paid to them, and to afford
such Class A Certificateholders limited protection against losses in respect of
the Receivables.

     No interest distribution will be made to the Class B Certificateholders on
any Distribution Date in respect of interest until the full amount of interest
on the Class A Certificates payable on such Distribution Date has been
distributed to the Class A Certificateholders. No principal distribution will be
made to the Class B Certificateholders on any Distribution Date in respect of
principal until the full amount of interest on and principal of the Class A
Certificates and interest on the Class B Certificates payable on such
Distribution Date has been distributed to the Class A Certificateholders and the
Class B Certificateholders, respectively. Distributions of interest on the Class
B Certificates, however, to the extent of collections on or in respect of the
Receivables allocable to interest and certain available amounts on deposit in
the Reserve Fund, will not be subordinated to the payment of principal of the
Class A Certificates.

Reserve Fund

     In the event of delinquencies or losses on the Receivables, the protection
afforded to the Class A Certificateholders will be effected both by the
preferential right of the Class A Certificateholders to receive current
distributions with respect to the Receivables, to the extent described above
under "--Subordination of the Class B Certificates," prior to any distribution
being made on a Distribution Date to the Class B Certificateholders, and to
receive amounts on deposit in the Reserve Fund. Amounts on deposit in the
Reserve Fund will also be generally available to cover shortfalls in required
distributions to the Class B Certificateholders, in respect of interest, after
payment of interest on the Class A Certificates and, in respect of principal,
after payment of interest on and principal of the Class A Certificates and
interest on the Class B Certificates. The Reserve Fund will not be a part of or
otherwise includible in the Trust and will be a segregated trust account held by
the Collateral Agent for the benefit of the Certificateholders.

     Pursuant to the Agreement, the Reserve Fund will be created with an initial
deposit by the Depositor on the Closing Date in the amount of $_______ (___% of
the Initial Pool Balance) (the "Reserve Fund Initial Deposit"), and will be
augmented on each Distribution Date by deposit therein of Collections remaining
after distribution of the Servicing Fee and amounts to be paid to Class A
Certificateholders and Class B Certificateholders as described above under
"-Distributions on Certificates." Amounts on deposit in the Reserve Fund will be
released to the Depositor on each Distribution Date to the extent that the
amount on deposit in the Reserve Fund exceeds the Specified Reserve Balance.
Upon any such release to the Depositor of amounts from the Reserve Fund, neither
the Class A Certificateholders nor the Class B Certificateholders will have any
further rights in, or claims to, such amounts.

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

     Amounts held from time to time in the Reserve Fund will continue to be held
for the benefit of the Certificateholders and may be invested in Eligible
Investments. Any loss on such investment will be charged to the Reserve Fund.
Any investment earnings (net of losses) will be paid to the Depositor.

     The time necessary for the Reserve Fund to reach and maintain the Specified
Reserve Balance at any time after the date of issuance of the Certificates will
be affected by the delinquency, credit loss and repossession and prepayment
experience of the Receivables and, therefore, cannot be accurately predicted.

     If on any Distribution Date the protection afforded the Class A
Certificates by the Class B Certificates and by the Reserve Fund is exhausted,
the Class A Certificateholders will directly bear the risks associated with
ownership of the Receivables. If on any Distribution Date amounts on deposit in
the Reserve Fund have been depleted, the protection afforded the Class B
Certificates by the Reserve Fund will be exhausted and the Class B
Certificateholders will directly bear the risks associated with ownership of the
Receivables.

     None of the Class B Certificateholders, the Trustee, the Servicer, the
Sponsor or the Depositor will be required to refund any amounts properly
distributed or paid to them, whether or not there are sufficient funds on any
subsequent Distribution Date to make full distributions to the Class A
Certificateholders.

Termination

     The Depositor will be permitted, at its option, in the event that the Pool
Balance as of the first day of a Collection Period has declined to 10% or less
of the Initial Pool Balance, to purchase from the Trust, on any Distribution
Date occurring in a subsequent Collection Period, all remaining Receivables in
the Trust at a purchase price equal to the sum of the Class A Principal Balance
and the Class B Principal Balance plus accrued and unpaid interest thereon at
the applicable Pass-Through Rate. The exercise of this right will effect an
early retirement of the Certificates. See "Description of the Transfer and
Servicing Agreements-Termination" in the Prospectus.

Auction Sale

     In the event of an Auction Sale, the Certificates will be redeemed at a
redemption price equal to the Certificate Balance plus accrued and unpaid
interest thereon at the Pass-Through Rate. See "Description of the Transfer and
Servicing Agreements--Termination" in the Prospectus.

Duties of the Trustee

     The Trustee will make no representations as to the validity or sufficiency
of the Agreement, the Certificates (other than the execution and authentication
of the Certificates), the Receivables or any related documents, and will not be
accountable for the use or application by the Depositor or the Servicer of any
funds paid to the Depositor or the Servicer in respect of the Certificates or
the Receivables, or the investment of any monies by the Servicer before such
monies are deposited into the Collection Account. The Trustee will not
independently verify the Receivables. If no Event of Servicing Termination has
occurred and is continuing, the Trustee will be required to perform only those
duties specifically required of it under the Agreement. Generally, those duties
are limited to the receipt of the various certificates, reports or other
instruments required to be furnished to the Trustee under the Agreement, in
which case it will only be required to examine them to determine whether they
conform to the requirements of the Agreement. The Trustee will not be charged
with knowledge of a failure by the Servicer to perform its duties under the
Agreement which failure constitutes an Event of Servicing Termination unless a
responsible officer of the Trustee obtains actual knowledge of such failure as
specified in the Agreement.

     The Trustee will be under no obligation to exercise any of the rights or
powers vested in it by the Agreement or to make any investigation of matters
arising thereunder or to institute, conduct or defend any litigation thereunder
or in relation thereto at the request, order or direction of any of the
Certificateholders, unless such Certificateholders have offered the Trustee
reasonable security or indemnity satisfactory to it against the costs, expenses
and liabilities which may be incurred therein or thereby. No Class A
Certificateholder or Class B Certificateholder will have any right under the
Agreement to institute any proceeding with respect to the Agreement, unless such
holder has given the Trustee written notice of default and unless, with respect
to the Class A Certificates, the holders of Class A Certificates evidencing not
less than a majority of the aggregate outstanding principal balance of the Class
A Certificates or, with respect to the Class B Certificates, the holders of
Class B Certificates evidencing not less than a majority of the aggregate
outstanding principal balance of the Class B Certificates, have made a written
request to the Trustee to institute such proceeding in its own name as Trustee
thereunder and have offered to the Trustee reasonable indemnity, and the Trustee
for 30 days has neglected or refused to institute any such proceedings.

The Trustee

     ___________________, a ___________________, will act as Trustee under the
Agreement. The Trustee, in its individual capacity or otherwise, and any of its
affiliates, may hold Certificates in their own names or as pledgee. In addition,
for the purpose of meeting the legal requirements of certain jurisdictions, the
Servicer and the Trustee, acting jointly (or in some instances, the Trustee,
acting alone), will have the power to appoint co-trustees or separate trustees
of all or any part of the Trust. In the event of such appointment, all rights,
powers, duties and obligations conferred or imposed upon the Trustee by the
Agreement will be conferred or imposed upon the Trustee and such co-trustee or
separate trustee jointly, or, in any jurisdiction where the Trustee is
incompetent or unqualified to perform certain acts, singly upon such co-trustee
or separate trustee who shall exercise and perform such rights, powers, duties
and obligations solely at the direction of the Trustee.

     The Trustee may resign at any time, in which event the Servicer will be
obligated to appoint a successor trustee. The Servicer may also remove the
Trustee if the Trustee ceases to be eligible to serve, becomes legally unable to
act, is adjudged insolvent or is placed in receivership or similar proceedings.
In such circumstances, the Servicer will be obligated to appoint a successor
trustee. However, any such resignation or removal of the Trustee and appointment
of a successor trustee will not become effective until acceptance of the
appointment by the successor trustee.

     The Agreement will provide that the Servicer will pay the Trustee's fees.
The Agreement will also provide that the Trustee will be entitled to
indemnification by the Depositor for, and will be held harmless against, any
loss, liability or expense incurred by the Trustee not resulting from the
Trustee's own willful misfeasance, bad faith or negligence. Indemnification will
be unavailable to the Trustee to the extent that any such loss, liability or
expense results from a breach of any of the Trustee's representations or
warranties set forth in the Agreement, and for any tax, other than those for
which the Depositor or the Servicer is required to indemnify the Trustee.

     The Trustees Corporate Trust Office is located at
_________________________. The Depositor, the Servicer and their respective
affiliates may have other banking relationships with the Trustee and its
affiliates in the ordinary course of their business.

                         FEDERAL INCOME TAX CONSEQUENCES

     In the opinion of Stroock & Stroock & Lavan, special tax counsel, the Trust
will be classified as a grantor trust and not as an association taxable as a
corporation for federal income tax purposes. Accordingly, each Certificate Owner
will be subject to federal income taxation as if it owned directly its interest
in each asset owned by the Trust and paid directly its share of reasonable
expenses paid by the Trust. See "Federal Income Tax Consequences" in the
Prospectus.

                        STATE AND LOCAL TAX CONSEQUENCES

     The discussion above does not address the tax consequences of purchase,
ownership or disposition of the Certificates under any state or local tax law.
Investors should consult their own tax advisors regarding state and local tax
consequences.

                              ERISA CONSIDERATIONS

     A fiduciary of a pension, profit-sharing, retirement or other employee
benefit plan subject to Title I of ERISA, should consider the fiduciary
standards under ERISA in the context of the plan's particular circumstances
before authorizing an investment of a portion of such plan's assets in the
Certificates. Accordingly, pursuant to Section 404 of ERISA, such fiduciary
should consider among other factors: (i) whether the investment is for the
exclusive benefit of plan participants and their beneficiaries; (ii) whether the
investment satisfies the applicable diversification requirements; (iii) whether
the investment is in accordance with the documents and instruments governing the
plan; and (iv) whether the investment is prudent, considering the nature of the
investment. Fiduciaries of plans also should consider ERISA's prohibition on
improper delegation of control over, or responsibility for, plan assets.

     In addition, benefit plans subject to ERISA, as well as individual
retirement accounts or certain types of Keogh plans not subject to ERISA but
subject to Section 4975 of the Code and any entity whose source of funds for the
purchase of Certificates includes plan assets by reason of a plan or account
investing in such entity (each, a "Plan"), are prohibited from engaging in a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest" and "disqualified
persons"). Such transactions are treated as "prohibited transactions" under
Sections 406 and 407 of ERISA and excise taxes are imposed upon such persons by
Section 4975 of the Code.

     An investment in Certificates by a Plan might result in the assets of the
Trust being deemed to constitute Plan assets, which in turn might mean that
certain aspects of such investment, including the operation of the Trust, might
be prohibited transactions under ERISA and the Code. Neither ERISA nor the Code
defines the term "plan assets." Under Section 2510.3-101 of the United States
Department of Labor ("DOL") regulations (the "Regulation"), a Plan's assets may
include an interest in the underlying assets of an entity (such as a trust) for
certain purposes, including the prohibited transaction provisions of ERISA and
the Code, if the Plan acquires an "equity interest" in such entity, unless
certain exceptions apply. The Depositor believes that the Certificates will give
Certificateholders an equity interest in the Trust for purposes of the
Regulation and can give no assurance that the Certificates will qualify for any
of the exceptions under the Regulation. As a result, the assets of the Trust may
be considered the assets of any Plan which acquires a Certificate.

     The DOL has issued an individual exemption, Prohibited Transaction
Exemption ("PTE") _________________________________________________________,
___________, Exemption Application No. D-_______________, to ___________ (the
"Exemption"). The Exemption generally exempts from the application of the
prohibited transaction provisions of Section 406 of ERISA and the excise taxes
imposed on such prohibited transactions pursuant to Section 4975(a) and (b) of
the Code and Section 502(i) of ERISA certain transactions relating to the
initial purchase, holding and subsequent resale by Plans of certificates in
pass-through trusts that consist of certain receivables, loans and other
obligations that meet the conditions and requirements set forth in the
Exemption. The receivables covered by the Exemption include motor vehicle
installment obligations such as the Receivables. The Depositor believes that the
Exemption will apply to the acquisition, holding and resale of the Class A
Certificates by a Plan and that all conditions of the Exemption other than those
within the control of the investors have been or will be met.

     The Exemption sets forth six general conditions that must be satisfied for
a transaction involving the acquisition of the Class A Certificates by a Plan to
be eligible for the exemptive relief thereunder:

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

         (2) the rights and interests evidenced by the Class A Certificates
         acquired by a Plan are not subordinated to the rights and interest
         evidenced by other certificates of the Trust;

         (3) the Class A Certificates acquired by the Plan have received a
         rating at the time of such acquisition that is in one of the three
         highest generic rating categories from any one of four rating entities;

         (4) the Trustee is not an affiliate of any other member of the
         "Restricted Group", which consists of the Underwriters, the Depositor,
         the Trustee, the Servicer, each subservicer, each insurer and any
         Obligor with respect to the Receivables included in the Trust
         constituting more than 5% of the aggregate unamortized principal
         balance of the assets of the Trust as of the date of initial issuance
         of the Class A Certificates, and any affiliate of such parties.

         (5) the sum of all payments made to and retained by the Underwriters in
         connection with the offering of the Class A Certificates represents not
         more than reasonable compensation for placing the Class A Certificates.
         The sum of all payments made to and retained by the Servicer represents
         not more than the reasonable compensation for the Servicer's services
         under the Agreement and reimbursement of the Servicer's reasonable
         expenses in connection therewith; and

         (6) the Plan investing in the Class A Certificates must be an
         "accredited investor" as defined in Rule 501(a)(1) of Regulation D of
         the Commission under the Securities Act.

     Because the rights and interests evidenced by the Class A Certificates
acquired by a Plan are not subordinated to the rights and interests evidenced by
other certificates of the Trust, the second general condition set forth above is
satisfied. It is a condition of the issuance of the Class A Certificates that
they be rated in the highest rating category by a nationally recognized rating
agency and thus the third general condition should be satisfied. The Depositor
and the Servicer expect that the fourth general condition set forth above will
be satisfied with respect to the Class A Certificates. A fiduciary of a Plan
contemplating purchasing a Class A certificate must make its own determination
that the first, fifth and sixth general conditions set forth above will be
satisfied with respect to the Class A Certificates.

     If the general conditions of the Exemption are satisfied, the Exemption may
provide relief from the restrictions imposed by Sections 406(a) and 407(a) of
ERISA as well as the excise taxes imposed by Section 4975(a) and (b) of the Code
by reason of Section 4975(c)(1)(A) through (D) of the Code, in connection with
the direct or indirect sale, exchange, transfer or holding of the Class A
Certificates by a Plan. However, no exemption is provided from the restrictions
of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or
holding of a Class A Certificate on behalf of an "Excluded Plan" by any person
who has discretionary authority or renders investment advice with respect to the
assets of such Excluded Plan. For purposes of the Class A Certificates an
Excluded Plan is a Plan sponsored by any member of the Restricted Group.

     If certain specific conditions of the Exemption are also satisfied, the
Exemption may provide relief from the restrictions imposed by Sections 406(b)(l)
and (b)(2) and 407(a) of ERISA and the taxes imposed by Section 4975(a) and (b)
of the Code by reason of Section 4975(c)(1)(E) of the Code in connection with
the direct or indirect sale, exchange, transfer or holding of Class A
Certificates in the initial issuance of Class A Certificates between the
Depositor or the Underwriters and a Plan other than an Excluded Plan when the
person who has discretionary authority or renders investment advice with respect
to the investment of Plan assets in the Class A Certificates is (a) an Obligor
with respect to 5% or less of the fair market value of the Receivables or (b) an
affiliate of such person.

     The Exemption also may provide relief from the restriction imposed by
Sections 406(a) and 407(a) of ERISA and the taxes imposed by Section
4975(c)(1)(A) through (D) of the Code if such restrictions are deemed to
otherwise apply merely because a person is deemed to be a party in interest or a
disqualified person with respect to an investing Plan by virtue of providing
services to a Plan (or by virtue of having certain specified relationships to
such a person) solely as a result of such Plan's ownership of Class A
Certificates.

     Before purchasing a Class A Certificate, a fiduciary of a Plan should
itself confirm (a) that the Class A Certificates constitute "certificates" for
purposes of the Exemption and (b) that the specific conditions set forth in
Section II of the Exemption and the other requirements set forth in the
Exemption will be satisfied.

     Any Plan fiduciary considering whether to purchase a Class A Certificate on
behalf of a Plan should consult with its counsel regarding the applicability of
the fiduciary responsibility and prohibited transaction provisions of ERISA and
the Code to such investment.

     Because the Class B Certificates are subordinate interests, the Exemption
will not be available for Class B Certificates. Accordingly, no Class B
Certificate may be purchased by or otherwise transferred to a Plan other than an
"insurance company general account" as defined in, and which complies with the
provisions of, PTE 95-60 which may be deemed to be holding Plan assets.
Furthermore, each purchaser of Class B Certificates will be deemed to have
represented that it is not acquiring Class B Certificates, directly or
indirectly, for or on behalf of a Plan other than an "insurance company general
account" as defined in, and which complies with the provisions of, PTE 95-60. If
Definitive Certificates are issued, each transferee of a Class B Certificate
will be required to deliver to the Trustee a certificate to such effect. Any
purchaser whose source of funds for the purchase of Class B Certificates
includes such assets of an insurance company general account should itself
confirm that all applicable requirements set forth in PTE 95-60 will be
satisfied, particularly the requirement (set forth in Section IV(c) of PTE
95-60) that neither the insurance company nor an affiliate thereof will be a
party in interest or disqualified person in connection with the purchase and
holding of Class B Certificates or the servicing, management and operation of
the Trust.

                                  UNDERWRITING

     Subject to the terms and conditions set forth in the underwriting agreement
relating to the Certificates (the "Underwriting Agreement"), the Depositor has
agreed to sell to________ (the "Underwriter"), and the Underwriter has agreed to
purchase, the Certificates.

     The Depositor has been advised by the Underwriter that it proposes to offer
the Certificates to the public initially at the public offering prices set forth
on the cover page of this Prospectus, and to certain dealers at such prices less
a concession of _____% per Class A Certificate and _____% per Class B
Certificate; that the Underwriter and such dealers may allow a discount of
_____% per Class A Certificate and _____% per Class B Certificate on the sale to
certain other dealers; and that after the initial public offering of the
Certificates, the public offering prices and the concessions and discounts to
dealers may be changed by the Underwriter.

     The Depositor has agreed to indemnify the several Underwriter against
certain liabilities, including civil liabilities under the Securities Act, or
contribute to payments which the Underwriter may be required to make in respect
thereof.

     The Trustee or the Collateral Agent, as applicable, may, from time to time,
invest the funds in the Accounts in Eligible Investments acquired from the
Underwriter.

                                 LEGAL OPINIONS

     The validity of the Certificates will be passed upon for the Issuer and for
the Underwriter by Stroock & Stroock & Lavan, New York, New York. Certain
matters of Delaware law will be passed upon for the Issuer by Richards, Layton &
Finger, Wilmington, Delaware.
<PAGE>
                                 INDEX OF TERMS


accredited investor.....................................................33
Agreement................................................................4
APR......................................................................6
Auction Sale.............................................................8
Balloon Loans...........................................................13
Balloon Payment.........................................................13
Business Day.............................................................7
Cede.....................................................................3
Cedel....................................................................1
Centrex..................................................................4
Class....................................................................4
Class A Certificateholders...............................................7
Class A Certificates.....................................................1
Class A Interest Carryover Shortfall....................................26
Class A Interest Distribution...........................................26
Class A Monthly Interest.................................................7
Class A Monthly Principal................................................8
Class A Pass-Through Rate................................................6
Class A Percentage.......................................................4
Class A Principal Balance................................................7
Class A Principal Carryover Shortfall...................................27
Class A Principal Distribution..........................................27
Class B Certificateholders...............................................7
Class B Interest Carryover Shortfall....................................27
Class B Interest Distribution...........................................27
Class B Monthly Interest.................................................7
Class B Monthly Principal................................................8
Class B Pass-Through Rate................................................6
Class B Percentage.......................................................4
Class B Principal Balance................................................7
Class B Principal Carryover Shortfall...................................27
Class B Principal Distribution..........................................28
Closing Date.............................................................5
Code....................................................................11
Collateral Agent.........................................................4
Collection Period........................................................8
Collections.............................................................23
Commission...............................................................3
Conduit..................................................................5
Cram Down Loss...........................................................6
Cutoff Date..............................................................1
Dealer Agreements........................................................5
Dealers..................................................................5
Depositor................................................................4
Determination Date......................................................23
disqualified persons....................................................32
Distribution Date........................................................7
DOL.....................................................................32
DTC......................................................................3
equity interest.........................................................32
ERISA...................................................................11
Euroclear................................................................1
Exchange Act.............................................................3
Excluded Plan...........................................................33
Exemption...............................................................32
Final Scheduled Distribution Date........................................1
Final Scheduled Maturity Date............................................6
Financed Vehicles........................................................5
insurance company general account.......................................34
Interest Collections....................................................23
Issuer...................................................................4
Liquidated Receivables..................................................23
Liquidation Proceeds....................................................24
Loan Purchase Agreement..................................................5
Obligors................................................................14
Original Class A Principal Balance.......................................4
Original Class B Principal Balance.......................................4
Originator...............................................................5
Oxford...................................................................4
parties in interest.....................................................32
Plan....................................................................11
Pool Balance.............................................................6
PTE.....................................................................32
Rating Agency...........................................................11
Realized Losses.........................................................28
Receivables..............................................................1
Record Date..............................................................7
Recoveries..............................................................24
Regulation..............................................................32
Reserve Fund.............................................................9
Restricted Group........................................................32
Sellers..................................................................5
Servicer.................................................................4
Simple Interest Receivables.............................................18
Specified Reserve Balance...............................................10
Sponsor..................................................................1
Total Servicing Fee.....................................................23
Trust....................................................................1
Trust Property...........................................................5
Trustee..................................................................4
Underwriter.............................................................34
Underwriting Agreement..................................................34
<PAGE>
    As filed with the Securities and Exchange Commission on December 24, 1996
                                          Registration Statement No. 333-
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                           ---------------------------

                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                           ---------------------------

             CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER THREE), INC.
             (Exact name of registrant as specified in its charter)
                               New York 11-3339514
                   (State or other jurisdiction (IRS Employer
            of incorporation or organization) Identification Number)

                             270 South Service Road
                            Melville, New York 11747
                                 (516) 777-8100
               (Address, including zip code, and telephone number,
        including area code, of Registrant's principal executive offices)
                          ----------------------------
                             Christopher S. Pascucci
             CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER THREE), INC.
                             270 South Service Road
                            Melville, New York 11747
                                 (516) 777-8100
               (Address, including zip code, and telephone number,
                        area code, of agent for servicer)

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

                                   Copies to:

              Peter I. Cavallaro, Esq.              Reed D. Auerbach, Esq.
            CENTREX CAPITAL AUTOMOBILE           STROOCK & STROOCK & LAVAN
             ASSETS (NUMBER THREE), INC.             Seven Hanover Square
               270 South Service Road              New York, New York 10004
              Melville, New York 11747

                          ----------------------------
                  Approximate date of commencement of proposed
                sale to public: As soon as practicable after this
                    Registration Statement becomes effective.
                           ---------------------------

     If the only securities being registered on this Form are being offered
pursuant to dividend or interest reinvestment plans, please check the following
box. |_|

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous basis pursuant to Rule 415 under the Securities Act of
1933, check the following box. |X| 

     If this Form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list the Securities Act registration statement number of the earlier
effective registration statement for the same offering. |_| ________. 

     If this Form is a post-effective amendment filed pursuant to Rule 462(c)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering. |_| _________. 

     If delivery of the prospectus is expected to be made pursuant to Rule 434,
please check the following box. |_| ________________

                           --------------------------
<TABLE>
<CAPTION>

                        CALCULATION OF REGISTRATION FEE

Title of each class of                            Proposed            Proposed maximum 
securities to be registered        Amount to be   maximum offering    aggregate offering  Amount of
                                   registered     price per unit (1)  price               registration fee
<S>                                 <C>           <C>                 <C>                 <C>

Asset Backed Securities            $1,000,000(1)  100%                $1,000,000          $303.04

(1) Estimated solely for the purpose of calculating the registration fee. The

</TABLE>

     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>
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

                               Centrex Auto Trusts
                               Asset Backed Notes
                            Asset Backed Certificates
                                  ------------
                             CENTREX CAPITAL CORP.,
                                     SPONSOR
                                  ------------

                        CENTREX CAPITAL AUTOMOBILE ASSETS
                              (NUMBER THREE), INC.,
                                    Depositor
                                  ------------
                             OXFORD RESOURCES CORP.,
                                    Servicer
                                  ------------

         The Asset Backed Notes (the "Notes") and the Asset Backed Certificates
(the "Certificates" and, together with the Notes, the "Securities") described
herein may be sold from time to time in one or more series, in amounts, at
prices and on terms to be determined at the time of sale and to be set forth in
a supplement to this Prospectus (a "Prospectus Supplement"). Each series of
Securities, which may include one or more classes of Notes and/or one or more
classes of Certificates, will be issued by a trust to be formed with respect to
such series (each, a "Trust"). Each Trust will be formed pursuant to either (i)
a Trust Agreement to be entered into among Centrex Capital Automobile Assets
(Number Three), Inc. (the "Depositor"), as seller, the trustee specified in the
related Prospectus Supplement (the "Trustee") and an entity which will be
specified in the related Prospectus Supplement and which initially will be
owned, directly or indirectly, by Centrex Capital Corp. (such entity, which may
be the Seller, as identified in the related Prospectus Supplement, the
"Company"), or (ii) a Pooling and Servicing Agreement to be entered into among
the Trustee, the Depositor Centrex Capital Corp., as sponsor (the "Sponsor") and
Oxford Resources Corp., as servicer (the "Servicer"). If a series of Securities
includes Notes, such Notes will be issued and secured pursuant to an Indenture
between the Trust and the indenture trustee specified in the related Prospectus
Supplement (the "Indenture Trustee") and will represent indebtedness of the
related Trust. The Certificates of a series will represent fractional undivided
interests in the related Trust. The related Prospectus Supplement will specify
which class or classes of Notes, if any, and which class or classes of
Certificates, if any, of the related series are being offered thereby. The
property of each Trust will include a pool of motor vehicle retail installment
sale contracts and other motor vehicle installment chattel paper acquired by the
Depositor (the "Receivables"), all monies received under the Receivables on and
after the applicable Cutoff Date set forth in the related Prospectus Supplement,
and, with respect to Receivables which are Actuarial Receivables, monies
received thereunder prior to the Cutoff Date that are due on or after the Cutoff
Date, security interests in the vehicles securing the Receivables (the "Financed
Vehicles") and certain other property, all as described herein or in the related
Prospectus Supplement. In addition, if so specified in the related Prospectus
Supplement, the property of the Trust will include monies on deposit in a trust
account (the "Pre-Funding Account") to be established with the Trustee or the
Indenture Trustee, as the case may be, which will be used to purchase additional
motor vehicle retail installment sale contracts and other motor vehicle
installment chattel paper (the "Subsequent Receivables") from the Depositor from
time to time during the period specified in the related Prospectus Supplement
(the "Funding Period"). The aggregate principal balance of the Subsequent
Receivables that may be transferred to any Trust will be specified in the
related Prospectus Supplement but will not exceed 25% of the aggregate initial
principal balance of the Notes and Certificates of the related series of
Securities.

         Prospective investors should consider the factors set forth under "Risk
Factors" beginning on page herein and as may be set forth in the related
Prospectus Supplement.

         Each class of Securities of any series will represent the right to
receive a specified amount of payments of principal and interest on the related
Receivables, at the rates, on the dates and in the manner described herein and
in the related Prospectus Supplement. If a series includes multiple classes of
Securities, the rights of one or more classes of Securities to receive payments
may be senior or subordinate to the rights of one or more of the other classes
of such series.

         Distributions on Certificates of a series may be subordinated in
priority to payments due on any related Notes to the extent described herein and
in the related Prospectus Supplement. A series may include one or more classes
of Notes and/or Certificates which differ as to the timing and priority of
payment, interest rate or amount of distributions in respect of principal or
interest or both. A series may include one or more classes of Notes or
Certificates entitled to distributions in respect of principal with
disproportionate, nominal or no interest distributions, or to interest
distributions, with disproportionate, nominal or no distributions in respect of
principal. The rate of payment in respect of principal of any class of Notes and
distributions in respect of the Certificate Balance of the Certificates of any
class will depend on the priority of payment of such class and the rate and
timing of payments (including prepayments, defaults, liquidations and
repurchases of Receivables) on the related Receivables. A rate of payment lower
or higher than that anticipated may affect the weighted average life of each
class of Securities in the manner described herein and in the related Prospectus
Supplement.

         EXCEPT AS OTHERWISE SPECIFIED IN THE RELATED PROSPECTUS SUPPLEMENT, ANY
NOTES OF A SERIES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES OF A SERIES
REPRESENT BENEFICIAL INTERESTS IN, THE RELATED TRUST ONLY AND DO NOT REPRESENT
OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR INSURED BY, CENTREX
CAPITAL CORP., CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER THREE), INC., OXFORD
RESOURCES CORP., THE SELLERS, THE APPLICABLE COMPANY OR ANY OF THEIR RESPECTIVE
AFFILIATES. NONE OF THE SECURITIES OR THE RECEIVABLES ARE INSURED OR GUARANTEED
BY ANY GOVERNMENTAL AGENCY.

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

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

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

         Retain this Prospectus for future reference. This Prospectus may not be
used to consummate sales of Securities offered hereby unless accompanied by a
Prospectus Supplement.

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

                     The date of this Prospectus is , 199_.

<PAGE>
                              AVAILABLE INFORMATION

         The Depositor, as creator of each Trust, has filed with the Securities
and Exchange Commission (the "Commission") a Registration Statement (together
with all amendments and exhibits thereto, referred to herein as the Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
with respect to the Notes and the Certificates offered pursuant to this
Prospectus. For further information, reference is made to the Registration
Statement which may be inspected and copied at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549;
and at the Commission's regional offices at Northwestern Atrium Center, 500 West
Madison Street, 14th Floor, Chicago, Illinois 60661 and Seven World Trade
Center, New York, New York 10048. Copies of the Registration Statement may be
obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates. In addition, the
Registration Statement may be accessed electronically at the Commission's site
on the World Wide Web located at http://www.sec.gov.


                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All reports and other documents filed by the Servicer, on behalf of the
Trust referred to in the accompanying Prospectus Supplement, pursuant to Section
13(a), 13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended
(the "Exchange Act"), subsequent to the date of this Prospectus and prior to the
termination of the offering of the Securities offered by such Trust shall be
deemed to be incorporated by reference in this Prospectus and to be a part
hereof. See "Certain Information Regarding the Securities-Reports to
Securityholders." 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 or is
deemed to be incorporated by reference herein modifies or supersedes such
statement. Any such statement so modified or superseded shall not be deemed,
except as so modified or superseded, to constitute a part of this Prospectus.

         The Servicer will provide without charge to each person, including any
beneficial owner of Securities, to whom a copy of this Prospectus is delivered,
on the written or oral request of any such person, a copy of any or all of the
documents incorporated herein or in any related Prospectus Supplement by
reference (other than exhibits to such documents unless such exhibits are
specifically incorporated by reference in such documents). Written requests for
such copies should be directed to OXFORD RESOURCES CORP.., 270 South Service
Road, Melville, New York, 11747, Attention: Secretary. Telephone requests for
such copies should be directed to OXFORD RESOURCES CORP., at (516) 777-8000.
<PAGE>
                                SUMMARY OF TERMS

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


Issuer...............................       With respect to each series of
                                            Securities, the trust (the "Trust"
                                            or the "Issuer") to be formed
                                            pursuant to either a Trust Agreement
                                            (a "Trust Agreement") among the
                                            Depositor, the Company for such
                                            Trust and the Trustee for such Trust
                                            or a Pooling and Servicing Agreement
                                            (a "Pooling and Servicing
                                            Agreement") among the Trustee, the
                                            Depositor, the Sponsor and the
                                            Servicer

Depositor............................       Centrex Capital Automobile Assets
                                            (Number Three), Inc. (the
                                            "Depositor"), a wholly-owned
                                            subsidiary of Centrex Capital Corp.
                                            See "The Sponsor and the Depositor."

Servicer.............................       Oxford Resources Corp. (the 
                                            "Servicer" or "Oxford"). See "The
                                            Servicer."

Sponsor..............................       Centrex Capital Corp. ("Centrex" 
                                            or the "Sponsor"), a wholly owned
                                            subsidiary of Oxford. See "The
                                            Sponsor and the Depositor."

Trustee..............................       With respect to each series of
                                            Securities, the Trustee specified in
                                            the related Prospectus Supplement.

Indenture Trustee....................       With respect to any applicable
                                            series of Securities, the Indenture
                                            Trustee specified in the related
                                            Prospectus Supplement.

The Notes............................       A series of Securities may include
                                            one or more classes of Notes, which
                                            will be issued pursuant to an
                                            Indenture between the Trust and the
                                            Indenture Trustee (an "Indenture").
                                            The related Prospectus Supplement
                                            will specify which class or classes,
                                            if any, of Notes of the related
                                            series are being offered thereby.

                                            Payments of interest on and
                                            principal of the Notes will be
                                            payable on the dates specified in
                                            the related Prospectus Supplement
                                            (each, a "Payment Date").

                                            Unless otherwise specified in the
                                            related Prospectus Supplement, Notes
                                            will be available for purchase in
                                            denominations of $1,000 and integral
                                            multiples thereof and will be
                                            available in book-entry form only.
                                            Unless the related Prospectus
                                            Supplement specifies that the Notes
                                            are offered in definitive form,
                                            Noteholders will be able to receive
                                            Definitive Notes only in the limited
                                            circumstances described herein or in
                                            the related Prospectus Supplement.
                                            See "Certain Information Regarding
                                            the Securities-Definitive
                                            Securities." Unless otherwise
                                            specified in the related Prospectus
                                            Supplement, persons acquiring
                                            beneficial ownership interests in
                                            the Notes will hold their interests
                                            in the Notes through The Depository
                                            Trust Company ("DTC") in the United
                                            States and Cedel Bank, societe
                                            anonyme ("Cedel") and the Euroclear
                                            System ("Euroclear") in Europe. See
                                            "Certain Information Regarding the
                                            Securities" and "Annex I" hereto.

                                            Each class of Notes will be secured
                                            by the assets of the related Trust
                                            (other than the Certificate
                                            Distribution Account) pursuant to
                                            the related Indenture.

                                            Each class of Notes will have a
                                            stated principal amount and will
                                            bear interest at a specified rate or
                                            rates (with respect to each class of
                                            Notes, the "Interest Rate"). Each
                                            class of Notes may have a different
                                            Interest Rate, which may be a fixed,
                                            variable or adjustable Interest
                                            Rate, or any combination of the
                                            foregoing. The related Prospectus
                                            Supplement will specify the Interest
                                            Rate for each class of Notes, or the
                                            method for determining the Interest
                                            Rate.

                                            With respect to a series that
                                            includes two or more classes of
                                            Notes, each class may differ as to
                                            the timing and priority of payments,
                                            seniority, allocations of losses,
                                            Interest Rate or amount of payments
                                            of principal or interest, or
                                            payments of principal or interest in
                                            respect of any such class or classes
                                            may or may not be made upon the
                                            occurrence of specified events or on
                                            the basis of collections from
                                            designated portions of the pool of
                                            Receivables related to such series
                                            (each a "Receivables Pool").

                                            In addition, a series may include
                                            one or more classes of Notes ("Strip
                                            Notes") entitled to (i) principal
                                            payments with disproportionate,
                                            nominal or no interest payments or
                                            (ii) interest payments with
                                            disproportionate, nominal or no
                                            principal payments.

The Certificates.....................       A series may include one or more 
                                            classes of Certificates and may not
                                            include any Notes. The related
                                            Prospectus Supplement will specify
                                            which class or classes, if any, of
                                            the Certificates are being offered
                                            thereby.

                                            Payments in respect of the
                                            Certificates will be payable on the
                                            dates specified in the related
                                            Prospectus Supplement (each, a
                                            "Distribution Date").

                                            Unless otherwise specified in the
                                            related Prospectus Supplement,
                                            Certificates will be available for
                                            purchase in a minimum denomination
                                            of $1,000 and in integral multiples
                                            thereof and will be available in
                                            book-entry form only (other than the
                                            Certificates sold to the related
                                            Company, as described in the related
                                            Prospectus Supplement). Unless the
                                            related Prospectus Supplement
                                            specifies that the Certificates are
                                            offered in definitive form,
                                            Certificateholders will be able to
                                            receive Definitive Certificates only
                                            in the limited circumstances
                                            described herein or in the related
                                            Prospectus Supplement. See "Certain
                                            Information Regarding the
                                            Securities-Definitive Securities."
                                            Unless otherwise specified in the
                                            related Prospectus Supplement,
                                            persons acquiring beneficial
                                            ownership interests in the
                                            Certificates will hold their
                                            interests in the Certificates
                                            through DTC. See "Certain
                                            Information Regarding the
                                            Securities."

                                            Each class of Certificates will have
                                            a stated Certificate Balance
                                            specified in the related Prospectus
                                            Supplement (the "Certificate
                                            Balance") and will accrue interest
                                            on such Certificate Balance at a
                                            specified rate (with respect to each
                                            class of Certificates, the
                                            "Pass-Through Rate"). Each class of
                                            Certificates may have a different
                                            Pass-Through Rate, which may be a
                                            fixed, variable or adjustable
                                            Pass-Through Rate, or any
                                            combination of the foregoing. The
                                            related Prospectus Supplement will
                                            specify the Pass-Through Rate for
                                            each class of Certificates or the
                                            method for determining the
                                            Pass-Through Rate.

                                            With respect to a series that
                                            includes two or more classes of
                                            Certificates, each class may differ
                                            as to timing and priority of
                                            distributions, seniority,
                                            allocations of losses, Pass-Through
                                            Rate or amount of distributions in
                                            respect of principal or interest, or
                                            distributions in respect of
                                            principal or interest in respect of
                                            any such class or classes may or may
                                            not be made upon the occurrence of
                                            specified events or on the basis of
                                            collections from designated portions
                                            of the Receivables related to such
                                            series.

                                            In addition, a series may include
                                            one or more classes of Certificates
                                            ("Strip Certificates") entitled to
                                            (i) distributions in respect of
                                            principal with disproportionate,
                                            nominal or no interest distributions
                                            or (ii) interest distributions with
                                            disproportionate, nominal or no
                                            distributions in respect of
                                            principal.

                                            If a series of securities includes
                                            classes of Notes, distributions in
                                            respect of the Certificates may be
                                            subordinated in priority of payment
                                            to payments on the Notes to the
                                            extent specified in the related
                                            Prospectus Supplement.

Cutoff Date..........................       With respect to each receivable, 
                                            as specified in the related
                                            Prospectus Supplement (the "Cutoff
                                            Date").

The Trust Property...................       The property of each Trust will
                                            include: (i) a pool of motor vehicle
                                            retail installment sale contracts
                                            and other motor vehicle installment
                                            chattel paper (the "Receivables");
                                            (ii) all monies received under the
                                            related Receivables on and after the
                                            Cutoff Date, as specified in the
                                            related Prospectus Supplement, and,
                                            with respect to Receivables which
                                            are Actuarial Receivables, monies
                                            received thereunder prior to the
                                            Cutoff Date that are due on or after
                                            the Cutoff Date; (iii) certain bank
                                            accounts established and maintained
                                            by the Servicer; (iv) security
                                            interests in the vehicles securing
                                            the Receivables (the "Financed
                                            Vehicles"); (v) the rights of the
                                            Originators to receive proceeds from
                                            claims under certain insurance
                                            policies; (vi) the rights of the
                                            Trust under the related Sale and
                                            Servicing Agreement or Pooling and
                                            Servicing Agreement, as specified in
                                            the related Prospectus Supplement;
                                            (vii) the rights of the Depositor
                                            under the related Loan Purchase
                                            Agreement; (viii) the rights of the
                                            Originators to refunds for the costs
                                            of extended service contracts and to
                                            refunds of unearned premiums with
                                            respect to credit life and credit
                                            accident and health insurance
                                            policies covering the Financed
                                            Vehicles or the retail purchasers
                                            of, or other persons owing payments
                                            on, the Financed Vehicles (the
                                            "Obligors"); (ix) all right, title
                                            and interest of the Originators
                                            (other than with respect to any
                                            Dealer commission) with respect to
                                            the Receivables under the related
                                            Dealer Agreements; and (x) all
                                            proceeds of the foregoing. On the
                                            Closing Date specified in the
                                            related Prospectus Supplement with
                                            respect to a Trust, the Depositor
                                            will, if so specified in such
                                            Prospectus Supplement, sell or
                                            transfer Receivables (the "Initial
                                            Receivables") having an aggregate
                                            principal balance specified in the
                                            related Prospectus Supplement as of
                                            the dates specified therein (the
                                            "Initial Cutoff Date") to such Trust
                                            pursuant to either a Sale and
                                            Servicing Agreement among the
                                            Depositor, the Servicer and the
                                            Trust (a "Sale and Servicing
                                            Agreement") or, if the Trust is to
                                            be treated as a grantor trust for
                                            federal income tax purposes, the
                                            related Pooling and Servicing
                                            Agreement. The property of each
                                            Trust will include amounts on
                                            deposit in certain trust accounts,
                                            including the related Collection
                                            Account, any Pre-Funding Account,
                                            any Reserve Account and any other
                                            account identified in the applicable
                                            Prospectus Supplement.

                                            To the extent provided in the
                                            related Prospectus Supplement, the
                                            Depositor will be obligated (subject
                                            only to the availability thereof) to
                                            sell, and the related Trust will be
                                            obligated to purchase (subject to
                                            the satisfaction of certain
                                            conditions described in the
                                            applicable Sale and Servicing
                                            Agreement or Pooling and Servicing
                                            Agreement), additional Receivables
                                            (the "Subsequent Receivables") from
                                            time to time (as frequently as
                                            daily) during the period specified
                                            in the related Prospectus Supplement
                                            (the "Funding Period") having an
                                            aggregate principal balance
                                            approximately equal to the amount on
                                            deposit in the Pre-Funding Account
                                            (the "Pre-Funded Amount") on such
                                            Closing Date. The aggregate
                                            principal balance of the Subsequent
                                            Receivables that may be transferred
                                            to any Trust will be specified in
                                            the related Prospectus Supplement
                                            but will not exceed 25% of the
                                            aggregate initial principal balance
                                            of the Notes, if any, and
                                            Certificates of the related series.

                                            The Receivables arise or will arise
                                            from retail installment sale
                                            contracts originated indirectly by
                                            motor vehicle dealers (the
                                            "Dealers") and purchased by certain
                                            wholly-owned subsidiaries of Centrex
                                            (each, an "Originator") pursuant to
                                            agreements with the Dealers (the
                                            "Dealer Agreements") and other motor
                                            vehicle installment chattel paper
                                            originator directly by the
                                            Originator. Centrex Capital
                                            Automobile Assets (Number Four),
                                            Inc. (the "Conduit" and, together
                                            with the Originators, the "Sellers")
                                            acquires certain receivables from
                                            the Originators from time to time in
                                            the ordinary course of the Conduit's
                                            business pursuant to a Loan Purchase
                                            Agreement dated as of December 4,
                                            1996 among the Originators and the
                                            Conduit ("the Conduit Agreement").
                                            On or prior to the Closing Date, the
                                            Depositor will buy the Receivables
                                            of the related series from the
                                            Sellers pursuant to a Loan Purchase
                                            Agreement dated as of the Cutoff
                                            Date among the Sellers and the
                                            Depositor (a "Loan Purchase
                                            Agreement"). Immediately following
                                            such sale, the Trust will purchase
                                            such Receivables from the Depositor
                                            pursuant to a Sale and Servicing
                                            Agreement or Pooling and Servicing
                                            Agreement, as the case may be. The
                                            Receivables for any given
                                            Receivables Pool will be selected
                                            from the contracts owned by the
                                            Sellers based on the criteria
                                            specified in the Sale and Servicing
                                            Agreement or Pooling and Servicing
                                            Agreement, as applicable, and
                                            described herein and in the related
                                            Prospectus Supplement.

Credit and Cash Flow
Enhancement..........................       If and to the extent specified in
                                            the related Prospectus Supplement,
                                            credit enhancement with respect to a
                                            Trust or any class or classes of
                                            Securities may include any one or
                                            more of the following: subordination
                                            of one or more other classes of
                                            Securities, a Reserve Account,
                                            over-collateralization, letters of
                                            credit, credit or liquidity
                                            facilities, surety bonds, guaranteed
                                            investment contracts, swaps or other
                                            interest rate protection agreements,
                                            repurchase obligations, yield
                                            supplement agreements, other
                                            agreements with respect to third
                                            party payments or other support,
                                            cash deposits or other arrangements.
                                            Unless otherwise specified in the
                                            related Prospectus Supplement, any
                                            form of credit enhancement will have
                                            certain limitations and exclusions
                                            from coverage thereunder, which will
                                            be described in the related
                                            Prospectus Supplement.

Reserve Account......................       Unless otherwise specified in the
                                            related Prospectus Supplement, a
                                            Reserve Account will be created for
                                            each Trust with an initial deposit
                                            by the Depositor of cash or certain
                                            investments having a value equal to
                                            the amount specified in the related
                                            Prospectus Supplement. To the extent
                                            specified in the related Prospectus
                                            Supplement, funds in the Reserve
                                            Account will thereafter be
                                            supplemented by the deposit of
                                            amounts remaining on any
                                            Distribution Date or Payment Date
                                            after making all other distributions
                                            required on such date and any
                                            amounts deposited from time to time
                                            from the Pre-Funding Account in
                                            connection with a purchase of
                                            Subsequent Receivables. Amounts in
                                            the Reserve Account will be
                                            available to cover shortfalls in
                                            amounts due to the holders of those
                                            classes of Securities specified in
                                            the related Prospectus Supplement in
                                            the manner and under the
                                            circumstances specified therein. The
                                            related Prospectus Supplement will
                                            also specify to whom and the manner
                                            and circumstances under which
                                            amounts on deposit in the Reserve
                                            Account (after giving effect to all
                                            other required distributions to be
                                            made by the applicable Trust) in
                                            excess of the Specified Reserve
                                            Account Balance (as defined in the
                                            related Prospectus Supplement) will
                                            be distributed.

Transfer and Servicing
Agreements...........................       The rights and benefits of any
                                            Trust under a Sale and Servicing
                                            Agreement and of the Depositor under
                                            the Loan Purchase Agreement will be
                                            assigned to the Indenture Trustee as
                                            collateral for the Notes of the
                                            related series. The Servicer will
                                            agree with such Trust to be
                                            responsible for servicing, managing,
                                            maintaining custody of and making
                                            collections on the Receivables.

                                            Under a Pooling and Servicing
                                            Agreement or a Sale and Servicing
                                            Agreement, the Depositor will make
                                            certain representations and
                                            warranties relating to the
                                            Receivables for the benefit of the
                                            Securityholders. Unless otherwise
                                            provided in the related Prospectus
                                            Supplement, if the breach is not
                                            cured, the Depositor and the
                                            Sponsor, jointly and severally, will
                                            be obligated to repurchase any
                                            Receivable in which the interests of
                                            the applicable Securityholders are
                                            materially adversely affected if
                                            such breach has not been cured by
                                            the applicable grace period.

                                            Unless otherwise specified in the
                                            related Prospectus Supplement, the
                                            Servicer will be entitled to receive
                                            a fee for servicing the Receivables
                                            of each Trust equal to a specified
                                            percentage of the aggregate
                                            principal balance of the related
                                            Receivables Pool, as set forth in
                                            the related Prospectus Supplement.
                                            In addition, the "Servicing Fee"
                                            will include certain late fees,
                                            prepayment charges and other
                                            administrative fees or similar
                                            charges. See "Description of the
                                            Transfer and Servicing
                                            Agreements-Servicing Compensation
                                            and Payment of Expenses" herein and
                                            in the related Prospectus
                                            Supplement. The Servicer or the
                                            Trustee is obligated to provide to
                                            the other and to the Indenture
                                            Trustee, if applicable, written
                                            notice upon the discovery of a
                                            breach by the Servicer of certain
                                            covenants made by the Servicer in
                                            the Sale and Servicing Agreement or
                                            the Pooling and Servicing Agreement
                                            as the case may be. If the breach is
                                            not cured, the Servicer will be
                                            obligated to purchase any Receivable
                                            materially and adversely affected by
                                            such uncured breach.

Revolving Period and
Amortization Period;
Retained Interest....................       If the related Prospectus Supplement
                                            so provides, there may be a period
                                            commencing on the date of issuance
                                            of a class or classes of Notes or
                                            Certificates of a series and ending
                                            on the date set forth in the related
                                            Prospectus Supplement (the
                                            "Revolving Period") during which no
                                            principal payments will be made to
                                            one or more classes of Notes or
                                            Certificates of the related series
                                            as are identified in such Prospectus
                                            Supplement. All collections of
                                            principal otherwise allocated to
                                            such classes of Notes or
                                            Certificates may be (i) utilized by
                                            the Trust during the Revolving
                                            Period to acquire additional
                                            Receivables which satisfy the
                                            standards described under "The
                                            Receivables- General" herein and the
                                            criteria set forth in the related
                                            Prospectus Supplement, (ii) held in
                                            an account and invested in Eligible
                                            Investments for later distribution
                                            to Securityholders, (iii) applied to
                                            those Notes or Certificates, if any,
                                            specified in the related Prospectus
                                            Supplement as then are in
                                            amortization, or (iv) otherwise
                                            applied as specified in the related
                                            Prospectus Supplement.

                                            An "Amortization Period" is the
                                            period during which an amount of
                                            principal is payable to holders of a
                                            series of Securities which, during
                                            the Revolving Period, were not
                                            entitled to such payments. If so
                                            specified in the related Prospectus
                                            Supplement, during an Amortization
                                            Period all or a portion of principal
                                            collections on the Receivables may
                                            be applied as specified above for a
                                            Revolving Period and, to the extent
                                            not so applied, will be distributed
                                            to the classes of Notes or
                                            Certificates specified in the
                                            related Prospectus Supplement as
                                            then being entitled to payments of
                                            principal. In addition, if so
                                            specified in the related Prospectus
                                            Supplement, amounts deposited in
                                            certain accounts for the benefit of
                                            one or more classes of Notes or
                                            Certificates may be released from
                                            time to time or on a specified date
                                            and applied as a payment of
                                            principal on such classes of Notes
                                            or Certificates. The related
                                            Prospectus Supplement will set forth
                                            the circumstances which will result
                                            in the commencement of an
                                            Amortization Period.

                                            Each Trust which has a Revolving
                                            Period may also issue to the
                                            Depositor a certificate evidencing
                                            an undivided beneficial interest
                                            (the "Retained Interest") in the
                                            Trust not represented by the other
                                            Securities issued by such Trust. As
                                            further described in the related
                                            Prospectus Supplement, the value of
                                            such Retained Interest will
                                            fluctuate as the amount of Trust
                                            property fluctuates and the amount
                                            of Notes and Certificates of the
                                            related series of Securities
                                            outstanding is reduced.

Advances.............................       Unless otherwise specified in the
                                            related Prospectus Supplement, the
                                            Servicer will advance scheduled
                                            payments of interest and principal
                                            under each Actuarial Receivable
                                            which shall not have been timely
                                            made (each, an "Advance"), to the
                                            extent that the Servicer, in its
                                            sole discretion, expects to recoup
                                            such Advance from subsequent
                                            payments on or with respect to such
                                            Receivable or from other Actuarial
                                            Receivables. The Servicer shall be
                                            entitled to reimbursement of
                                            Advances from subsequent payments on
                                            or with respect to the Receivables
                                            to the extent described herein and
                                            in the related Prospectus
                                            Supplement. See "Description of the
                                            Transfer and Servicing
                                            Agreements--Advances."

Optional Purchase....................       The Depositor may purchase all the
                                            Receivables on any Distribution Date
                                            as of which the Pool Balance of such
                                            series is 10% or less of the Initial
                                            Pool Balance of a series at a
                                            purchase price determined as
                                            described under "Description of the
                                            Transfer and Servicing
                                            Agreements--Termination."

Auction Sale.........................       Unless otherwise provided in the
                                            related Prospectus Supplement, in
                                            the event that the Pool Balance has
                                            declined to 5% or less of the
                                            Initial Pool Balance of a series,
                                            satisfactory bids are received as
                                            described herein and in the related
                                            Prospectus Supplement and the assets
                                            of the related Trust are sold
                                            pursuant to an auction (the "Auction
                                            Sale"), the Notes, if any and the
                                            Certificates of the related series
                                            will be redeemed as described under
                                            "Description of the Transfer and
                                            Servicing Agreements--Termination."

Mandatory
Prepayment...........................       If any Pre-Funded Amount remains on
                                            deposit in the Pre-Funding Account
                                            at the end of the Funding Period,
                                            such amount, in the amounts and in
                                            the manner specified in the related
                                            Prospectus Supplement, will be used
                                            to prepay some or all classes of the
                                            Notes and/or Certificates. [In the
                                            event of such prepayment, the
                                            Securityholders may be entitled to
                                            receive a prepayment premium in the
                                            amount and to the extent provided in
                                            the related Prospectus Supplement.]
                                            See "Description of the Transfer and
                                            Servicing Agreements-Mandatory
                                            Prepayment."

Prepayment
Considerations.......................       If the Depositor exercises its
                                            option to purchase the Receivables
                                            of a Trust (or, if not and, if and
                                            to the extent provided in the
                                            related Prospectus Supplement,
                                            satisfactory bids for the purchase
                                            of such Receivables are received),
                                            in the manner and on the respective
                                            terms and conditions described under
                                            "Description of the Transfer and
                                            Servicing Agreements-Termination,"
                                            the outstanding Notes will be
                                            redeemed as set forth in the related
                                            Prospectus Supplement. In addition,
                                            if the related Prospectus Supplement
                                            provides that the property of a
                                            Trust will include a Pre-Funding
                                            Account (as such term is defined in
                                            the related Prospectus Supplement,
                                            the "Pre-Funding Account"), one or
                                            more classes of the outstanding
                                            Notes will be subject to partial
                                            redemption on or immediately
                                            following the end of the Funding
                                            Period in an amount and manner
                                            specified in the related Prospectus
                                            Supplement. [In the event of such
                                            partial redemption, the Noteholders
                                            may be entitled to receive a
                                            prepayment premium from the Trust,
                                            in the amount and to the extent
                                            provided in the related Prospectus
                                            Supplement.]

Federal Tax Status...................       Unless the Prospectus Supplement
                                            specifies that the related Trust
                                            will be treated as a grantor trust
                                            and, except as otherwise provided in
                                            such Prospectus Supplement, upon the
                                            issuance of the related series of
                                            Securities Federal Tax Counsel to
                                            such Trust will deliver an opinion
                                            to the effect that, for federal
                                            income tax purposes: (i) any Notes
                                            of such series will be characterized
                                            as debt and (ii) such Trust will not
                                            be characterized as an association
                                            (or a publicly traded partnership)
                                            taxable as a corporation. In respect
                                            of any such series, each Noteholder,
                                            by the acceptance of a Note of such
                                            series, will agree to treat such
                                            Note as indebtedness, and each
                                            Certificateholder, by the acceptance
                                            of a Certificate of such series,
                                            will agree to treat such Trust as a
                                            partnership in which such
                                            Certificateholder is a partner for
                                            federal income tax purposes.
                                            Alternative characterizations of
                                            such Trust and such Certificates are
                                            possible, but would not result in
                                            materially adverse tax consequences
                                            to Certificateholders.

                                            If the Prospectus Supplement
                                            specifies that the related Trust
                                            will be treated as a grantor trust
                                            and except as otherwise provided in
                                            such Prospectus Supplement, upon the
                                            issuance of the related series of
                                            Certificates, Federal Tax Counsel to
                                            such Trust will deliver an opinion
                                            to the effect that such Trust will
                                            be treated as a grantor trust for
                                            federal income tax purposes and will
                                            not be subject to federal income
                                            tax. See "Federal Income Tax
                                            Consequences." Investors should
                                            consult their own tax advisors
                                            regarding state and local tax
                                            consequences. See "State and Local
                                            Tax Consequences."

ERISA Considerations.................       Subject to the considerations 
                                            discussed under "ERISA
                                            Considerations" herein and in the
                                            related Prospectus Supplement, and
                                            to the extent specified in the
                                            related Prospectus Supplement, any
                                            Notes of a series will be eligible
                                            for purchase by employee benefit
                                            plans or other retirements
                                            arrangements that are subject to
                                            either Title I of the Employee
                                            Retirement Income Security Act of
                                            1974, as amended ("ERISA") or
                                            Section 4975 of the Internal Revenue
                                            Code of 1986, as amended (such plans
                                            or arrangements, "Plans"), Certain
                                            Certificates may be eligible for
                                            purchase by Plans as specified in
                                            the related Prospectus Supplement.
                                            See "ERISA Considerations" herein
                                            and in the related Prospectus
                                            Supplement.

<PAGE>

                                  RISK FACTORS

Limited Liquidity of Securities

         There is currently no market for the Securities of any series. There
can be no assurance that a secondary market for the Securities will develop or,
if such a market does develop, that it will provide Securityholders with
liquidity of investment or that it will continue for the life of the Securities.
See "Plan of Distribution."

Risk of Unperfected Security Interest in Receivables

         Pursuant to the Loan Purchase Agreement, the Sellers will cause
financing statements to be filed with the appropriate governmental authorities
to perfect the interest of the Depositor is its purchase of the related
Receivables in accordance with the requirements of the Uniform Commercial Code
in effect in the State of New York (the "UCC"), which each Seller has
represented in the Loan Purchase Agreement in its principal place of business.
Pursuant to the Sale and Servicing Agreement, the Depositor will cause financing
statements to be filed with the appropriate governmental authorities to perfect
the interest of the Trust in its purchase of the Receivables in accordance with
the requirements of the UCC, and the Servicer will hold the related Receivables,
either directly or through subservicers, as custodian for the Trust following
the sale and assignment of the related Receivables to the applicable Trust. The
related Receivables will not be segregated, stamped or otherwise marked to
indicate that they have been sold to the applicable Trust. If, through
inadvertence or otherwise, another party purchases (or takes a security interest
in) the related Receivables for new value in the ordinary course of business and
takes possession of the related Receivables without actual knowledge of such
Trust's interest, the purchaser (or secured party) will acquire an interest in
the related Receivables superior to the interest of such Trust.

Risks of Unperfected Security Interests in Financed Vehicles in Certain States

         Each Originator has assigned its security interest in any Financed
Vehicles along with the sale and assignment of any related Receivables to the
Conduit. Each Seller will assign its security interests in the related Financed
Vehicles along with the sale and assignment of the related Receivables to the
Depositor. The Depositor will assign its security interests in the related
Financed Vehicles along with the sale and assignment of the related Receivables
to a Trust, and the Servicer will hold the certificates of title or ownership or
other documents evidencing the notation of the Originator's lien on the
certificates of title or ownership relating to the related Financed Vehicles,
either directly or through subservicers, as custodian for such Trust following
the sale and assignment of the related Receivables to such Trust. The
certificates of title or ownership will not be endorsed or otherwise amended to
identify the Trust as the new secured party. In most states, in the absence of
fraud or forgery by the vehicle owner or of fraud, forgery, negligence or error
by the applicable Originator, Oxford, the Conduit or the Depositor or
administrative error by state or local agencies, the notation of the applicable
Originator's lien on the certificates of title or ownership and/or possession of
such certificates with such notation will be sufficient to protect the related
Trust against the rights of subsequent purchasers of a Financed Vehicle or
subsequent lenders who take a security interest in a Financed Vehicle. There
exists a risk, however, in not identifying the Trust or the related Indenture
Trustee as the new secured party on the certificate of title that the security
interest of the Trust or related Indenture Trustee may not be enforceable. In
the event the Trust has failed to obtain or maintain a perfected security
interest in a Financed Vehicle, its security interest would be subordinate to,
among others, a bankruptcy trustee of the retail purchasers of, or other persons
owing payments on the related Financed Vehicle (the "Obligors"), a subsequent
purchaser of the Financed Vehicle or a holder of a perfected security interest
in the Financed Vehicle or a bankruptcy trustee of such holder.

Insolvency Risks

         The Depositor intends that the sale of the Receivables by it to such
Trust is a valid sale and assignment of the Receivables to such Trust.
Notwithstanding the foregoing, if the Depositor were to become a debtor in a
bankruptcy case and a creditor or trustee-in-bankruptcy of the Depositor or the
Depositor itself were to take the position that the sale of Receivables by the
Depositor to such Trust should instead be treated as a pledge of such
Receivables to secure a borrowing of such debtor, delays in payments of
collections of Receivables to the related Securityholders could occur or (should
the court rule in favor of any such trustee, debtor or creditor) reductions in
the amounts of such payments could result. If the transfer of Receivables to a
Trust is treated as a pledge instead of a sale, a tax or government lien on the
property of the Depositor arising before the transfer of a Receivable to such
Trust may have priority over such Trust's interest in such Receivables. If the
transactions contemplated herein are treated as a sale, the Receivables would
not be part of the Depositor's bankruptcy estate and would not be available to
the Depositor's creditors.

         In a recent case decided by the U.S. Court of Appeals for the Tenth
Circuit, Octagon Gas System, Inc. v. Rimmer, the court determined that
"accounts," a defined term under the Uniform Commercial Code, would be included
in the bankruptcy estate of a transferor regardless of whether the transfer is
treated as a sale or a secured loan. Although the Receivables are likely to be
viewed as "chattel paper," as defined under the Uniform Commercial Code, rather
than as accounts, the Octagon holding is equally applicable to chattel paper.
The circumstances under which the Octagon ruling would apply are not fully known
and the extent to which the Octagon decision will be followed in other courts or
outside of the Tenth Circuit is not certain. If the holding in the Octagon case
were applied in a bankruptcy of the Depositor, however, even if the transfer of
Receivables to the Trust were treated as a sale, the Receivables would be part
of the Depositor's bankruptcy estate and would be subject to claims of certain
creditors, and delays and reductions in payments to the Securityholders could
result.

         With respect to each Trust that is not a grantor trust, if an
Insolvency Event occurs with respect to the related Company, the Indenture
Trustee or Trustee for such Trust will promptly sell, dispose of or otherwise
liquidate the related Receivables in a commercially reasonable manner on
commercially reasonable terms, except under certain limited circumstances. The
proceeds from any such sale, disposition or liquidation of Receivables will be
treated as collections on the Receivables and deposited in the Collection
Account of such Trust. If the proceeds from the liquidation of the Receivables
and any amounts on deposit in the Reserve Account, the Payahead Account, the
Note Distribution Account, if any, and the Certificate Distribution Account with
respect to any such Trust and any amounts available from any credit enhancement
are not sufficient to pay any Notes and the Certificates of the related series
in full, the amount of principal returned to any Noteholders or the
Certificateholders will be reduced and such Noteholders and Certificateholders
will incur a loss. See "Description of the Transfer and Servicing
Agreements-Insolvency Event."

Limited Obligations of the Sponsor, the Seller, the Conduit,
 the Originators and the Servicer

         None of the Sponsor, the Depositor, the Conduit, the Originators or the
Servicer (other than with respect to any Advances) is obligated to make any
payments in respect of any Notes, Certificates or the Receivables of a given
Trust. In addition, if Oxford were to cease acting as Servicer, delays in
processing payments on the Receivables and information in respect thereof could
occur and result in delays in payments to the Securityholders.

Possible Conflicts of Interest

         In connection with the sale of Receivables by the Depositor to a given
Trust, the Depositor makes representations and warranties with respect to the
characteristics of such Receivables. In certain circumstances, the Depositor and
the Sponsor, jointly and severally, are required to repurchase Receivables with
respect to which such representations and warranties have been breached. If the
Servicer fails to cure certain breaches of the covenants made by it with respect
to a Receivable, the Servicer may be required to purchase the affected
Receivable. Because the Servicer is initially Oxford and the Depositor, the
Sponsor and the Servicer are affiliates, certain conflicts of interest may arise
with respect to such obligations. For example, the Servicer may discover a
breach of one of the representations that would cause the Depositor (or itself)
to have to repurchase a Receivable. Since both the Depositor and the Servicer
are obligated to give notices of any breaches of representations to the related
Trustee or Indenture Trustee, failure by the Servicer to give such notice could
give rise to an Event of Default. Neither the Depositor, the Sponsor nor the
Servicer is otherwise obligated with respect to any Receivables, Notes or
Certificates. See "Description of the Transfer and Servicing Agreements-Sale and
Assignment of Receivables" and "-Servicing Procedures."

Subordination of the Certificates; Limited Assets

         To the extent specified in the related Prospectus Supplement,
distributions of interest and principal on one or more classes of Certificates
of a series may be subordinated in priority of payment to principal and interest
due on the Notes, if any, of such series or one or more classes of Certificates
of such series to the extent described below. Moreover, each Trust will not
have, nor is it permitted or expected to have, any significant assets or sources
of funds other than the Receivables and, to the extent provided in the related
Prospectus Supplement, a Pre-Funding Account, a Collection Account, a Payahead
Account, a Reserve Account and any other credit enhancement. The Notes of any
series will represent obligations solely of, and the Certificates of any series
will represent interests solely in, the related Trust and neither the Notes nor
the Certificates of any series will be insured or guaranteed by Oxford, the
Sponsor, the Depositor, the Servicer, the related Company, the applicable
Trustee, any Indenture Trustee or any other person or entity. Consequently,
holders of the Securities of any series must rely for repayment upon payments on
the related Receivables and, if and to the extent available, amounts on deposit
in the Pre-Funding Account (if any), a Reserve Account (if any) and any other
credit enhancement, all as specified in the related Prospectus Supplement.
Amounts to be deposited in a Reserve Account are limited in amount and will be
reduced, subject to a specified minimum, as the Pool Balance is reduced. In
addition, funds in a Reserve Account will first be made available to cover
shortfalls in distributions of interest and principal on the Notes, if any, of a
series. If a Reserve Account is exhausted, the Trust will depend solely on
payments with respect to the Receivables to make payments on the Notes, if any,
and distributions on the Certificates of the related series. See "Description of
the Transfer and Servicing Agreements." Any credit enhancement will not cover
all contingencies, and losses in excess of such coverage will be required to be
borne directly by the affected Securityholders.

Prepayments on Receivables Affect on Yield

         The weighted average life of the Securities of the related series will
be reduced by full or partial prepayments on the related Receivables. All the
Receivables are prepayable at any time. For this purpose the term "prepayments"
includes prepayments by the Obligors in full or in part, certain partial
prepayments relating to liquidations due to default, including rebates of
extended warranty contract costs and insurance premiums, as well as receipts of
proceeds from physical damage, credit life, theft and disability insurance
policies and certain other Receivables purchased or repurchased pursuant to the
terms of a Sale and Servicing Agreement or Pooling and Servicing Agreement, as
the case may be. The rate of prepayments on the Receivables may be influenced by
a variety of economic, social and other factors. In addition, under certain
circumstances, the Seller and the Sponsor, jointly and severally, will be
obligated to repurchase Receivables pursuant to a Sale and Servicing Agreement
or Pooling and Servicing Agreement as a result of breaches of representations
and warranties and, under certain circumstances, the Servicer will be obligated
to purchase Receivables pursuant to such Sale and Servicing Agreement or Pooling
and Servicing Agreement as a result of breaches of certain covenants. See
"Description of the Transfer and Servicing Agreements-Sale and Assignment of
Receivables." See also "Description of the Transfer and Servicing
Agreements-Termination" regarding the Depositor's option to purchase the
Receivables of a given Receivables Pool and regarding an Auction Sale of a given
Receivables Pool by the Applicable Trustee and "-Insolvency Event" regarding the
sale of the Receivables owned by a Trust that is not a grantor trust if an
Insolvency Event with respect to the applicable Company occurs. Any reinvestment
risks resulting from a faster or slower incidence of prepayment of Receivables
held by a given Trust will be borne entirely by the Securityholders of the
related series of Securities. See "Maturity and Prepayment Assumptions."

Risk of Servicer Commingling Funds

         With respect to each Trust, the Servicer will deposit all payments on
the related Receivables (from whatever source) and all proceeds of such
Receivables collected during each collection period specified in the related
Prospectus Supplement (each a "Collection Period") into the Collection Account
of such Trust within two business days of receipt thereof. However, in the event
that Oxford satisfies certain requirements for monthly remittances and none of
the related Rating Agencies, after 10 days prior notice, shall have notified the
Depositor, the Servicer, the related Trustee or the Indenture Trustee in writing
that monthly deposits by the Servicer in and of itself will result in a
reduction or withdrawal of the then-current ratings of the Securities of a
series, then for so long as Oxford is the Servicer, and provided that (i) there
exists no Servicer Default and (ii) each other condition to making monthly
deposits as may be specified by the Rating Agencies and described in the related
Prospectus Supplement is satisfied, the Servicer will not be required to deposit
such amounts into the Collection Account of such Trust until on or before the
business day preceding each Distribution Date. The Servicer will deposit the
aggregate Purchase Amount of Receivables purchased by the Servicer into the
applicable Collection Account on or before the business day preceding each
Distribution Date. Pending deposit into such Collection Account, collections may
be invested by the Servicer at its own risk and for its own benefit and will not
be segregated from funds of the Servicer. If the Servicer were unable to remit
such funds, the applicable Securityholders might incur a loss. To the extent set
forth in the related Prospectus Supplement, the Servicer may, in order to
satisfy the requirements described above, obtain a letter of credit or other
security for the benefit of the related Trust to secure timely remittances of
collections on the related Receivables and payment of the aggregate Purchase
Amount with respect to Receivables purchased by the Servicer.

Limited Rights of Certificateholders Upon Servicer Default

         Unless otherwise provided in the related Prospectus Supplement with
respect to a series of Securities that includes Notes, in the event a Servicer
Default occurs, the Indenture Trustee or the Noteholders with respect to such
series, as described under "Description of the Transfer and Servicing Agreements
- - Rights upon Servicer Default," may remove the Servicer without the consent of
the Trustee or any of the Certificateholders with respect to such series.
Moreover, only the Indenture Trustee or the Noteholders, and not the
Certificateholders, with respect to such series will have the ability to remove
the Servicer if a Servicer Default occurs. In addition, the Noteholders of such
series have the ability, with certain specified exceptions, to waive defaults by
the Servicer, including defaults that could materially adversely affect the
Certificateholders of such series. See "Description of the Transfer and
Servicing Agreements--Waiver of Past Defaults."

Inability of Indenture Trustee to Liquidate Receivables

         Although each Trust will covenant to sell the related Receivables if
directed to do so by the related Indenture Trustee in accordance with the
related Indenture following an acceleration of the related Notes upon an Event
of Default or in connection with an Insolvency Event, there is no assurance that
the market value of such Receivables will at any time be equal to or greater
than the aggregate outstanding principal of the related Notes. Therefore, upon
an Event of Default with respect to the related Notes or the occurrence of an
Insolvency Event, there can be no assurance that sufficient funds will be
available to repay the related Noteholders in full. In addition, the amount of
principal required to be distributed to Noteholders under the Indenture is
generally limited to amounts available to be deposited in the applicable Note
Distribution Account. Therefore, the failure to pay principal on a class of the
related Notes of a series may not result in the occurrence of an Event of
Default until the Final Scheduled Distribution Date for such class of Notes.

Balloon Loans

         Certain of the Receivables in the related Trust may consist of Balloon
Loans. "Balloon Loans" are originated with a stated maturity of less than the
period of time of the corresponding amortization schedule. As a result, upon the
maturity of most of the Balloon Loans, most of the Obligors will be required to
make a balloon payment (a "Balloon Payment") which will be significantly larger
than such Obligor's other scheduled monthly payments. The ability of such an
Obligor to repay a Balloon Loan at maturity frequently will depend on such
Obligor's ability to refinance the Receivables. The ability of an Obligor to
refinance such a Receivable will be affected by a number of factors, including
the prevailing available automobile interest rates at the time, the value of the
related Financed Vehicle, the financial condition of the Obligor, and the
general economic conditions at the time. Under certain of the Balloon Loans, the
Obligor may be able to return the related Financed Vehicle to Oxford in
satisfaction of the Balloon Loan.

         Although a low interest rate environment may facilitate the refinancing
of a Balloon Payment, the receipt and reinvestment by Securityholders of the
proceeds in such an environment may produce a lower return than that previously
received in respect of the related Receivables. Conversely, a high interest rate
environment may make it more difficult for the Obligor to accomplish a
refinancing and may result in delinquencies or defaults. See "Maturity and
Prepayment Assumptions--Balloon Loans."

Effect of Book-Entry Registration

         Unless otherwise specified in the related Prospectus Supplement, each
class of Securities of a given series will be initially represented by one or
more certificates registered in the name of Cede & Co. ("Cede"), or any other
nominee for DTC set forth in the related Prospectus Supplement (Cede, or such
other nominee, "DTC's Nominee"), and will not be registered in the names of the
holders of the Securities of such series or their nominees. Because of this,
unless and until Definitive Securities for such series are issued, holders of
such Securities will not be recognized by the Trustee or any applicable
Indenture Trustee as "Certificateholders," "Noteholders" or "Securityholders,"
as the case may be (as such terms are used herein or in the related Pooling and
Servicing Agreement or related Indenture and Trust Agreement, as applicable).
Hence, until Definitive Securities are issued, holders of such Securities will
only be able to exercise the rights of Securityholders indirectly through DTC
and its participating organizations. See "Certain Information Regarding the
Securities-Book-Entry Registration" and "-Definitive Securities."

                                   THE TRUSTS

         With respect to each series of Securities, the Sponsor will cause a
separate Trust to be formed by the Seller pursuant to the respective Trust
Agreement or Pooling and Servicing Agreement, as applicable, for the
transactions described herein and in the related Prospectus Supplement. The
property of each Trust will include a pool (a "Receivables Pool") of motor
vehicle retail installment sales contracts and other motor vehicle installment
chattel paper which were or will be originated either directly by one of the
Originators or indirectly by the Dealers and purchased by the Originators
pursuant to the Dealer Agreements and all monies received thereunder on and
after the Cutoff Date (as such term is defined in the related Prospectus
Supplement, a "Cutoff Date"), and, with respect to Receivables which are
Actuarial Receivables, monies received thereunder prior to the Cutoff Date that
are due on or after the Cutoff Date. The Conduit acquires receivables from the
Originators from time to time in the ordinary course of the Conduit's business.
On or prior to the Closing Date, the Sellers will sell the Receivables of the
applicable Receivables Pool to the Depositor pursuant to a Loan Purchase
Agreement. On the applicable Closing Date, after the issuance of the
Certificates and any Notes of a given series, the Depositor will sell the
Initial Receivables of the applicable Receivables Pool to the Trust to the
extent specified in the related Prospectus Supplement. To the extent so provided
in the related Prospectus Supplement, Subsequent Receivables will be conveyed to
the Trust as frequently as daily during the Funding Period. Any Subsequent
Receivables so conveyed will also be assets of the applicable Trust, subject to
the prior rights of the related Indenture Trustee and the Noteholders, if any,
therein. The property of each Trust will also include (i) such amounts as from
time to time may be held in separate trust accounts established and maintained
pursuant to the related Sale and Servicing Agreement or Pooling and Servicing
Agreement, as described herein and in the related Prospectus Supplement; (ii)
security interests in the vehicles securing the Receivables (the "Financed
Vehicles"); (iii) the rights of the Originators to receive proceeds from claims
under certain insurance policies; (iv) the rights of the Trust under either a
Sale and Servicing Agreement or a Pooling and Servicing Agreement, as specified
in the related Prospectus Supplement; (v) the rights of the Depositor under a
Loan Purchase Agreement; (vi) the rights of the Originators to refunds for the
costs of extended service contracts and to refunds of unearned premiums with
respect to credit life and credit accident and health insurance policies
covering the Financed Vehicles or the retail purchasers of, or other persons
owing payments on, the Financed Vehicles (the "Obligors"); (vii) all right,
title and interest of the Originators (other than with respect to any Dealer
commission) with respect to the Receivables under the related Dealer Agreements;
and (viii) all proceeds (within the meaning of the UCC) of the foregoing. To the
extent specified in the related Prospectus Supplement, a Pre-Funding Account, a
Reserve Account or other form of credit enhancement may be a part of the
property of any given Trust or may be held by the Trustee or an Indenture
Trustee for the benefit of holders of the related Securities.

         The Servicer will service the Receivables held by each Trust and will
receive fees for such services. See "Description of the Transfer and Servicing
Agreements-Servicing Compensation and Payment of Expenses" herein. To facilitate
the servicing of the Receivables, each Trustee will authorize the Servicer to
retain physical possession of the Receivables held by each Trust and other
documents relating thereto as custodian for each such Trust. Due to the
administrative burden and expense, the certificates of title to the Financed
Vehicles will not be amended to reflect the sale and assignment of the security
interest in the Financed Vehicles to each Trust. In the absence of such an
amendment, any Trust may not have a perfected security interest in the Financed
Vehicles in all states. See "Risk Factors--Risks of Unperfected Security
Interests in Financed Vehicles in Certain States," "Certain Legal Aspects of the
Receivables" and "Description of the Transfer and Servicing Agreements-Sale and
Assignment of Receivables."

         If the protection provided to any Noteholders of a given series by the
subordination of the related Certificates and by the Reserve Account, if any, or
other credit enhancement for such series or the protection provided to
Certificateholders by any such Reserve Account or other credit enhancement is
insufficient, such Noteholders or Certificateholders, as the case may be, would
have to look principally to the Obligors on the related Receivables, the
proceeds from the repossession and sale of Financed Vehicles which secure
defaulted Receivables and the proceeds from any recourse against Dealers with
respect to such Receivables. In such event, certain factors, such as the
applicable Trust's not having perfected security interests in the Financed
Vehicles in all states, may affect the Servicer's ability to repossess and sell
the collateral securing the Receivables, and thus may reduce the proceeds to be
distributed to the holders of the Securities of such series. See "Description of
the Transfer and Servicing Agreements-Distributions," "-Credit and Cash Flow
Enhancement" and "Certain Legal Aspects of the Receivables." The principal
offices of each Trust and the related Trustee will be specified in the
applicable Prospectus Supplement.

         If so specified in the related Prospectus Supplement, a Trust may make
an election to be treated as a "financial asset securitization investment trust"
(a "FASIT"). The applicable Transfer and Servicing Agreement for such a Trust
may contain any such terms and provide for the issuance of Notes or Certificates
of such series on such terms and conditions as are permitted to a FASIT and
described in the related Prospectus Supplement. See "Federal Income Tax
Consequences-- FASIT Legislation."

The Trustee

         The Trustee for each Trust will be specified in the related Prospectus
Supplement. The Trustee's liability in connection with the issuance and sale of
the related Securities is limited solely to the express obligations of such
Trustee set forth in the related Trust or the related Pooling and Servicing
Agreement, as applicable. A Trustee may resign at any time, in which event the
Servicer, or its successor, will be obligated to appoint a successor trustee.
The Servicer may also remove the Trustee if the Trustee ceases to be eligible to
continue as Trustee under the related Trust Agreement or Pooling and Servicing
Agreement, as applicable, or if the Trustee becomes legally unable to act, is
judged insolvent or is placed in receivership or similar proceedings. In such
circumstances, the Servicer, will be obligated to appoint a successor trustee.
Any resignation or removal of a Trustee and appointment of a successor trustee
will not become effective until acceptance of the appointment by the successor
trustee.

                      THE PORTFOLIO OF MOTOR VEHICLE LOANS

Motor Vehicle Lending

         The Receivables will consist of motor vehicle retail installment sale
contracts and other motor vehicle installment chattel paper presently owned by
the Sellers. The Conduit acquires certain receivables from the Originators from
time to time in the ordinary course of the Conduit's business. On or prior to
the Closing Date, the Depositor will buy the Receivables from the Sellers
pursuant to the Loan Purchase Agreement. The Originators generally purchase
through Dealers and Oxford services motor vehicle retail installment sales
contracts secured by new and used automobiles (including passenger cars,
minivans, sport/utility vehicles and light trucks) (the "Motor Vehicle Loans").
The Originators purchase Motor Vehicle Loans in accordance with their
established underwriting procedures and subject to the terms of the Dealer
Agreements. The underwriting procedures are applied by Oxford as part of its
servicing function. A Dealer Agreement, among other things, obligates a Dealer
to repurchase any Motor Vehicle Loan for its outstanding principal balance
(including accrued but unpaid interest) if the Dealer breaches certain
representations and warranties. The representations and warranties typically
relate to the origination of the Motor Vehicle Loan and the security interest in
the related Financed Vehicle and not to the collectability of the Motor Vehicle
Loan or the creditworthiness of the Obligor thereunder.

         The Originators have three programs for the origination of Motor
Vehicle Loans. The Originators purchase Motor Vehicle Loans derived from motor
vehicle sales from Dealer-owned motor vehicle inventories (as described above)
in their indirect program (the "Indirect Program"). Oxford is engaged in the
business of leasing new and used automobiles to individuals and businesses,
servicing such leases, and remarketing the automobiles upon expiration of the
leases. Consequently, certain of the Originators originate a portion of the
Motor Vehicle Loans through sales of Oxford's own automobiles at the termination
of the leases, either by sales to the lessees or related parties (the "Off-Lease
Program" or by consignment sales through Dealers (the "Consignment Program,"
and, together with the Indirect Program and the Off Lease Program, the
"Programs"). Uniform credit underwriting criteria are generally utilized on
behalf of each of the Originators under each of the Programs. See
"--Underwriting."

Underwriting

         The underwriting standards emphasize each prospective obligor's ability
to pay and creditworthiness, based on employment and residential stability, as
well as the asset value of the motor vehicle that secures the Motor Vehicle
Loan. Oxford's credit review process takes into account factors such as credit
bureau information, past analogous borrowing experience, income requirements and
a ratio of total debt to income. Prior to the purchase of a Motor Vehicle Loan,
Oxford reviews the credit application from each applicant, including information
about each obligor's employment and income, residential status, credit
obligations, and other personal information. Upon receipt of an application,
Oxford obtains a credit report from an independent credit bureau, which Oxford
reviews to determine the applicant's current credit status and past credit
performance. Where necessary, Oxford may obtain more than one credit report.

         Oxford may also conduct an additional investigation, which may consist
of some or all of the following steps: requiring written proof of employment and
income, direct telephone verification of an applicant's employment, and
discussions with the applicant and originating Dealer to resolve concerns about
the applicant's creditworthiness. Oxford then analyzes the application under its
underwriting criteria, and, for those applications that are approved, determines
the amount and terms of the financing the applicable Originator will offer in
the Motor Vehicle Loan. Once the decision to approve or disapprove an
application is made, the decision is communicated to the Dealer. In the case of
a declined application, Oxford's practice is to explain the reason for the
declination to the Dealer and send a declination letter to the applicant.

         Oxford determines the asset value of a motor vehicle based on the
manufacturer's suggested retail price, if the vehicle is new, or the National
Automobile Dealers Association Guide on Retail and Wholesale Values if the
vehicle is used. The amount that the applicable Originator will advance against
the value of the vehicle depends on the creditworthiness of the applicant, the
terms of the Motor Vehicle Loan and the age of the related motor vehicle. The
maximum term for a Motor Vehicle Loan on new cars is 84 months. The maximum term
for used vehicles ranges from 84 months to 36 months, with shorter terms for
older vehicles.

         The interest rate charged on each Motor Vehicle Loan reflects Oxford's
evaluation of the applicant's creditworthiness and relative risk associated with
an individual's application.

Contract Modification

         The Originators follow specific procedures with respect to contract
extensions and modifications. Extensions may be granted to a current or
delinquent customer to cure a short term cash flow problem and an extension fee
may be charged. Extensions are granted on an individual basis and are reported
and monitored closely. Generally, the extension policy includes: (i) at least
six monthly payments must be made before an account is eligible for extension,
(ii) one extension is allowed for every 12 month period, (iii) extensions will
not be granted if the loan is deemed to be uncollectible and (iv) extensions
will not be granted if the obligor has not made at least one payment in the last
30 days. Approval by the collection's supervisor must be obtained before any
extension is granted.

         The Originators may also change a payment date once during the term of
the Motor Vehicle Loan as an accommodation to the obligor if the new payment
date is within 20 days of the original scheduled payment date. Such change of
payment date is not deemed to be an extension and no extension fee is charged.

         The Sale and Servicing Agreement prohibits Oxford, except as provided
or required under applicable law, from making modifications to the Motor Vehicle
Loans that (i) reduce the original rates of interest on the Motor Vehicle Loans,
(ii) reduce the amount of the regularly scheduled payments on the Motor Vehicle
Loans or (iii) extend the final payment dates on such Motor Vehicle Loans beyond
the Collection Period relating to the Certificate Final Scheduled Distribution
Date.

Insurance

         Each Motor Vehicle Loan requires the obligor to obtain physical damage
insurance covering loss or damage to the motor vehicle naming the related
Originator as loss payee, with a maximum deductible amount of $500.00. As a
prerequisite to acquiring a Motor Vehicle Loan, the obligor must provide Oxford
with evidence of insurance acceptable to Oxford, in the form of either a
certificate of insurance, a binder or an agreement evidencing a commitment to
provide insurance to the obligor. The Originators do not force place insurance.
However, in the event that an obligor's insurance coverage lapses, the
Originators may foreclose on the Motor Vehicle Loan.

Servicing and Collection

         Oxford, as the Servicer, will be responsible for managing,
administering, servicing and making collections on the Receivables held by the
Trust. Although a 10-day grace period is provided before the assessment of a
late charge, Oxford considers a Motor Vehicle Loan delinquent when the obligor
fails to make a contractual payment by the due date. Oxford's policy is to begin
collection activities with respect to delinquent Motor Vehicle Loans on the
sixth day following the due date, at which time a system-generated notification
prompts a collection representative to make telephone contact with the obligor
to request payment whether a collector attempts to contact the delinquent
obligor by telephone or by letter is determined by the term of the delinquency
and the history of the account. If attempts to contact the delinquent obligor
have failed, the collection officer may attempt to contact the obligor's
references. Repossession procedures begin when all other collection efforts are
exhausted.

         Oxford follows specific procedures with respect to repossessions and
uses unaffiliated independent contractors to perform repossessions. Once a motor
vehicle is repossessed, a notice of repossession is sent to the obligor,
detailing the requirements that must be met for the obligor to redeem the
financed vehicle. Motor vehicles that remain unredeemed beyond the required
state law notice period are remarketed through various channels, including
auction sales, consignment sales and direct sales to Dealers.

         The current policy of Oxford is to write-off a Motor Vehicle Loan on or
before the date on which the contract becomes 150 days delinquent. If the motor
vehicle securing the Motor Vehicle Loan is repossessed, Oxford's current policy
is to write-off the contract amount upon the earlier of the sale of the motor
vehicle or before the date on which the contract becomes 150 days delinquent.
Any deficiencies remaining after the full write-off of the related Motor Vehicle
Loan or deficiencies remaining after repossession and sale of the related motor
vehicle are pursued by Oxford, when practicable and legally permitted.
Collection officers generally continue to contact the obligors to establish
repayment schedules or to repossess until a final resolution is achieved.

Delinquencies and Net Losses

         Certain information concerning the historical delinquency and net loss
experience of Oxford pertaining to retail new and used automobile (including
passenger car, minivan, sport/utility vehicle and light truck) receivables
originated by the Originators through the Programs and serviced by Oxford will
be set forth in each Prospectus Supplement. Such information may be affected by
the size, rapid growth and relative lack of seasoning of the Receivables. There
can be no assurance that the delinquency, repossession and net loss experience
on any Receivables Pool will be comparable to prior experience or to such
information.

                              THE RECEIVABLES POOLS

General

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

         "Precomputed Receivables" may consist of either (i) monthly actuarial
receivables ("Actuarial Receivables") or (ii) receivables that provide for
allocation of payments according to the "sum of periodic balances" or "sum of
monthly payments" method, similar to the "Rule of 78's" ("Rule of 78's
Receivables"). An Actuarial Receivable provides for amortization of the amount
financed over a series of fixed level payment monthly installments. Each monthly
installment, including the monthly installment representing the final payment on
the Receivable, consists of an amount of interest equal to 1/12 of the Annual
Percentage Rate (the "APR") of the amount financed multiplied by the unpaid
principal balance of the amount financed, and an amount of principal equal to
the remainder of the monthly payment. A Rule of 78's Receivable provides for the
payment by the obligor of a specified total amount of payments, payable in equal
monthly installments on each due date, which total represents the principal
amount financed and add-on interest in an amount calculated on the stated APR
for the term of the receivable. The rate at which such amount of add-on interest
is earned and, correspondingly, the amount of each fixed monthly payment
allocated to reduction of the outstanding principal are calculated in accordance
with the "Rule of 78's."

         "Simple Interest Receivables" are receivables that provide for the
amortization of the amount financed under each receivable over a series of fixed
level monthly payments. However, unlike the monthly payment under a Precomputed
Receivable, each monthly payment consists of an installment of interest which is
calculated on the basis of the outstanding principal balance of the receivable
multiplied by the stated APR and further multiplied by the period elapsed (as a
fraction of a calendar year) since the preceding payment of interest was made.
As payments are received under a Simple Interest Receivable, the amount received
is applied first to interest accrued to the date of payment and the balance is
applied to reduce the unpaid principal balance. Accordingly, if an obligor pays
a fixed monthly installment before its scheduled due date, the portion of the
payment allocable to interest for the period since the preceding payment was
made will be less than it would have been had the payment been made as
scheduled, and the portion of the payment applied reduce the unpaid principal
balance will be correspondingly greater. Conversely, if an obligor pays a fixed
monthly installment after its scheduled due date, the portion of the payment
allocable to interest for the period since the preceding payment was made will
be greater than it would have been had the payment been made as scheduled, and
the portion of the payment applied to reduce the unpaid principal balance will
be correspondingly less. In either case, the obligor pays a fixed monthly
installment until the final scheduled payment date, at which time the amount of
the final installment is increased or decreased as necessary to repay the then
outstanding principal balance.

         [In the event of the prepayment in full (voluntarily or by
acceleration) of a Rule of 78's Receivable, under the terms of the contract, a
"refund" or "rebate" will be made to the obligor of the portion of the total
amount of payments then due and payable under the contract allocable to
"unearned" add-on interest, calculated in accordance with a method equivalent to
the Rule of 78's. If an Actuarial Receivable is prepaid in full, with minor
variations based upon state law, the Actuarial Receivable requires that the
rebate be calculated on the basis of a constant interest rate. If a Simple
Interest Receivable is prepaid, rather than receive a rebate, the obligor is
required to pay interest only to the date of prepayment. The amount of a rebate
under a Rule of 78's Receivable generally will be less than the amount of a
rebate on an Actuarial Receivable and generally will be less than the remaining
scheduled payments of interest that would have been due under a Simple Interest
Receivable for which all payments were made on schedule.]

         [Unless otherwise provided in the related Prospectus Supplement, each
Trust will account for the Rule of 78's Receivables as if such Receivables were
Actuarial Receivables. Amounts received upon prepayment in full of a Rule of
78's Receivable in excess of the then outstanding principal balance of such
Receivable and accrued interest thereon (calculated pursuant to the actuarial
method) will not be paid to the Noteholders or passed through to the
Certificateholders of the applicable series but will be paid to the Servicer as
additional servicing compensation.]

         The Servicer may accede to an Obligor's request to pay scheduled
payments in advance, in which event the Obligor will not be required to make
another regularly scheduled payment until the time a scheduled payment not paid
in advance is due. The amount of any payment (which are not amounts representing
Payaheads) made in advance will be treated as a principal prepayment and will be
distributed as part of the Principal Distribution Amount in the month following
the Collection Period in which the prepayment was made. See "Maturity and
Prepayment Assumptions."

         Information with respect to each Receivables Pool will be set forth in
the related Prospectus Supplement, including, to the extent appropriate, the
composition, the distribution by APR and by the states of origination, the
portion of such Receivables Pool consisting of Precomputed Receivables and of
Simple Interest Receivables and the portion of such Receivables Pool secured by
new vehicles and by used vehicles.


                       MATURITY AND PREPAYMENT ASSUMPTIONS

General

         The weighted average life of the Notes, if any, and the Certificates of
any series will generally be influenced by the rate at which the principal
balances of the related Receivables are paid, which payment may be in the form
of scheduled amortization or prepayments. All of the Receivables are prepayable
at any time without penalty to the Obligor. For this purpose, the term
"prepayments" includes prepayments by Obligors in full or in part, certain
partial prepayments related to liquidations due to default, including rebates of
extended warranty contract costs and insurance premiums, as well as proceeds
received from physical damage, credit life, theft and disability insurance
policies and certain other Receivables, purchased or repurchased pursuant to the
terms of a Sale and Servicing Agreement or Pooling and Servicing Agreement, as
the case may be. The rate of prepayments on the related Receivables may be
influenced by a variety of economic, social and other factors, including changes
in interest rates and the fact that an Obligor generally may not sell or
transfer the Financed Vehicle securing a Receivable without the consent of the
secured party, which generally results in repayment of the remaining principal
balance of the related Receivable. In addition, under certain circumstances, the
Depositor and the Sponsor, jointly and severally, will be obligated to
repurchase Receivables from a given Trust pursuant to the related Sale and
Servicing Agreement or Pooling and Servicing Agreement as a result of breaches
of representations and warranties and the Servicer will be obligated to purchase
Receivables from such Trust pursuant to such Sale and Servicing Agreement or
Pooling and Servicing Agreement as a result of breaches of certain covenants.
See "Description of the Transfer and Servicing Agreements - Sale and Assignment
of Receivables" and "- Servicing Procedures." See also "Description of the
Transfer and Servicing Agreements - Termination" regarding the Depositor's
option to purchase the Receivables from a given Trust or regarding the Auction
Sale of the Receivables by the Applicable Trustee if so specified in the related
Prospectus Supplement if satisfactory bids for the purchase of Receivables are
received and "- Insolvency Event" regarding the sale of the Receivables owned by
a Trust that is not a grantor trust if an Insolvency Event with respect to the
Company applicable to such Trust occurs.

         There can be no assurance as to the amount of principal payments to be
made on the Notes, if any, or the Certificates of a given series on each Payment
Date or Distribution Date, as applicable, since such amount will depend, in
part, on the amount of principal collected on the related Receivables Pool
during the applicable Collection Period. Any reinvestment risks resulting from a
faster or slower incidence of prepayment of Receivables will be borne entirely
by the Noteholders, if any, and the Certificateholders of a given series. In
addition, the extent to which the yield to maturity of a class of Securities may
vary from the anticipated yield may depend upon the degree to which it is
purchased at a discount or premium, and the degree to which the timing of
payments thereon is sensitive to prepayments, liquidations and purchases of the
Receivables. Further, an investor should consider the risk that, in the case of
any class of Securities purchased at a discount, a slower than anticipated rate
of principal payments (including prepayments) on the Receivables could result in
an actual yield to such investor that is lower than the anticipated yield and,
in the case of a class of Securities purchased at a premium, a faster than
anticipated rate of principal payments on the Receivables could result in an
actual yield to such investor that is lower than the anticipated yield. See
"Risk Factors-Prepayments on Receivables Affect on Yield."

Paid-Ahead Receivables

         If an Obligor on a Simple Interest Receivable pays more than one
scheduled payment at a time, the entire amount of the additional payment will be
treated as a principal prepayment and distributed as part of the principal
collections in the month following the month of receipt and the Originators do
not generally require the Obligor on a Simple Interest Receivable to make any
scheduled payment in respect of such Receivable (a "Paid-Ahead Receivable") for
the number of due dates corresponding to the number of such additional scheduled
payments (the "Paid-Ahead Period"). Although the terms of the retail installment
contract require the Obligor on a Simple Interest Receivable to make its next
scheduled payments, the Obligor's Receivable is not considered delinquent for
purposes of the related Sale and Servicing Agreement or Pooling and Servicing
Agreement, as the case may be, during the Paid-Ahead Period and, interest will
continue to accrue on the principal balance of the Receivable, as reduced by the
application of the early payment. When the Obligor on a Simple Interest
Receivable pays the next required payment, although such payment may be
insufficient to cover the interest that has accrued since the last payment by
the Obligor on a Simple Interest Receivable, the Obligor's Receivable would be
considered to be current. This situation will continue until the installments
are once again sufficient to cover all accrued interest and to reduce the
principal balance of the Simple Interest Receivable. Depending on the principal
balance and the APR of the related Simple Interest Receivable and on the number
of installments that were paid early, there may be extended periods of time
during which Simple Interest Receivables that are current are not amortizing.
During such periods, no distributions in respect of principal will be made to
the Securityholders with respect to such Receivables.

         Paid-Ahead Receivables will affect the weighted average life of the
Notes and Certificates of any series. The distribution of the paid-ahead amount
on the Distribution Date following the Collection Period in which such amount
was received will generally shorten the weighted average life of the Notes and
Certificates of any series. However, depending on the length of time during
which a Paid-Ahead Receivable is not amortizing as described above, the weighted
average life of such Notes and Certificates may be extended.

         The Sellers' portfolio of motor vehicle installment sale contracts has
historically included contracts which have been paid-ahead by one or more
scheduled monthly payments. There can be no assurance as to the number of
Receivables which may become Paid-Ahead Receivables or the number or the
principal amount of the scheduled payments which may be paid-ahead.

         The related Prospectus Supplement may set forth certain additional
information with respect to the maturity and prepayment considerations
applicable to the particular Receivables Pool and the related series of
Securities.

Balloon Loans

         Under certain of the Balloon Loans, the Obligor may be able to return
the related Financed Vehicle Oxford in satisfaction of the Balloon Loan. The
ability of Obligors to make Balloon Payments, if any, will normally depend on
the Obligor's ability to obtain refinancing of their Balloon Loans. The ability
to obtain refinancing will depend on a number of factors prevailing at the time
refinancing is required, including, without limitation, the value of the related
motor vehicle, the Obligor's financial situation, prevailing automobile loan
interest rates and general economic conditions. The Originators sometimes
provide refinancing of Balloon Loans and in certain limited circumstances must
at the option of the Obligor refinance the related Receivable. Delinquencies, if
any, in the payment of Balloon Payments may delay the date on which the
principal balance of the Notes and the Certificate Balance is reduced to zero,
and may increase the weighted average lives of such Notes and Certificates.
Although a low interest rate environment may facilitate the refinancing of a
Balloon Loan, the receipt and reinvestment by Securityholders of the proceeds in
such an environment may produce a lower return than that previously received in
respect of the related Balloon Loan. Conversely, a high interest environment may
make it more difficult for the Obligor to accomplish a refinancing and may
result in delinquencies or defaults. See "Risk Factors--Balloon Loans."

         Oxford believes that its experience in the automobile leasing business
enables it to (i) establish Balloon Payments approximating what the value of the
related motor vehicle will be at the time the Balloon Payment becomes due and
(ii) obtain the optimal price for any repossessed motor vehicles through its
vehicle remarketing strategies.

                      POOL FACTORS AND TRADING INFORMATION

         The "Note Pool Factor" for each class of Notes will be a seven-digit
decimal which the Servicer will compute prior to each distribution with respect
to such class of Notes indicating the remaining outstanding principal balance of
such class of Notes, as of the applicable Payment Date (after giving effect to
payments to be made on such Payment Date), as a fraction of the initial
outstanding principal balance of such class of Notes. The "Certificate Pool
Factor" for each class of Certificates will be a seven-digit decimal which the
Servicer will compute prior to each distribution with respect to such
class of Certificates indicating the remaining Certificate Balance of such class
of Certificates, as of the applicable Distribution Date (after giving effect to
distributions to be made on such Distribution Date), as a fraction of the
initial Certificate Balance of such class of Certificates. Each Note Pool Factor
and each Certificate Pool Factor will initially be 1.0000000 and thereafter will
decline to reflect reductions in the outstanding principal balance of the
applicable class of Notes, or the reduction of the Certificate Balance of the
applicable class of Certificates, as the case may be. A Noteholder's portion of
the aggregate outstanding principal balance of the related class of Notes is the
product of (i) the original denomination of such Noteholder's Note and (ii) the
applicable Note Pool Factor. A Certificateholder's portion of the aggregate
outstanding Certificate Balance for the related class of Certificates is the
product of (a) the original denomination of such Certificateholder's Certificate
and (b) the applicable Certificate Pool Factor.

         Unless otherwise provided in the related Prospectus Supplement with
respect to each Trust, the Noteholders, if any, and the Certificateholders will
receive monthly reports pursuant to the Indenture, the Trust Agreement or the
Pooling and Servicing Agreement, as the case may be, concerning payments
received on the Receivables, the Pool Balance (as such term is defined in the
related Prospectus Supplement, the "Pool Balance"), each Certificate Pool Factor
or Note Pool Factor, as applicable, and various other items of information. In
addition, Securityholders of record during any calendar year will be furnished
information for tax reporting purposes not later than the latest date permitted
by law. See "Certain Information Regarding the Securities-Reports to
Securityholders.

                                 USE OF PROCEEDS

         Unless otherwise provided in the related Prospectus Supplement, the net
proceeds from the sale of the Securities of a given series will be applied by
the applicable Trust to the purchase of the Receivables and other Trust property
from the Depositor. The Depositor will use the net proceeds paid to it by the
Trust to acquire the Receivables from the Sellers to make the Reserve Account
Initial Deposit, if any, and to make the deposit of the Pre-Funded Amount into
the Pre-Funding Account, if any.

                          THE SPONSOR AND THE DEPOSITOR

         The Depositor is a wholly-owned subsidiary of the Sponsor, a
wholly-owned subsidiary of Oxford. The Depositor was incorporated in the State
of New York on September 9, 1996. The principal executive offices of the
Depositor are located at 270 South Service Road, Melville, New York 11747, and
its telephone number is (516) 777-8100.

         The Depositor has taken steps in structuring the transactions
contemplated hereby that are intended to ensure that the voluntary or
involuntary application for relief by any Seller under Insolvency Laws will not
result in consolidation of the assets and liabilities of the Depositor with
those of any Seller. These steps include the creation of the Depositor as a
separate, limited-purpose subsidiary pursuant to a certificate of incorporation
containing certain limitations (including restrictions on the nature of the
Depositor's business and a restriction on the Depositor's ability to commence a
voluntary case or proceeding under any Insolvency Law without the prior
unanimous affirmative vote of all of its directors). However, there can be no
assurance that the activities of the Depositor would not result in a court's
concluding that the assets and liabilities of the Depositor should be
consolidated with those of any Seller in a proceeding under any Insolvency Law.
See "Risk Factors-- Insolvency Risk."

         In addition, the Indenture Trustee, the Trustee, all Noteholders and
all Certificateholders of each Trust will covenant that they will not at any
time institute against the Depositor any bankruptcy, reorganization or other
proceeding under any Federal or state bankruptcy or similar law.

         Each of the Originators is a wholly owned subsidiary of Centrex. Each
Originator's business is conducted solely in the state of its incorporation. The
Receivables have been originated by the related Originator as described under
"Motor Vehicle Portfolio" and are serviced by Oxford. The principal executive
offices of each Originator are located at 270 South Service Road, Melville, New
York 11747, and its telephone number is (516) 777-8000.

         Centrex, a New York corporation, is a holding company for Oxford's
sales finance subsidiaries. The principal executive offices of Centrex are
located at 270 South Service Road, Melville, New York 11747, and its telephone
number is (516) 777-8000.

                                  THE SERVICER

         Oxford, a New York corporation is engaged in the business of leasing
new and used automobiles (including passenger cars, minivans, sport/utility
vehicles and light trucks) to individuals and businesses, servicing such leases
during their term and remarketing the automobiles upon the expiration of the
leases. Oxford originates its leases through non-exclusive contractual
relationships with new and used automobile dealers. In addition, Oxford services
motor vehicle retail installment sales contracts secured by new and used motor
vehicles originated indirectly by the Originators. Oxford's executive offices
are located at 270 South Service Road, Melville, New York 11747 and its
telephone number is (516) 777- 8000.

                            DESCRIPTION OF THE NOTES

General

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

         Unless otherwise specified in the related Prospectus Supplement, the
Notes will initially be represented by one or more Notes, in each case
registered in the name of the nominee of DTC, except as set forth below. Unless
otherwise specified in the related Prospectus Supplement, persons acquiring
beneficial ownership interests in the Notes will hold their interests in the
Notes through DTC in the United States and Cedel Bank, societe anonyme ("Cedel")
and the Euroclear System ("Euroclear") in Europe. See "Certain Information
Regarding the Securities" and "Annex I" hereto. Unless the related Prospectus
Supplement specifies that the Notes are offered in definitive form, the Notes
will be available for purchase in denominations of $1,000 and integral multiples
thereof in book-entry form only. The Depositor has been informed by DTC that
DTC's nominee will be Cede, unless another nominee is specified in the related
Prospectus Supplement. Accordingly, such nominee is expected to be the holder of
record of the Notes of each class. Unless and until Definitive Notes are issued
under the limited circumstances described herein or in the related Prospectus
Supplement, no Noteholder will be entitled to receive a physical certificate
representing a Note. All references herein and in the related Prospectus
Supplement to actions by Noteholders refer to actions taken by DTC upon
instructions from its participating organizations (the "Participants") and all
references herein and in the related Prospectus Supplement to distributions,
notices, reports and statements to Noteholders refer to distributions, notices,
reports and statements to DTC or its nominee, as the registered holder of the
Notes, for distribution to Noteholders in accordance with DTC's procedures with
respect thereto. See "Certain Information Regarding the Securities-Book-Entry
Registration" and "-Definitive Securities."

Principal and Interest on the Notes

         The timing and priority of payment, seniority, allocations of losses,
Interest Rate and amount of or method of determining payments of principal and
interest on each class of Notes of a given series will be described in the
related Prospectus Supplement. The right of holders of any class of Notes to
receive payments of principal and interest may be senior or subordinate to the
rights of holders of any other class or classes of Notes of such series, as
described in the related Prospectus Supplement. Unless otherwise provided in the
related Prospectus Supplement, payments of interest on the Notes of such series
will be made prior to payments of principal thereon. To the extent provided in
the related Prospectus Supplement, a series may include one or more classes of
Strip Notes entitled to (i) principal payments with disproportionate, nominal or
no interest payments or (ii) interest payments with disproportionate, nominal or
no principal payments. Each class of Notes may have a different Interest Rate,
which may be a fixed, variable or adjustable Interest Rate (and which may be
zero for certain classes of Strip Notes), or any combination of the foregoing.
The related Prospectus Supplement will specify the Interest Rate for each class
of Notes of a given series or the method for determining such Interest Rate. See
also "Certain Information Regarding the Securities-Fixed Rate Securities" and
"-Floating Rate Securities." One or more classes of Notes of a series may be
redeemable in whole or in part under the circumstances specified in the related
Prospectus Supplement, including at the end of the Funding Period (if any) or as
a result of the Servicer's exercising its option to purchase the related
Receivables Pool.

         To the extent specified in any Prospectus Supplement, one or more
classes of Notes of a given series may have fixed principal payment schedules,
as set forth in such Prospectus Supplement; Noteholders of such Notes would be
entitled to receive as payments of principal on any given Payment Date the
applicable amounts set forth on such schedule with respect to such Notes, in the
manner and to the extent set forth in the related Prospectus Supplement.

         Unless otherwise specified in the related Prospectus Supplement,
payments to Noteholders of all classes within a series in respect of interest
will have the same priority. Under certain circumstances, the amount available
for such payments could be less than the amount of interest payable on the Notes
on any of the dates specified for payments in the related Prospectus Supplement
(each, a "Payment Date," which may be the same date as each Distribution Date as
specified in the related Prospectus Supplement), in which case each class of
Noteholders will receive its ratable share (based upon the aggregate amount of
interest due to such class of Noteholders) of the aggregate amount available to
be distributed in respect of interest on the Notes of such series. See
"Description of the Transfer and Servicing Agreements-Distributions" and
"-Credit and Cash Flow Enhancement."

         In the case of a series of Notes which includes two or more classes of
Notes, the sequential order and priority of payment in respect of principal and
interest, and any schedule or formula or other provisions applicable to the
determination thereof, of each such class will be set forth in the related
Prospectus Supplement. Payments in respect of principal and interest of any
class of Notes will be made on a pro rata basis among all the Noteholders of
such class.

The Indenture

         Events of Default; Rights upon Event of Default. With respect to the
Notes of a given series, unless otherwise specified in the related Prospectus
Supplement, "Events of Default" under the related Indenture will consist of: (i)
a default for five days or more in the payment of any interest on any such Note
when the same becomes due and payable; (ii) a default in the payment of the
principal of or any installment of the principal of any such Note when the same
becomes due and payable; (iii) a default in the observance or performance of any
covenant or agreement of the applicable Trust made in the related Indenture and
the continuation of any such default for a period of 30 days after notice
thereof is given to such Trust by the applicable Indenture Trustee or to such
Trust and such Indenture Trustee by the holders of at least 25% in aggregate
principal amount of such Notes then outstanding; (iv) any representation or
warranty made by such Trust in the related Indenture or in any certificate
delivered pursuant thereto or in connection therewith having been incorrect in a
material respect as of the time made, and such breach not having been cured
within 30 days after notice thereof is given to such Trust by the applicable
Indenture Trustee or to such Trust and such Indenture Trustee by the holders of
at least 25% in principal amount of such Notes then outstanding; or (v) certain
events of bankruptcy, insolvency, receivership or liquidation of the applicable
Trust. However, the amount of principal required to be paid to Noteholders of
such series under the related Indenture will generally be limited to amounts
available to be deposited from the applicable Collection Account (including
amounts deposited therein from the Reserve Account, if any) in the applicable
Note Distribution Account. Therefore, unless otherwise specified in the related
Prospectus Supplement, the failure to pay principal on a class of Notes
generally will not result in the occurrence of an Event of Default until the
final scheduled Payment Date for such class of Notes.

         If an Event of Default should occur and be continuing with respect to
the Notes of any series, the related Indenture Trustee or holders of a majority
in principal amount of such Notes then outstanding may declare the principal of
such Notes to be immediately due and payable. Unless otherwise specified in the
related Prospectus Supplement, such declaration may, under certain
circumstances, be rescinded by the holders of a majority in principal amount of
such Notes then outstanding.

         If the Notes of any series are due and payable following an Event of
Default with respect thereto, the related Indenture Trustee may, in its
discretion, either require the applicable Trust to sell the related Receivables
or elect to have the applicable Trust maintain possession of such Receivables
and continue to apply collections on such Receivables as if there had been no
declaration of acceleration. Unless otherwise specified in the related
Prospectus Supplement, however, such Indenture Trustee is prohibited from
directing the Trust to sell the related Receivables following an Event of
Default, other than a default in the payment of any principal or a default for
five days or more in the payment of any interest on any Note of such series,
unless (i) the holders of all such outstanding Notes consent to such sale, (ii)
the proceeds of such sale are sufficient to pay in full the principal of and the
accrued interest on such outstanding Notes at the date of such sale or (iii)
such Indenture Trustee determines that the collections on Receivables would not
be sufficient on an ongoing basis to make all payments on such Notes as such
payments would have become due if such obligations had not been declared due and
payable, and such Indenture Trustee obtains the consent of the holders of 66
2/3% of the aggregate outstanding amount of such Notes then outstanding. In the
event the Notes are accelerated and the Receivables are sold, no distributions
will be made on the Certificates until all of the interest on and principal of
the Notes has been paid in full. In such event, all the funds, if any, on
deposit in the applicable Reserve Account, if any, will be available to first
pay interest on and principal of the Notes.

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

         Unless otherwise specified in the related Prospectus Supplement, no
holder of a Note of any series will have the right to institute any proceeding
with respect to the related Indenture, unless (i) such holder previously has
given to the applicable Indenture Trustee written notice of a continuing Event
of Default, (ii) the holders of not less than 25% in aggregate principal amount
of the outstanding Notes of such series have made written request to such
Indenture Trustee to institute such aggregate proceeding in its own name as
Indenture Trustee, (iii) such holder or holders have offered such Indenture
Trustee reasonable indemnity, (iv) such Indenture Trustee has for 60 days after
its receipt of such written request failed to institute such proceeding and (v)
no direction inconsistent with such written request has been given to such
Indenture Trustee during such 60-day period by the holders of a majority in
principal amount of such outstanding Notes. Notwithstanding the foregoing, the
holder of any Note shall have the right, which is absolute and unconditional, to
receive payment of the principal of and interest, if any, on such Note on or
after the respective due dates thereof and to institute suit for the enforcement
of any such payment, and such right shall not be impaired without the consent of
such holder.

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

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

         Certain Covenants. Each Indenture will provide that the related Trust
may not consolidate or merge with or into any other entity, unless (i) the
entity formed by or surviving such consolidation or merger is organized under
the laws of the United States, any state or the District of Columbia, (ii) such
entity expressly assumes such Trust's obligation to make due and punctual
payments on the Notes of the related series and the performance or observance of
every agreement and covenant of such Trust under the related Indenture, (iii) no
Event of Default shall have occurred and is continuing immediately after such
transaction, (iv) neither of the Rating Agencies, after 10 days' prior notice,
shall have notified the Depositor, the Sponsor, the Servicer or such Trust in
writing that such transaction will result in a reduction of withdrawal of the
then current ratings of any class of Notes of such series, (v) such Trust has
received an opinion of counsel to the effect that such transaction would have no
material adverse federal or state tax consequence to such Trust or to any
Certificateholder or Noteholder, (vi) any action necessary to maintain the lien
and security interest created by the related Indenture has been taken and (vii)
that such Trust has delivered to the related Indenture Trustee an officers'
certificate of such Trust and an opinion of counsel each stating that such
transaction and the supplemental indenture executed in connection with such
transaction comply with such Indenture and that all conditions precedent
relating to the transaction have been complied with (including any filing
required by the Exchange Act).

         Also, the related Trust may not convey or transfer all or substantially
all its properties or assets to any other entity, unless (i) the entity that
acquires the assets of such Trust (A) agrees that all right, title and interest
conveyed or transferred shall be subject and subordinate to the rights of the
related Noteholders, (B) unless otherwise agreed, expressly agrees to indemnify,
defend and hold harmless such Trust against and from any loss, liability or
expense arising under or related to the applicable Indenture and the Notes of
such series, (C) expressly agrees to make all filings with the Commission and
any other appropriate entity) required by the Exchange Act in connection with
the Notes of such series and (D) is organized under the laws of the United
States, any state, or the District of Columbia; and (ii) the criteria specified
in clauses (ii) through (vii) of the preceding paragraph have been complied
with.

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

         No Trust may engage in any activity other than financing, purchasing,
owning, selling and managing the related Receivables, in each case as
contemplated by the Related Documents and activities incidental thereto. No
Trust will incur, assume or guarantee any indebtedness other than indebtedness
incurred pursuant to the related Notes and the related Indenture, pursuant to
any Advances made to it by the Servicer or otherwise in accordance with the
Related Documents.

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

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

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

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

         Unless otherwise specified in the related Prospectus Supplement with
respect to a series of Notes, without the consent of the holder of each such
outstanding Note affected thereby, however, no supplemental indenture will: (i)
change the due date of any installment of principal of or interest on any such
Note or reduce the principal amount thereof, the interest rate specified thereon
or the redemption price with respect thereto, change the provisions of the
related Indenture relating to the application of collections on or the proceeds
of the sale of, the collateral for the Notes to payment of principal of or
interest on the Notes of such series or change any place of payment where or the
coin or currency in which any such Note or any interest thereon is payable; (ii)
impair the right to institute suit for the enforcement of certain provisions of
the related Indenture regarding payment; (iii) reduce the percentage of the
aggregate principal amount of the outstanding Notes of such series, the consent
of the holders of which is required for any such supplemental indenture or the
consent of the holders of which is required for any waiver of compliance with
certain provisions of the related Indenture or of certain defaults thereunder
and their consequences as provided for in such Indenture; (iv) modify or alter
the provisions of the related Indenture regarding the voting of Notes held by
the applicable Trust, the Depositor or an affiliate of any of them or any
obligor on such Notes; (v) reduce the percentage of the aggregate outstanding
amount of such Notes, the consent of the holders of which is required to direct
the related Indenture Trustee to sell or liquidate the Receivables if the
proceeds of such sale would be insufficient to pay the principal amount and
accrued but unpaid interest on the outstanding Notes of such series; (vi)
decrease the percentage of the aggregate principal amount of such Notes required
to amend the sections of the related Indenture which specify the applicable
percentage of aggregate principal amount of the Notes of such series necessary
to amend such Indenture or certain other related agreements; (vii) modify any of
the provisions of the related Indenture in such manner as to affect the
calculation of the amount of any payment of interest on any Distribution Date or
principal due on any Note of such series on any Distribution Date (including the
calculation of any of the individual components of such calculation) or to
affect the rights of the related Noteholders to the benefit of any provision for
the mandatory redemption of the Notes of such series contained in the related
Indenture; or (viii) permit the creation of any lien ranking prior to or on a
parity with the lien of the related Indenture with respect to any of the
collateral for such Notes or, except as otherwise permitted or contemplated in
such Indenture, terminate the lien of such Indenture on any such collateral or
deprive the holder of any such Note of the security afforded by the lien of such
Indenture.

         Unless otherwise provided in the applicable Prospectus Supplement, the
Trust and the applicable Indenture Trustee may also enter into supplemental
indentures, without obtaining the consent of the Noteholders of the related
series, for the purpose of, among other things, adding any provisions to or
changing in any manner or eliminating any of the provisions of the related
Indenture or of modifying in any manner the rights of such Noteholders; so long
as such action will not, in the opinion of counsel satisfactory to the
applicable Indenture Trustee adversely affect in any material respect the
interest of any such Noteholder.

         The Indenture Trustee. The Indenture Trustee for any series of Notes
will be specified in the related Prospectus Supplement.

         Trust Indenture Act. The related Indenture will comply with the
applicable provisions of the Trust Indenture Act of 1939, as amended.



The Indenture Trustee

         The Indenture Trustee for a series of Notes will be specified in the
related Prospectus Supplement. The Indenture Trustee for any series may resign
at any time, in which event the Issuer will be obligated to appoint a successor
trustee for such series. The Issuer may also remove any such Indenture Trustee
if such Indenture Trustee ceases to be eligible to continue as such under the
related Indenture or if such Indenture Trustee becomes insolvent. In such
circumstances, the Issuer will be obligated to appoint a successor trustee for
the applicable series of Notes. Any resignation or removal of the Indenture
Trustee and appointment of a successor trustee for any series of Notes does not
become effective until acceptance of the appointment by the successor trustee
for such series.

                         DESCRIPTION OF THE CERTIFICATES

General

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

         Unless otherwise specified in the related Prospectus Supplement and
except for the Certificates, if any, of a given series purchased by the
applicable Company, each class of Certificates will initially be represented by
one or more Certificates registered in the name of the Depository, except as set
forth below. Unless the related Prospectus Supplement specifies that
Certificates are offered in definitive form and except for the Certificates, if
any, of a given series purchased by the applicable Company, the Certificates
will be available for purchase in minimum denominations of $1,000 and integral
multiples thereof in book-entry form only (other than the Certificates sold to
the Depositor, as described in the related Prospectus Supplement). The Depositor
has been informed by DTC that DTC's nominee will be Cede, unless another nominee
is specified in the related Prospectus Supplement. Accordingly, such nominee is
expected to be the holder of record of the Certificates of any series that are
not purchased by the related Company. Unless and until Definitive Certificates
are issued under the limited circumstances described herein or in the related
Prospectus Supplement, no Certificateholder (other than the applicable Company)
will be entitled to receive a physical certificate representing a Certificate.
All references herein and in the related Prospectus Supplement to actions by
Certificateholders refer to actions taken by DTC upon instructions from the
Participants and all references herein and in the related Prospectus Supplement
to distributions, notices, reports and statements to Certificateholders refer to
distributions, notices, reports and statements to DTC or its nominee, as the
case may be, as the registered holder of the Certificates, for distribution to
Certificateholders in accordance with DTC's procedures with respect thereto. See
"Certain Information Regarding the Securities-Book-Entry Registration" and "
- -Definitive Securities."

Distributions of Principal and Interest

         The timing and priority of distributions, seniority, allocations of
losses, Pass-Through Rate and amount of or method of determining distributions
with respect to principal and interest of each class of Certificates will be
described in the related Prospectus Supplement. Distributions of interest on
such Certificates will be made on the dates specified in the related Prospectus
Supplement (each, a "Distribution Date") and will be made prior to distributions
with respect to principal of such Certificates. To the extent provided in the
related Prospectus Supplement, a series may include one or more classes of Strip
Certificates entitled to (i) distributions in respect of principal with
disproportionate, nominal or no interest distributions or (ii) interest
distributions with disproportionate, nominal or no distributions in respect of
principal. Each class of Certificates may have a different Pass-Through Rate,
which may be a fixed, variable or adjustable Pass- Through Rate (and which may
be zero for certain classes of Strip Certificates) or any combination of the
foregoing. The related Prospectus Supplement will specify the Pass-Through Rate
for each class of Certificates of a given series or the method for determining
such Pass-Through Rate. See also "Certain Information Regarding the
Securities-Fixed Rate Securities" and "-Floating Rate Securities." Distributions
in respect of the Certificates of a given series that includes Notes may be
subordinate to payments in respect of the Notes of such series as more fully
described in the related Prospectus Supplement. Distributions in respect of
interest on and principal of any class of Certificates will be made on a pro
rata basis among all the Certificateholders of such class.

         In the case of a series of Certificates which includes two or more
classes of Certificates, the timing, sequential order, priority of payment or
amount of distributions in respect of interest and principal, and any schedule
or formula or other provisions applicable to the determination thereof, of each
such class shall be as set forth in the related Prospectus Supplement.

                  CERTAIN INFORMATION REGARDING THE SECURITIES

Fixed Rate Securities

         Each class of Securities (other than certain classes of Strip Notes or
Strip Certificates) may bear interest at a fixed rate per annum ("Fixed Rate
Securities") or at a variable or adjustable rate per annum ("Floating Rate
Securities"), as more fully described below and in the applicable Prospectus
Supplement. Each class of Fixed Rate Securities will bear interest at the
applicable per annum Interest Rate or Pass-Through Rate, as the case may be,
specified in the applicable Prospectus Supplement. Unless otherwise set forth in
the applicable Prospectus Supplement, interest on each class of Fixed Rate
Securities will be computed on the basis of a 360-day year of twelve 30-day
months. See "Description of the Notes-Principal and Interest on the Notes" and
"Description of the Certificates -Distributions of Principal and Interest."

Floating Rate Securities

         Each class of Floating Rate Securities will bear interest for each
applicable Interest Reset Period (as such term is defined in the related
Prospectus Supplement with respect to a class of Floating Rate Securities, the
"Interest Reset Period") at a rate per annum determined by reference to an
interest rate basis (the "Base Rate"), plus or minus the Spread, if any, or
multiplied by the Spread Multiplier, if any, in each case as specified in the
related Prospectus Supplement. The "Spread" is the number of basis points (one
basis point equals one one-hundredth of a percentage point) that may be
specified in the applicable Prospectus Supplement as being applicable to such
class, and the "Spread Multiplier" is the percentage that may be specified in
the applicable Prospectus Supplement as being applicable to such class.

         The applicable Prospectus Supplement will designate one of the
following Base Rates as applicable to a given Floating Rate Security: (i) LIBOR
(a "LIBOR Security"), (ii) the Commercial Paper Rate (a "Commercial Paper Rate
Security"), (iii) the Treasury Rate (a "Treasury Rate Security"), (iv) the
Federal Funds Rate (a "Federal Funds Rate Security"), (v) the CD Rate (a "CD
Rate Security") or (vi) such other Base Rate as is set forth in such Prospectus
Supplement. The "Index Maturity" for any class of Floating Rate Securities is
the period of maturity of the instrument or obligation from which the Base Rate
is calculated. "H.15(519)" means the publication entitled "Statistical Release
H.IS (519), Selected Interest Rates," or any successor publication, published by
the Board of Governors of the Federal Reserve System. "Composite Quotations"
means the daily statistical release entitled "Composite 3:30 p.m. Quotations for
U.S. Government Securities" published by the Federal Reserve Bank of New York.
"Interest Reset Date" will be the first day of the applicable Interest Reset
Period, or such other day as may be specified in the related Prospectus
Supplement with respect to a class of Floating Rate Securities.

         As specified in the applicable Prospectus Supplement, Floating Rate
Securities of a given class may also have either or both of the following (in
each case expressed as a rate per annum): (i) a maximum limitation, or ceiling,
on the rate at which interest may accrue during any interest period and (ii) a
minimum limitation, or floor, on the rate at which interest may accrue during
any interest period. In addition to any maximum interest rate that may be
applicable to any class of Floating Rate Securities, the interest rate
applicable to any class of Floating Rate Securities will in no event be higher
than the maximum rate permitted by applicable law, as the same may be modified
by United States law of general application.

         Each Trust with respect to which a class of Floating Rate Securities
will be issued will appoint, and enter into agreements with, a calculation agent
(each, a "Calculation Agent") to calculate interest rates on each such class of
Floating Rate Securities issued with respect thereto. The applicable Prospectus
Supplement will set forth the identity of the Calculation Agent for each such
class of Floating Rate Securities of a given series, which may be either the
related Trustee or Indenture Trustee with respect to such series. All
determinations of interest by the Calculation Agent shall, in the absence of
manifest error, be conclusive for all purposes and binding on the holders of
Floating Rate Securities of a given class. Unless otherwise specified in the
applicable Prospectus Supplement, all percentages resulting from any calculation
of the rate of interest on a Floating Rate Security will be rounded, if
necessary, to the nearest 1/100,000 of 1% (.0000001), with five one- millionths
of a percentage point rounded upward.

         CD Rate Securities. Each CD Rate Security will bear interest for each
Interest Reset Period at the interest rate calculated with reference to the CD
Rate and the Spread or Spread Multiplier, if any, specified in such Security and
in the applicable Prospectus Supplement.

         Unless otherwise specified in the applicable Prospectus Supplement, the
"CD Rate" for each Interest Reset Period shall be the rate as of the second
business day prior to the Interest Reset Date for such Interest Reset Period (a
"CD Rate Determination Date") for negotiable certificates of deposit having the
Index Maturity designated in the applicable Prospectus Supplement as published
in H.IS (519) under the heading "Cds (Secondary Market)." In the event that such
rate is not published prior to 3:00 p.m., New York City time, on the Calculation
Date (as defined below) pertaining to such CD Rate Determination Date, then the
"CD Rate" for such Interest Reset Period will be the rate on such CD Rate
Determination Date for negotiable certificates of deposit of the Index Maturity
designated in the applicable Prospectus Supplement as published in Composite
Quotations under the heading "Certificates of Deposit." If by 3:00 p.m., New
York City time, on such Calculation Date such rate is not yet published in
either H. 15(519) or Composite Quotations, then the "CD Rate" for such Interest
Reset Period will be calculated by the Calculation Agent for such CD Rate
Security and will be the arithmetic mean of the secondary market offered rates
as of 10:00 a.m., New York City time, on such CD Rate Determination Date, of
three leading nonbank dealers in negotiable U.S. dollar certificates of deposit
in The City of New York selected by the Calculation Agent for such CD Rate
Security for negotiable certificates of deposit of major United States money
center banks of the highest credit standing (in the market for negotiable
certificates of deposit) with a remaining maturity closest to the Index Maturity
designated in the related Prospectus Supplement in a denomination of $5,000,000;
provided, however, that if the dealers selected as aforesaid by such Calculation
Agent are not quoting offered rates as mentioned in this sentence, the "CD Rate"
for such Interest Reset Period will be the same as the CD Rate for the
immediately preceding Interest Reset Period.

         The "Calculation Date" pertaining to any CD Rate Determination Date
shall be the first to occur of (a) the tenth calendar day after such CD Rate
Determination Date or, if such day is not a business day, the next succeeding
business day or (b) the second business day preceding the date any payment is
required to be made for any period following the applicable Interest Reset Date.

         Commercial Paper Rate Securities. Each Commercial Paper Rate Security
will bear interest for each Interest Reset Period at the interest rate
calculated with reference to the Commercial Paper Rate and the Spread or Spread
Multiplier, if any, specified in such Security and in the applicable Prospectus
Supplement.

         Unless otherwise specified in the applicable Prospectus Supplement, the
"Commercial Paper Rate" for each Interest Reset Period will be determined by the
Calculation Agent for such Commercial Paper Rate Security as of the second
business day prior to the Interest Reset Date for such Interest Reset Period (a
"Commercial Paper Rate Determination Date") and shall be the Money Market Yield
(as defined below) on such Commercial Paper Rate Determination Date of the rate
for commercial paper having the Index Maturity specified in the applicable
Prospectus Supplement, as such rate shall be published in H.15(519) under the
heading "Commercial Paper." In the event that such rate is not published prior
to 3:00 p.m., New York City time, on the Calculation Date (as defined below)
pertaining to such Commercial Paper Rate Determination Date, then the
"Commercial Paper Rate" for such Interest Reset Period shall be the Money Market
Yield on such Commercial Paper Rate Determination Date of the rate for
commercial paper of the specified Index Maturity as published in Composite
Quotations under the heading "Commercial Paper." If by 3:00 p.m., New York City
time, on such Calculation Date such rate is not yet published in either H.IS
(519) or Composite Quotations then the "Commercial Paper Rate" for such Interest
Reset Period shall be the Money Market Yield of the arithmetic mean of the
offered rates, as of 11:00 a.m., New York City time, on such Commercial Paper
Rate Determination Date of three leading dealers of commercial paper in The City
of New York selected by the Calculation Agent for such Commercial Paper Rate
Security for commercial paper of the specified Index Maturity placed for an
industrial issuer whose bonds are rated "AA" or the equivalent by a nationally
recognized rating agency; provided, however, that if the dealers selected as
aforesaid by such Calculation Agent are not quoting offered rates as mentioned
in this sentence, the "Commercial Paper Rate" for such Interest Reset Period
will be the same as the Commercial Paper Rate for the immediately preceding
Interest Reset Period.

         "Money Market Yield" shall be a yield calculated in accordance with the
following formula:

            Money Market Yield =     D X 360          X  100
                                     ---------------
                                     360 - (D X M)


where "D" refers to the applicable per annum rate for commercial paper quoted on
a bank discount basis and expressed as a decimal, and "M" refers to the actual
number of days in the specified Index Maturity.

         The "Calculation Date" pertaining to any Commercial Paper Rate
Determination Date shall be the first to occur of (a) the tenth calendar day
after such Commercial Paper Rate Determination Date or, if such day is not a
business day, the next succeeding business day or (b) the second business day
preceding the date any payment is required to be made for any period following
the applicable Interest Reset Date.

         Federal Funds Rate Securities. Each Federal Funds Rate Security will
bear interest for each Interest Reset Period at the interest rate calculated
with reference to the Federal Funds Rate and the Spread or Spread Multiplier, if
any, specified in such Security and in the applicable Prospectus Supplement.

         Unless otherwise specified in the applicable Prospectus Supplement, the
"Federal Funds Rate" for each Interest Reset Period shall be the effective rate
on the Interest Reset Date for such Interest Reset Period (a "Federal Funds Rate
Determination Date") for Federal Funds as published in H.15(519) under the
heading "Federal Funds (Effective)." In the event that such rate is not
published prior to 3:00 p.m., New York City time, on the Calculation Date (as
defined below) pertaining to such Federal Funds Rate Determination Date, the
"Federal Funds Rate" for such Interest Reset Period shall be the rate on such
Federal Funds Rate Determination Date as published in Composite Quotations under
the heading "Federal Funds/Effective Rate." If by 3:00 p.m., New York City time,
on such Calculation Date such rate is not yet published in either H.IS (519) or
Composite Quotations, then the "Federal Funds Rate" for such Interest Reset
Period shall be the rate on such Federal Funds Rate Determination Date made
publicly available by the Federal Reserve Bank of New York which is equivalent
to the rate which appears in H.15(5l9) under the heading "Federal Funds
(Effective);" provided, however, that if such rate is not made publicly
available by the Federal Reserve Bank of New York by 3:00 p.m., New York City
time, on such Calculation Date, the "Federal Funds Rate" for such Interest Reset
Period will be the same as the Federal Funds Rate in effect for the immediately
preceding Interest Reset Period. In the case of a Federal Funds Rate Security
that resets daily, the interest rate on such Security for the period from and
including a Monday to but excluding the succeeding Monday will be reset by the
Calculation Agent for such Security on such second Monday (or, if not a business
day, on the next succeeding business day) to a rate equal to the average of the
Federal Funds Rates in effect with respect to each such day in such week.

         The "Calculation Date" pertaining to any Federal Funds Rate
Determination Date shall be the next succeeding business day.

         LIBOR Securities. Each LIBOR Security will bear interest for each
Interest Reset Period at the interest rate calculated with reference to LIBOR
and the Spread or Spread Multiplier, if any, specified in such Security and in
the applicable Prospectus Supplement.

         Unless otherwise specified in the applicable Prospectus Supplement,
with respect to LIBOR indexed to the offered rates for U.S. dollar deposits,
"LIBOR" for each Interest Reset Period will be determined by the Calculation
Agent for any LIBOR Security as follows:

               (i)       On the second London Banking Day prior to the Interest
                         Reset Date for such Interest Reset Period (a "LIBOR
                         Determination Date"), the Calculation Agent for such
                         LIBOR Security will determine the arithmetic mean of
                         the offered rates for deposits in U.S. dollars for the
                         period of the Index Maturity specified in the
                         applicable Prospectus Supplement, commencing on such
                         Interest Reset Date, which appear on the Reuters Screen
                         LIBO Page at approximately 11:00 a.m., London time, on
                         such LIBOR Determination Date. For purposes of
                         calculating LIBOR, "London Banking Day" means any
                         business day on which dealings in deposits in United
                         States dollars are transacted in the London interbank
                         market and "Reuters Screen LIBO Page" means the display
                         designated as page "LIBO" on the Reuters Monitor Money
                         Rates Service (or such other page as may replace the
                         LIBO page on that service for the purpose of displaying
                         London interbank offered rates of major banks). If at
                         least two such offered rates appear on the Reuters
                         Screen LIBO Page, "LIBOR" for such Interest Reset
                         Period will be the arithmetic mean of such offered
                         rates as determined by the Calculation Agent for such
                         LIBOR Security.

               (ii)      If fewer than two offered rates appear on the Reuters
                         Screen LIBO Page on such LIBOR Determination Date, the
                         Calculation Agent for such LIBOR Security will request
                         the principal London offices of each of four major
                         banks in the London interbank market selected by such
                         Calculation Agent to provide such Calculation Agent
                         with its offered quotations for deposits in U.S.
                         dollars for the period of the specified Index Maturity,
                         commencing on such Interest Reset Date, to prime banks
                         in the London interbank market at approximately 11:00
                         a.m., London time, on such LIBOR Determination Date and
                         in a principal amount equal to an amount of not less
                         than $1,000,000 that is representative of a single
                         transaction in such market at such time. If at least
                         two such quotations are provided, "LIBOR" for such
                         Interest Reset Period will be the arithmetic mean of
                         such quotations. If fewer than two such quotations are
                         provided, "LIBOR" for such Interest Reset Period will
                         be the arithmetic mean of rates quoted by three major
                         banks in The City of New York selected by the
                         Calculation Agent for such LIBOR Security at
                         approximately 11:00 a.m., New York City time, on such
                         LIBOR Determination Date for loans in U.S. dollars to
                         leading European banks, for the period of the specified
                         Index Maturity, commencing on such Interest Reset Date,
                         and in a principal amount equal to an amount of not
                         less than $1,000,000 that is representative of a single
                         transaction in such market at such time; provided,
                         however, that if the banks selected as aforesaid by
                         such Calculation Agent are not quoting rates as
                         mentioned in this sentence, "LIBOR" for such Interest
                         Reset Period will be the same as LIBOR for the
                         immediately preceding Interest Reset Period.

         Treasury Rate Securities. Each Treasury Rate Security will bear
interest for each Interest Reset Period at the interest rate calculated with
reference to the Treasury Rate and the Spread or Spread Multiplier, if any,
specified in such Security and in the applicable Prospectus Supplement.

         Unless otherwise specified in the applicable Prospectus Supplement, the
"Treasury Rate" for each Interest Period will be the rate for the auction held
on the Treasury Rate Determination Date (as defined below) for such Interest
Reset Period of direct obligations of the United States ("Treasury bills")
having the Index Maturity specified in the applicable Prospectus Supplement, as
such rate shall be published in H.IS (519) under the heading "U.S. Government
Securities Treasury bills - auction average (investment)" or, in the event that
such rate is not published prior to 3:00 p.m., New York City time, on the
Calculation Date (as defined below) pertaining to such Treasury Rate
Determination Date, the auction average rate (expressed as a bond equivalent on
the basis of a year of 365 or 366 days, as applicable, and applied on a daily
basis) on such Treasury Rate Determination Date as otherwise announced by the
United States Department of the Treasury. In the event that the results of the
auction of Treasury bills having the specified Index Maturity are not published
or reported as provided above by 3:00 p.m., New York City time, on such
Calculation Date, or if no such auction is held on such Treasury Rate
Determination Date, then the "Treasury Rate" for such Interest Reset Period
shall be calculated by the Calculation Agent for such Treasury Rate Security and
shall be the yield to maturity (expressed as a bond equivalent on the basis of a
year of 365 or 366 days, as applicable, and applied on a daily basis) of the
arithmetic mean of the secondary market bid rates, as of approximately 3:30
p.m., New York City time, on such Treasury Rate Determination Date, of three
leading primary United States government securities dealers selected by such
Calculation Agent for the issue of Treasury bills with a remaining maturity
closest to the specified Index Maturity; provided, however, that if the dealers
selected as aforesaid by such Calculation Agent are not quoting bid rates as
mentioned in this sentence, then the "Treasury Rate" for such Interest Reset
Period will be the same as the Treasury Rate for the immediately preceding
Interest Reset Period.

         The "Treasury Rate Determination Date" for each Interest Reset Period
will be the day of the week in which the Interest Reset Date for such Interest
Reset Period falls on which Treasury bills would normally be auctioned. Treasury
bills are normally sold at auction on Monday of each week, unless that day is a
legal holiday, in which case the auction is normally held on the following
Tuesday, except that such auction may be held on the preceding Friday. If, as
the result of a legal holiday, an auction is so held on the preceding Friday,
such Friday will be the Treasury Rate Determination Date pertaining to the
Interest Reset Period commencing in the next succeeding week. If an auction date
shall fall on any day that would otherwise be an Interest Reset Date for a
Treasury Rate Security, then such Interest Reset Date shall instead be the
business day immediately following such auction date.

         The "Calculation Date" pertaining to any Treasury Rate Determination
Date shall be the first to occur of (a) the tenth calendar day after such
Treasury Rate Determination Date or, if such a day is not a business day, the
next succeeding business day or (b) the second business day preceding the date
any payment is required to be made for any period following the applicable
Interest Reset Date.

Indexed Securities

         To the extent so specified in any Prospectus Supplement, any class of
Securities of a given series may consist of Securities ("Indexed Securities") in
which the principal amount payable at the final scheduled Payment Date or
Distribution Date, as the case may be, for such class (the "Indexed Principal
Amount") is determined by reference to a measure (the "Index") which will be
related to (i) the difference in the rate of exchange between United States
dollars and a currency or composite currency (the "Indexed Currency") specified
in the applicable Prospectus Supplement (such Indexed Securities, "Currency
Indexed Securities"); (ii) the difference in the price of a specified commodity
(the "Indexed Commodity") on specified dates (such Indexed Securities,
"Commodity Indexed Securities"); or (iii) the difference in the level of a
specified stock index (the "Stock Index"), which may be based on U.S. or foreign
stocks, on specified dates (such Indexed Securities, "Stock Indexed
Securities"); or (iv) such other objective price or economic measures as are
described in the applicable Prospectus Supplement. The manner of determining the
Indexed Principal Amount of an Indexed Security and historical and other
information concerning the Indexed Currency, the Indexed Commodity, the Stock
Index or other price or economic measures used in such determination will be set
forth in the applicable Prospectus Supplement, together with information
concerning tax consequences to the holders of such Indexed Securities.

         If the determination of the Indexed Principal Amount of an Indexed
Security is based on an Index calculated or announced by a third party and such
third party either suspends the calculation or announcement of such Index or
changes the basis upon which such Index is calculated (other than changes
consistent with policies in effect at the time such Indexed Security was issued
and permitted changes described in the applicable Prospectus Supplement), then
such Index shall be calculated for purposes of such Indexed Security by an
independent calculation agent named in the applicable Prospectus Supplement on
the same basis, and subject to the same conditions and controls, as applied to
the original third party. If for any reason such Index cannot be calculated on
the same basis and subject to the same conditions and controls as applied to the
original third party, then the Indexed Principal Amount of such Indexed Security
shall be calculated in the manner set forth in the applicable Prospectus
Supplement. Any determination of such independent calculation agent shall in the
absence of manifest error be binding on all parties.

         Unless otherwise specified in the applicable Prospectus Supplement,
interest on an Indexed Security will be payable based on the amount designated
in the applicable Prospectus Supplement as the "Face Amount" of such Indexed
Security. The applicable Prospectus Supplement will describe whether the
principal amount of the related Indexed Security, if any, that would be payable
upon redemption or repayment prior to the applicable final scheduled Payment
Date or Distribution Date, as the case may be, will be the Face Amount of such
Indexed Security, the Indexed Principal Amount of such Indexed Security at the
time of redemption or repayment or another amount described in such Prospectus
Supplement.

Book-Entry Registration

         Unless otherwise specified in the related Prospectus Supplement,
persons acquiring beneficial ownership interests in the Securities of each
series (other than the related Company ) may hold their interests through DTC in
the United States or, in the case of any series of Notes, Cedel or Euroclear in
Europe. Each Class of Securities will be registered in the name of Cede & Co.
("Cede") as nominee for DTC. Cedel and Euroclear will hold omnibus positions
with respect to the Notes and, if the related Prospectus Supplement so provides,
the Certificates on behalf of Cedel Participants and Euroclear Participants,
respectively, through customers' securities accounts in Cedel's and Euroclear's
name on the books of their respective depositories (collectively, the
"Depositories") which in turn will hold such positions in customers' securities
accounts in the Depositories' names on the books of DTC. For additional
information regarding clearance and settlement procedures see "Annex I" hereto.

         DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered pursuant to the provisions of Section 17A of the
Exchange Act. DTC accepts securities for deposit from its participating
organizations ("Participants") and facilitates the clearance and settlement of
securities transactions between Participants in such securities through
electronic book-entry changes in accounts of Participants, thereby eliminating
the need for physical movement of certificates. Participants include securities
brokers and dealers, banks and trust companies and clearing corporations and may
include certain other organizations. Indirect access to the DTC system is also
available to others such as banks, brokers, dealers and trust companies that
clear through or maintain a custodial relationship with a Participant, either
directly or indirectly ("Indirect Participants"). The rules applicable to DTC
and its participants are on file with the Commission.

         Securityholders who are not Participants but desire to purchase, sell
or otherwise transfer ownership of Securities may do so only through
Participants (unless and until Definitive Certificates or Definitive Notes, each
as defined below, are issued). In addition, Securityholders will receive all
distributions of principal of, and interest on, the Securities, from the
applicable Trustee or any Indenture Trustee, as applicable (the "Applicable
Trustee"), through DTC and Participants. Securityholders will not receive or be
entitled to receive certificates representing their respective interests in the
Securities, except under the limited circumstances described below and such
other circumstances, if any, as may be specified in the related Prospectus
Supplement.

         Unless and until Definitive Securities are issued, it is anticipated
that the only Certificateholder of the Certificates and the only Noteholder of
the Notes, if any, will be Cede (other than the related Company, as described in
the related Prospectus Supplement) as nominee of DTC. Securityholders will not
be recognized by the Applicable Trustee as Certificateholders or as Noteholders,
as the case may be, as those terms are used in the Related Documents.
Securityholders will be permitted to exercise the rights of Certificateholders
or Noteholders, as the case may be, only indirectly through Participants and
DTC.

         With respect to any series of Securities issued in book-entry form,
while such Securities are outstanding (except under the circumstances described
below), under the rules, regulations and procedures creating and affecting DTC
and its operations (the "Rules"), DTC is required to make book-entry transfers
among Participants on whose behalf it acts with respect to the Securities and is
required to receive and transmit distributions of principal of, and interest on,
the Securities. Participants with whom Securityholders have accounts with
respect to Securities are similarly required to make book-entry transfers and
receive and transmit such distributions on behalf of their respective
Securityholders. Accordingly, although Securityholders will not possess
Securities, the Rules provide a mechanism by which Securityholders will receive
distributions and will be able to transfer their interests.

         Transfers between Participants will occur in accordance with DTC Rules.
Transfers between Cedel Participants and Euroclear Participants will occur in
accordance with their respective rules and operating procedures.

         Because of time zone differences, credits of securities received in
Cedel or Euroclear as a result of a transaction with a Participant will be made
during subsequent securities settlement processing and dated the business day
following the DTC settlement date, and any such credits or any transactions in
such securities settled during such processing will be reported to the relevant
Euroclear or Cedel Participants on such business day. Cash received in Cedel or
Euroclear as a result of sales of Notes and, if the related Prospectus
Supplement so provides, Certificates by or through a Cedel Participant or
Euroclear Participant to a DTC Participant will be received with value on the
DTC settlement date but will be available in the relevant Cedel or Euroclear
cash account only as of the business day following settlement in DTC.

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

         With respect to any series of Securities, Certificates and Notes (if
any) will be issued in registered form to Securityholders, or their nominees,
rather than to DTC (such Certificates and Notes being referred to herein as
"Definitive Certificates" and "Definitive Notes," respectively), only if (i) the
Depositor advises the applicable Trustee or Indenture Trustee, as the case may
be, in writing that DTC is no longer willing or able to discharge properly its
responsibilities as nominee and depository with respect to the Certificates or
the Notes and the Depositor is unable to locate a qualified successor, (ii) the
Depositor at its sole option has advised any Trustee or the applicable Indenture
Trustee, as the case may be, in writing that it elects to terminate the
book-entry system through DTC or (iii) after the occurrence of an Event of
Default, the holders representing a majority of the Certificate Balance (a
"Certificate Majority") or a Note Majority advises any Trustee or the applicable
Indenture Trustee, as the case may be, through DTC that continuation of a
book-entry system is no longer in their best interests. Upon issuance of
Definitive Certificates or Definitive Notes to Securityholders, such
Certificates or Notes will be transferable directly (and not exclusively on a
book-entry basis) and registered holders will deal directly with any Trustee or
the applicable Indenture Trustee, as the case may be, with respect to transfers,
notices and distributions.

         DTC has advised the Depositor that, unless and until Definitive
Certificates or Definitive Notes are issued, DTC will take any action permitted
to be taken by a Certificateholder or a Noteholder under the related Trust
Documents or Indenture only at the direction of one or more Participants to
whose DTC accounts the Certificates or Notes are credited. DTC has advised the
Depositor that DTC will take such action with respect to any fractional interest
of the Certificates or the Notes only at the direction of and on behalf of such
Participants beneficially owning a corresponding fractional interest of the
Certificates or the Notes. DTC may take actions, at the direction of the related
Participants, with respect to some Certificates or Notes which conflict with
actions taken with respect to other Certificates or Notes.

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

         Euroclear was created in 1968 to hold securities for its participants
("Euroclear Participants") and to clear and settle transactions between
Euroclear Participants through simultaneous electronic book-entry delivery
against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash. Transactions may be settled in any of 32 currencies, including United
States dollars. Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above. Euroclear is operated by the Brussels, Belgium office of Morgan
Guaranty Trust Company of New York the "Euroclear Operator"), under contract
with Euroclear Clearance Systems, S.C., a Belgian cooperative corporation (the
"Cooperative"). All operations are conducted by the Euroclear Operator, and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator, not the Cooperative. The Cooperative establishes
policy for Euroclear on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries. Indirect access to Euroclear is
also available to other firms that clear through, or maintain a custodial
relationship with a Euroclear Participant, either directly or indirectly.

         The Euroclear Operator is the Belgian branch of a New York banking
corporation which is a member bank of the Federal Reserve System. As such, it is
regulated and examined by the Board of Governors of the Federal Reserve System
and the New York State Banking Department, as well as the Belgian Banking
Commission.

         Securities clearance accounts and cash accounts with the Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating Procedures of Euroclear, and applicable Belgian law
(collectively, the "Terms and Conditions"). The Terms and Conditions govern
transfers of securities and cash within Euroclear, withdrawals of securities and
cash from Euroclear and receipts of payments with respect to securities in
Euroclear. All securities in Euroclear are held on a fungible basis without
attribution of specific certificates to specific securities clearance accounts.
The Euroclear Operator acts under the Terms and Conditions only on behalf of
Euroclear Participants and has no record of or relationship with persons holding
through Euroclear Participants.

         Distributions with respect to Notes and, if the related Prospectus
Supplement so provides, Certificates held through Cedel or Euroclear will be
credited to the cash accounts of Cedel Participants or Euroclear Participants in
accordance with the relevant system's rules and procedures, to the extent
received by its Depository. Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations. Cedel or the
Euroclear Operator, as the case may be, will take any other action permitted to
be taken by a beneficial holder of Notes and, if the related Prospectus
Supplement so provides, Certificates under the Agreement on behalf of a Cedel
Participant or Euroclear Participant only in accordance with its relevant rules
and procedures and subject to its Depository's ability to effect such actions on
its behalf through DTC.

         Although DTC, Cedel and Euroclear have agreed to the foregoing
procedures in order to facilitate transfers of interests in the Notes and, if
the related Prospectus Supplement so provides, the Certificates among Direct
Participants of DTC, Cedel and Euroclear, they are under no obligation to
perform or continue to perform such procedures and such procedures may be
discontinued at any time.

         NEITHER THE TRUST, THE SPONSOR, THE SELLER, THE SERVICER, THE RELATED
COMPANY, ANY OF THE SELLERS, THE APPLICABLE TRUSTEE, ANY INDENTURE TRUSTEE, NOR
ANY OF THE UNDERWRITERS WILL HAVE ANY RESPONSIBILITY OR OBLIGATION TO ANY
PARTICIPANTS, CEDEL PARTICIPANTS OR EUROCLEAR PARTICIPANTS OR THE PERSONS FOR
WHOM THEY ACT AS NOMINEES WITH RESPECT TO (1) THE ACCURACY OF ANY RECORDS
MAINTAINED BY DTC, CEDEL, EUROCLEAR OR ANY PARTICIPANT, (2) THE PAYMENT BY DTC,
CEDEL, EUROCLEAR OR ANY PARTICIPANT OF ANY AMOUNT DUE TO ANY BENEFICIAL OWNER IN
RESPECT OF THE PRINCIPAL BALANCE OF, OR INTEREST ON, THE NOTES AND, IF THE
RELATED PROSPECTUS SUPPLEMENT SO PROVIDES, THE CERTIFICATES, (3) THE DELIVERY BY
ANY PARTICIPANT, CEDEL PARTICIPANT OR EUROCLEAR PARTICIPANT OF ANY NOTICE TO ANY
BENEFICIAL OWNER WHICH IS REQUIRED OR PERMITTED UNDER THE TERMS OF THE AGREEMENT
TO BE GIVEN TO NOTEHOLDERS AND, IF THE RELATED PROSPECTUS SUPPLEMENT SO
PROVIDES, CERTIFICATEHOLDERS OR (4) ANY OTHER ACTION TAKEN BY DTC OR ITS NOMINEE
AS THE NOTEHOLDER AND, IF THE RELATED PROSPECTUS SUPPLEMENT SO PROVIDES, THE
CERTIFICATEHOLDER.

Definitive Securities

         Unless otherwise specified in the related Prospectus Supplement, the
Notes, if any, and the Certificates of a given series (other than the
Certificates sold to the related Company, as described in the related Prospectus
Supplement will be issued in fully registered, certificated form ("Definitive
Notes" and "Definitive Certificates," respectively, and collectively referred to
herein as "Definitive Securities") to Noteholders or Certificateholders or their
respective nominees, rather than to DTC or its nominee, only if (i) the Servicer
advises the Applicable Trustee in writing that DTC is no longer willing or able
to discharge properly its responsibilities as depository with respect to such
Securities and the Servicer is unable to locate a qualified successor, (ii) the
Servicer, at its option, elects to terminate the book-entry system through DTC
or (iii) after the occurrence of an Event of Default or a Servicer Default with
respect to such Securities, holders representing at least a majority of the
outstanding principal amount of the Notes or the Certificates, as the case may
be, of such series advise the Applicable Trustee through DTC in writing that the
continuation of a book-entry system through DTC (or a successor thereto) with
respect to such Notes or Certificates is no longer in the best interest of the
holders of such Securities.

         Upon the occurrence of any event described in the immediately preceding
paragraph, the Applicable Trustee will be required to notify all applicable
Securityholders of a given series through Participants of the availability of
Definitive Securities. Upon surrender by DTC of the definitive certificates
representing the corresponding Securities and receipt of instructions for
re-registration, the Trust will reissue such Securities as Definitive Securities
to such Securityholders.

         Distributions of principal of, and interest on, such Definitive
Securities will thereafter be made by the Applicable Trustee in accordance with
the procedures set forth in the related Indenture or the related Trust Agreement
or Pooling and Servicing Agreement, as applicable, directly to holders of
Definitive Securities in whose names the Definitive Securities were registered
at the close of business on the applicable Record Date specified for such
Securities in the related Prospectus Supplement. Such distributions will be made
by check mailed to the address of such holder as it appears on the register
maintained by the Applicable Trustee. The final payment on any such Definitive
Security, however, will be made only upon presentation and surrender of such
Definitive Security at the office or agency specified in the notice of final
distribution to the applicable Securityholders.

         Definitive Securities will be transferable and exchangeable at the
offices of the Applicable Trustee or of a registrar named in a notice delivered
to holders of Definitive Securities. No service charge will be imposed for any
registration of transfer or exchange, but the Applicable Trustee may require
payment of a sum sufficient to cover any tax or other governmental charge
imposed in connection therewith.

List of Securityholders

         Unless otherwise specified in the related Prospectus Supplement with
respect to the Notes of any series, three or more holders of the Notes of such
series or one or more holders of such Notes evidencing not less than 25% of the
aggregate outstanding principal balance of such Notes may, by written request to
the related Indenture Trustee, obtain access to the list of all Noteholders
maintained by such Indenture Trustee for the purpose of communicating with other
Noteholders with respect to their rights under the related Indenture or under
such Notes.

         Unless otherwise specified in the related Prospectus Supplement with
respect to the Certificates of any series, three or more holders of the
Certificates of such series or one or more holders of such Certificates
evidencing not less than 25% of the Certificate Balance of such Certificates
may, by written request to the related Trustee, obtain access to the list of all
Certificateholders maintained by such Trustee for the purpose of communicating
with other Certificateholders with respect to their rights under the related
Trust Agreement or Pooling and Servicing Agreement or under such Certificates.

Reports to Securityholders

         With respect to each series of Securities that includes Notes, on or
prior to each Payment Date, the Servicer will prepare and provide to the related
Indenture Trustee a statement to be delivered to the related Noteholders on such
Payment Date. With respect to each series of Securities, on or prior to each
Distribution Date, the Servicer will prepare and provide to the related Trustee
a statement to be delivered to the related Certificateholders. With respect to
each series of Securities, each such statement to be delivered to the Indenture
Trustee and Noteholders will include (to the extent applicable) the following
information (and any other information so specified in the related Prospectus
Supplement) as to the Notes of such series with respect to such Payment Date or
the period since the previous Payment Date, as applicable, and each such
statement to be delivered to the Trustee and Certificateholders will include (to
the extent applicable) the following information (and any other information so
specified in the related Prospectus Supplement) as to the Certificates of such
series with respect to such Distribution Date or the period since the previous
Distribution Date, as applicable:

         (i)   the amount of the distribution allocable to principal of each
               class of such Notes and to the Certificate Balance of each class
               of such Certificates;

         (ii)  the amount of the distribution allocable to interest on or with
               respect to each class of Securities of such series;

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

         (iv)  the aggregate outstanding principal balance and the Note Pool
               Factor for each class of such Notes, and the Certificate Balance
               and the Certificate Pool Factor for each class of such
               Certificates, each after giving effect to all payments reported
               under clause (i) above on such date;

         (v)   the amount of the Servicing Fee paid to the Servicer with respect
               to the related Collection Period or Collection Periods, as the
               case may be;

         (vi)  the Interest Rate or Pass-Through Rate for the next period for
               any class of Notes or Certificates of such series with variable
               or adjustable rates;

         (vii) the amount of the aggregate realized losses, net of Recoveries,
               if any, for such Collection Period;

         (viii) the Noteholders' Interest Carryover Shortfall, the Noteholders'
               Principal Carryover Shortfall, the Certificateholders' Interest
               Carryover Shortfall and the Certificateholders' Principal
               Carryover Shortfall (each as defined in the related Prospectus
               Supplement), if any, in each case as applicable to each class of
               Securities, and the change in such amounts from the preceding
               statement;

         (ix)  the aggregate Purchase Amounts paid by the Depositor, the Sponsor
               or the Servicer in such Collection Period;

         (x)   the balance of the Reserve Account (if any) on such date, after
               giving effect to changes therein on such date;

         (xi)  for each such date during the Funding Period (if any), the
               remaining Pre-Funded Amount; and

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

         Each amount set forth pursuant to subclauses (i), (ii), (v) and (viii)
with respect to the Notes or the Certificates of any series will be expressed as
a dollar amount per $1,000 of the initial principal balance of such Notes or the
initial Certificate Balance of such Certificates, as applicable.

         Within the prescribed period of time for tax reporting purposes after
the end of each calendar year during the term of each Trust, the Applicable
Trustee will mail to each person who at any time during such calendar year has
been a Securityholder with respect to such Trust and received any payment
thereon a statement containing certain information for the purposes of such
Securityholder's preparation of federal income tax returns. See "Federal Income
Tax Consequences."

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

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

Sale and Assignment of Receivables

         On or prior to the Closing Date specified with respect to any given
Trust in the related Prospectus Supplement (the "Closing Date"), the Sellers
will, if so specified in such Prospectus Supplement, sell and assign to the
Depositor, without recourse, pursuant to a Loan Purchase Agreement, their
respective interest in the Initial Receivables of the related Receivables Pool,
including their respective security interests in the related Financed Vehicles
and all collections received or to be received on or after the Cutoff Date and,
with respect to Receivables which are Actuarial Receivables, monies received
prior to the Cutoff Date that are due on or after the Cutoff Date, and the
Depositor will, if so specified in such Prospectus Supplement, transfer and
assign to such Trust, without recourse, pursuant to a Sale and Servicing
Agreement or a Pooling and Servicing Agreement, as applicable, its entire
interest in the Initial Receivables of the related Receivables Pool, including
its security interests in the related Financed Vehicles and all collections
received or to be received with which are Actuarial Receivables, monies received
prior to the Cutoff Date that are due on or after the Cutoff Date. Each such
Receivable will be identified in a schedule appearing as an exhibit to such
Pooling and Servicing Agreement or Sale and Servicing Agreement (a "Schedule of
Receivables"). The Applicable Trustee will, concurrently with such sale and
assignment, execute and deliver the related Notes and/or Certificates. Unless
otherwise provided in the related Prospectus Supplement, the net proceeds
received from the sale of the Certificates and the Notes of a given series will
be applied to the purchase of the related Receivables from the Depositor and, to
the extent specified in the related Prospectus Supplement, to the deposit of the
Pre-Funded Amount into the Pre-Funding Account and certain amounts in the
Reserve Account. The related Prospectus Supplement for a given Trust will
specify whether, and the terms, conditions and manner under which, Subsequent
Receivables will be sold by the Depositor to the applicable Trust from time to
time during any Funding Period on each date specified as a transfer date in the
related Prospectus Supplement (each, a "Subsequent Transfer Date").

         In each Sale and Servicing Agreement or Pooling and Servicing
Agreement, the Depositor will represent and warrant to the applicable Trust,
among other things, that: (i) as of the Cutoff Date, the information provided in
the related Schedule of Receivables is correct in all material respects and the
computer tape supplied to the Applicable Trustee describing certain
characteristics of the related Receivables is correct in all material respects
as of the related Cutoff Date; (ii) the Obligor on each related Receivable has
obtained physical damage insurance covering the Financed Vehicle in accordance
with the related Originator's normal requirements; (iii) at the Closing Date no
right of rescission, setoff, counterclaim or defense exists or has been asserted
or threatened with respect to any related Receivable; (iv) as of the Closing
Date or the applicable Subsequent Transfer Date, if any, each of such
Receivables is or will be secured by a validly perfected priority first security
interest in favor of the applicable Originator or appropriate action has been
taken to obtain the same; (v) each related Receivable, at the time it was
originated, complied and, as of the Closing Date or the applicable Subsequent
Transfer Date, if any, complies in all material respects with applicable federal
and state laws, including, without limitation, consumer credit, truth in
lending, equal credit opportunity and disclosure laws; (vi) as of the Cutoff
Date, there are no liens or claims, including liens for work, labor, materials
or unpaid state or federal taxes relating to any Financed Vehicle securing the
related Receivable that are or may be prior to or equal to the lien granted by
such Receivable; and (vii) any other representations and warranties with respect
to the related Receivables that may be set forth in the related Prospectus
Supplement.

         Unless otherwise provided in the related Prospectus Supplement,
pursuant to a Sale and Servicing Agreement or Pooling and Servicing Agreement,
the Depositor, the Servicer or the applicable Trustee must promptly advise the
others and the Indenture Trustee in writing upon a discovery of a breach of any
of the Depositor's representations and warranties with respect to the related
Receivables. Unless any such breach shall have been cured by the last day of the
Collection Period following the discovery of such breach by the applicable
Trustee or receipt by the applicable Trustee of written notice from the
Depositor or the Servicer of such breach, the Depositor and the Sponsor, jointly
and severally, will be obligated to repurchase any Receivable from the Trust in
which the interests of the Securityholders are materially and adversely affected
by such breach as of the last day of such Collection Period at a price equal to
the unpaid principal balance owed by the Obligor thereon plus interest thereon
at the respective APR to the last day of the month of repurchase (the "Purchase
Amount"). The repurchase obligation constitutes the sole remedy available to the
Certificateholders or the Trustee and any Noteholders or Indenture Trustee in
respect of such Trust for any such uncured breach.

         Pursuant to each Sale and Servicing Agreement or Pooling and Servicing
Agreement to assure uniform quality in servicing the Receivables and to reduce
administrative costs, the related Trust will appoint the Servicer as custodian
of the Receivables. The Servicer, in its capacity as custodian, will hold the
Receivables and all electronic entries, documents, instruments and writings
relating thereto (each, a "Receivable File"), either directly or through one or
more subservicers, on behalf of the Trust for the benefit of Certificateholders.
The Receivables will not be stamped or otherwise marked to reflect the sale and
assignment of the Receivables to the Trust and will not be segregated from other
receivables held by the Servicer. The Depositor will cause the accounting
records and computer systems used by the Depositor as a master record of the
Receivables conveyed by it to the Trust to be marked to reflect the sale and
assignment of the Receivables to the Trust, and will file UCC financing
statements reflecting such sale and assignment with appropriate governmental
authorities. Pursuant to the Loan Purchase Agreement, the Depositor will cause
the accounting records and computer systems used by each Seller of the related
Receivables conveyed by it to the Depositor to be marked to reflect the sale and
assignment of the related Receivables to the Depositor, and will cause the
Sellers to file UCC financing statements reflecting such sale and assignment,
with appropriate governmental authorities. The Obligors under the Receivables
will not be notified of the sale and assignment of the Receivables to the Trust.
See "The Trusts " and "Certain Legal Aspects of the Receivables."

Accounts

         With respect to each Trust that issues Notes, the Servicer will
establish and maintain with the related Indenture Trustee one or more accounts,
in the name of the Indenture Trustee on behalf of the related Noteholders and
Certificateholders, into which all payments made on or with respect to the
related Receivables will be deposited (the "Collection Account"). The Servicer
will establish and maintain with such Indenture Trustee an account, in the name
of such Indenture Trustee on behalf of such Noteholders, into which amounts
released from the Collection Account and any Pre-Funding Account, Reserve
Account or other credit enhancement for payment to such Noteholders will be
deposited and from which all distributions to such Noteholders will be made (the
"Note Distribution Account"). The Servicer will establish and maintain with the
related Trustee an account, in the name of such Trustee on behalf of such
Certificateholders, into which amounts released from the Collection Account and
any Pre-Funding Account, Reserve Account or other credit or cash flow
enhancement for distribution to such Certificateholders will be deposited and
from which all distributions to such Certificateholders will be made (the
"Certificate Distribution Account"). With respect to each Trust that does not
issue Notes, the Servicer will also establish and maintain the Collection
Account and any other Trust Account in the name of the related Trustee on behalf
of the related Certificateholders.

         If so provided in the related Prospectus Supplement, the Servicer will
establish for each series an additional account (the "Payahead Account"), in the
name of the related Indenture Trustee on behalf of the Noteholders, into which,
to the extent required by the Sale and Servicing Agreement or Pooling and
Servicing Agreement, early payments by or on behalf of Obligors on Precomputed
Receivables will be deposited until such time as the payment becomes due. Until
such time as payments are transferred from the Payahead Account to the
Collection Account, they will not constitute collected interest or collected
principal and will not be available for distribution to the applicable
Noteholders or Certificateholders. The Payahead Account will initially be
maintained with the applicable Indenture Trustee or, in the case of each Trust
that does not issue Notes, the applicable Trustee.

         Any other accounts to be established with respect to a Trust, including
any Pre-Funding Account or any Reserve Account, will be described in the related
Prospectus Supplement.

         For any series of Securities, funds in the Collection Account, the Note
Distribution Account and any Pre- Funding Account, Reserve Account and other
accounts identified as such in the related Prospectus Supplement (collectively,
the "Trust Accounts") and the Certificate Distribution Account will be invested
as provided in the related Sale and Servicing Agreement or Pooling and Servicing
Agreement in Eligible Investments. "Eligible Investments" are generally limited
to investments acceptable to the Rating Agencies rating such Securities as being
consistent with the rating of such Securities. Subject to certain conditions,
Eligible Investments may include securities or other obligations issued by the
Depositor or its affiliates or trusts originated by the Depositor or its
affiliates. Except as described below or in the related Prospectus Supplement,
Eligible Investments are limited to obligations or securities that mature not
later than the business day before the date on which the funds invested in such
Eligible Investments are required to be withdrawn from the Trust Accounts or the
Certificate Distribution Account. However, to the extent permitted by the Rating
Agencies, funds in any Reserve Account may be invested in securities that will
not mature prior to the date of the next distribution with respect to such
Certificates or Notes and will not be sold to meet any shortfalls. Thus, the
amount of cash in any Reserve Account at any time may be less than the balance
of the Reserve Account. If the amount required to be withdrawn from any Reserve
Account to cover shortfalls in collections on the related Receivables (as
provided in the related Prospectus Supplement) exceeds the amount of cash in the
Reserve Account, a temporary shortfall in the amounts distributed to the related
Noteholders or Certificateholders could result, which could, in turn, increase
the average life of the Notes or the Certificates of such series. Except as
otherwise specified in the related Prospectus Supplement, investment earnings on
funds deposited in the Trust Accounts and the Certificate Distribution Account,
net of losses and investment expenses (collectively, "Investment Earnings"),
shall be deposited in the applicable Collection Account on each Distribution
Date or Payment Date and shall be treated as collections of interest on the
related Receivables.

         The Trust Accounts and the Certificate Distribution Account will be
maintained as Eligible Deposit Accounts. "Eligible Deposit Account" means either
(a) a segregated account with an Eligible Institution satisfying the criteria
set forth in clause (b) of the definition thereof below or (b) a segregated
trust account with the corporate trust department of a depository institution
(other than the Depositor or any affiliate of the Depositor) organized under the
laws of the United States of America or any one of the states thereof or the
District of Columbia (or any domestic branch of a foreign bank), having
corporate trust powers and acting as trustee for funds deposited in such
account, so long as any of the securities of such depository institution have a
credit rating from each Rating Agency in one of its generic rating categories
which signifies investment grade (an "Eligible Trust Company"). "Eligible
Institution" means, with respect to a Trust (a) the corporate trust department
of the related Indenture Trustee or Trustee, as applicable, or (b) a depository
institution organized under the laws of the United States of America or any one
of the states thereof or the District of Columbia (or any domestic branch of a
foreign bank), (i) which has either (A) a long-term senior unsecured debt rating
acceptable to the Rating Agencies or (B) a short-term senior unsecured debt
rating or certificate of deposit rating acceptable to the Rating Agencies and
(ii) whose deposits are insured by the FDIC.

Servicing Procedures

         The Servicer will make reasonable efforts to collect all payments due
with respect to the Receivables held by any Trust and will, in a manner,
consistent with the related Sale and Servicing Agreement or Pooling and
Servicing Agreement, apply such collection procedures as it follows with respect
to other automobile retail installment sale contracts it services. Consistent
with its normal procedures, the Servicer may, in its discretion, arrange with
the Obligor on a Receivable to extend or modify the payment schedule, subject to
certain limitations contained in any Sale and Servicing Agreement or Pooling and
Servicing Agreement. Pursuant to any Sale and Servicing Agreement or Pooling and
Servicing Agreement, the Servicer or the applicable Trustee shall inform the
other party and the Indenture Trustee in writing promptly upon the discovery of
the breach by the Servicer of certain covenants made by it. If the Servicer
fails to cure the breaches with respect to a related Receivable by the last day
of the second Collection Period following such discovery (or, at the Servicer's
option, the last day of the first following Collection Period, the Servicer
shall purchase for the Purchase Amount any Receivable in which the interests of
the Securityholders are materially and adversely affected by the breach.
See "Certain Legal Aspects of the Receivables."

Payments on Receivables

         With respect to each Trust, the Servicer will deposit all payments on
the related Receivables (from whatever source), other than any late fees,
prepayment charges and other administrative fees or similar charges retained by
the Servicer as part of its compensation, and all proceeds of such Receivables
collected during each collection period specified in the related Prospectus
Supplement (each, a "Collection Period") into the related Collection Account
within two business days after receipt thereof. However, in the event that
Oxford satisfies certain requirements for monthly remittances and none of the
related Rating Agencies, after 10 days prior notice, shall have notified the
Depositor, the Servicer, the related Trustee or the Indenture Trustee in writing
that monthly deposits by the Servicer in and of itself will result in a
reduction or withdrawal of the then-current ratings of the Securities of a
series, then for so long as Oxford is the Servicer and provided that (i) there
exists no Servicer Default and (ii) each other condition to making monthly
deposits as may be specified by the Rating Agencies or set forth in the related
Prospectus Supplement is satisfied, the Servicer will not be required to deposit
such amounts into the Collection Account until on or before the business day
preceding the applicable Distribution Date or Payment Date. Pending deposit into
the Collection Account, collections may be invested by the Servicer at its own
risk and for its own benefit and will not be segregated from its own funds. If
the Servicer were unable to remit such funds, Securityholders might incur a
loss. In such event, the Oxford will also deposit the aggregate Purchase Amount
of Receivables repurchased by the Depositor or the Sponsor or purchased by the
Servicer into the applicable Collection Account on or before the business day
preceding the applicable Distribution Date or Payment Date. Pending deposit into
the applicable Collection Account, collections may be invested by the Servicer
at its own risk and for its own benefit, and will not be segregated from funds
of the Servicer. To the extent set forth in the related Prospectus Supplement,
the Servicer may, in order to satisfy the requirements described above, obtain a
letter of credit or other security for the benefit of the related Trust to
secure timely remittances of collections on the related Receivables and payment
of the aggregate Purchase Amount with respect to Receivables purchased by the
Servicer.

         Collections on an Actuarial Receivable made during a Collection Period
shall be applied first to repay any outstanding Advances on Actuarial
Receivables made by the Servicer with respect to such Receivable (as described
below), and to the extent that collections on an Actuarial Receivable during a
Collection Period exceed the outstanding Advances on Actuarial Receivables, the
collections shall then be applied to the scheduled payment on such Receivable.
If any collections remaining after the scheduled payment is made are
insufficient to prepay the Actuarial Receivable in full, then, unless otherwise
provided in the related Prospectus Supplement, generally such remaining
collections (the "Payaheads") shall be transferred to and kept in the Payahead
Account, until such later Collection Period as the collections may be
transferred to the Collection Account and applied either to the scheduled
payment or to prepay such Receivable in full. The scheduled payment with respect
to an Actuarial Receivable is that portion of the payment required to be made by
the related Obligor during each calendar month sufficient to amortize the
principal balance thereof under the actuarial method over the term of the
Receivable (except in the case of a Balloon Loan to the extent of the Balloon
Payment) and to provide interest at the APR of such Receivable.

Advances

         Unless otherwise provided in the related Prospectus Supplement, to the
extent the collections of interest and principal on an Actuarial Receivable with
respect to a Collection Period fall short of the respective scheduled payment,
the Sale and Servicing Agreement or Pooling and Servicing Agreement will require
the Servicer to make an Advance in the amount of such shortfall. The Servicer
will be obligated to make an Advance on an Actuarial Receivable only to the
extent that the Servicer, in its sole discretion, expects to recoup such advance
from subsequent collections or recoveries on such Receivable or other Actuarial
Receivables in the related Receivables Pool. The Servicer will deposit the
Advance in the applicable Collection Account on or before the business day
preceding the applicable Distribution Date or Payment Date. The Servicer will
recoup its Advance from subsequent payments by or on behalf of the respective
Obligor or from insurance or liquidation proceeds with respect to the Receivable
and will release its right to reimbursement in conjunction with its purchase of
the Receivable as Servicer, or, upon the determination that reimbursement from
the preceding sources is unlikely, will recoup its Advance from any collections
made on other Actuarial Receivables in the related Receivables Pool.

Servicing Compensation and Payment of Expenses

         Unless otherwise specified in the Prospectus Supplement with respect to
any Trust, the Servicer will be entitled to receive the Servicing Fee for each
Collection Period, payable on each Distribution Date (other than the initial
Distribution Date), in an amount equal to specified percentage per annum (as set
forth in the related Prospectus Supplement, the "Servicing Fee Rate") and the
Pool Balance as of the first day of the related Collection Period (the
"Servicing Fee"). The Servicing Fee, together with any portion of the Servicing
Fee that remains unpaid from prior Distribution Dates or Payment Dates (the
"Total Servicing Fee") will be paid solely to the extent of the Total
Distribution Amount. The Total Servicing Fee will be paid prior to the
distribution of any portion of the Interest Distribution Amount to the
Noteholders or the Certificateholders of the given series.

         Unless otherwise provided in the related Prospectus Supplement with
respect to a given Trust, the "Servicing Fee" will also include any late fees,
prepayment charges and other administrative fees or similar charges allowed by
applicable law with respect to the related Receivables and will be entitled to
reimbursement from such Trust for certain expenses. Payments by or on behalf of
Obligors will be allocated to scheduled payments and late fees and other charges
in accordance with the Servicer's normal practices and procedures.

         The Servicing Fee will compensate the Servicer for performing the
functions of a third party servicer of automobile receivables as an agent for
their beneficial owner, including collecting and posting all payments,
responding to inquiries of Obligors on the Receivables, investigating
delinquencies, sending payment coupons or coupon books to Obligors, paying costs
of disposition of defaults and policing the collateral. The Servicing Fee also
will compensate the Servicer for administering the particular Receivables Pool,
accounting for collections and furnishing monthly and annual statements to the
related Trustee and Indenture Trustee with respect to distributions and
generating federal income tax information for such Trust and for the related
Noteholders and Certificateholders. The Servicing Fee also will reimburse the
Servicer for certain taxes, accounting fees, outside auditor fees, data
processing costs and other costs incurred in connection with administering the
applicable Receivables Pool.

Mandatory Prepayment

         To the extent a Pre-Funding Account is specified in the related
Prospectus Supplement, the Securities will be prepaid in part on the Payment
Date or Distribution Date on which the Funding Period ends (or on the Payment
Date or Distribution Date immediately following the last day of the Funding
Period, if the Funding Period does not end on a Payment Date or Distribution
Date) in the event that any amount remains on deposit in the Pre-Funding Account
after giving effect to the purchase of Subsequent Receivables, if any, on such
Payment Date or Distribution Date. The aggregate principal amount of Securities
to be prepaid will be an amount equal to the amount then on deposit in the
Pre-Funding Account in such portions as specified in the related Prospectus
Supplement. [In such event, if and to the extent specified in the related
Prospectus Supplement, a limited recourse mandatory prepayment premium (the
"Prepayment Premium") may be payable by the Trust to the offered Securityholders
if the aggregate principal amount of the offered Securities to be prepaid
pursuant to such mandatory prepayment exceeds such threshold amount as will be
specified in the related Prospectus Supplement. The amount of such Prepayment
Premium, if any, will be specified in the related Prospectus Supplement. A
Trust's obligation to pay the Prepayment Premium shall be limited to funds which
are received from the Depositor under the Purchase Agreement as liquidated
damages for the failure to deliver Subsequent Receivables. No other assets of
the Trust will be available for the purpose of making such payment. The ratings
of any series of Securities with respect to which a Prepayment Premium is
payable does not evaluate the Prepayment Premium or the likelihood that the
Prepayment Premium will be paid.]

Distributions

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

         With respect to each Trust, on each Payment Date and Distribution Date,
as applicable, collections on the related Receivables will be transferred from
the Collection Account to the Note Distribution Account, if any, and the
Certificate Distribution Account for distribution to Noteholders, if any, and
Certificateholders to the extent provided in the related Prospectus Supplement.
Credit enhancement, such as a Reserve Account, will be available to cover any
shortfalls in the amount available for distribution on such date to the extent
specified in the related Prospectus Supplement. As more fully described in the
related Prospectus Supplement, and unless otherwise specified therein,
distributions in respect of principal of a class of Securities of a given series
will be subordinate to distributions in respect of interest on such class, and
distributions in respect of one or more classes of Certificates of such series
may be subordinate to payments in respect of Notes, if any, of such series or
other classes of Certificates of such series.

Revolving Period and Amortization Period; Retained Interest

         If the related Prospectus Supplement so provides, there may be a period
commencing on the date of issuance of a class or classes of Notes or
Certificates of a series and ending in the date set forth on the related
Prospectus Supplement (the "Revolving Period") during which no principal
payments will be made to one or more classes of Notes or Certificates of the
related series as are identified in such Prospectus Supplement. All collections
of principal otherwise allocated to such classes of Notes or Certificates may be
(i) utilized by the Trust during the Revolving Period to acquire additional
Receivables which satisfy the criteria described under "The Receivables
Pools-General" herein and the criteria set forth in the related Prospectus
Supplement, (ii) held in an account and invested in Eligible Investments for
later distribution to Securityholders, (iii) applied to those Notes or
Certificates, if any, specified in the related Prospectus Supplement as then are
in amortization, or (iv) otherwise applied as specified in the related
Prospectus Supplement.

         An "Amortization Period" is the period during which an amount of
principal is payable to holders of a series of Securities which, during the
Revolving Period, were not entitled to such payments. If so specified in the
related Prospectus Supplement, during an Amortization Period all or a portion of
principal collections on the Receivables may be applied as specified above for a
Revolving Period and, to the extent not so applied, will be distributed to the
classes of Notes or Certificates specified in the related Prospectus Supplement
as then being entitled to payments of principal. In addition, if so specified in
the related Prospectus Supplement, amounts deposited in certain accounts for the
benefit of one or more classes of Notes or Certificates may be released from
time to time or on a specified date and applied as a payment of principal on
such classes of Notes or Certificates. The related Prospectus Supplement will
set forth the circumstances which will result in the commencement of an
Amortization Period.

         Each Trust which has a Revolving Period may also issue to the Depositor
a certificate evidencing a Retained Interest in the Trust not represented by the
other Securities issued by such Trust. As further described in the related
Prospectus Supplement, the value of such Retained Interest will fluctuate as the
amount of Trust Property fluctuates and the amount of Notes and Certificates of
the related series of Securities outstanding is reduced.

Credit and Cash Flow Enhancement

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

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

         Reserve Account. If so provided in the related Prospectus Supplement,
pursuant to the related Sale and Servicing Agreement or Pool and Servicing
Agreement, the Depositor will establish for a series or class of Securities an
account, as specified in the related Prospectus Supplement (the "Reserve
Account"), which will be maintained with the related Trustee or Indenture
Trustee, as applicable. Unless otherwise provided in the related Prospectus
Supplement, the Reserve Account will be funded by an initial deposit by the
Depositor on the Closing Date in the amount set forth in the related Prospectus
Supplement and, if the related series has a Funding Period, will also be funded
on each Subsequent Transfer Date to the extent described in the related
Prospectus Supplement. As further described in the related Prospectus
Supplement, the amount on deposit in the Reserve Account will be increased on
each Distribution Date or Payment Date thereafter up to the Specified Reserve
Account Balance (as defined in the related Prospectus Supplement) by the deposit
therein of the amount of collections on the related Receivables remaining on
each such Distribution Date or Payment Date after the payment of all other
required payments and distributions on such date. The related Prospectus
Supplement will describe the circumstances and manner under which distributions
may be made out of the Reserve Account, either to holders of the Securities
covered thereby or to the applicable Company.

Net Deposits

         As an administrative convenience, if the Servicer is not required to
remit collections within two business days of receipt thereof (see "-Payments on
Receivables" above), the Servicer will be permitted to make the deposit of
collections, aggregate Advances and Purchase Amounts for any Trust for or with
respect to the related Collection Period net of distributions to be made to the
Servicer for such Trust with respect to such Collection Period. The Servicer may
cause to be made a single, net transfer from the Collection Account to the
related Payahead Account, if any, or vice versa. The Servicer, however, will
account to the Trustee, any Indenture Trustee, the Noteholders, if any, and the
Certificateholders with respect to each Trust as if all deposits, distributions
and transfers were made individually. With respect to any Trust that issues both
Certificates and Notes, if the related Payment Dates do not coincide with
Distribution Dates, all distributions, deposits or other remittances made on a
Payment Date will be treated as having been distributed, deposited or remitted
on the Distribution Date for the applicable Collection Period for purposes of
determining other amounts required to be distributed, deposited or otherwise
remitted on such Distribution Date.

Statements to Trustees and Trust

         Prior to each Distribution Date or Payment Date with respect to each
series of Securities, the Servicer will provide to the applicable Indenture
Trustee, if any, and the applicable Trustee as of the close of business on the
last day of the preceding Collection Period a statement setting forth
substantially the same information as is required to be provided in the periodic
reports provided to Securityholders of such series described under "Certain
Information Regarding the Securities-Reports to Securityholders."

Evidence as to Compliance

         Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will provide that a firm of independent public accountants will furnish to the
related Trust and Indenture Trustee or Trustee, as applicable, on or before
October 31 of each year a statement as to compliance by the Servicer during the
preceding twelve months ended June 30 (or, in the case of the first such
certificate with respect to each Trust, the period from the applicable Closing
Date to June 30 of such calendar year), with certain standards relating to the
servicing of the Receivables under the Sale and Servicing Agreement or Pooling
and Servicing Agreement, as the case may be.

         Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will also provide for delivery to the related Indenture Trustee or Trustee, as
applicable, concurrently with the delivery of the statement of compliance
referred to above, of a certificate signed by an officer of the Servicer stating
that the Servicer has fulfilled its obligations under the Sale and Servicing
Agreement or Pooling and Servicing Agreement, as applicable, throughout the
preceding twelve months ended June 30 (or, in the case of the first such
certificate, from the Closing Date to June 30 of such calendar year) or, if
there has been a default in the fulfillment of any such obligation, describing
each such default. The Servicer has agreed to give each Indenture Trustee and
each Trustee notice of certain Servicer Defaults under the related Sale and
Servicing Agreement or Pooling and Servicing Agreement, as applicable.

         Copies of such statements and certificates may be obtained by
Securityholders by a request in writing addressed to the Applicable Trustee.

Certain Matters Regarding the Servicer

         Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will provide that the Servicer may not resign from its obligations and duties as
Servicer thereunder, except upon determination that the Servicer's performance
of such duties is no longer permissible under applicable law or if such
resignation is required by regulatory authorities. Such resignation will become
effective on the earlier of the date the Servicer is required by regulatory
authorities to resign or the date on which the related Indenture Trustee or
Trustee, as applicable, or a successor servicer has assumed the Servicer's
servicing obligations and duties under such Sale and Servicing Agreement or
Pooling and Servicing Agreement.

         Each Sale and Servicing Agreement and Pooling and Servicing Agreement
will further provide that neither the Servicer nor any of its directors,
officers, employees and agents will be under any liability to the related Trust
or the related Noteholders or Certificateholders for taking any action or for
refraining from taking any action pursuant to such Sale and Servicing Agreement
or Pooling and Servicing Agreement or for errors in judgment; provided, however,
that neither the Servicer nor any such person will be protected against any
liability that would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence in the performance of its duties thereunder or by
reason of reckless disregard of its obligations and duties thereunder. In
addition, each Sale and Servicing Agreement and Pooling and Servicing Agreement
will provide that the Servicer is under no obligation to appear in, prosecute or
defend any legal action that is incidental to its servicing responsibilities
under such Sale and Servicing Agreement or Pooling and Servicing Agreement and
that, in its opinion, may cause it to incur any expense or liability.

         Under the circumstances specified in each Sale and Servicing Agreement
and Pooling and Servicing Agreement, any entity into which the Servicer may be
merged or consolidated, or any entity resulting from any merger or consolidation
to which the Servicer is a party, or any entity succeeding to the business of
the Servicer or which corporation or other entity in each of the foregoing cases
assumes the obligations of the Servicer, will be the successor of the Servicer
under such Sale and Servicing Agreement or Pooling and Servicing Agreement.

         The Servicer may appoint one or more subservicers to perform all or any
portion of its obligations under the Pooling and Servicing Agreement or Sale and
Servicing Agreement; however, the Servicer shall remain obligated and be liable
to the Trust, the related Trustee and any Indenture Trustee and the
Securityholders for the servicing and administering of the related Receivables
as if the Servicer alone were servicing and administering such Receivables.

Servicer Default

         Except as otherwise provided in the related Prospectus Supplement,
"Servicer Default" under each Sale and Servicing Agreement and Pooling and
Servicing Agreement will consist of (i) any failure by the Servicer to deliver
to the Applicable Trustee for deposit in any of the Trust Accounts or the
Certificate Distribution Account any required payment or to direct the
Applicable Trustee to make any required distributions therefrom, which failure
continues unremedied for three business days after written notice is received by
the Servicer from the Applicable Trustee, or after discovery of such failure by
the Servicer; (ii) any failure by the Servicer duly to observe or perform in any
material respect any other covenant or agreement in such Sale and Servicing
Agreement or Pooling and Servicing Agreement, which failure materially and
adversely affects the rights of the Noteholders or the Certificateholders of the
related series and which continues unremedied for 30 days after the giving of
written notice of such failure (1) to the Servicer by the Applicable Trustee or
(2) to the Servicer and to the Applicable Trustee by holders of Notes or
Certificates of such series, as applicable, evidencing not less than 25% in
aggregate outstanding principal amount of such Notes or of such Certificate
Balance; and (iii) the occurrence of an Insolvency Event with respect to the
Servicer. "Insolvency Event" means, with respect to any Person, any of the
following events or actions: certain events of insolvency, readjustment of debt,
marshalling of assets and liabilities or similar proceedings with respect to
such Person and certain actions by such Person indicating its insolvency,
reorganization pursuant to bankruptcy proceedings or inability to pay its
obligations.

Rights Upon Servicer Default

         In the case of any Trust that has issued Notes, unless otherwise
provided in the related Prospectus Supplement, as long as a Servicer Default
under a Sale and Servicing Agreement remains unremedied, the related Indenture
Trustee or holders of Notes of the related series evidencing not less than 25%
of principal amount of such Notes then outstanding may terminate all the rights
and obligations of the Servicer under such Sale and Servicing Agreement,
whereupon such Indenture Trustee or a successor servicer appointed by such
Indenture Trustee will succeed to all the responsibilities, duties and
liabilities of the Servicer under such Sale and Servicing Agreement. In the case
of any Trust that has not issued Notes, unless otherwise provided in the related
Prospectus Supplement, as long as a Servicer Default under the related Pooling
and Servicing Agreement remains unremedied, the related Trustee or holders of
Certificates of the related series evidencing not less than a majority of the
aggregate outstanding principal balance of such Certificates may terminate all
the rights and obligations of the Servicer under such Pooling and Servicing
Agreement, whereupon such Trustee or a successor Servicer appointed by such
Trustee will succeed to all the responsibilities, duties and liabilities of the
Servicer under such Pooling and Servicing Agreement. If, however, a conservator
or receiver has been appointed for the Servicer, and no Servicer Default other
than such appointment has occurred, such conservator or receiver may have the
power to prevent such Indenture Trustee, such Noteholders, such Trustee or such
Certificateholders from effecting a transfer of servicing. In the event that
such Indenture Trustee or Trustee is unwilling or unable to so act, it may
appoint, or petition a court of competent jurisdiction for the appointment of, a
successor with a net worth of at least $50,000,000 and whose regular business
includes the servicing of automotive receivables. In no event may the servicing
compensation to be paid to such successor be greater than the servicing
compensation payable to the Servicer under such Sale and Servicing Agreement or
Pooling and Servicing Agreement.

Waiver of Past Defaults

         With respect to each Trust that has issued Notes, unless otherwise
provided in the related Prospectus Supplement, the holders of Notes evidencing
at least a majority in aggregate principal amount of the then outstanding Notes
of the related series (or the holders of the Certificates of such series
evidencing not less than a majority of the aggregate outstanding Certificate
Balance, in the case of any default which does not adversely affect the related
Indenture Trustee or such Noteholders) may, on behalf of all such Noteholders
and Certificateholders, waive any default by the Servicer in the performance of
its obligations under the related Sale and Servicing Agreement and its
consequences, except a default in making any required deposits to or payments
from any of the Trust Accounts or to the Certificate Distribution Account in
accordance with such Sale and Servicing Agreement. With respect to each Trust
that has not issued Notes, holders of Certificates of such series evidencing not
less than a majority of the principal amount of such Certificates then
outstanding, in the case of any default which does not adversely affect the
related Trustee may, on behalf of all such Certificateholders, waive any default
by the Servicer in the performance of its obligations under the related Pooling
and Servicing Agreement and its consequences, except a default in making any
required deposits to or payments from the Certificate Distribution Account or
the related Trust Accounts in accordance with such Pooling and Servicing
Agreement. No such waiver will impair such Noteholders' or Certificateholders'
rights with respect to subsequent defaults.

Amendment

         Unless otherwise provided in the related Prospectus Supplement, each of
the Transfer and Servicing Agreements may be amended by the parties thereto,
without the consent of the related Noteholders or Certificateholders, for the
purpose of adding any provisions to or changing in any manner or eliminating any
of the provisions of such Transfer and Servicing Agreements or of modifying in
any manner the rights of such Noteholders or Certificateholders; provided that
such action will not, in the opinion of counsel satisfactory to the related
Trustee or Indenture Trustee, as applicable, materially and adversely affect the
interest of any such Noteholder or Certificateholder. Unless otherwise specified
in the related Prospectus Supplement, the Transfer and Servicing Agreements may
also be amended by the Depositor, the Servicer, the Sponsor, the related Trustee
and any related Indenture Trustee with the consent of the holders of Notes
evidencing at least a majority in aggregate principal amount of then outstanding
Notes, if any, of the related series and the holders of the Certificates of such
series evidencing at least a majority of the aggregate principal amount of such
Certificates then outstanding, for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of such Transfer and
Servicing Agreements or of modifying in any manner the rights of such
Noteholders or Certificateholders; provided, however, that no such amendment may
(i) increase or reduce in any manner the amount of, or accelerate or delay the
timing of, collections of payments on the related Receivables or distributions
that are required to be made for the benefit of such Noteholders or
Certificateholders or (ii) reduce the aforesaid percentage of the aggregate
outstanding principal balance of the Notes or Certificates of such series which
are required to consent to any such amendment, without the consent of the
holders of all the outstanding Notes or Certificates, as the case may be, of
such series.

Insolvency Event

         With respect to a Trust that is not a grantor trust, if an Insolvency
Event occurs with respect to the related Company, the related Receivables of
such Trust will be liquidated and the Trust will be terminated 90 days after the
date of such Insolvency Event, unless, before the end of such 90-day period, the
related Trustee shall have received written instructions from (i) holders of
each class of the Certificates (other than such related Company) with respect to
such Trust representing more than a majority of the aggregate outstanding
principal amount of each such class (not including the principal amount of such
Certificates held by such related Company), (ii) holders of each class of Notes,
if any, with respect to such Trust representing more than a majority of the
aggregate outstanding principal balance of each such class] to the effect that
each such party disapproves of the liquidation of such Receivables and
termination of such Trust. Promptly after the occurrence of an Insolvency Event
with respect to such related Company's, notice thereof is required to be given
to such Noteholders and Certificateholders; provided, however, that any failure
to give such required notice will not prevent or delay termination of such
Trust. Upon termination of any Trust (except in the circumstances described
above) the related Trustee shall, or shall direct the related Indenture Trustee
to, promptly sell the assets of such Trust (other than the Trust Accounts and
the Certificate Distribution Account) in a commercially reasonable manner and on
commercially reasonable terms. The proceeds from any such sale, disposition or
liquidation of the Receivables of such Trust will be treated as collections on
such Receivables and deposited in the related Collection Account. With respect
to any Trust, if the proceeds from the liquidation of the related Receivables
and any amounts on deposit in the Reserve Account (if any), the Payahead Account
(if any), the Note Distribution Account (if any) and the Certificate
Distribution Account are not sufficient to pay the Notes, if any, and the
Certificates of the related series in full, the amount of principal returned to
Noteholders and Certificateholders will be reduced and some or all of such
Noteholders and Certificateholders will incur a loss. See "Risk Factors -
Insolvency Risks."

         Each Trust Agreement will provide that the applicable Trustee does not
have the power to commence a voluntary proceeding in bankruptcy with respect to
the related Trust without the unanimous prior approval of all Certificateholders
(including the applicable Company) of such Trust and the delivery to such
Trustee by each such Certificateholder (including such Company) of a certificate
certifying that such Certificateholder reasonably believes that such Trust is
insolvent.

Payment of Notes

         Upon the payment in full of all outstanding Notes of a given series and
the satisfaction and discharge of the related Indenture, the related Trustee
will succeed to all the rights and duties of the Indenture Trustee, and the
Certificateholders of such series will succeed to all the rights of the
Noteholders of such series, under the related Sale and Servicing Agreement,
except as otherwise provided therein.

Company Liability

         Under each Trust Agreement, the applicable Company with respect to the
related Trust will agree to be liable directly to an injured party for the
entire amount of any losses, claims, damages or liabilities (other than those
incurred by a Noteholder or a Certificateholder in the capacity of an investor
with respect to such Trust) arising out of or based on the arrangement created
by such Trust Agreement as though such arrangement created a partnership under
the Delaware Revised Uniform Limited Partnership Act in which such Company were
a general partner.

Termination

         With respect to each Trust, the obligations of the Servicer, the
Depositor, the Sponsor, the related Company, the related Trustee and the related
Indenture Trustee, if any, pursuant to the Transfer and Servicing Agreements
will terminate upon the earlier of (i) the maturity or other liquidation of the
last related Receivable and the disposition of any amounts received upon
liquidation of any such remaining Receivables, (ii) the payment to Noteholders,
if any, and Certificateholders of the related series of all amounts required to
be paid to them pursuant to the Transfer and Servicing Agreements and (iii) the
occurrence of either event described below.

         Unless otherwise provided in the related Prospectus Supplement, in
order to avoid excessive administrative expense, the Depositor will be permitted
at its option to purchase from each Trust, as of the end of any applicable
Collection Period, if the then outstanding Pool Balance with respect to the
Receivables held by such Trust is 10% or less of the Initial Pool Balance (as
defined in the related Prospectus Supplement, the "Initial Pool Balance"), all
remaining related Receivables at a price equal to the aggregate of the Purchase
Amounts thereof as of the end of such Collection Period.

         If and to the extent provided in the related Prospectus Supplement with
respect to a Trust, the Applicable Trustee will, within ten days following a
Distribution Date or Payment Date as of which the Pool Balance is equal to or
less than 5% of the Initial Pool Balance, solicit bids for the purchase of the
Receivables remaining in such Trust, in the manner and subject to the terms and
conditions set forth in such Prospectus Supplement. If the Applicable Trustee
receives satisfactory bids as described in such Prospectus Supplement, then the
Receivables remaining in such Trust will be sold to the highest bidder.

         As more fully described in the related Prospectus Supplement, any
outstanding Notes of the related series will be redeemed concurrently with
either of the events specified above, and the subsequent distribution to the
related Certificateholders of all amounts required to be distributed to them
pursuant to the applicable Trust Agreement or Pooling and Servicing Agreement
will effect early retirement of the Certificates of such series.


                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

Rights in the Receivables

         The Receivables are "chattel paper" as defined in the UCC. Pursuant to
the UCC, for most purposes, a sale of chattel paper is treated in a manner
similar to a transaction creating a security interest in chattel paper. The
Depositor will cause appropriate financing statements to be filed with the
appropriate governmental authorities in the State of New York to perfect the
interest of the Trust in its purchase of the Receivables from the Depositor and
in the Depositor's purchase of the Receivables from the Sellers.

         Pursuant to the related Pooling and Servicing Agreement or Sale and
Servicing Agreement, the Servicer will hold the Receivables, either directly or
through subservicers, as custodian for the Trust and Indenture Trustee following
the sale and assignment of the Receivables to the Trust. The Depositor will take
such action as is required to perfect the rights of the Trust and the Indenture
Trustee in the Receivables. The Receivables will not be segregated, stamped or
otherwise marked to indicate that they have been sold to the Trust. If, through
inadvertence or otherwise, another party purchases (or takes a security interest
in) the Receivables for new value in the ordinary course of business and takes
possession of the Receivables without actual knowledge of the Trust's interest,
the purchaser (or secured party) will acquire an interest in the Receivables
superior to the interest of the Trust.

         Under the related Pooling and Servicing Agreement or Sale and Servicing
Agreement, the Servicer will be obligated from time to time to take such actions
as are necessary to protect and perfect the Trust's interest in the Receivables
and their proceeds.

Security Interests in the Financed Vehicles

         Generally, motor vehicle retail installment sale contracts such as the
Receivables evidence loans to obligors to finance the purchase of such motor
vehicles. The Receivables also constitute personal property security agreements
and include grants of security interests in the vehicles under the UCC.
Perfection of security interests in motor vehicles is generally governed by the
motor vehicle registration laws of the state in which the vehicle is located. In
most states, a security interest in the vehicle is perfected by notation of the
secured party's lien on the vehicle's certificate of title.

         Each Originator's practice is to take such action as is required in
order to perfect its security interest in a Financed Vehicle under the laws of
the jurisdiction in which the Financed Vehicle is registered. If an Originator,
because of clerical error or otherwise, has failed to take such action with
respect to a Financed Vehicle, it will not have a perfected security interest in
the Financed Vehicle and its security interest may be subordinate to the
interests of, among others, subsequent purchasers of the Financed Vehicle that
give value without notice of an Originator's security interest and to whom a
certificate of ownership is issued in such purchaser's name, holders of
perfected security interests in the Financed Vehicle, and the trustee in
bankruptcy of the Obligor. An Originator's security interest may also be
subordinate to such third parties in the event of fraud or forgery by the
Obligor or administrative error by state recording officials or in the
circumstances noted below. As described more fully below, the Depositor will
warrant in the related Pooling and Servicing Agreement or Sale and Servicing
Agreement that an enforceable first priority perfected security interest with
respect to each Financed Vehicle on the Closing Date has been created in favor
of the related Originator, and that the Depositor and the Sponsor, jointly and
severally, will be required to repurchase the related Receivable in the event of
an uncured breach of such warranty in accordance with the related Pooling and
Servicing Agreement or Sale and Servicing Agreement.

         Pursuant to the Loan Purchase Agreement, each Seller will assign its
respective security interest in any related Financed Vehicles, along with the
sale and assignment of the related Receivables to the Depositor and pursuant to
the related Pooling and Servicing Agreement or Sale and Servicing Agreement, the
Depositor will assign its security interests in the Financed Vehicles, along
with the sale and assignment of the Receivables, to the Trust, and the Servicer
will hold the certificates of title relating to the Financed Vehicles, either
directly or through subservicers, as custodian for the Trust following such sale
and assignment. The certificates of title will not be endorsed or otherwise
amended to identify the Trust or the related Trustee or Indenture Trustee as the
new secured party, however, because of the administrative burden and expense
involved in connection therewith.

         In most states, an assignment of a security interest in a Financed
Vehicle along with the applicable Receivable is effective without amendment of
any lien noted on a vehicle's certificate of title or ownership, and the
assignee succeeds thereby to the assignor's rights as secured party. In most
states, in the absence of fraud or forgery by the vehicle owner or of fraud,
forgery, negligence or error by an Originator or administrative error by state
or local agencies, the notation of such Originator's lien on the certificates of
title or ownership and/or possession of such certificates with such notation
will be sufficient to protect the Trust against the rights of subsequent
purchasers of a Financed Vehicle or subsequent lenders who take a security
interest in a Financed Vehicle. There exists a risk, however, in not identifying
the Trust and the Indenture Trustee, if applicable, as the new secured party on
the certificate of title, that the security interest of the Trust or the
Indenture Trustee may not be enforceable. In the event the Trust has failed to
obtain or maintain a perfected security interest in a Financed Vehicle, its
security interest would be subordinate to, among others, a bankruptcy trustee of
the Obligor, a subsequent purchaser of the Financed Vehicle or a holder of a
perfected security interest.

         The Depositor will warrant in the related Pooling and Servicing
Agreement or Sale and Servicing Agreement as to each Receivable conveyed by it
to the Trust that, on the Closing Date, the related Originator has a valid,
subsisting, and enforceable first priority perfected security interest in the
Financed Vehicle securing the Receivable (subject to administrative delays and
clerical errors on the part of the applicable government agency and to any
statutory or other lien arising by operation of law after the Closing Date which
is prior to such security interest) and such security interest has been either
(i) assigned to the Conduit and by the Conduit to the Depositor or (ii) assigned
to the Depositor and, in the case of both clauses (i) and (ii) will be assigned
by the Depositor to the Trust and the Indenture Trustee, if applicable. In the
event of an uncured breach of such warranty, the Depositor and the Sponsor,
jointly and severally, will be required to repurchase such Receivable for its
Purchase Amount in accordance with the related Pooling and Servicing Agreement
or Sale and Servicing Agreement. This repurchase obligation will constitute the
sole remedy available to the Trust, the related Trustee, any Indenture Trustee,
the Noteholders and the Certificateholders in respect of a given Trust for such
breach. The Depositor's warranties with respect to perfection and enforceability
of a security interest in a Financed Vehicle will not cover statutory or other
liens arising after the Closing Date by operation of law which have priority
over such security interest. Accordingly, any such lien would not by itself give
rise to a repurchase obligation on the part of the Depositor or the Sponsor.

         In the event that an Obligor moves to a state other than the state in
which the Financed Vehicle is registered, under the laws of most states, a
perfected security interest in a motor vehicle continues for four months after
such relocation and thereafter, in most instances, until the Obligor
re-registers the motor vehicle in the new state, but in any event not beyond the
surrender of the certificate. A majority of states require surrender of a
certificate of title to re-register a motor vehicle and require that notice of
such surrender be given to each secured party noted on the certificate of title.
In those states that require a secured party to take possession of a certificate
of title to perfect a security interest, the secured party would learn of the
re-registration through the request from the Obligor to surrender possession of
the certificate of title. In those states that require a secured party to note
its lien on a certificate of title to perfect a security interest but do not
require possession of the certificate of title, the secured party would learn of
the re-registration through the notice from the applicable state department of
motor vehicles that the certificate of title had been surrendered. The
requirements that a certificate of title be surrendered and that notices of such
surrender be given to each secured party also apply to re- registrations
effected following a sale of a motor vehicle. The related Originator would
therefore have the opportunity to re-perfect its security interest in a Financed
Vehicle in the state of re-registration following relocation of the Obligor and
would be able to require satisfaction of the related Receivable following a sale
of the Financed Vehicle. In states that do not require a certificate of title
for registration of a motor vehicle, re-registration could defeat perfection. In
the ordinary course of servicing motor vehicle receivables, the Servicer takes
steps to effect re-perfection upon receipt of notice of re- registration or
information from the Obligor as to relocation. However, there is a risk that an
Obligor could relocate without notification to the Servicer, then file a false
affidavit with the new state to cause a new certificate of title to be issued
without notation of the related Originator's lien.

         Under the laws of many states, certain possessory liens for repairs
performed on or storage of a motor vehicle and liens for unpaid taxes as well as
certain rights arising from the use of a motor vehicle in connection with
illegal activities, may take priority over a perfected security interest in the
motor vehicle. The Depositor will warrant in the related Pooling and Servicing
Agreement or Sale and Servicing Agreement that, as of the Closing Date, the
Depositor has not received notice that any such liens are pending. In the event
of a breach of such warranty which has a material and adverse effect on the
interests of the Trust, the related Trustee, any Indenture Trustee, the
Noteholders and the Certificateholders in respect of a given Trust, the
Depositor and the Sponsor, jointly and severally, will be required to repurchase
the Receivable secured by the Financed Vehicle involved. This repurchase
obligation will constitute the sole remedy available to the Trust, the related
Trustee, any Indenture Trustee, the Noteholders and the Certificateholders in
respect of a given Trust for such breach. Any liens for repairs or taxes arising
at any time after the Closing Date during the term of a related Receivable would
not give rise to a repurchase obligation on the part of the Depositor or the
Sponsor.

Repossession

         In the event of a default by an Obligor, the holder of a Receivable has
all the remedies of a secured party under the UCC, except where specifically
limited by other state laws or by contract. The remedies of a secured party
under the UCC include the right to repossession by means of self-help, unless
such means would constitute a breach of the peace. Self-help repossession is the
method employed by the Originators in most cases, and is accomplished simply by
taking possession of the motor vehicle. Generally, where the obligor objects or
raises a defense to repossession, a court order must be obtained from the
appropriate state court and the motor vehicle must then be repossessed in
accordance with that order. In the event of a default by an obligor, many
jurisdictions require that, absent a waiver, the obligor be notified of the
default and be given a time period within which he may cure the default prior to
repossession except such notice need not be given in emergency situations
pursuant to an order from the appropriate state court.

Notice of Sale; Redemption Rights

         The UCC and other state laws require the secured party to provide an
obligor with reasonable notice of the date, time and place of any public sale
and/or the date after which any private sale of the collateral may be held. The
obligor generally has the right to redeem the collateral prior to actual sale by
paying the secured party the unpaid principal balance of the obligation plus, in
most cases, reasonable expenses for repossessing, holding and preparing the
collateral for disposition and arranging for its sale plus, in some
jurisdictions, reasonable attorneys' fees. In some states, the obligor has the
right, prior to actual sale, to reinstatement of the original loan terms and to
return of the collateral by payment of delinquent installments of the unpaid
balance.

Deficiency Judgments and Excess Proceeds

         The proceeds of resale of Financed Vehicles generally will be applied
first to the expenses of repossession and resale and then to the satisfaction of
the indebtedness on the related Receivable. While some states impose
prohibitions or limitations on deficiency judgments if the net proceeds from
resale do not cover the full amount of the indebtedness, a deficiency judgment
can be sought in those states that do not prohibit or limit such judgments. Any
such deficiency judgment would be a personal judgment against the Obligor for
the shortfall, however, a defaulting Obligor may have very little capital or
sources of income available following repossession. Other statutory provisions,
including state and federal bankruptcy laws, may interfere with a lender's
ability to enforce a deficiency judgment or to collect a debt owed or realize
upon collateral. Therefore, in many cases, it may not be useful to seek a
deficiency judgment or, if one is obtained, it may be settled at a significant
discount or not paid at all.

         Occasionally, after resale of a repossessed motor vehicle and payment
of all expenses and indebtedness, there is a surplus of funds. In that case, the
UCC requires the secured party to remit the surplus to any other holder of a
lien with respect to the motor vehicle or, if no such lienholder exists or funds
remain after paying such other lienholder, to the Obligor.

Consumer Protection Laws

         Numerous Federal and state consumer protection laws and related
regulations impose substantial requirements upon lenders and servicers involved
in consumer finance. These laws include the Truth In Lending Act, the Equal
Credit Opportunity Act, the Federal Trade Commission Act, the Fair Credit
Billing Act, the Fair Credit Reporting Act, the Fair Debt Collection Practices
Act, the Magnuson-Moss Warranty Act, the Federal Reserve Board's Regulations B,
Z and AA, and other similar acts and regulations, state adoptions of the Uniform
Consumer Credit Code and other similar laws, and state usury laws. Also, state
laws impose other restrictions on consumer transactions, may require contract
disclosures in addition to those required under Federal law and may limit the
remedies available in the event of default by an Obligor. These requirements
impose specific statutory liabilities upon creditors who fail to comply with
their provisions where applicable. In most cases, this liability could affect
the ability of an assignee, such as the Trust, to enforce secured loans such as
the Receivables.

         The FTC's holder-in-due-course rule (the "FTC Rule") has the effect of
subjecting any assignee of the seller of the vehicle to all claims and defenses
which the purchaser could assert against such seller of the vehicle. Liability
under the FTC Rule is limited to the amounts paid by the purchaser under the
contract, and the holder of the contract may also be unable to collect any
balance remaining due thereunder from the purchaser. The FTC Rule may be
duplicated by state statutes or the common law in certain states. Although the
Originators are not sellers of motor vehicles and are not subject to the
jurisdiction of the FTC, the retail installment sale contracts evidencing the
Receivables contain provisions which contractually apply the FTC Rule.
Accordingly, the Originators, the Depositor, and the Trust as holders of the
Receivables, may be subject to claims or defenses, if any, that the purchaser of
a Financed Vehicle may assert against the seller of such vehicle.

         Under the motor vehicle dealer licensing laws of most states, sellers
of motor vehicles are required to be licensed to sell such vehicles at retail
sale. In addition, with respect to used motor vehicles, the FTC's Rule on Sale
of Used Vehicles requires that all sellers of used motor vehicles prepare,
complete and display a "Buyer's Guide" which explains the warranty coverage for
such vehicles. Federal Odometer Regulations promulgated under the Motor Vehicle
Information and Cost Savings Act require that all sellers of used motor vehicles
furnish a written statement signed by the seller certifying the accuracy of the
odometer reading. If a seller is not properly licensed or if either a Buyer's
Guide or Odometer Disclosure Statement was not properly provided to the
purchaser of a Financed Vehicle, such purchaser may be able to assert a claim
against the seller of such vehicle. Although the Originators are not sellers of
motor vehicles and are not subject to these laws, a violation thereof may form
the basis for a claim or defense against the related Originator, the Conduit,
the Depositor, the Trust and the Indenture Trustee as holders of the
Receivables.

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

         Each Seller will warrant in the Loan Purchase Agreement as to each
Receivable conveyed by it to the Depositor that such Receivable complied at the
time it was originated and as of the Closing Date in all material respects with
all requirements of applicable law. The Depositor will warrant in the related
Pooling and Servicing Agreement or Sale and Servicing Agreement as to each
Receivable conveyed by it to the Trust that such Receivable complied at the time
it was originated and as of the related Closing Date in all material respects
with all requirements of applicable law. If, as of the related Cutoff Date, an
Obligor had a claim against the Trust for violation of any law and such claim
materially and adversely affected the Trust's interest in a Receivable, such
violation would create an obligation of the Depositor and the Sponsor, jointly
and severally, to repurchase the Receivable unless the breach was cured. This
repurchase obligation will constitute the sole remedy of the Trust, the related
Trustee, any Indenture Trustee, the Noteholders and the Certificateholders in
respect of a given Trust against the Depositor in respect of any such uncured
breach. See "Description of the Transfer and Servicing Agreements-Sale and
Assignment of Receivables."

Other Limitations

         In addition to the laws limiting or prohibiting deficiency judgments,
numerous other statutory provisions, including Federal bankruptcy laws and
related state laws, may interfere with or affect the ability of a lender to
realize upon collateral or enforce a deficiency judgment. For example, in a
Chapter 13 proceeding under the Bankruptcy Code, a court may prevent a lender
from repossessing a motor vehicle and, as part of the rehabilitation plan,
reduce the amount of the secured indebtedness to the market value of such
vehicle at the time of bankruptcy (as determined by the court), leaving the
party providing financing as a general unsecured creditor for the remainder of
the indebtedness. A bankruptcy court may also reduce the monthly payments due
under a contract or change the rate of interest and time of repayment of the
indebtedness. In such a case, the amount collected on the related Receivable and
payable to the Securityholders on account thereof, may be less than the amount
anticipated.

         The Depositor intends that the transfer of the Receivables by it to the
Trust under the related Sale and Servicing Agreement or Pooling and Servicing
Agreement constitutes a valid sale and assignment of such Receivables.
Notwithstanding the foregoing, if the Depositor were to become a debtor in a
bankruptcy case and a creditor or trustee-in- bankruptcy of the Depositor or the
Depositor itself were to take the position that the sale of the Receivables by
the Depositor to the Trust should instead be treated as a pledge of Receivables
to secure a borrowing of the Depositor, delays in payments or collections of
Receivables could occur or (should the court rule in favor of any such trustee,
debtor or creditor) reductions in the amounts of such payments could result. If
the transfer of Receivables by the Depositor to the Trust is treated as a pledge
instead of a sale, a tax or government lien on the property of the Depositor
arising before the transfer of the Receivables to the Trust may have priority
over the Trust's interest in such Receivables.

                        STATE AND LOCAL TAX CONSEQUENCES

         The discussion above does not address the tax consequences of purchase,
ownership or disposition of the Certificates under any state or local tax law.
Investors should consult their own tax advisors regarding state and local tax
consequences.


                         FEDERAL INCOME TAX CONSEQUENCES

         The following is a summary of the material federal income tax
consequences of the purchase, ownership and disposition of the Notes and the
Certificates. Stroock & Stroock & Lavan, special federal tax counsel for the
Depositor ("Federal Tax Counsel"), is of the opinion that the discussion
hereunder fully and fairly discloses all material federal tax risks associated
with the purchase, ownership and disposition of the Notes and Certificates. The
summary does not purport to deal with federal income tax consequences of special
rules that are applicable to certain categories of holders. Furthermore, this
summary does not deal with the tax consequences to individuals holding
Securities directly or indirectly through partnerships, trusts, estates, or
corporations. Moreover, there are no cases or Internal Revenue Service ("IRS")
rulings on all of the issues discussed below. As a result, the IRS may disagree
with all or a part of the discussion below. Prospective investors are urged to
consult their own tax advisors in determining the federal, state, local foreign
and any other tax consequences to them of the purchase, ownership and
disposition of the Notes and the Certificates.

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

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





TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

Tax Characterization of the Trust as a Partnership

         Federal Tax Counsel will deliver its opinion that a Trust for which a
partnership election is made will not be an association (or publicly traded
partnership) taxable as a corporation for federal income tax purposes. This
opinion will be based on the assumption that the terms of the Trust Agreement
and related documents will be complied with, and on counsel's conclusions that
(1) the Trust will not have certain characteristics necessary for a business
trust to be classified as an association taxable as a corporation and (2) the
nature of the income of the Trust will exempt it from the rule that certain
publicly traded partnerships are taxable as corporations.

         If the Trust were taxable as a corporation for federal income tax
purposes, the Trust would be subject to corporate income tax on its taxable
income. The Trust's taxable income would include all its income on the
Receivables, possibly reduced by its interest expense on the Notes. Any such
corporate income tax could materially reduce cash available to make payments on
the Notes and distributions on the Certificates, and Certificateholders could be
liable for any such tax that is unpaid by the Trust.

Tax Consequences to Holders of the Notes

         Treatment of the Notes as Indebtedness. The Depositor will agree, and
the Noteholders will agree by their purchase of Notes, to treat the Notes as
debt for federal income tax purposes. Federal Tax Counsel will, except as
otherwise provided in the related Prospectus Supplement, advise the Trust that
in its opinion the Notes will be classified as debt for federal income tax
purposes. The discussion below assumes this characterization of the Notes is
correct.

         OID, Indexed Securities, etc. The discussion below assumes that all
payments on the Notes are denominated in U.S. dollars, and that the Notes are
not Indexed Securities or Strip Notes.

         Moreover, the discussion assumes that the interest formula for the
Notes meets the requirements for "qualified stated interest" under Treasury
regulations (the "OID Regulations") relating to "original issue discount" within
the meaning of Section 1273 of the Code ("OID"), and that any OID on the Notes
(i.e., any excess of the principal amount of the Notes over their issue price)
does not exceed a de minimis amount (i.e., 3% of their principal amount
multiplied by the number of full years included in their term), all within the
meaning of the OID regulations. If these conditions are not satisfied with
respect to any given series of Notes, additional tax considerations with respect
to such Notes will be disclosed in the applicable Prospectus Supplement.

         Interest Income on the Notes. Based on the above assumptions, except as
discussed in the following paragraph, the Notes will not be considered issued
with OID. The stated interest thereon will be taxable to a Noteholder as
ordinary interest income when received or accrued in accordance with such
Noteholder's method of tax accounting. Under the OID regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income, on
a pro rata basis, as principal payments are made on the Note. It is believed,
but Federal Tax Counsel is unable to opine, that any prepayment premium paid as
a result of a mandatory redemption will be taxable as contingent interest when
it becomes fixed and unconditionally payable. A purchaser who buys a Note for
more or less than its principal amount will generally be subject, respectively,
to the premium amortization or market discount rules of the Code.

         A holder of a Note that has a fixed maturity date of not more than one
year from the issue date of such Note (a "Short-Term Note") may be subject to
special rules. An accrual basis holder of a Short-Term Note (and certain cash
method holders, including regulated investment companies, as set forth in
Section 1281 of the Code) generally would be required to report interest income
as interest accrues on a straight-line basis over the term of each interest
period. Other cash basis holders of a Short-Term Note would, in general, be
required to report interest income as interest is paid (or, if earlier, upon the
taxable disposition of the Short-Term Note). However, a cash basis holder of a
Short-Term Note reporting interest income as it is paid may be required to defer
a portion of any interest expense otherwise deductible on indebtedness incurred
to purchase or carry the Short-Term Note until the taxable disposition of the
Short-Term Note. A cash basis taxpayer may elect under Section 1281 of the Code
to accrue interest income on all nongovernment debt obligations with a term of
one year or less, in which case the taxpayer would include interest on the
Short-Term Note in income as it accrues, but would not be subject to the
interest expense deferral rule referred to in the preceding sentence. Certain
special rules apply if a Short-Term Note is purchased for more or less than its
principal amount.

         Sale or Other Disposition. If a Noteholder sells a Note, the holder
will recognize gain or loss in an amount equal to the difference between the
amount realized on the sale and the holder's adjusted tax basis in the Note. The
adjusted tax basis of a Note to a particular Noteholder will equal the holder's
cost for the Note, increased by any market discount, acquisition discount, OID,
if any, and gain previously included by such Noteholder in income with respect
to the Note and decreased by the amount of bond premium (if any) previously
amortized and by the amount of principal payments previously received by such
Noteholder with respect to such Note. Any such gain or loss will be capital gain
or loss if the Note was held as a capital asset, except for gain representing
accrued interest and accrued market discount not previously included in income.
Capital losses generally may be used only to offset capital gains.

         Foreign Holders. Interest payments made (or accrued) to a Noteholder
who is a foreign corporation or other non-United States person (a "foreign
person") generally will be considered "portfolio interest", and generally will
not be subject to United States federal income tax and withholding tax, if the
interest is not effectively connected with the conduct of a trade or business
within the United States by the foreign person and the foreign person (i) is not
actually or constructively a "10 percent shareholder" of the Trust or the
Depositor (including a holder of 10% of the outstanding Certificates) or a
"controlled foreign corporation" with respect to which the Trust or the
Depositor is a "related person" within the meaning of the Code and (ii) provides
the Applicable Trustee or other person who is otherwise required to withhold
U.S. tax with respect to the Notes with an appropriate statement (on Form W-8 or
a similar form), signed under penalties of perjury, certifying that the
beneficial owner of the Note is a foreign person and providing the foreign
person's name and address. If a Note is held through a securities clearing
organization or certain other financial institutions, the organization or
institution may provide the relevant signed statement to the withholding agent;
in that case, however, the signed statement must be accompanied by a Form W-8 or
substitute form provided by the foreign person that owns the Note. If such
interest is not portfolio interest, then it will be subject to United States
federal income and withholding tax at a rate of 30 percent, unless reduced or
eliminated pursuant to an applicable tax treaty.

         Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person generally will be exempt from
United States federal income and withholding tax, provided that such gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person.

         Backup Withholding. Each holder of a Note (other than an exempt holder
such as a corporation, tax-exempt organization, qualified pension and
profit-sharing trust or individual retirement account will be required to
provide, under penalties of perjury, a certificate containing the holder's name,
address, correct federal taxpayer identification number and a statement that the
holder is not subject to backup withholding. Should a nonexempt Noteholder fail
to provide the required certification, the Trust will be required to withhold 31
percent of the amount otherwise payable to the holder, and remit the withheld
amount to the IRS as a credit against the holder's federal income tax liability.

         Possible Alternative Treatments of the Notes. If, contrary to the
opinion of Federal Tax Counsel, the IRS successfully asserted that one or more
of the Notes did not represent debt for federal income tax purposes, the Notes
might be treated as equity interests in the Trust. If so treated, the Trust
might be taxable as a corporation with the adverse consequences described above
(and the taxable corporation would not be able to reduce its taxable income by
deductions for interest expense on Notes recharacterized as equity).
Alternatively, the Trust might be treated as a publicly traded partnership that
would not be taxable as a corporation if it met certain qualifying income tests.
Nonetheless, treatment of the Notes as equity interests in such a publicly
traded partnership could have adverse tax consequences to certain holders. For
example, income to certain tax-exempt entities (including pension funds) would
be "unrelated business taxable income", income to foreign holders generally
would be subject to U.S. tax and U.S. tax return filing and withholding
requirements, and individual holders might be subject to certain limitations on
their ability to deduct their share of Trust expenses.

Tax Consequences to Holders of the Certificates

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

         For example, because the Certificates have certain features
characteristic of debt, the Certificates might be considered debt of the
Depositor or the Trust. Generally, provided such Certificates are issued at or
close to face value, any characterization would not result in materially adverse
tax consequences to Certificateholders as compared to the consequences from
treatment of the Certificates as equity in a partnership, described below. If
Certificates are issued at a substantial discount, a discussion of the relevant
tax consequences will be set forth in the related Prospectus Supplement. The
following discussion assumes that the Certificates represent equity interests in
a partnership.

         Indexed Securities, etc. The following discussion assumes that all
payments on the Certificates are denominated in U.S. dollars, none of the
Certificates are Indexed Securities or Strip Certificates, and that a series of
Securities includes a single class of Certificates. If these conditions are not
satisfied with respect to any given series of Certificates, additional tax
considerations with respect to such Certificates will be disclosed in the
applicable Prospectus Supplement.

         Partnership Taxation. As a partnership, the Trust will not be subject
to federal income tax. Rather, each Certificateholder will be required to
separately take into account such holder's allocated share of income, gains,
losses, deductions and credits of the Trust. In certain instances, however, the
Trust could have an obligation to make payments of withholding tax on behalf of
a Certificateholder. See "Backup Withholding" and "Tax Consequences to Foreign
Certificateholders" below. The Trust's income will consist primarily of interest
and finance charges earned on the Receivables (including appropriate adjustments
for market discount, OID and bond premium) and any gain upon collection or
disposition of Receivables. The Trust's deductions will consist primarily of
interest accruing with respect to the Notes, servicing and other fees, and
losses or deductions upon collection or disposition of Receivables.

         The tax items of a partnership are allocable to the partners in
accordance with the Code, Treasury regulations and the partnership agreement
(here, the related documents). The Trust Agreement will provide, in general,
that the Certificateholders will be allocated taxable income of the Trust for
each month equal to the sum of (i) the interest that accrues on the Certificates
in accordance with their terms for such month, including interest accruing at
the Pass-Through Rate for such month and interest on amounts previously due on
the Certificates but not yet distributed; (ii) any amount of Trust income that
corresponds to any excess of the principal amount of the Certificates over their
initial issue price; (iii) prepayment premium payable to the Certificateholders
for such month; and (iv) any other amounts of income payable to the
Certificateholders for such month. Such allocation will be reduced by any
amortization by the Trust of premium on Receivables that corresponds to any
excess of the issue price of Certificates over their principal amount. All
remaining taxable income of the Trust will be allocated to the related Company.
Based on the economic arrangement of the parties, this approach for allocating
Trust income should be permissible under applicable Treasury regulations,
although Federal Tax Counsel is unable to opine that the IRS would not require a
greater amount of income to be allocated to Certificateholders. Moreover, even
under the foregoing method of allocation, Certificateholders may be allocated
income equal to the entire Pass-Through Rate plus the other items described
above even though the Trust might not have sufficient cash to make current cash
distributions of such amount. Thus, cash basis holders will in effect be
required to report income from the Certificates on the accrual basis and
Certificateholders may become liable for taxes on Trust income even if they have
not received cash from the Trust to pay such taxes. In addition, because tax
allocations and tax reporting will be done on a uniform basis for all
Certificateholders but Certificateholders may be purchasing Certificates at
different times and at different prices, Certificateholders may be required to
report on their tax returns taxable income that is greater or less than the
amount reported to them by the Trust.

         Substantially all of the taxable income allocated to a
Certificateholder that is a pension, profit sharing or employee benefit plan or
other tax-exempt entity (including an individual retirement account) will
constitute "unrelated business taxable income" generally taxable to such a
holder under the Code.

         Except as provided in the following paragraph the Trust intends to make
all tax calculations relating to income and allocations to Certificateholders on
an aggregate basis. If the IRS were to require that such calculations be made
separately for each Receivable, the Trust might be required to incur additional
expense but it is believed that there would not be a material adverse effect on
Certificateholders.

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

         If the Trust acquires the Receivables at a market discount or premium,
the Trust will elect to include any such discount in income currently as it
accrues over the life of the Receivables or to offset any such premium against
interest income on the Receivables. As indicated above, a portion of such market
discount income or premium deduction will be allocated to Certificateholders if
the related Trust Agreement so provides. Any such allocation will be disclosed
in the related Prospectus Supplement.

         Section 708 Termination. Under Section 708 of the Code, the Trust will
be deemed to terminate for federal income tax purposes if 50% or more of the
capital and profits interests in the Trust are sold or exchanged within a 12-
month period. If such a termination occurs, the Trust will be considered to
distribute its assets to the partners, who would then be treated as
recontributing those assets to the Trust, as a new partnership. Proposed
regulations would provide that if a termination occurs, the partnership will be
considered to have transferred its assets and liabilities to a new partnership
in exchange for interests in that new partnership which it would then be treated
as transferring to its partners. The Trust will not comply with certain
technical requirements that might apply when such a constructive termination
occurs. As a result, the Trust may be subject to certain tax penalties and may
incur additional expenses if it is required to comply with those requirements.
Furthermore, the Trust might not be able to comply due to lack of data.

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

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

         If a Certificateholder is required to recognize an aggregate amount of
income over the life of the Certificates that exceeds the aggregate cash
distributions with respect thereto, such excess will generally give rise to a
capital loss upon the retirement of the Certificates.

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

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

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

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

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

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

         Tax Consequences to Foreign Certificateholders. As discussed below, an
investment in a Certificate is not suitable for any non-U.S. person which is not
eligible for a complete exemption from U.S. withholding tax on interest under a
tax treaty with the United States. Accordingly, no interest in a Certificate
should be acquired by or on behalf of any such non-U.S. person.

         No regulations, published rulings or judicial decisions exist that
would discuss the characterization for Federal withholding tax purposes with
respect to non-U.S. persons of a partnership with activities substantially the
same as the Trust. Depending upon the particular terms of the related Trust
Agreement and Sale and Servicing Agreement, a trust may be considered to be
engaged in a trade or business in the United States for purposes of Federal
withholding taxes with respect to non-U.S. persons. If the Trust is considered
to be engaged in a trade or business in the United States for such purposes, the
income of the Trust distributable to a non-U.S. person would be subject to
Federal withholding tax at a rate of 35% for persons taxable as a corporation.
Also, in such cases, a non-U.S. Certificateholder that is a corporation may be
subject to the branch profits tax. Subsequent adoption of Treasury regulations
or the issuance of other administrative pronouncements may require the Trust to
change its withholding procedures.

         If a Trust is engaged in a trade or business, each foreign
Certificateholder will be required to file a U.S. income tax return (including
in the case of a corporation, the branch profits tax) on its share of the
Trust's income. A foreign holder generally would be entitled to file with the
IRS a claim for refund with respect to withheld taxes, taking the position that
no taxes were due because the Trust was not engaged in a U.S. trade or business.
However, interest payments made to (or accrued by) a Certificateholder who is a
foreign person may be considered guaranteed payments to the extent such payments
are determined without regard to the income of the Trust and for that reason or
because of the nature of the Receivables, the interest will likely not be
considered "portfolio interest." See "--Tax Consequences with respect to Holders
of the Notes - Foreign Holders." As a result, even if the Trust is not
considered to be engaged in a U.S. trade or business, Certificateholders would
be subject to United States Federal income tax which must be withheld at a rate
of 30% on their share of the Trust's income (without reduction for interest
expense), unless reduced or eliminated pursuant to an applicable income tax
treaty. If the Trust is notified that a Certificateholder is a foreign person,
the Trust may be required to withhold and pay over such tax, which can exceed
the amounts otherwise available for distribution to such a Certificateholder. A
foreign holder would generally be entitled to file with the IRS a refund claim
for such withheld taxes, taking the position that the interest was portfolio
interest and therefore not subject to U.S. tax. However, the IRS may disagree
and no assurance can be given as to the appropriate amount of tax liability. As
a result, each potential foreign Certificateholder should consult its tax
advisor as to whether the tax consequences of holding an interest in a
Certificate make it an unsuitable investment.

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

TRUSTS TREATED AS GRANTOR TRUSTS

Tax Characterization of the Trust as a Grantor Trust

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

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

         Each Grantor Trust Certificateholder will be required to report on its
federal income tax return in accordance with such Grantor Trust
Certificateholder's method of accounting its pro rata share of the entire income
from the Receivables in the Trust represented by Grantor Trust Certificates,
including interest, OID, if any, prepayment fees, assumption fees, any gain
recognized upon an assumption and late payment charges received by the Servicer.
Under Sections 162 or 212 each Grantor Trust Certificateholder will be entitled
to deduct its pro rata share of servicing fees, prepayment fees, assumption
fees, any loss recognized upon an assumption and late payment charges retained
by the Servicer, provided that such amounts are reasonable compensation for
services rendered to the Trust. Grantor Trust Certificateholders that are
individuals, estates or trusts will be entitled to deduct their share of
expenses only to the extent such expenses plus all other Section 212 expenses
exceed two percent of its adjusted gross income. A Grantor Trust
Certificateholder using the cash method of accounting must take into account its
pro rata share of income and deductions as and when collected by or paid to the
Servicer. A Grantor Trust Certificateholder using an accrual method of
accounting must take into account its pro rata share of income and deductions as
they become due or are paid to the Servicer, whichever is earlier. If the
servicing fees or other amounts paid to the Servicer exceed reasonable servicing
compensation, the amount of such excess would be considered as an ownership
interest retained by the Servicer (or any person to whom the Servicer assigned
all or a portion of the servicing fees) in a portion of the interest payments on
the Receivables. The Receivables would then be subject to the stripped bond
rules of the Code discussed below.

         The first two subsections below describe certain federal income tax
consequences dependent on whether or not the stripped bond rules apply and the
third subsection below describes certain federal income tax consequence which
are not dependent on the applicability of the stripped rules.

Taxation of Holders If Stripped Bond Rules Apply

         In the absence of comprehensive regulations, Federal Tax Counsel is
unable to opine as to the tax treatment of stripped bonds. The preamble to
certain stripped bond regulations suggests that each purchaser of a Grantor
Trust Certificate will be treated with respect to each Receivable as the
purchaser of a single stripped bond consisting of all of the stripped portions
of the applicable Receivable (such portions with respect to a Receivable are
referred to herein as a "Stripped Bond") which generally should be treated as a
single debt instrument issued on the day it is purchased for purposes of
calculating any original issue discount. Generally, under Treasury regulations
relating to Stripped Bonds (the "Section 1286 Treasury Regulations"), if the
discount on a Stripped Bond is larger than a de minimis amount (as calculated
for purposes of the OID rules of the Code) such Stripped Bond will be considered
to have been issued with OID. See "-Original Issue Discount" herein. Based on
the preamble to the Section 1286 Treasury Regulations, Federal Tax Counsel is of
the opinion that, although the matter is not entirely clear, the interest income
on the Certificates at the sum of the Pass-Through Rate and the portion of the
Servicing Fee Rate that does not constitute excess servicing will be treated as
"qualified stated interest" within the meaning of the Section 1286 Treasury
Regulations and such income will be so treated in the Trustee's tax information
reporting.

         Original Issue Discount. When Stripped Bonds have more than a de
minimis amount of OID, the special rules of the Code relating to "original issue
discount" (currently Sections 1271 through 1275) will be applicable to a Grantor
Trust Certificateholder's interest in those Stripped Bonds. Generally, a Grantor
Trust Certificateholder that acquires an interest in a Stripped Bond issued or
acquired with OID must include in gross income the sum of the "daily portions,"
as defined below, of the OID on such Stripped Bond for each day on which it owns
a Certificate, including the date of purchase but excluding the date of
disposition. The daily portions of OID with respect to a Stripped Bond generally
would be determined as follows. A calculation will be made of the portion of OID
that accrues on the Stripped Bond during each successive monthly accrual period
(or shorter period in respect of the date of original issue or the final
Distribution Date). This will be done, in the case of each full monthly accrual
period, by adding (i) the present value of all remaining payments to be received
on the Stripped Bond under the prepayment assumption, if any, used in respect of
the Stripped Bonds and (ii) any payments received during such accrual period,
and subtracting from that total the "adjusted issue price" of the Stripped Bond
at the beginning of such accrual period. No representation is made that the
Stripped Bonds will prepay at any prepayment assumption. The "adjusted issue
price" of a Stripped Bond at the beginning of the first accrual period is its
issue price (as determined for purposes of the OID rules of the Code) and the
"adjusted issue price" of a Stripped Bond at the beginning of a subsequent
accrual period is the "adjusted issue price" at the beginning of the immediately
preceding accrual period plus the amount of OID allocable to that accrual period
and reduced by the amount of any payment (other than "qualified stated
interest") made at the end of or during that accrual period. The OID accruing
during such accrual period will then be divided by the number of days in the
period to determine the daily portion of OID for each day in the period. With
respect to an initial accrual period shorter than a full monthly accrual period,
the daily portions of OID must be determined according to an appropriate
allocation under either an exact or approximate method set forth in the OID
Regulations, or some other reasonable method, provided that such method is
consistent with the method used to determine the yield to maturity of the
Receivables.

         With respect to the Stripped Bonds, the method of calculating OID as
described above will cause the accrual of OID to either increase or decrease
(but never below zero) in any given accrual period to reflect the fact that
prepayments are occurring at a faster or slower rate than the prepayment
assumption used in respect of the Stripped Bonds.

Taxation of Holders If Stripped Bond Rules Do Not Apply

         Premium. The price paid for a Grantor Trust Certificate by a holder
will be allocated to such holder's undivided interest in each Receivable based
on each Receivable's relative fair market value, so that such holder's undivided
interest in each Receivable will have its own tax basis. A Grantor Trust
Certificateholder that acquires an interest in Receivables at a premium may
elect to amortize such premium under a constant interest method. Amortizable
bond premium will be treated as an offset to interest income on such Grantor
Trust Certificate. The basis for such Grantor Trust Certificate will be reduced
to the extent that amortizable premium is applied to offset interest payments.
There is no law as to whether a reasonable prepayment assumption should be used
in computing amortization of premium allowable under Section 171. A Grantor
Trust Certificateholder that makes this election for Receivables that are
construed to be acquired at a premium will be deemed to have made an election to
amortize bond premium with respect to all debt instruments having amortizable
bond premium that such Grantor Trust Certificateholder acquires during the year
of the election or thereafter.

         If a premium is not subject to amortization using a reasonable
prepayment assumption or it prepays faster than the prepayment assumption, the
holder of a Grantor Trust Certificate acquired at a premium should recognize a
loss if a Receivable prepays in full, equal to the difference between the
portion of the prepaid principal amount of such Receivable that is allocable to
the Grantor Trust Certificate and the portion of the adjusted basis of the
Grantor Trust Certificate that is allocable to such Receivable.

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

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

         The Code also grants the Treasury Department authority to issue
regulations providing for the computation of accrued market discount on debt
instruments, the principal of which is payable in more than one installment.
Because the regulations described above have not been issued, Federal Tax
Counsel is unable to opine as to what effect those regulations might have on the
tax treatment of a Grantor Trust Certificate purchased at a discount or premium.

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

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

Taxation of Holders Regardless of Whether Stripped Bond Rules Apply

         Sale or Exchange of a Grantor Trust Certificate. Sale or exchange of a
Grantor Trust Certificate prior to its maturity will result in gain or loss
equal to the difference, if any, between the amount received and the owner's
adjusted basis in the Grantor Trust Certificate. Such adjusted basis generally
will equal the seller's purchase price for the Grantor Trust Certificate,
increased by the OID included in the seller's gross income with respect to the
Grantor Trust Certificate, and reduced by principal payments on the Grantor
Trust Certificate previously received by the seller. Such gain or loss generally
will be capital gain or loss to an owner for which a Grantor Trust Certificate
is a "capital asset" within the meaning of Section 1221, and will be long-term
or short-term depending on whether the Grantor Trust Certificate has been owned
for the long-term capital gain holding period (currently more than one year).

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

         Non-U.S. Persons. To the extent that a Grantor Trust Certificate
evidences ownership in underlying Receivables that were issued on or before July
18, 1984, interest or OID paid by the person required to withhold tax under
Section 1441 or 1442 to (i) an owner that is not a U.S. Person (as defined
below) or (ii) a Grantor Trust Certificateholder holding on behalf of an owner
that is not a U.S. Person will be subject to federal income tax, collected by
withholding, at a rate of 30% or such lower rate as may be provided for interest
by an applicable tax treaty. Accrued OID recognized by the owner on the sale or
exchange of such a Grantor Trust Certificate also will be subject to federal
income tax at the same rate. Generally, such payments would not be subject to
withholding to the extent that a Grantor Trust Certificate evidences ownership
in Receivables issued after July 18, 1984, by natural persons if such Grantor
Trust Certificateholder complies with certain identification requirements
(including delivery of a statement, signed by the Grantor Trust
Certificateholder under penalties of perjury, certifying that such Grantor Trust
Certificateholder is the beneficial owner, is not a U.S. Person and providing
the name and address of such Grantor Trust Certificateholder). Additional
restrictions apply to Receivables where the Obligor is not a natural person in
order to qualify for the exemption from withholding.

         As used herein, a "U.S. Person" means a citizen or resident of the
United States, a corporation or a partnership organized in or under the laws of
the United States or any political subdivision thereof or an estate or trust,
the income of which from sources outside the United States is includible in
gross income for federal income tax purposes regardless of its connection with
the conduct of a trade or business within the United States.

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

FASIT LEGISLATION


         In August, 1996, the United States Congress passed and President
Clinton signed into law the "Small Business Job Protection Act of 1996," H.R.
3448 (the "Act"). The Act creates a new type of entity for federal income tax
purposes called a "financial asset securitization investment trust" or "FASIT."
The effective date of the FASIT provisions of the Act is September 1, 1997. The
Act enables certain arrangements similar to a Trust to elect to be treated as a
FASIT. Under the FASIT provisions of the Act a FASIT generally would avoid
federal income taxation and could issue securities substantially similar to the
Certificates and Notes, and those securities would be treated as debt for
federal income tax purposes. If so specified in the related Prospectus
Supplement, a Trust may make an election to be treated as a FASIT. The
applicable Transfer and Servicing Agreement for such a Trust may contain any
such terms and provide for the issuance of Notes or Certificates on such terms
and conditions as are permitted to a FASIT and described in the related
Prospectus Supplement. In addition, upon satisfying certain conditions set forth
in the Transfer and Servicing Agreements, the Depositor, the Sponsor and
Servicer will be permitted to amend the Transfer and Servicing Agreements in
order to enable all or a portion of a Trust to qualify as a FASIT and to permit
a FASIT election to be made with respect thereto, and to make such modifications
to a "Description of the Transfer and Servicing Agreements--Amendment." However,
there can be no assurance that the Depositor will or will not cause any
permissible FASIT election to be made with respect to a Trust or amend a
Transfer and Servicing Agreement in connection with any election. In addition,
if such an election is made, it may cause a holder to recognize gain (but not
loss) with respect to any Notes or Certificates held by it, even though Federal
Tax Counsel will deliver its opinion that a Note will be treated as debt for
federal income tax purposes without regard to the election and the Note or
Certificate would be treated as debt following the election. Additionally, any
such election and any related amendments to a Transfer and Servicing Agreement
may have other tax and non-tax consequences to Securityholders. Accordingly,
prospective Securityholders should consult their tax advisors with regard to the
effects of any such election and any permitted related amendments on them in
their particular circumstances.

                              ERISA CONSIDERATIONS

         A fiduciary of an employee benefit plan subject to Title I of the
Employee Retirement Income Security Act of 1974, as amended ("ERISA"), should
consider the fiduciary standards under ERISA in the context of the plan's
particular circumstances before authorizing an investment of a portion of such
plan's assets in the Securities. Accordingly, among other factors, such
fiduciary should consider (i) whether the investment is for the exclusive
benefit of plan participants and their beneficiaries; (ii) whether the
investment satisfies the diversification requirements of Section 404 of ERISA;
(iii) whether the investment is in accordance with the documents and instruments
governing the plan and (iv) whether the investment is prudent, considering the
nature of the investment. Fiduciaries of such plans also should consider ERISA's
prohibition on improper delegation of control over, or responsibility for, plan
assets.

         In addition, fiduciaries of employee benefit plans subject to Title I
of ERISA, as well as certain plans or other retirement arrangements not subject
to ERISA, but which are subject to Section 4975 of the Code (such as individual
retirement accounts and Keogh plans covering only a sole proprietor or
partners), or any entity (including an insurance company general account) whose
underlying assets include plan assets by reason of a plan or account investing
in such entity (collectively, "Plans(s)") are prohibited from engaging in a
broad range of transactions involving Plan assets and persons having certain
specified relationships to a Plan ("parties in interest" and "disqualified
persons"). Such transactions are treated as "prohibited transactions" under
Sections 406 and 407 of ERISA and excise taxes are imposed upon such persons by
Section 4975 of the Code. The Depositor, the related Trustee, the related
Indenture Trustee and any underwriter of the offered Securities and certain of
their affiliates might be considered "parties in interest" or "disqualified
persons" with respect to a Plan. If so, the acquisition, holding or transfer of
Securities by, or on behalf of, such Plan could be considered to give rise to a
"prohibited transaction" within the meaning of ERISA and the Code unless a
regulatory exception or administrative exemption is available. In addition, the
Department of Labor ("DOL") has issued a regulation (29 C.F.R. Section
2510.3-101) (the "Plan Assets Regulation") concerning the definition of what
constitutes the assets of a Plan, which provides that, as a general rule, the
underlying assets and properties of corporations, partnerships, trusts and
certain other entities in which a Plan makes an "equity" investment will be
deemed for purposes of ERISA to be assets of the investing Plan unless certain
exceptions apply. If an investing Plan's assets were deemed to include an
interest in the Trust Property and not merely an interest in the Securities,
transactions occurring in connection with the servicing, management and
operation of the Trust between the Depositor, the related Trustee, the related
Indenture Trustee, the Servicer (or any other servicer), any insurer or any of
their respective affiliates might constitute prohibited transactions, and the
Trust Property would become subject to the fiduciary investment standards of
ERISA, unless a regulatory exception or administrative exemption applies.

         With respect to offered Securities which are Certificates, the DOL has
issued to a number of underwriters of pass-through certificates, similar to the
Certificates, administrative exemptions (collectively, the "Exemption"), which
generally exempt from the application of the prohibited transaction provisions
of Section 406(a), Section 406(b)(1) and Section 406(b)(2) of ERISA, and the
excise taxes imposed pursuant to Section 4975(a) and (b) of the Code, the
initial purchase, holding and subsequent resale of mortgage-backed or
asset-backed pass-through certificates representing a beneficial undivided
interest in certain fixed pools of assets held in a trust (as defined in
paragraph III. B of Section III of the Exemption), along with certain
transactions relating to the servicing and operation of such asset pools,
provided that certain conditions set forth in the Exemption are satisfied.
Paragraph III. B of Section III of the Exemption provides in part that a trust
means an investment pool the corpus of which is held in trust and consists
solely of: (1) secured consumer receivables, (2) secured credit instruments, (3)
obligations secured by residential or commercial real property, (4) obligations
secured by motor vehicles or equipment or qualified motor vehicle leases, (5)
guaranteed governmental mortgage pool certificates or (6) an undivided
fractional interest in any of the obligations listed in clauses (1) - (5) above.

         If the general conditions of Section II of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a) and 407(a) of ERISA (as well as the excise taxes imposed by Section
4975(a) and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of
the Code) in connection with the direct or indirect sale, exchange or transfer
of Certificates by Plans in the initial issue of Certificates, the holding of
Certificates by Plans or the direct or indirect acquisition or disposition in
the secondary market of Certificates by Plans. However, no exemption is provided
from the restrictions of Sections 406(a)(1)(E), 406(a)(2) and 407 of ERISA for
the acquisition or holding of a Certificate on behalf of an "Excluded Plan" by
any person who has discretionary authority or renders investment advice with
respect to the assets of such Excluded Plan. For purposes of the Certificates,
an Excluded Plan is a Plan sponsored by (1) an underwriter which has been
granted an Exemption (or certain specified entities affiliated or associated
with such underwriter) ("Underwriter"), (2) the Depositor, (3) the Servicer (or
any other servicer), (4) the related Trustee or the related Indenture Trustee,
(5) any obligor with respect to Receivables constituting more than 5 percent of
the aggregate unamortized principal balance of the Receivables as of the date of
initial issuance, (6) any insurer and (7) any affiliate or successor of a person
described in (1) to (6) above (the "Restricted Group").

         If the specific conditions of paragraph I.B of Section I of the
Exemption are also satisfied, the Exemption may provide an exemption from the
restrictions imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes
imposed by Sections 4975(a) and (b) of the Code by reason of Section
4975(c)(I)(E) of the Code in connection with (1) the direct or indirect sale,
exchange or transfer of Certificates in the initial issuance of Certificates
between the Depositor or Underwriter and a Plan when the person who has
discretionary authority or renders investment advice with respect to the
investment of Plan assets in Certificates is (a) an obligor with respect to 5
percent or less of the fair market value of the Receivables or (b) an affiliate
of such a person, (2) the direct or indirect acquisition or disposition in the
secondary market of Certificates by Plans and (3) the holding of Certificates by
Plans.

         If the specified conditions of paragraph I.C of Section I of the
Exemption are satisfied, the Exemption may provide an exemption from the
restrictions imposed by Sections 406(a), 406(b) and 407(a) of ERISA, and the
taxes imposed by Sections 4975(a) and (b) of the Code by reason of Section
4975(c) of the Code for transactions in connection with the servicing,
management and operation of the Trust and the Trust Property.

         The Exemption may provide an exemption from the restrictions imposed by
Sections 406(a) and 407(a) of ERISA, and the taxes imposed by Sections 4975(a)
and (b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code
if such restrictions are deemed to otherwise apply merely because a person is
deemed to be a "party in interest" or a "disqualified person" with respect to an
investing Plan by virtue of providing services to the Plan (or by virtue of
having certain specified relationships to such a person) solely as a result of
such Plan's ownership of Certificates.

         The Exemption sets forth the following seven general conditions which
must be satisfied for a transaction to be eligible for exemptive relief
thereunder.

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

         (2)      The rights and interests evidenced by the Certificates
                  acquired by the Plan are not subordinated to the rights and
                  interests evidenced by other Securities issued by the Trust;

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

         (4)      Neither the Trustee or the related Indenture Trustee is an
                  affiliate of any other member of the Restricted Group (as
                  defined above);

         (5)      The sum of all payments made to and retained by the
                  Underwriter in connection with the distribution of
                  Certificates represents not more than reasonable compensation
                  for underwriting the Certificates. The sum of all payments
                  made and retained by the Depositor pursuant to the assignment
                  of the loans to the trust fund represents not more than the
                  fair market value of such loans. The sum of all payments made
                  to and retained by the Servicer or any other servicer
                  represents not more than reasonable compensation for such
                  person's services under the pooling and servicing agreement
                  and reimbursement of such person's reasonable expenses in
                  connection therewith; and

         (6)      The Plan investing in the certificates is an "accredited
                  investor" as defined in Rule 501(a)(1) of Regulation D under
                  the Securities Act of 1933. The Depositor assumes that only
                  Plans which are accredited investors under the federal
                  securities laws will be permitted to purchase the
                  Certificates.

         (7)      The trust fund must also meet the following requirements:

         (i)      the corpus of the trust fund must consist solely of assets of
                  the type that have been included in other investment pools;

         (ii)     certificates in such other investment pools must have been
                  rated in one of the three highest rating categories of one of
                  the National Credit Rating Agencies for at least one year
                  prior to the Plan's acquisition of Certificates; and

         (iii)    certificates evidencing interests in such other investment
                  pools must have been purchased by investors other than Plans
                  for at least one year prior to any Plan's acquisition of
                  certificates.

         The Exemption may apply to a Plan's purchase, holding and transfer of
Certificates and the operation, management and servicing of the Trust and the
Trust Property as specified in the related Prospectus Supplement. In addition,
in the event the Exemption is not available, certain exemptions from the
prohibited transaction rules may be applicable depending on the type and
circumstances of the plan fiduciary making the decision to acquire a
Certificate. Included among these exemptions are: Prohibited Transaction Class
Exemption ("PTCE") 90-1, regarding investments by insurance company pooled
separate accounts; PTCE 91-38 regarding investments by bank collective
investment funds PTCE 95-60, regarding investments by insurance company general
accounts; PTCE 96-23, regarding transactions affected by in-house asset
managers; and PTCE 84-14, regarding transactions effected by "qualified
professional asset managers".

         Certain transactions involving the purchase of Securities which are
Notes might be deemed to constitute prohibited transactions under ERISA and the
Code if the Trust Property were deemed to be assets of a Plan. Under the Plan
Assets Regulation, the Trust Property would be treated as plan assets of a Plan
for the purposes of ERISA and the Code only if the Plan acquires an "Equity
Interest" in the 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 other than an instrument which is treated as
indebtedness under applicable local law and which has no substantial equity
features. The Depositor believes that the Notes should be treated as
indebtedness without substantial equity features for purposes of the Plan Assets
Regulation. In addition, even in the event that the Notes are deemed to be an
Equity Interest in the Trust, the Exemption may be applicable to both a Plan's
purchase, holding and transfer of Notes (which in this situation are considered
Certificates for purposes of the Exemption) and the operation, management and
servicing of the Trust and the Trust Property, if so specified in the related
Prospectus Supplement.

         Without regard to whether the Notes are characterized as Equity
Interests, the acquisition, transfer or holding of Notes by or on behalf of a
Plan could be considered to give rise to a prohibited transaction if the Trust,
the related Trustee or the related Indenture Trustee or any of their respective
affiliates is or becomes a party in interest or a disqualified person with
respect to such Plan. In such case, PTCE 90-1, PTCE 91-38, PTCE 95-60, PTCE
96-23 and PTCE 84-14 may be applicable depending on the type and circumstances
of the plan fiduciary making the decision to acquire a Note.

         Investors that are insurance companies should consult with their legal
counsel with respect to the United States Supreme Court case, John Hancock
Mutual Life Insurance co. v. Harris Trust and Savings Bank, 114 S.Ct. 517
(1993). In Harris Trust, the Supreme Court ruled that assets held in an
insurance company's general account may be deemed plan assets under certain
circumstances. Accordingly, such insurance company general accounts would be
subject to the same considerations under ERISA and would be eligible for the
same relief under the Exemption that would apply to any other Plan investor. In
the event the Exemption is not applicable to the purchase, holding and transfer
of Securities and the operation, management and servicing of the Trust and Trust
Property, PTCE 95-60 may be applicable depending on the circumstances.

         Any Plan fiduciary considering the purchase of Securities should
consult with its counsel with respect to the potential applicability of the
fiduciary responsibility and prohibited transaction provisions of ERISA and the
Code to such investment.

                                     RATINGS

         As a condition of issuance, the offered Securities of each series will
be rated an investment grade, that is, in one of its four highest rating
categories, by at least one nationally recognized rating agency (a "Rating
Agency") as specified in the related Prospectus Supplement. The ratings will be
based on the Receivables related to each series, the terms of the Securities,
and the subordination and any credit enhancement provided therefor. There is no
assurance that the ratings initially assigned to such Securities will not be
subsequently lowered or withdrawn by the Rating Agencies. In the event the
rating initially assigned to any Securities is subsequently lowered for any
reason, no person or entity will be obligated to provide any credit enhancement
unless otherwise specified in the related Prospectus Supplement. [The ratings of
any Securities with respect to which a prepayment premium may be payable do not
evaluate such prepayment premium payable to such Securityholders or the
likelihood that such prepayment premium will be paid.]

                              PLAN OF DISTRIBUTION

         On the terms and conditions set forth in an underwriting agreement with
respect to the Notes, if any, of a given series and an underwriting agreement
with respect to the Certificates of such series (collectively, the "Underwriting
Agreements"), the Depositor will agree to cause the related Trust to sell to the
Underwriters named therein and in the related Prospectus Supplement (the
"Underwriters"), and each of such underwriters will severally agree to purchase,
the principal amount of each class of Notes and Certificates, as the case may
be, of the related series set forth therein and in the related Prospectus
Supplement.

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

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

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

         Each Trust may, from time to time, invest the funds in its Trust
Accounts in Eligible Investments acquired from such Underwriters or from the
Depositor.

         Pursuant to each Underwriting Agreement with respect to a given series
of Securities, the closing of the sale of any class of Securities subject to
such Underwriting Agreement will be conditioned on the closing of the sale of
all other such classes of Securities of that series.

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

                          NOTICE TO CANADIAN RESIDENTS

Resale Restrictions

         The distribution of any series of Securities in Canada ("Canadian
Securities") is being made only on a private placement basis exempt from the
requirement that the Trust prepare and file a prospectus with the securities
regulatory authorities in each province where trades of any Canadian Securities
are effected. Accordingly, any resale of any Canadian Securities must be made in
accordance with applicable securities laws which will vary depending on the
relevant jurisdiction, and which may require resales to be made in accordance
with available statutory exemptions or pursuant to a discretionary exemption
granted by the applicable Canadian securities regulatory authority. Purchasers
are advised to seek legal advice prior to any resale of any Canadian Securities.

Representations of Purchasers

         Each purchaser of any Canadian Securities who receives a purchase
confirmation will be deemed to represent to the Depositor, the Trust and the
dealer from whom such purchase confirmation is received that (i) such purchaser
is entitled under applicable provincial securities laws to purchase such
Canadian Securities without the benefit of a prospectus qualified under such
securities laws, (ii) where required by law, that such purchaser is purchasing
as principal and not as agent, and (iii) such purchaser has reviewed the text
above under "Resale Restrictions."

Rights of Action and Enforcement

         The securities being offered are those of a foreign issuer and Ontario
purchasers will not receive the contractual right of action prescribed by
section 32 of the Regulation under the Securities Act (Ontario). As a result,
Ontario purchasers must rely on other remedies that may be available, including
common law rights of action for damages or rescission or rights of action under
the civil liability provisions of the U.S. federal securities laws.

         The Trust, the Depositor, the related Company, the Servicer, any
Trustee, the applicable Indenture Trustee and their respective directors and
officers, if any, as well as the experts named herein, may be located outside of
Canada and, as a result, it may not be possible for Ontario purchasers to effect
service of process within Canada upon the Issuer or such persons. All or a
substantial portion of the assets of the Issuer and such persons may be located
outside of Canada and, as a result, it may not be possible to satisfy a judgment
against the Issuer or such persons in Canada or to enforce a judgment obtained
in Canadian courts against such Issuer or persons outside of Canada.

Notice to British Columbia Residents

         A purchaser of any Canadian Securities to whom the Securities Act
(British Columbia) applies is advised that such purchaser is required to file
with the British Columbia Securities Commission a report within ten days of the
sale of any of the Securities acquired by such purchaser pursuant to this
offering. Such report must be in the form attached to British Columbia
Securities Commission Blanket Order BOR #88/5. Only one such report must be
filed in respect of any Canadian Securities acquired on the same date and under
the same prospectus exemption.

                                 LEGAL OPINIONS

         Unless otherwise specified in the related Prospectus Supplement,
certain legal matters relating to the issuance of the Securities of any series
and the income tax consequences thereof will be passed upon for the Underwriters
and the Issuer by Stroock & Stroock & Lavan, New York, New York. Certain matters
of Delaware law will be passed upon for the Issuer by Richards, Layton & Finger,
Wilmington, Delaware.
<PAGE>
                                     ANNEX I

               GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION

                                   PROCEDURES



         Except in certain limited circumstances, any globally offered series of
Securities (the "Global Securities") will be available only in book-entry form.
Investors in the Global Securities may hold such Global Securities through any
of DTC, Cedel or Euroclear. The Global Securities will be tradeable as home
market instruments in both the European and U.S. domestic markets. Initial
settlement and all secondary trades will settle in same-day funds.

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

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

         Secondary cross-market trading between Cedel or Euroclear and DTC
Participants holding Notes and, if the related Prospectus Supplement so
provides, Certificates will be effected on a delivery-against-payment basis
through the respective Depositories of Cedel and Euroclear (in such capacity)
and as DTC Participants.

         Non-U.S. holders (as described below) of Global Securities will be
subject to U.S. withholding taxes unless such holders meet certain requirements
and deliver appropriate U.S. tax documents to the securities clearing
organizations or their Participants.

Initial Settlement

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

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

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

Secondary Market Trading

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

         Trading between DTC Participants. Secondary market trading between DTC
Participants will be settled in same-day funds.

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

         Trading between DTC Depositor and Cedel or Euroclear Purchaser. When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedel Participant or a Euroclear Participant, the purchaser
will send instructions to Cedel or Euroclear through a Cedel Participant or
Euroclear Participant at least one business day prior to settlement. Cedel or
Euroclear will instruct the respective Depository, as the case may be, to
receive the Global Securities against payment. Payment will include interest
accrued on the Global Securities from and including the last coupon payment date
to and excluding the settlement date, on the basis of the actual number of days
in such accrual period and year assumed to consist of 360 days. For transactions
settling on the 31st of the month, payment will include interest accrued to and
excluding the first day of the following month. Payment will then be made by the
respective Depository of the DTC Participant's account against delivery of the
Global Securities. After settlement has been completed, the Global Securities
will be credited to the respective clearing system and by the clearing system,
in accordance with its usual procedures, to the Cedel Participant's or Euroclear
Participant's account. The securities credit will appear the next day (European
time) and the cash debt will be back-valued to, and the interest on the Global
Securities will accrue from, the value date (which would be the preceding day
when settlement occurred in New York). If settlement is not completed on the
intended value date (i.e., the trade fails), the Cedel or Euroclear cash debt
will be valued instead as of the actual settlement date.

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

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

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

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

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

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

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

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

Certain U.S. Federal Withholding Taxes and Documentation Requirements

         A beneficial owner of Global Securities through Cedel or Euroclear (or
through DTC if the holder has an address outside the U.S.) will be subject to
30% U.S. withholding tax that generally applies to payments of interest
(including original issue discount) on registered debt issued by U.S. Persons,
unless (i) each clearing system, bank or other financial institution that holds
customers' securities in the ordinary course of its trade or business in the
chain of intermediaries between such beneficial owner and the U.S. entity
required to withhold tax complies with applicable certification requirements and
(ii) such beneficial owners take one of the following steps to obtain an
exemption or reduced tax rate:

         Exemption for non-U.S. Persons (Form W-8). Beneficial owners of Global
Securities that are non-U.S. Persons can obtain a complete exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status). If
the information shown on Form W-8 changes, a new Form W-8 must be filed within
30 days of such change.

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

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

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

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

         The term "U.S. Person" means (i) a citizen or resident of the United
States, (ii) a corporation or partnership organized in or under the laws of the
United States or any political subdivision thereof or (iii) an estate or trust
the income of which is includible in gross income for United States tax
purposes, regardless of its source. This summary of documentation requirements
does not deal with all aspects of U.S. Federal income tax withholding that may
be relevant to foreign holders of the Global Securities. Investors are advised
to consult their own tax advisors for specific tax advice concerning their
holding and disposing of the Global Securities.

<PAGE>
                                 INDEX OF TERMS




Act....................................................................59
Actuarial Receivables..................................................18
Advance.................................................................9
Amortization Period.....................................................9
Applicable Trustee.....................................................32
APR....................................................................18
Auction Sale............................................................9
Balloon Loans..........................................................14
Balloon Payment........................................................14
Base Rate..............................................................27
Calculation Agent......................................................28
Calculation Date.......................................................28
Canadian Securities....................................................63
CD Rate................................................................27
CD Rate Determination Date.............................................28
CD Rate Security.......................................................27
Cede...................................................................14
Cedel...................................................................4
Cedel Participants.....................................................33
Centrex.................................................................4
Certificate Balance.....................................................5
Certificate Distribution Account.......................................38
Certificate Majority...................................................33
Certificate Pool Factor................................................20
Certificateholders.....................................................14
Certificates............................................................1
Closing Date...........................................................36
Code...................................................................50
Collection Account.....................................................37
Collection Period......................................................13
Commercial Paper Rate..................................................28
Commercial Paper Rate Determination Date...............................28
Commercial Paper Rate Security.........................................27
Commission..............................................................3
Commodity Indexed Securities...........................................31
Company.................................................................1
Composite Quotations...................................................27
Conduit.................................................................7
Conduit Agreement.......................................................7
Consignment Program....................................................16
Cooperative............................................................33
Currency Indexed Securities............................................31
Cutoff Date............................................................15
Dealer Agreements.......................................................6
Dealers.................................................................7
Definitive Certificates................................................33
Definitive Notes.......................................................33
Definitive Securities..................................................34
Depositor...............................................................1
Depositories...........................................................32
Distribution Date.......................................................5
DOL....................................................................59
DTC.....................................................................4
DTC's Nominee..........................................................14
Eligible Deposit Account...............................................38
Eligible Institution...................................................38
Eligible Investments...................................................38
Eligible Trust Company.................................................38
Equity Interest........................................................61
ERISA..................................................................10
ERISA Considerations...................................................10
Euroclear...............................................................4
Euroclear Operator.....................................................33
Euroclear Participants.................................................33
Events of Default......................................................23
Exchange Act............................................................3
Excluded Plan..........................................................60
Exemption..............................................................60
Face Amount............................................................31
FASIT..................................................................15
Federal Funds Rate.....................................................27
Federal Funds Rate Determination Date..................................29
Federal Funds Rate Security............................................27
Federal Tax Counsel....................................................50
Financed Vehicles.......................................................1
Fixed Rate Securities..................................................27
Floating Rate Securities...............................................27
FTC Rule...............................................................49
Funding Period..........................................................1
Global Securities......................................................64
Grantor Trust Certificateholders.......................................56
Grantor Trust Certificates.............................................56
H.15(519)..............................................................27
Indenture...............................................................4
Indenture Trustee.......................................................1
Index..................................................................31
Index Maturity.........................................................27
Indexed Commodity......................................................31
Indexed Currency.......................................................31
Indexed Principal Amount...............................................31
Indexed Securities.....................................................31
Indirect Participants..................................................32
Indirect Program.......................................................16
Initial Cutoff Date.....................................................6
Initial Pool Balance...................................................45
Initial Receivables.....................................................6
Insolvency Event.......................................................43
Interest Rate...........................................................5
Interest Reset Date....................................................28
Interest Reset Period..................................................27
Investment Earnings....................................................38
IRS....................................................................50
Issuer..................................................................4
LIBOR..................................................................30
LIBOR Determination Date...............................................30
LIBOR Security.........................................................27
Loan Purchase Agreement.................................................6
London Banking Day.....................................................30
Money Market Yield.....................................................29
Motor Vehicle Loans....................................................16
National Credit Rating Agencies........................................61
Note Distribution Account..............................................38
Note Pool Factor.......................................................20
Noteholders............................................................12
Notes...................................................................1
Obligors...............................................................11
Off-Lease Program......................................................16
OID....................................................................51
OID Regulations........................................................51
Originators.............................................................7
Oxford..................................................................4
Paid-Ahead Period......................................................20
Paid-Ahead Receivable..................................................20
Participants...........................................................22
Pass-Through Rate.......................................................5
Payahead Account.......................................................38
Payaheads..............................................................39
Payment Date...........................................................23
Plan Assets Regulation.................................................59
Plans..................................................................10
Pool Balance...........................................................21
Pooling and Servicing Agreement.........................................4
Precomputed Receivables................................................18
Pre-Funded Amount.......................................................7
Pre-Funding Account.....................................................1
Prepayment Premium.....................................................40
Prospectus Supplement...................................................1
PTCE...................................................................61
Purchase Amount........................................................37
Rating Agency..........................................................62
Rebate.................................................................18
Receivable File........................................................37
Receivables.............................................................1
Receivables Pool........................................................5
Refund.................................................................18
Registration Statement..................................................3
Related Documents......................................................25
Related Person.........................................................52
Resale Restrictions....................................................63
Reserve Account........................................................42
Restricted Group.......................................................60
Retained Interest.......................................................9
Reuters Screen LIBO Page...............................................30
Revolving Period........................................................8
Rule of 78's...........................................................18
Rule of 78's Receivables...............................................18
Rules..................................................................32
Sale and Servicing Agreement............................................6
Schedule of Receivables................................................36
Section 1286 Treasury Regulations......................................56
Securities..............................................................1
Securities Act..........................................................3
Securityholders........................................................14
Sellers.................................................................7
Servicer................................................................1
Servicer Default.......................................................43
Servicing Fee..........................................................40
Servicing Fee Rate.....................................................40
Short-Term Note........................................................51
Simple Interest Receivables............................................18
Spread.................................................................27
Spread Multiplier......................................................27
Stock Index............................................................31
Stock Indexed Securities...............................................31
Strip Certificates......................................................6
Strip Notes.............................................................5
Stripped Bond..........................................................56
Subsequent Receivables..................................................1
Subsequent Transfer Date...............................................37
Terms and Conditions...................................................34
Total Servicing Fee....................................................40
Transfer and Servicing Agreements......................................36
Treasury Bills.........................................................30
Treasury Rate..........................................................30
Treasury Rate Determination Date.......................................31
Treasury Rate Security.................................................27
Trust...................................................................1
Trust Accounts.........................................................38
Trust Agreement.........................................................4
Trustee.................................................................1
U.S. Person............................................................66
UCC....................................................................11
Underwriter............................................................60
Underwriters...........................................................62
Underwriting Agreements................................................62



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

No dealer, salesperson or other person has been
authorized to give any information or to make any
representations, other than those contained in
this Prospectus Supplement or the Prospectus and,
if given or made, such information or
representations must not be relied upon. This
Prospectus Supplement and the Prospectus do not
constitute an offer to sell or a solicitation of
an offer to buy any of the securities offered
hereby to anyone in any jurisdiction in which the
person making such offer or solicitation is not
qualified to do so or to anyone to whom it is
unlawful to make any such offer or solicitation.
Neither the delivery of this Prospectus Supplement
and the Prospectus nor any sale made hereunder
shall, under any circumstances, create an
implication that information herein or therein is
correct as of any time subsequent to the date of
this Prospectus Supplement or Prospectus.

                     TABLE OF CONTENTS
                     Prospectus Supplement          Page

Reports to Securityholders.............................S-
Summary of Terms.......................................S-
Risk Factors...........................................S-
Formation of  the Trust................................S-
The Trust Property.....................................S-
The Receivables Pool...................................S-
Weighted Average Life of the Securities................S-
Use of Proceeds........................................S-
The Servicer ..........................................
Description of the Notes...............................S-
Description of the Certificates........................S-
Description of the Transfer and Servicing
  Agreements...........................................S-
Federal Income Tax Consequences........................S-
State and Local Tax Consequences.......................S-
ERISA Considerations...................................S-
Underwriting...........................................S-
Legal Opinions.........................................S-
Index of Terms.........................................S-
                        Prospectus
Available Information....................................
Incorporation of Certain Documents by
  Reference..............................................
Summary of Terms.........................................
Risk Factors.............................................
The Trusts...............................................
The Portfolio of Motor Vehicle Loans ....................
The Receivables Pools....................................
Maturity and Prepayment Assumptions......................
Pool Factors and Trading Information.....................
Use of Proceeds..........................................
The Sponsor and the Depositor............................
The Servicer.............................................
Description of the Notes.................................
Description of the Certificates..........................
Certain Information Regarding the Securities.............
Description of the Transfer and Servicing
  Agreements.............................................
Certain Legal Aspects of the Receivables.................
Federal Income Tax Consequences..........................
ERISA Considerations.....................................
Ratings..................................................
Plan of Distribution.....................................
Notice to Canadian Residents.............................
Legal Opinions...........................................
Annex I..................................................
Index of Terms...........................................

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

                    Centrex Auto Trust
                          199_-_

                         [Form 1]

                       $------------

                      $-------------
                 ____% Asset Backed Notes


                        $----------
              ____% Asset Backed Certificates

                  CENTREX CAPITAL CORP.,
                          Sponsor

                CENTREX CAPITAL AUTOMOBILE
               ASSETS (NUMBER THREE), INC.,
                         Depositor
                    ------------------


                  OXFORD RESOURCES CORP.,
                         Servicer

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

                   PROSPECTUS SUPPLEMENT

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



                   Dated _______________
======================================================

<PAGE>

=====================================================
No dealer, salesperson or other person has been
authorized to give any information or to make any
representations, other than those contained in
this Prospectus Supplement or the Prospectus and,
if given or made, such information or
representations must not be relied upon. This
Prospectus Supplement and the Prospectus do not
constitute an offer to sell or a solicitation of
an offer to buy any of the securities offered
hereby to anyone in any jurisdiction in which the
person making such offer or solicitation is not
qualified to do so or to anyone to whom it is
unlawful to make any such offer or solicitation.
Neither the delivery of this Prospectus Supplement
and the Prospectus nor any sale made hereunder
shall, under any circumstances, create an
implication that information herein or therein is
correct as of any time subsequent to the date of
this Prospectus Supplement or Prospectus.

                     TABLE OF CONTENTS
                   Prospectus SupplementPage
Reports to Securityholders.............................S-
Summary of Terms.......................................S-
Risk Factors...........................................S-
Formation of  the Trust................................S-
The Trust Property.....................................S-
The Receivables Pool...................................S-
Use of Proceeds........................................S-
The Servic.............................................
Description of the Certificates........................S-
Federal Income Tax Consequences........................S-
State and Local Tax Consequences.......................S-
ERISA Considerations...................................S-
Underwriting...........................................S-
Legal Opinions.........................................S-
Index of Terms.........................................S-
                        Prospectus
Available Information....................................
Incorporation of Certain Documents by
  Reference..............................................
Summary of Terms.........................................
Risk Factors.............................................
The Trusts...............................................
The Portfolio of Motor Vehicle Loans ....................
The Receivables Pools....................................
Maturity and Prepayment Assumptions......................
Pool Factors and Trading Information.....................
Use of Proceeds..........................................
The Sponsor and the Depositor............................
The Servicer.............................................
Description of the Notes.................................
Description of the Certificates..........................
Certain Information Regarding the Securities.............
Description of the Transfer and Servicing
  Agreements.............................................
Certain Legal Aspects of the Receivables.................
Federal Income Tax Consequences..........................
ERISA Considerations.....................................
Ratings..................................................
Plan of Distribution.....................................
Notice to Canadian Residents.............................
Legal Opinions...........................................
Annex I..................................................
Index of Terms.............................................

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


                    Centrex Auto Trust
                          199_-_

                         [Form 2]

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


                        $---------
           Class A __% Asset Backed Certificates

                        $----------
           Class B __% Asset Backed Certificates

                  CENTREX CAPITAL CORP.,
                          Sponsor

                CENTREX CAPITAL AUTOMOBILE
               ASSETS (NUMBER THREE), INC.,
                         Depositor

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


                  OXFORD RESOURCES CORP.,
                         Servicer

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

                   PROSPECTUS SUPPLEMENT

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



                   Dated _______________
=====================================================
<PAGE>

                      PART II
      INFORMATION NOT REQUIRED IN PROSPECTUS


Item 14. Other Expenses of Issuance and Distribution

The following is an itemized list of the estimated expenses to be incurred in
connection with the offering of the securities being offered hereunder other
than underwriting discounts and commissions.

           SEC Registration Fee.................................        $303.04
           Printing and Engraving...............................        $   *
           Trustee's Fees.......................................        $   *
           Legal Fees and Expenses..............................        $   *
           Blue Sky Fees and Expenses...........................        $   *
           Accountant's Fees and Expenses.......................        $   *
           Rating Agency Fees...................................        $   *
           Miscellaneous Fees and Expenses......................        $   *
                                                                         ----


           Total Expenses.......................................        $=====*

- -------------------
To be completed by amendment


Item 15. Indemnification of Directors and Officers

Article 12 of the Certificate of Incorporation of the Depositor provides for the
indemnification of any person who is or was an officer or director of the
Depositor with respect to actions taken or omitted by such person in any
capacity in which such person serves or served the Issuer, to the full extent
authorized or permitted by Section 722 of the New York Business Corporation Law.
Reference is made to the Certificate of Incorporation filed as an exhibit to
this Registration Statement for the complete text of Article 12 of the
Certificate of Incorporation.

The Underwriting Agreement filed as Exhibit 1.1 hereto provides for
indemnification by the Underwriters of the Registrant and its directors,
officers and controlling persons for certain liabilities arising under the
Securities Act of 1933 or otherwise.

Item 16.  Exhibits

         1.1.     Form of Underwriting Agreement*

         3.1.     Articles of Incorporation of Centrex Automobile Assets (Number
                  Three), Inc.*

         3.2.     By-laws of Centrex Automobile Assets (Number Three), Inc.*

         4.1.     Form of Pooling and Servicing Agreement*

         4.2.     Form of Certificate (included as part of Exhibit 4.1)*

         4.3      Form of Indenture*

         4.4      Form of Trust Agreement*

         5.1.     Opinion of Stroock & Stroock & Lavan with respect to legality*

         5.2.     Opinion of Richards, Layton & Finger with respect to legality*


         8.1.     Opinion of Stroock & Stroock & Lavan with respect to federal
                  income tax matters*

         10.1     Form of Sale and Servicing Agreement*

         10.2     Form of Loan Purchase Agreement*

         23.1.    Consent of Stroock & Stroock & Lavan (contained in Exhibit 5.1
                  and 8.1)*

         23.2.    Consent of Richards, Layton & Finger (continued in Exhibit
                  5.2)*

         24.1.    Powers of Attorney (included as part of signature page)

         25.1     Statement of Eligibility and Qualification of Indenture
                  Trustee (Form T-1) (Board Separately)*

- -------------------------
To be filed by amendment.

Item 17.  Undertakings

     The undersigned registrant hereby undertakes that:

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

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

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

         (4) For purposes of determining any liability under the Securities Act,
         each filing of the Registrant's annual report pursuant to section 13(a)
         or section 15(d) of the Securities Exchange Act of 1934, as amended
         (the "Exchange Act") that is incorporated by reference in the
         registration statement shall be deemed to be a new registration
         statement relating to the securities offered therein, and the offering
         of such securities at that time shall be deemed to be the initial bona
         fide offering thereof.

         (5) To provide to the Underwriters at the closing specified in the
         Underwriting Agreement certificates in such denominations and
         registered in such names as required by the Underwriters to permit
         prompt delivery to each purchaser.

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

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

                (ii) To reflect in the Prospectus any facts or events arising
                after the effective date of the registration statement (or the
                most recent post-effective amendment thereof) which,
                individually or in the aggregate, represent a fundamental change
                in the information set forth in the registration statement; and

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

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

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

Pursuant to the requirements of the Securities Act of 1933, Centrex Capital
Automobile Assets (Number Three), Inc. 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 Registration Statement to be signed on its behalf by the
undersigned, thereunto duly authorized, in the City of New York and State of New
York on December 23, 1996.

                                 CENTREX CAPITAL AUTOMOBILE ASSETS (NUMBER
                                 THREE), INC.


                                 By:   /s/ Christopher S. Pascucci
                                       -----------------------------------
                                          Name:  Christopher S. Pascucci
                                          Title: President

                                POWER OF ATTORNEY

KNOW ALL PERSONS BY THESE PRESENTS, that each of the undersigned does hereby
constitute and appoint Robert B. Kay, Christopher S. Pascucci or Peter
Cavallaro, or any of them (with full power to each of them to act alone), his or
her true and lawful attorney-in-fact and agent with full power of substitution,
for him or her and on his or her behalf to sign, execute and file this
Registration Statement and any and all amendments (including, without
limitation, post-effective amendments and any amendments increasing the amount
of securities for which registration is being sought) to this Registration
Statement, with all exhibits and any and all documents to be filed with respect
thereto, with the Securities and Exchange Commission or any regulatory
authority, granting unto said attorneys-in-fact and agents, and each of them,
full power and authority to do and perform each and every act and thing
requisite and necessary to be done in and about the premises in order to
effectuate the same as fully to all intents and purposes as he or she might or
could do if personally present, hereby ratifying and confirming all that such
attorneys-in-fact and agents, or any of them, or their substitute or
substitutes, may lawfully do or cause to be done.

Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement has been signed by the following persons in the capacities and on the
dates indicated.

Signature                     Title                         Date
- ---------                     -----                         --------
/s/ Christopher S. Pascucci   President and Director        December 23, 1996
- ----------------------------  principal executive,
Christopher S. Pascucci       financial and accounting
                              officer)


/s/ Marc Gelman
- ----------------------------  Director                       December 23, 1996
Marc Gelman



/s/ Thomas Hartman            Director                       December 23 1996
- ------------------
Thomas Hartman
<PAGE>


                                INDEX TO EXHIBITS

Exhibit
Number                   Exhibit                            Page

3.1.            Articles of Incorporation of Centrex Capital Automobile Assets
                (Number Three), Inc.*

3.2.            By-laws of Centrex Capital Automobile Assets (Number Three),
                Inc.*

1.1.            Form of Underwriting Agreement*

4.1.            Form of Pooling and Servicing Agreement*

4.2.            Form of Certificate (included as part of Exhibit 4.1)*

4.3.            Form of Indenture*

4.4             Form of Trust Agreement*

5.1.            Opinion of Stroock & Stroock & Lavan with respect to legality*

5.2             Opinion of Richards, Layton & Finger with respect to legality*

8.1             Opinion of Stroock & Stroock & Lavan with respect to federal
                income tax matters*

10.1            Form of Sale and Servicing Agreement*

10.2            Form of Loan Purchase Agreement*

23.1.           Consent of Stroock & Stroock & Lavan (contained in Exhibit 5.1
                and 8.1)*

23.2            Consent of Richards, Layton & Finger (contained in Exhibit 5.2)*

24.1.           Powers of Attorney (included as part of signature page)

25.1.           Statement of Eligibility and Qualification of Indenture Trustee
                (Form T-1) (Board Separately)*

- ---------------------
To be filed by amendment.



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