ADVANTA AUTO FINANCE CORP
S-3/A, 1997-02-21
ASSET-BACKED SECURITIES
Previous: MOTORS & GEARS INC, S-4/A, 1997-02-21
Next: IMPACT MANAGEMENT INVESTMENT TRUST, N-8A, 1997-02-21




<PAGE>

   
    AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON FEBRUARY 21, 1997

                                            REGISTRATION STATEMENT NO. 333-19733
    
================================================================================


                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549
                               ------------------

   
                               Amendment No. 1 to
                                    FORM S-3
    
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                        ADVANTA AUTO FINANCE CORPORATION
                    (SPONSOR OF THE TRUSTS DESCRIBED HEREIN)

   Nevada                300 WELSH ROAD, SUITE 400             23-2826077
(Jurisdiction)         HORSHAM, PENNSYLVANIA 19044            (I.R.S. Employer
                    (ADDRESS OF PRINCIPAL EXECUTIVE OFFICE)  Identification No.)

                                KEVIN SHIPE, ESQ.
                        ADVANTA AUTO FINANCE CORPORATION
                            300 WELSH ROAD, SUITE 400
                           HORSHAM, PENNSYLVANIA 19044
                                  214-444-4663
 (NAME, ADDRESS AND TELEPHONE NUMBER, INCLUDING AREA CODE, OF AGENT FOR SERVICE)

                                    COPY TO:
                              CHRIS DIANGELO, ESQ.
                                DEWEY BALLANTINE
                           1301 AVENUE OF THE AMERICAS
                            NEW YORK, NEW YORK 10019

     APPROXIMATE DATE OF COMMENCEMENT OF PROPOSED SALE TO THE 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  number  of the  earlier  effective
registration statement for the same offering.|_|
    

     If this Form is filed as a post-effective  amendment filed pursuant to Rule
462(c) under the  Securities  Act,  please check the  following box and list the
Securities  Act  registration  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
====================================================================================================================================
                                                                            PROPOSED               PROPOSED          
                                                    AMOUNT                  MAXIMUM                MAXIMUM              AMOUNT OF
                                                    TO BE                   AGGREGATE PRICE        AGGREGATE            REGISTRATION
TITLE OF SECURITIES BEING REGISTERED                REGISTERED              PER UNIT(1)            OFFERING PRICE(1)    FEE
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                                  <C>                     <C>                  <C>                   <C>    
Auto Receivables Asset Backed  Notes and Auto        $1,000,000              100%                 $1,000,000            $303.03
Receivables Asset Backed Certificates (together, 
the "Securities)
====================================================================================================================================
</TABLE>
    

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

     THE REGISTRANT  HEREBY AMENDS THIS  REGISTRATION  STATEMENT ON SUCH DATE OR
DATES AS MAY BE NECESSARY TO DELAY ITS EFFECTIVE DATE UNTIL THE REGISTRANT SHALL
FILE A FURTHER  AMENDMENT  WHICH  SPECIFICALLY  STATES  THAT  THIS  REGISTRATION
STATEMENT SHALL  THEREAFTER  BECOME EFFECTIVE IN ACCORDANCE WITH SECTION 8(A) OF
THE  SECURITIES  ACT OF 1933 OR UNTIL THE  REGISTRATION  STATEMENT  SHALL BECOME
EFFECTIVE ON SUCH DATE AS THE COMMISSION,  ACTING PURSUANT TO SAID SECTION 8(A),
MAY DETERMINE.


<PAGE>

                             CROSS REFERENCE SHEET
                                  TO FORM S-3

<TABLE>
<CAPTION>
                                                                                       CAPTION OR LOCATION 
       ITEM AND CAPTION IN FORM S-3                                                       IN PROSPECTUS 

       ----------------------------                                                       ------------- 
<S>                                                                             <C>
 1.  Forepart of the Registration Statement
        and Outside Front Cover Page of                                         Forepart of Registration Statement; 
        Prospectus ..........................................................     Outside Front Cover Page**        
                                                                                
 2.  Inside Front and Outside Back Cover Page of                                Inside Front Cover Page**; Outside
        Prospectus ..........................................................     Back Cover Page**               
                                                                                
 3.  Summary Information, Risk Factors and Ratio                                Summary of Prospectus**; Special
        of Earnings to Fixed Charges ........................................     Considerations**;*            
                                                                                
 4.  Use of Proceeds ........................................................   Use of Proceeds
 5.  Determination of Offering Price ........................................   *
 6.  Dilution ...............................................................   *
 7.  Selling Security Holders ...............................................   *
 8.  Plan of Distribution ...................................................   Methods of Distribution**

                                                                                Outside Front Cover Page**;        
                                                                                  Summary of Prospectus**;         
                                                                                  Description of the Securities**; 
                                                                                  Certain Federal Income Tax       
 9.  Description of Securities to be Registered .............................     Consequences**                   

10.  Interests of Named Experts and Counsel .................................   *
11.  Material Changes .......................................................   *

                                                                                Inside Front Cover Page**; 
                                                                                  Incorporation of Certain 
12.  Incorporation of Certain Information by Reference ......................     Documents by Reference   
                                                                                
13.  Disclosure of Commission Position on
        Indemnification for Securities Act Liabilities ......................   See page II-3
</TABLE>


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

*  Not applicable or answer is negative.
** To be completed from time to time
     by Prospectus Supplement.


<PAGE>


PROSPECTUS
- --------------------------------------------------------------------------------
              Auto Receivables Backed Securities Issuable in Series

                        ADVANTA AUTO FINANCE CORPORATION


   

     This  Prospectus  describes  certain  Auto  Receivables  Backed  Notes (the
"Notes") and Auto  Receivables  Backed  Certificates  (the  "Certificates"  and,
together with the Notes, the "Securities") that 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  (each,  a
"Prospectus  Supplement").  Each  series of  Securities  may include one or more
classes of Notes and one or more classes of  Certificates,  which will be issued
either by the Company,  a Transferor,  or by a trust to be formed by the Company
or a Transferor for the purpose of issuing one or more series of such Securities
(each, a "Trust"). The Company, a Transferor or a Trust, as appropriate, issuing
Securities as described in this Prospectus and the related Prospectus Supplement
is referred to herein as the "Issuer."

     Capitalized  terms used herein are defined terms having specific  meanings.
An "Index of Defined  Terms" is set forth as page hereto,  which  indicates  the
page on which such defined terms are defined.

     Each class of Securities of any series will evidence  beneficial  ownership
in a  segregated  pool  of  assets  (the  "Trust  Property")  (such  Securities,
"Certificates")  or will  represent  indebtedness  of the Issuer  secured by the
Trust  Property  (such  Securities,  "Notes"),  as  described  herein and in the
related Prospectus Supplement. The Trust Property may consist of any combination
of retail installment sales contracts between manufacturers,  dealers or certain
other originators and retail purchasers  secured by new and used automobiles and
light duty trucks financed  thereby,  together with all monies received relating
thereto  (the  "Contracts").  The Trust  Property  may also  include a  security
interest in the  underlying new and used  automobiles  and light duty trucks and
property  relating  thereto,  together with the proceeds thereof (the "Vehicles"
together with the Contracts, the "Receivables").  If and to the extent specified
in the related  Prospectus  Supplement,  credit  enhancement with respect to the
Trust  Property  or any class of  Securities  may include any one or more of the
following:  a financial  guaranty  insurance  policy (a  "Policy")  issued by an
insurer  specified  in the related  Prospectus  Supplement,  a reserve  account,
letters of credit, credit or liquidity facilities, third party payments or other
support,  cash deposits or other arrangements.  In addition to or in lieu of the
foregoing,  credit  enhancement  may be  provided  by  means  of  subordination,
cross-support among the Receivables or over-collateralization.  See "Description
of the Trust Agreements -- Credit and Cash Flow Enhancement." The Receivables in
the Trust  Property for a series will have been  originated  or purchased by the
Company  . The  Receivables  included  in a Trust  Fund  will be  serviced  by a
servicer (the "Servicer") described in the related Prospectus Supplement.
    

     Each  series  of  Securities  may  include  one or more  classes  (each,  a
"Class").  A series may include one or more  Classes of  Securities  entitled to
principal   distributions,   with  disproportionate,   nominal  or  no  interest
distributions, or to interest distributions,  with disproportionate,  nominal or
no principal  distributions.  The rights of one or more Classes of Securities of
any  series  may be senior or  subordinate  to the  rights of one or more of the
other  Classes  of  Securities.  A series  may  include  two or more  Classes of
Securities which differ as to the timing, order or priority of payment, interest
rate or amount of  distributions  of principal or interest or both.  Information
regarding  each  Class  of  Securities  of  a  series,   together  with  certain
characteristics  of the  related  Receivables,  will be set forth in the related

Prospectus  Supplement.  The rate of  payment in  respect  of  principal  of the
Securities  of any Class will depend on the  priority of payment of such a Class
and  the  rate  and  timing  of  payments  (including   prepayments,   defaults,
liquidations or 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. See "Description of the Securities."
   

     It is not expected that any Securities  described  herein will be listed on
any securities exchange.  Such lack of exchange listing is likely to result in a
relatively illiquid market for the Securities.  It is, however, further expected
that the underwriter(s) of each series of Securities will make a market for such
Securities for so long as they remain outstanding,  although such underwriter(s)
will have no obligation to the Company or the related Securityholders so to make
a market.
    

     PROSPECTIVE  INVESTORS  SHOULD  CONSIDER  THE FACTORS SET FORTH UNDER "RISK
FACTORS" PAGE 15 HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

THE NOTES OF A GIVEN SERIES REPRESENT  OBLIGATIONS OF THE ISSUER ONLY AND DO NOT
REPRESENT  OBLIGATIONS OF THE COMPANY,  ANY SERVICER OR ANY OF THEIR  RESPECTIVE
AFFILIATES. THE CERTIFICATES OF A GIVEN SERIES REPRESENT BENEFICIAL INTERESTS IN
THE RELATED TRUST ONLY AND DO NOT REPRESENT  INTERESTS IN OR  OBLIGATIONS OF THE
COMPANY,  ANY TRANSFEROR,  ANY SERVICER OR ANY OF THEIR  RESPECTIVE  AFFILIATES.
NEITHER THE  SECURITIES  NOR THE  UNDERLYING  RECEIVABLES  WILL BE GUARANTEED OR
INSURED BY ANY GOVERNMENTAL  AGENCY OR  INSTRUMENTALITY  OR BY THE COMPANY,  ANY
SERVICER, ANY TRUSTEE OR ANY OF THEIR RESPECTIVE AFFILIATES, EXCEPT AS SET FORTH
IN THE RELATED PROSPECTUS SUPPLEMENT. SEE ALSO "RISK FACTORS" PAGE 15.
________________________________________________________________________________

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.

     Offers of the Securities may be made through one or more different methods,
including  offerings through  underwriters as more fully described under "Method
of  Distribution"  herein and in the  related  Prospectus  Supplement.  Prior to
issuance,  there will have been no market for the Securities of any series,  and
there can be no  assurance  that a  secondary  market  for the  Securities  will
develop, or if it does develop, it will continue.

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

     The date of this Prospectus is __________, 1997.


<PAGE>



                              PROSPECTUS SUPPLEMENT

     The Prospectus  Supplement relating to a series of Securities to be offered
hereunder,  among other  things,  will set forth with  respect to such series of
Securities:  (i) a description of the Class or Classes of such Securities,  (ii)
the  rate of  interest,  the  "Pass-Through  Rate" or  "Interest  Rate" or other
applicable  rate  (or the  manner  of  determining  such  rate)  and  authorized
denominations  of such  Class  of such  Securities;  (iii)  certain  information
concerning the  Receivables  and insurance  polices,  cash accounts,  letters of
credit,  financial guaranty insurance policies,  third party guarantees or other
forms  of  credit  enhancement,  if  any,  relating  to one  or  more  pools  of
Receivables  or all or  part  of the  related  Securities;  (iv)  the  specified
interest,  if any, of each Class of  Securities  in, and manner and priority of,
the distributions from the Trust Property;  (v) information as to the nature and
extent of subordination with respect to such series of Securities,  if any; (vi)
the payment date to Securityholders; (vii) information regarding the Servicer(s)
for the related Receivables;  (viii) the circumstances,  if any, under which the
Trust Property may be subject to early termination;  (ix) information  regarding
tax considerations; and (x) additional information with respect to the method of
distribution of such Securities.

                              AVAILABLE INFORMATION

   
     The Company 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
Securities  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 500 West Madison, 14th Floor, Chicago, Illinois 60661 and Seven World
Trade Center,  13th Floor, New York, New York 10048.  Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The
Commission  maintains a Web site that contains  reports,  proxy and  information
statements, and other information regarding registrants that file electronically
with the Commission. The address for such Web site is: http://www.sec.gov.
    

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation of an offer to buy any securities other than the Securities offered
hereby and thereby, nor an offer of the Securities to any person in any state or
other  jurisdiction in which such offer would be unlawful.  The delivery of this
Prospectus at any time does not imply that  information  herein is correct as of
any time subsequent to its date.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE


   
     All  documents  subsequently  filed  by the  Company  with  respect  to the
Registration  Statement,  either on its own  behalf  or on behalf of an  Issuer,
relating to any series of Securities referred to in the accompanying  Prospectus
Supplement, with the Commission pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), after the
date of this  Prospectus  and prior to the  termination  of any  offering of the
Securities issued by the Issuer, shall be deemed to be incorporated by reference
in this  Prospectus  and to be a part of this  Prospectus  from  the date of the
filing of such documents.  Any statement contained in a document incorporated or
deemed to be incorporated by reference  herein shall be deemed to be modified or
superseded  for  purposes  of this  Prospectus  to the extent  that a  statement
contained herein (or in the accompanying  Prospectus Supplement) or in any other
subsequently  filed  document which also is or is deemed to be  incorporated  by
reference  herein,  modifies or replaces 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.
    


                                        2


<PAGE>


                           REPORTS TO SECURITYHOLDERS

   
     So long as the  Securities  are in  book-entry  form,  monthly  and  annual
reports concerning the related Securities and the related Issuer will be sent by
the Trustee to Cede & Co., as the nominee of DTC and as registered holder of the
Securities pursuant to the related Trust Agreement. DTC will supply such reports
to Securityholders in accordance with its procedures. If such Securities are not
in book-entry form, the Securityholders  will receive such reports directly from
the related  Trustee,  rather than indirectly from DTC. In connection with their
distribution  on each Payment Date, the related  Securityholders  will receive a
statement containing the following information, at a minimum: the amount of such
distribution  relating to interest,  the amount of such distribution relating to
principal, the Pool Factor, the interest rate (for variable rate Securities) and
delinquency  information with respect to the related Receivables.  To the extent
required by the Securities Exchange Act of 1934, as amended,  the related Issuer
will  provide  financial  information  to the  Securityholders  which  has  been
examined and reported upon, with an opinion expressed by, an independent  public
accountant;  to the extent not so required,  such financial  information will be
unaudited. The Company has determined that the financial statements of no entity
other than the Security  Insurer are material to the offering made hereby.  Each
Issuer  will  be  formed  to  own  the  Receivables,  hold  and  administer  the
Pre-Funding  Account,  to issue the  Securities  and to acquire  the  Subsequent
Receivables,  if available. Each Issuer will have no assets or obligations prior
to issuance of the Securities and will engage in no activities  other than those
described  herein.  Accordingly,  no  financial  statements  with respect to the
related  Issuer  will be  included in the  related  Prospectus  Supplement.  The

audited  financial  statements of the Security  Insurer will be set forth in (or
incorporated  by  reference  in)  the  related  Prospectus  Supplement,  and the
unaudited interim financial statements of the Security Insurer will be set forth
in (or  incorporated  by reference in) the related  Prospectus  Supplement.  The
Company intends to discontinue  filing periodic  reports at the beginning of the
company's  next fiscal year,  to the extent  permitted  by Section  15(d) of the
Exchange Act.
    

                                        3


<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 the summary
are defined  elsewhere in the Prospectus on the pages indicated in the "Index of
Terms," which appears on page hereof.
    

Issuer..............................    With   respect   to   each   series   of
                                        Securities,   either  the   Company,   a
                                        special-purpose  finance  subsidiary  of
                                        the Company  which may be organized  and
                                        established  by the Company with respect
                                        to  the  Trust   Property   (each   such
                                        special-purpose    finance   subsidiary,
                                        a "Transferor")   or  a  trust  (each, a
                                        "Trust")  to be formed  by the  Company.
                                        For  purposes  of this  Prospectus,  the
                                        term   "Company"   includes   the   term
                                        "Transferor".  The Company, a Transferor
                                        or a Trust issuing  Securities  pursuant
                                        to  this   Prospectus  and  the  related
                                        Prospectus  Supplement shall be referred
                                        to herein as the  "Issuer"  with respect
                                        to  the  related  Securities.  See  "The
                                        Issuers."

   
Company.............................    Advanta   Auto    Finance    Corporation
                                        ("Advanta" or, the "Company"),  a Nevada
                                        corporation.  The  Receivables  will  be
                                        either   (i)   originated   by   various
                                        dealers,   which   may  or  may  not  be
                                        affiliated     with    one    or    more
                                        manufacturers  of  vehicles  ("Dealers",

                                        and  together  with such  manufacturers,
                                        "Vendors")   or  (ii)  acquired  by  the
                                        Company from other originators or owners
                                        of     Receivables.     The    Company's
                                        origination    business    is   one   of
                                        "indirect"      originations      (i.e.,
                                        originations   through   the   Company's
                                        network  of  participating  brokers  and
                                        dealers)     rather    than     "direct"
                                        originations   (in   which   prospective
                                        borrowers,  having decided to purchase a
                                        specific  Vehicle,  approach the Company
                                        directly (or are  contacted  directly by
                                        the   Company,   as   through   a   mail
                                        solicitation  or  telemarketing  effort)
                                        rather  than   through  a  dealer  or  a
                                        broker).  The Company is not  affiliated
                                        with   any   dealers.    The   Company's
                                        principal  executive offices are located
                                        at 300 Welsh Road,  Suite 400,  Horsham,
                                        Pennsylvania  19044,  and its  telephone
                                        number  is  (215)  283-4200.   See  "The
                                        Company and the Servicer."

Servicer............................    Advanta   Auto    Finance    Corporation
                                        ("Advanta"  or, in its  capacity  as the
                                        servicer,   the   "Servicer")   or   its
                                        designee,  as  described  in the related
                                        Prospectus  Supplement.  See  "Advanta's
                                        Automobile    Financing    Program    --
                                        Servicing and Collections."
    

Trustee.............................    The   Trustee   for   each   series   of
                                        Securities  will  be  specified  in  the
                                        related   Prospectus   Supplement.    In
                                        addition,  a Trust may separately  enter
                                        into an  Indenture  and may issue  Notes
                                        pursuant to such Indenture;  in any such
                                        case the Trust and the Indenture will be
                                        administered  by  separate,  independent
                                        trustees  as  required  by the rules and
                                        regulations  under the  Trust  Indenture
                                        Act of 1939 and the  Investment  Company
                                        Act of 1940.

The Securities .....................    Each Class of  Securities  of any series
                                        will    either    evidence    beneficial
                                        ownership in a segregated pool of assets
                                        (the "Trust Property") (such Securities,
                                        "Certificates")    or   will   represent
                                        indebtedness  of the  Issuer  secured by
                                        the  Trust  Property  (such  Securities,
                                        "Notes"), as described herein and in the

                                        related Prospectus Supplement. The Trust
                                        Property may consist of any  combination
                                        of retail  installment  sales  contracts
                                        between   manufacturers,    dealers   or
                                        certain  other  originators  and  retail
                                        purchasers   secured  by  new  and  used
                                        automobiles   and  light   duty   trucks
                                        financed   thereby,   or   participation
                                        interests  therein,  together  with  all
                                        monies  received  relating  thereto (the
                                        "Contracts").  The Trust  Property  also
                                        may  include a security  interest in the
                                        underlying new and used  automobiles and
                                        light duty trucks and property  relating
                                        thereto,   together  with  the  proceeds
                                        thereof  (the  "Vehicles"  and  together
                                        with the Contracts, the "Receivables").


                                        4
<PAGE>

   
                                        The   Trust    Property   will   include
                                        Receivables  with  respect  to which the
                                        related Contract or the related Vehicles
                                        is   subject   to   federal   or   state
                                        registration or titling requirements.
    

                                        If and to the  extent  specified  in the
                                        related  Prospectus  Supplement,  credit
                                        enhancement  with  respect  to the Trust
                                        Property or any class of Securities  may
                                        include   any   one  or   more   of  the
                                        following:    a    financial    guaranty
                                        insurance policy (a "Policy") issued  by
                                        an  insurer  specified  in  the  related
                                        Prospectus    Supplement,    a   reserve
                                        account,  letters of  credit,  credit or
                                        liquidity   facilities,    third   party
                                        payments or other support, cash deposits
                                        or other arrangements. In addition to or
                                        in   lieu  of  the   foregoing,   credit
                                        enhancement  may be provided by means of
                                        subordination,  cross-support  among the
                                        Receivables  or  over-collateralization.
                                        The Company will  originate  Receivables
                                        or acquire  Receivables from one or more
                                        originators  on or  prior to the date of
                                        issuance of the related  Securities,  as
                                        described  herein  and  in  the  related
                                        Prospectus Supplement.


                                        With respect to  Securities  issued by a
                                        Trust,  each Trust  will be  established
                                        pursuant  to  an  agreement   (each,   a
                                        "Pooling  Agreement") by and between the
                                        Company and the Trustee  named  therein.
                                        Each Pooling Agreement will describe the
                                        related pool of Receivables  held by the
                                        Trust.

                                        With   respect   to   Securities    that
                                        represent debt issued by the Issuer, the
                                        Issuer  will  enter  into  an  indenture
                                        (each,  an  "Indenture")  by and between
                                        the Issuer and the trustee named on such
                                        Indenture  (the "Indenture   Trustee"). 
                                        Each Indenture will describe the related
                                        pool of Receivables comprising the Trust
                                        Property and securing the debt issued by
                                        the related Issuer.

                                        The  Receivables  comprising  the  Trust
                                        Property   will  be   serviced   by  the
                                        Servicer   pursuant   to   a   servicing
                                        agreement     (each,     a    "Servicing
                                        Agreement")  by and between the Servicer
                                        and the related Issuer.

                                        In the case of the Trust Property of any
                                        class  of  Securities,  the  contractual
                                        arrangements     relating     to     the
                                        establishment  of a Trust,  if any,  the
                                        servicing of the related Receivables and
                                        the  issuance of the related  Securities
                                        may be contained in a single  agreement,
                                        or in several  agreements  which combine
                                        certain    aspects   of   the    Pooling
                                        Agreement,  the Servicing  Agreement and
                                        the  Indenture   described   above  (for
                                        example,   a   pooling   and   servicing
                                        agreement, or a servicing and collateral
                                        management  agreement).  For purposes of
                                        this   Prospectus,   the   term   "Trust
                                        Agreement" as used with respect to Trust
                                        Property means, collectively, and except
                                        as  otherwise  described  in the related
                                        Prospectus   Supplement,   any  and  all
                                        agreements relating to the establishment
                                        of a Trust, if any, the servicing of the
                                        related  Receivables and the issuance of
                                        the   related   Securities.   The   term
                                        "Trustee"  means  any  and  all  persons
                                        acting as a trustee  pursuant to a Trust
                                        Agreement.


                                     Securities Will Be Non-Recourse.

                                        The Securities  will not be obligations,
                                        either recourse or non-recourse  (except
                                        for certain  non-recourse debt described
                                        under "Certain Tax Considerations"),  of
                                        the Company, the related Servicer or any
                                        person  other than the  related  Issuer.
                                        The  Notes of a given  series  represent
                                        obligations  of  the  Issuer,   and  the
                                        Certificates of a given series represent
                                        beneficial   interests  in  the  related
                                        Issuer   only   and  do  not   represent
                                        interests  in  or   obligations  of  the
                                        Company,  the related Servicer or any of
                                        their  respective  affiliates other than
                                        the  related  Issuer.  In  the  case  of
                                        Securities  that  represent   beneficial
                                        ownership   interest   in  the   related
                                        Issuer,  such  Securities will represent
                                        the  beneficial  ownership  interests in
                                        such  Issuer  and  the  sole  source  of
                                        payment  will  be  the  assets  of  such
                                        Issuer.  In the case of Securities  that
                                        represent  debt  issued  by the  related
                                        Issuer, such Securities will

                                        5
<PAGE>




                                        be  secured  by  assets  in the  related
                                        Trust  Property.   Notwithstanding   the
                                        foregoing, and as to be described in the
                                        related Prospectus  Supplement,  certain
                                        types of credit  enhancement,  such as a
                                        letter  of  credit,  financial  guaranty
                                        insurance  policy  or  reserve  fund may
                                        constitute a full recourse obligation of
                                        the issuer of such credit enhancement.

                                     General   Nature  of  the   Securities   as
                                     Investments.

                                        All of the Securities  offered  pursuant
                                        to  this   Prospectus  and  the  related
                                        Prospectus  Supplement  will be rated in
                                        one   of   the   four   highest   rating
                                        categories   by  one  or   more   Rating
                                        Agencies (as defined herein).

                                        Additionally,   except  to  the   extent

                                        provided  in  the   related   Prospectus
                                        Supplement,   all  of   the   Securities
                                        offered  pursuant to this Prospectus and
                                        the related  Prospectus  Supplement will
                                        be  of  the  fixed-income  type  ("Fixed
                                        Income   Securities").    Fixed   Income
                                        Securities  will  generally be styled as
                                        debt  instruments,  having  a  principal
                                        balance  and a specified  interest  rate
                                        ("Interest    Rate").    Fixed    Income
                                        Securities    may    either    represent
                                        beneficial  ownership  interests  in the
                                        related  Receivables held by the related
                                        Trust or debt secured by certain  assets
                                        of the related Issuer.

- -                                       Each  series  or Class  of Fixed  Income
                                        Securities   offered  pursuant  to  this
                                        Prospectus may have a different Interest
                                        Rate, which may be a fixed or adjustable
                                        Interest  Rate.  The related  Prospectus
                                        Supplement  will  specify  the  Interest
                                        Rate for each  series  or Class of Fixed
                                        Income Securities  described therein, or
                                        the initial Interest Rate and the method
                                        for  determining  subsequent  changes to
                                        the Interest Rate.

                                        A series may include one or more Classes
                                        of  Fixed  Income   Securities   ("Strip
                                        Securities")  entitled  (i) to principal
                                        distributions,   with  disproportionate,
                                        nominal or no interest distributions, or
                                        (ii)  to  interest  distributions,  with
                                        disproportionate,    nominal    or    no
                                        principal distributions.  In addition, a
                                        series of Securities  may include two or
                                        more Classes of Fixed Income  Securities
                                        that  differ  as to  timing,  sequential
                                        order,  priority  of  payment,  Interest
                                        Rate  or  amount  of   distribution   of
                                        principal or interest or both,  or as to
                                        which   distributions  of  principal  or
                                        interest  or  both on any  Class  may be
                                        made upon the  occurrence  of  specified
                                        events, in accordance with a schedule or
                                        formula,  or on the basis of collections
                                        from designated  portions of the related
                                        pool of Receivables. Any such series may
                                        include  one or more  Classes  of  Fixed
                                        Income       Securities        ("Accrual
                                        Securities"),   as  to   which   certain
                                        accrued interest will not be distributed
                                        but   rather   will  be   added  to  the

                                        principal  balance (or nominal  balance,
                                        in the case of Accrual  Securities which
                                        are also  Strip  Securities)  thereof on
                                        each  Payment   Date,   as   hereinafter
                                        defined,  or in the manner  described in
                                        the related Prospectus Supplement.

                                        If so provided in the related Prospectus
                                        Supplement,  a series may include one or
                                        more  other   Classes  of  Fixed  Income
                                        Securities  (collectively,  the  "Senior
                                        Securities")  that are  senior to one or
                                        more  other   Classes  of  Fixed  Income
                                        Securities      (collectively,       the
                                        "Subordinate  Securities") in respect of
                                        certain  distributions  of principal and
                                        interest  and  allocations  of losses on
                                        Receivables.

                                        In addition,  certain  Classes of Senior
                                        (or   Subordinate)   Securities  may  be
                                        senior to other  Classes  of Senior  (or
                                        Subordinate)  Securities  in  respect of
                                        such distributions or losses.

                                     General Payment Terms of Securities.

                                        As  provided   in  the   related   Trust
                                        Agreement   and  as   described  in  the
                                        related   Prospectus   Supplement,   the
                                        holders      of      the      Securities
                                        ("Securityholders")  will be entitled to
                                        receive  payments on their Securities on
                                        specified   dates   (each,   a  "Payment
                                        Date"). Payment

                                        6


<PAGE>

                                        Dates  with   respect  to  Fixed  Income
                                        Securities will occur monthly, quarterly
                                        or  semi-annually,  as  described in the
                                        related Prospectus Supplement.

                                        The related  Prospectus  Supplement will
                                        describe  a  date  (the  "Record  Date")
                                        preceding such Payment Date, as of which
                                        the Trustee or its paying agent will fix
                                        the identity of the  Securityholders for
                                        the purpose of receiving payments on the
                                        next   succeeding   Payment   Date.   As
                                        described  in  the  related   Prospectus

                                        Supplement,  the Payment  Date will be a
                                        specified  day of each  month,  commonly
                                        the   tenth,   twelfth,   fifteenth   or
                                        twenty-fifth  day of each month (or,  in
                                        the  case of  quarterly-pay  Securities,
                                        the   tenth,   twelfth,   fifteenth   or
                                        twenty-fifth  day of every third  month;
                                        and  in  the  case  of  semi-annual  pay
                                        Securities,    the    tenth,    twelfth,
                                        fifteenth or  twenty-fifth  day of every
                                        sixth month) and the Record Date will be
                                        the close of business as of the last day
                                        of the calendar  month that precedes the
                                        calendar  month  in which  such  Payment
                                        Date occurs.

                                        Each  Trust  Agreement  will  describe a
                                        period  (each,  a  "Remittance  Period")
                                        preceding   each   Payment   Date   (for
                                        example,  in  the  case  of  monthly-pay
                                        Securities, the calendar month preceding
                                        the  month  in  which  a  Payment   Date
                                        occurs).  As more fully described in the
                                        related      Prospectus      Supplement,
                                        collections  received on or with respect
                                        to the related Receivables  constituting
                                        Trust   Property   during  a  Remittance
                                        Period  will be  required to be remitted
                                        by the  Servicer to the related  Trustee
                                        prior to the  related  Payment  Date and
                                        will  be  used  to  fund   payments   to
                                        Securityholders on such Payment Date. As
                                        may  be   described   in   the   related
                                        Prospectus Supplement, the related Trust
                                        Agreement  may  provide  that  all  or a
                                        portion of the payments  collected on or
                                        with respect to the related  Receivables
                                        may be applied by the related Trustee to
                                        the     acquisition     of    additional
                                        Receivables  during a  specified  period
                                        (rather than be used to fund payments of
                                        principal to Securityholders during such
                                        period),   with  the  result   that  the
                                        related   Securities   will  possess  an
                                        interest-only   period,   also  commonly
                                        referred to as a revolving period, which
                                        will  be  followed  by  an  amortization
                                        period.   Any  such   interest  only  or
                                        revolving    period   may,    upon   the
                                        occurrence  of  certain   events  to  be
                                        described  in  the  related   Prospectus
                                        Supplement,  terminate  prior to the end
                                        of the  specified  period  and result in
                                        the earlier than  expected  amortization

                                        of the related Securities.

                                        In addition,  and as may be described in
                                        the related Prospectus  Supplement,  the
                                        related Trust Agreement may provide that
                                        all  or  a  portion  of  such  collected
                                        payments  may be retained by the Trustee
                                        (and   held   in    certain    temporary
                                        investments,  including Receivables) for
                                        a specified  period  prior to being used
                                        to  fund   payments  of   principal   to
                                        Securityholders.

                                        Such retention and temporary  investment
                                        by  the   Trustee   of  such   collected
                                        payments  may be required by the related
                                        Trust  Agreement  for the purpose of (a)
                                        slowing  the  amortization  rate  of the
                                        related   Securities   relative  to  the
                                        installment   payment  schedule  of  the
                                        related  Receivables,  or (b) attempting
                                        to match  the  amortization  rate of the
                                        related  Securities  to an  amortization
                                        schedule  established  at the time  such
                                        Securities are issued.  Any such feature
                                        applicable   to   any   Securities   may
                                        terminate  upon the occurrence of events
                                        to   be   described   in   the   related
                                        Prospectus   Supplement,   resulting  in
                                        distributions     to    the    specified
                                        Securityholders  and an  acceleration of
                                        the amortization of such Securities.

                                        As more fully  specified  in the related
                                        Prospectus   Supplement,   neither   the
                                        Securities     nor    the     underlying
                                        Receivables   will  be   guaranteed   or
                                        insured  by any  governmental  agency or
                                        instrumentality  or  the  Company,   the
                                        related Servicer, any Trustee, or any of
                                        their affiliates.


                                        7


<PAGE>


No Investment Companies.............    Neither  the  Company nor any Trust will
                                        register  as  an  "investment   company"
                                        under  the  Investment  Company  Act  of
                                        1940,   as  amended   (the   "Investment
                                        Company Act").


   
Risk Factors........................    There are material risks associated with
                                        an investment in the Securities  offered
                                        hereby;   prospective    Securityholders
                                        should read "Risk  Factors"  herein,  as
                                        well as the "Risk  Factors"  section  of
                                        the related Prospectus Supplement.

Securities will not be
listed on any Exchange..............    It is not expected  that any  Securities
                                        described  herein  will be listed on any
                                        securities   exchange.   Such   lack  of
                                        exchange  listing is likely to result in
                                        a  relatively  illiquid  market  for the
                                        Securities.   It  is,  however,  further
                                        expected that the underwriter(s) of each
                                        series of Securities  will make a market
                                        for such  Securities for so long as they
                                        remain   outstanding,    although   such
                                        underwriter(s)  will have no  obligation
                                        to   the    Company   or   the   related
                                        Securityholders so to make a market.

                                        See "Risk Factors -- Limited  Liquidity"
                                        herein.
    

The Residual Interest...............    With   respect   to  each   Trust,   the
                                        "Residual    Interest"   at   any   time
                                        represents  the  rights  to the  related
                                        Trust   Property   in   excess   of  the
                                        Securityholders'  interest of all series
                                        then  outstanding  that  were  issued by
                                        such Trust. The Residual Interest in any
                                        Trust  Property  will  fluctuate  as the
                                        aggregate  Pool Balance (as  hereinafter
                                        defined) of such Trust Fund changes from
                                        time to time.  A portion of the Residual
                                        Interest   in  any  Trust  may  be  sold
                                        separately  in one  or  more  public  or
                                        private transactions.

Master Trusts; Issuance of
Additional Series ..................    As  may  be  described  in  the  related
                                        Prospectus  Supplement,  the Company may
                                        cause one or more of the Trusts  (such a
                                        Trust,   a  "Master   Trust")  to  issue
                                        additional  series  of  Securities  from
                                        time to time. Under each Trust Agreement
                                        relating  to a  Master  Trust  (each,  a
                                        "Master Trust  Agreement"),  the Company
                                        may  determine the terms of any such new
                                        series.    See   "Description   of   the

                                        Securities -- Master Trusts."

                                        The   Company   may  cause  the  related
                                        Trustee  to offer any such new series to
                                        the  public  or  other   investors,   in
                                        transactions either registered under the
                                        Securities    Act   or    exempt    from
                                        registration  thereunder,   directly  or
                                        through  one  or  more  underwriters  or
                                        placement    agents,    in   fixed-price
                                        offerings or in negotiated  transactions
                                        or otherwise.

   
                                        A new  series  to be  issued by a Master
                                        Trust  which  has a  series  outstanding
                                        may, only be issued upon satisfaction of
                                        the  conditions  described  herein under
                                        "Description of the Securities -- Master
                                        Trusts".     Securities    secured    by
                                        Receivables held by a Master Trust shall
                                        be entitled to moneys received  relating
                                        to such  Receivables on a equal priority
                                        basis  with  other   Securities   issued
                                        pursuant to the other  Trust  Agreements
                                        by such Master Trust.
    
                                       
Cross-Collateralization ............    As  described   in  the  related   Trust
                                        Agreement  and  the  related  Prospectus
                                        Supplement,  the source of  payment  for
                                        Securities  of each  series  will be the
                                        assets  of the  related  Trust  Property
                                        only.

                                        However,  as  may  be  described  in the
                                        related Prospectus Supplement,  a series
                                        or class of  Securities  may include the
                                        right to  receive  moneys  from a common
                                        pool of credit  enhancement which may be
                                        available  for more  than one  series of
                                        Securities,  such  as a  master  reserve
                                        account,  master  insurance  policy or a
                                        master  collateral  pool  consisting  of
                                        similar Receivables. Notwithstanding the
                                        foregoing,   and  as  described  in  the
                                        related   Prospectus   Supplement,    no
                                        payment  received on any Receivable held
                                        by  any  Trust  may  be  applied  to the
                                        payment  of  Securities  issued  by  any
                                        other  Trust   (except  to  the  limited
                                        extent



                                        8
<PAGE>




                                        that  certain  collections  in excess of
                                        the  amounts  needed to pay the  related
                                        Securities  may be deposited in a common
                                        master    reserve    account    or    an
                                        overcollateralization    account    that
                                        provides  credit  enhancement  for  more
                                        than one  series  of  Securities  issued
                                        pursuant    to   the    related    Trust
                                        Agreement).

   
Trust Property......................    As specified  in the related  Prospectus
                                        Supplement,   the  Trust  Property  will
                                        consist of the  related  Contracts,  and
                                        may  include a security  interest in the
                                        related  Vehicles.  If and to the extent
                                        specified  in  the  related   Prospectus
                                        Supplement,   credit   enhancement  with
                                        respect to Trust  Property  or any class
                                        of  Securities  may  include  any one or
                                        more of the  following:  a Policy issued
                                        by an insurer  specified  in the related
                                        Prospectus    Supplement,    a   reserve
                                        account,  letters of  credit,  credit or
                                        liquidity     facilities,     repurchase
                                        obligations,  third  party  payments  or
                                        other  support,  cash  deposits or other
                                        arrangements.  In addition to or in lieu
                                        of the foregoing, credit enhancement may
                                        be provided  by means of  subordination,
                                        cross-support  among the  Receivables or
                                        over-collateralization. See "Description
                                        of the Trust  Agreement  --  Credit  and
                                        Cash Flow  Enhancement."  The  Contracts
                                        are  obligations for the purchase of the
                                        Vehicles, or evidence borrowings used to
                                        acquire the  Vehicles.  As  specified in
                                        the related Prospectus  Supplement,  the
                                        Contracts  may  consist  of  Rule of 78s
                                        Contracts, or Simple Interest Contracts.
                                        Generally,   "Rule  of  78s   Contracts"
                                        provide for fixed level monthly payments
                                        which will  amortize  the full amount of
                                        the Contract over its term.  The Rule of
                                        78s Contracts  provide for allocation of
                                        payments   according   to  the  "sum  of
                                        periodic  balances"  or "sum of  monthly
                                        payments"  method  (the  "Rule of 78s").

                                        Each Rule of 78s  Contract  provides for
                                        the   payment   by  the   Obligor  of  a
                                        specified   total  amount  of  payments,
                                        payable in monthly  installments  on the
                                        related due date, which total represents
                                        the   principal   amount   financed  and
                                        finance charges in an amount  calculated
                                        on  the   basis  of  a   stated   annual
                                        percentage  rate ("APR") for the term of
                                        such  Contract.  The rate at which  such
                                        amount of finance charges is earned and,
                                        correspondingly,   the  amount  of  each
                                        fixed  monthly   payment   allocated  to
                                        reduction of the  outstanding  principal
                                        balance  of  the  related  Contract  are
                                        calculated in  accordance  with the Rule
                                        of 78s.  Under  the  Rule  of  78s,  the
                                        portion  of each  payment  allocable  to
                                        interest  is  higher  during  the  early
                                        months  of the  term of a  Contract  and
                                        lower  during  later  months  than  that
                                        under  a  constant   yield   method  for
                                        allocating payments between interest and
                                        principal.      Notwithstanding      the
                                        foregoing,  as  specified in the related
                                        Prospectus   Supplement,   all  payments
                                        received by the  related  Servicer on or
                                        in respect of the Rule of 78s  Contracts
                                        may  be  allocated  on an  actuarial  or
                                        simple interest basis.
    
       

                                        "Simple Interest  Contracts" 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 Rule of
                                        78s  Contracts,   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
                                        Contract, 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


                                        9


<PAGE>


                                        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 Obligor elects to prepay a Rule of
                                        78s Contract in full,  it is entitled to
                                        a   rebate   of  the   portion   of  the
                                        outstanding balance then due and payable
                                        attributable    to   unearned    finance
                                        charges.  If a Simple Interest  Contract
                                        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
                                        78s Contract  calculated  in  accordance
                                        with the Rule of 78s will always be less
                                        than had such rebate been  calculated on
                                        an actuarial basis and generally will be
                                        less   than  the   remaining   scheduled
                                        payments of  interest  that would be due
                                        under a  Simple  Interest  Contract  for
                                        which   all   payments   were   made  on
                                        schedule.        Distributions        to
                                        Securityholders  may not be  affected by

                                        Rule of 78s  rebates  under  the Rule of
                                        78s  Contracts  because  pursuant to the
                                        related   Prospectus   Supplement   such
                                        distributions  may be  determined  using
                                        the actuarial or simple interest method.

                                        The related  Prospectus  Supplement will
                                        further    describe    the    type   and
                                        characteristics    of   the    Contracts
                                        included in the Trust Property  relating
                                        to the  Securities  offered  pursuant to
                                        this    Prospectus   and   the   related
                                        Prospectus Supplement.
   
    

                                        The   Company   will   either   transfer
                                        Receivables  to a  Trust  pursuant  to a
                                        Pooling    Agreement   or   pledge   the
                                        Company's  right,  title and interest in
                                        and to such  Receivables to a Trustee on
                                        behalf of Securityholders pursuant to an
                                        Indenture.   The   obligations   of  the
                                        Company,   the  Servicer,   the  related
                                        Trustee   and  the   related   Indenture
                                        Trustee, if any, under the related Trust
                                        Agreement  include those specified below
                                        and    in   the    related    Prospectus
                                        Supplement.

                                        In  addition,  if so  specified  in  the
                                        related Prospectus Supplement, the Trust
                                        Property will include  monies on deposit
                                        in   a    Pre-Funding    Account    (the
                                        "Pre-Funding Account") to be established
                                        with the Trustee,  which will be used to
                                        acquire   Additional   Receivables   (as
                                        hereinafter  defined)  from time to time
                                        during    the    "Pre-Funding    Period"
                                        specified  in  the  related   Prospectus
                                        Supplement.  The Pre-Funding Account, if
                                        any, will be reduced  during the related
                                        Pre-Funding Period by the amount thereof
                                        used to purchase Additional Receivables.
                                        Any amount  remaining in the Pre-Funding
                                        Account  at  the  end  of  the   related
                                        Pre-Funding  Period will be  distributed
                                        to  the  related  Securityholders,   pro
                                        rata,  on the Payment  Date  immediately
                                        following  the  end of  the  Pre-Funding
                                        Period.

                                        If  and to the  extent  provided  in the
                                        related   Prospectus   Supplement,   the

                                        Company will be obligated  (subject only
                                        to the  availability  thereof) to either
                                        transfer  to  a  Trust  or  pledge  to a
                                        Trustee  on behalf  of  Securityholders,
                                        additional  Receivables (the "Additional
                                        Receivables")  from time to time  during
                                        any Pre-Funding  Period specified in the
                                        related Prospectus Supplement.

   
Special Payment
  Features..........................    The    Receivables   may   contain   the
                                        following special payment features:

                                        "Balloon"   Payments:   In  a  "balloon"
                                        payment Receivable,  the final scheduled
                                        payment may be substantially higher than
                                        the preceding scheduled  payments.  Such
                                        balloon  payment  Receivables may have a
                                        higher  risk  of loss  than  Receivables
                                        that do not contain  such a feature,  as
                                        borrowers may have  difficulty in paying
                                        (or   refinancing)   the   large   final
                                        payment.
    


                                       10


<PAGE>


   
                                        Adjustable Rate Receivables:  Certain of
                                        the Receivables  may calculate  interest
                                        on an  adjustable  rate  basis (an index
                                        such as Prime or LIBOR) rather than on a
                                        fixed rate basis.  Such  Receivables may
                                        be  subject to  minimum  ("floors")  and
                                        maximum ("caps") rates of interest. Such
                                        adjustable  rate  Receivables  may  have
                                        higher risk of loss than do  Receivables
                                        with  a  fixed  rate  of  interest,   as
                                        borrowers may have difficulty paying the
                                        higher  monthly  payments  which  result
                                        from an increase in rates.

                                        "Pay  for  Performance"   Program:   The
                                        Company  may  offer  loans in which  the
                                        interest   rate  may   decrease  if  the
                                        borrower  maintains a steady  history of
                                        timely  payment over a specified  period
                                        of  time.  Any  such  decrease  in rate,

                                        although  generally  indicative  of good
                                        performance,  may  result  in  decreased
                                        cash received by the related Issuer.
    

Registration of Securities..........   

                                        Securities  may be represented by global
                                        securities  registered  in the  name  of
                                        Cede & Co.  ("Cede"),  as nominee of The
                                        Depository  Trust  Company  ("DTC"),  or
                                        another    nominee.    In   such   case,
                                        Securityholders  will not be entitled to
                                        receive      definitive       securities
                                        representing    such    Securityholders'
                                        interests,     except     in     certain
                                        circumstances  described  in the related
                                        Prospectus Supplement.  See "Description
                                        of  the   Securities   --   Book   Entry
                                        Registration" herein.

Credit and Cash Flow
Enhancement ........................    If and to the  extent  specified  in the
                                        related  Prospectus  Supplement,  credit
                                        enhancement   with   respect   to  Trust
                                        Property or any class of Securities  may
                                        include   any   one  or   more   of  the
                                        following: a Policy issued by an insurer
                                        specified  in  the  related   Prospectus
                                        Supplement  (a  "Security  Insurer"),  a
                                        reserve  account,   letters  of  credit,
                                        credit or  liquidity  facilities,  third
                                        party  payments or other  support,  cash
                                        deposits or other arrangements. Any form
                                        of credit  enhancement will have certain
                                        limitations and exclusions from coverage
                                        thereunder,  which will be  described in
                                        the related Prospectus  Supplement.  See
                                        "Description  of the Trust  Agreement --
                                        Credit and Cash Flow Enhancement."

Repurchase Obligations and
the Receivables Acquisition
Agreement...........................    As more fully  described  in the related
                                        Prospectus Supplement,  the Company will
                                        be obligated to acquire from the related
                                        Trust Property any Receivable  which was
                                        transferred   pursuant   to  a   Pooling
                                        Agreement  or  pledged  pursuant  to  an
                                        Indenture   if  the   interest   of  the
                                        Securityholders  therein  is  materially
                                        adversely  affected  by a breach  of any
                                        representation  or warranty  made by the
                                        Company with respect to such Receivable,

                                        which  breach  has not  been  cured.  In
                                        addition, if so specified in the related
                                        Prospectus  Supplement,  the Company may
                                        from  time  to  time  reacquire  certain
                                        Receivables   of  the  Trust   Property,
                                        subject  to  specified   conditions  set
                                        forth in the related Trust Agreement.

Servicer's Compensation.............    The   Servicer   shall  be  entitled  to
                                        receive  a fee for  servicing  the Trust
                                        Property equal to a specified percentage
                                        of the value of such Trust Property,  as
                                        set  forth  in  the  related  Prospectus
                                        Supplement.   See  "Description  of  the
                                        Trust     Agreements     --    Servicing
                                        Compensation"  herein and in the related
                                        Prospectus Supplement.

Certain Legal Aspects
of the Contracts....................

                                        With  respect  to  the  transfer  of the
                                        Contracts to the related Trust  pursuant
                                        to a Pooling  Agreement or the pledge of
                                        the related  Issuer's  right,  title and
                                        interest  in and to  such  Contracts  on
                                        behalf of Securityholders pursuant to an
                                        Indenture,  the Company will warrant, in
                                        each case,  that such transfer is either
                                        a valid  transfer and  assignment of the
                                        Contracts to the Trust or the grant of a
                                        security interest in the Contracts. Each
                                        Prospectus  Supplement will specify what
                                        actions  will be taken by which  parties
                                        as will be  required  to perfect  either
                                        the  Issuer's  or  the  Securityholders'
                                        security interest in the Contracts.  The
                                        Company may also  warrant  that,  if the
                                        transfer or

                                        11


<PAGE>


                                        pledge  by it to  the  Trust  or to  the
                                        Securityholders  is deemed to be a grant
                                        to the  Trust or to the  Securityholders
                                        of a security interest in the Contracts,
                                        then   the   related   Issuer   or   the
                                        Securityholders   will   have  a   first
                                        priority   perfected  security  interest
                                        therein,  except for certain liens which

                                        have priority over previously  perfected
                                        security  interests by operation of law,
                                        and,  with  certain  exceptions,  in the
                                        proceeds   thereof.   Similar   security
                                        interest  and  priority  representations
                                        and  warranties,  as  described  in  the
                                        related Prospectus Supplement,  may also
                                        be made by the Company  with  respect to
                                        the Vehicles.

                                        Perfection  of  security   interests  in
                                        automobiles  and  light  duty  trucks is
                                        generally   governed   by  the   vehicle
                                        registration  or  titling  laws  of  the
                                        state   in   which   each   vehicle   is
                                        registered or titled.  In most states, a
                                        security   interest   in  a  vehicle  is
                                        perfected  by  notation  of the  secured
                                        party's    lien    on   the    vehicle's
                                        certificate  of title.  Each  Prospectus
                                        Supplement   will  specify  whether  the
                                        Company, the Servicer or the Trustee, in
                                        light of the  administrative  burden and
                                        expense,  will amend any  certificate of
                                        title to  identify  the  Company  or the
                                        Trustee as the new secured  party on the
                                        certificates  of title  relating  to the
                                        Vehicles.  See "Certain Legal Aspects of
                                        the Receivables."

                                        Each Prospectus  Supplement will specify
                                        if the  Company  has  filed  or  will be
                                        required to file UCC (as herein defined)
                                        financing  statements   identifying  the
                                        Vehicles as collateral  pledged in favor
                                        of  the  related  Trust  or  Trustee  on
                                        behalf  of the  Securityholders.  In the
                                        absence  of such  filings  any  security
                                        interest  in the  Vehicles  will  not be
                                        perfected in favor of the related  Trust
                                        or Trustee.  See "Certain  Legal Aspects
                                        of the Receivables."

   
Optional Termination................    The  Servicer,   the  Company,   or,  if
                                        specified  in  the  related   Prospectus
                                        Supplement,  certain other entities may,
                                        at  their  respective  options,   effect
                                        early   retirement   of  a   series   of
                                        Securities under the  circumstances  and
                                        in the  manner  set forth  herein  under
                                        "Description  of The Trust  Agreement --
                                        Termination"    and   in   the   related
                                        Prospectus Supplement.  Such termination

                                        may  occur  either  at  a  date  certain
                                        (e.g.,   thirty  months   following  the
                                        issuance   date)   or   at   such   time
                                        as the Pool  Factor  has  declined  to a
                                        specified     level,      which     will
                                        generally  not exceed 10%.  The specific
                                        date       and/or       Pool      Factor
                                        level  at  which  such  termination  may
                                        occur     with      respect     to     a
                                        series of Securities  shall be set forth
                                        in      the      related      Prospectus
                                        Supplement.

Mandatory Termination...............    The  Trustee,  the  Servicer  or certain
                                        other entities  specified in the related
                                        Prospectus Supplement may be required to
                                        effect  early  retirement  of all or any
                                        portion  of a series  of  Securities  by
                                        soliciting   competitive  bids  for  the
                                        purchase   of  the  Trust   Property  or
                                        otherwise, under other circumstances and
                                        in the manner  specified in "Description
                                        of The Trust  Agreement --  Termination"
                                        and    in   the    related    Prospectus
                                        Supplement.  Such  termination may occur
                                        either at a date certain  (e.g.,  thirty
                                        months  following the issuance  date) or
                                        at such  time  as the  Pool  Factor  has
                                        declined  to a  specified  level,  which
                                        will   generally  not  exceed  10%.  The
                                        specific  date and/or Pool Factor  level
                                        at which such termination may occur with
                                        respect to a series of Securities  shall
                                        be set forth in the  related  Prospectus
                                        Supplement.
 
Tax Considerations..................    Securities of each series offered hereby
                                        will,  for federal  income tax purposes,
                                        constitute  either  (i)  interests  in a
                                        Trust  treated as a grantor  trust under
                                        applicable   provisions   of  the   Code
                                        ("Grantor Trust Securities"),  (ii) debt
                                        issued by an  Issuer  or by the  Company
                                        ("Debt Securities") , (iii) interests in
                                        a   Trust   which   is   treated   as  a
                                        partnership ("  Partnership  Interests")
                                        or  (iv)  interests  in  a  Trust  which
                                        elects  to be  treated  as a  "financial
                                        asset  securitization  investment trust"
                                        (a "FASIT"). The tax characterization of
                                        any   series  of   Securities   will  be
                                        described  in  the  related   Prospectus
                                        Supplement, and the
    


                                       12


<PAGE>



   
                                        related  Opinion of tax counsel  will be
                                        filed as part of a  Current  Report  8-K
                                        filing in connection with each issuance.
    

                                        The   Prospectus   Supplement  for  each
                                        series  of  Securities  will  summarize,
                                        subject   to  the   limitations   stated
                                        therein,      federal     income     tax
                                        considerations relevant to the purchase,
                                        ownership   and   disposition   of  such
                                        Securities.

                                        Investors  are advised to consult  their
                                        tax  advisors  and  to  review  "Certain
                                        Federal    and    State    Income    Tax
                                        Consequences" in the related  Prospectus
                                        Supplement.

ERISA Considerations................    The   Prospectus   Supplement  for  each
                                        series  of  Securities  will  summarize,
                                        subject  to  the  limitations  discussed
                                        therein,    considerations   under   the
                                        Employee  Retirement Income Security Act
                                        of 1974, as amended ("ERISA"),  relevant
                                        to the  purchase of such  Securities  by
                                        employee  benefit  plans and  individual
                                        retirement    accounts.    See    "ERISA
                                        Considerations"     in    the    related
                                        Prospectus Supplement.

Ratings.............................    Each   Class   of   Securities   offered
                                        pursuant  to  this  Prospectus  and  the
                                        related  Prospectus  Supplement  will be
                                        rated in one of the four highest  rating
                                        categories  by  one  or  more  "national
                                        statistical  rating  organizations",  as
                                        defined in the  Securities  Exchange Act
                                        of  1934,  as  amended  (the   "Exchange
                                        Act"),  and  commonly   referred  to  as
                                        "Rating  Agencies".  Such  ratings  will
                                        address,  in the  opinion of such Rating
                                        Agencies, the likelihood that the Issuer
                                        will be able to make  timely  payment of
                                        all   amounts   due   on   the   related

                                        Securities in accordance  with the terms
                                        thereof.   Such   ratings  will  neither
                                        address   any    prepayment   or   yield
                                        considerations    applicable    to   any
                                        Securities      nor     constitute     a
                                        recommendation  to buy, sell or hold any
                                        Securities.

                                        The ratings expected to be received with
                                        respect  to any  Securities  will be set
                                        forth   in   the   related    Prospectus
                                        Supplement.


                                       13


<PAGE>


                                  RISK FACTORS

     Prospective  Securityholders  should  consider,  among  other  things,  the
following factors in connection with the purchase of the Securities:

   
     Limited Liquidity May Result in a Securityholder  Being Unable to Liquidate
its Investment.  It is not expected that any Securities described herein will be
listed on any securities  exchange.  Such lack of exchange  listing is likely to
result in a relatively illiquid market for the Securities.

     There can be no assurance that a secondary market for the Securities of any
series or Class  will  develop  or,  if it does  develop,  that it will  provide
Securityholders  with  liquidity of  investment or that it will continue for the
life of such Securities.  The Prospectus Supplement for any series of Securities
may indicate  that an  underwriter  specified  therein  intends to establish and
maintain a secondary market in such Securities;  however, no underwriter will be
obligated to do so.

     Ownership  of  Contracts  will not  necessarily  be vested  in the  related
Trustee,  with the result that delays and disruptions in payments may occur. The
Company will warrant in a Trust  Agreement  (i) if the Company  retains title to
the Contracts,  that the Trustee for the benefit of Securityholders  has a valid
security  interest  in such  Contracts,  or (ii) if the Company  transfers  such
Contracts  to an Issuer,  that the  transfer of the  Contracts to such Issuer is
either a valid  assignment,  transfer  and  conveyance  of the  Contracts to the
Issuer or the  Trustee  on behalf of the  Securityholders  has a valid  security
interest  in  such  Contracts.  As to be  described  in the  related  Prospectus
Supplement,  the related Trust  Agreement  will provide  either that the Trustee
will be required to maintain  possession of the original copies of all Contracts
that  constitute  chattel  paper or that the Company or the Servicer will retain
possession  of  such  Contracts;  provided  that  in case  the  Company  retains
possession of the related  Contracts,  the Servicer may take  possession of such
original  copies  as  necessary  for the  enforcement  of any  Contract.  If any

Contracts  remain in the  possession  of the  Company,  the  related  Prospectus
Supplement may describe  specific  trigger events that will require  delivery to
the Trustee.  If the Company,  the  Servicer,  the Trustee or other third party,
while in  possession  of the  Contracts,  sells or  pledges  and  delivers  such
Contracts  to  another  party,  in  violation  of  the  Receivables  Acquisition
Agreement  or the Trust  Agreement,  there is a risk that such other party could
acquire  an  interest  in such  Contracts  having a priority  over the  Issuer's
interest.  Furthermore,  if the Company, the Servicer or a third party, while in
possession of the Contracts, is rendered insolvent, such event of insolvency may
result in competing claims to ownership or security  interests in the Contracts.
Such an attempt, even if unsuccessful, could result in delays in payments on the
Securities.  If  successful,   such  attempt  could  result  in  losses  to  the
Securityholders  or an  acceleration  of the  repayment of the  Securities.  The
Company will be obligated to repurchase  any Contract  originated by the Company
and  currently  in the  related  Trust  Property  if there  is a  breach  of the
Company's  representations  and warranties that materially and adversely affects
the interests of the Trust in such Contract and such breach has not been cured.

     Security Interests in both the Receivables and the underlying  Vehicles may
not be valid under certain circumstances. The transfer of the Receivables by the
Company to the Trustee pursuant to the related Trust  Agreement,  the perfection
of the security  interests in the  Receivables  and the enforcement of rights to
realize on the  Vehicles  as  collateral  for the  Receivables  are subject to a
number of  federal  and state  laws,  including  the UCC as in effect in various
states. As specified in each Prospectus Supplement,  the Servicer will take such
action as is required  to perfect the rights of the Trustee in the  Receivables.
If, through inadvertence or otherwise, a third party were to purchase (including
the taking of a security interest in) a Receivable for new value in the ordinary
course of its business,  without actual knowledge of the Trustee's interest, and
take possession of a Receivable, the purchaser would acquire an interest in such
Receivable  superior to the interest of the  Trustee,  with the result that such
Receivable  would no longer be available  as part of the Trust  Property for the
related  series  of  Securities.   As  further   specified  in  each  Prospectus
Supplement,  no action  will be taken to perfect  the  rights of the  Trustee in
proceeds of any insurance  policies  covering  individual  Vehicles or Obligors.
Therefore,  the rights of a third party with an interest in such proceeds  could
prevail against the rights of
    


                                       14


<PAGE>


   
the Trustee prior to the time such proceeds are deposited by the Servicer into a
Trust Account. See "Certain Legal Aspects of the Receivables".

     Except to the extent specified in the related Prospectus  Supplement,  each
Contract will include a perfected  security  interest in the related  Vehicle in
favor of the  Trustee  or the  Company  (and,  if  perfected  in the name of the
Company, assigned pursuant to the related Trust Agreement to the Trustee for the

benefit of the Securityholders).  However, to the extent provided in the related
Prospectus  Supplement,  due to  the  administrative  burden  and  expense,  the
certificates of title of the Vehicles  securing certain  Contracts which reflect
the  security  interest of the Company in such  Vehicles  may not be endorsed to
reflect the  Trustee's  interest  therein or delivered  to the  Trustee.  In the
absence of such  endorsement and delivery,  the Trustee may not have a perfected
security  interest  in such  Vehicles.  As a result,  a third  party  buyer of a
Vehicle for value from an Obligor may  extinguish  the  interest of the Trust in
the Vehicle,  a subsequent  perfected  lienholder may obtain a security interest
senior in right to that of the Trust, and a trustee in bankruptcy of the Company
may be able to  assert  successfully  that the  Trust  did not  have a  security
interest in the  Vehicle.  In  addition,  statutory  liens for repairs or unpaid
taxes and other liens  arising by operation of law may have  priority  even over
prior perfected security interests in the name of the Trustee in the Vehicles.

     Restrictions  on  Recoveries  may result in the  related  Issuer  receiving
substantially less than the face amount of the related Contract. Unless specific
limitations are described on the related  Prospectus  Supplement with respect to
specific  Contracts,  all  Contracts  will provide that the  obligations  of the
Obligors  thereunder are absolute and unconditional,  regardless of any defense,
set-off or abatement which the Obligor may have against the Company or any other
person or entity whatsoever. The Company will warrant that no claims or defenses
have been  asserted or  threatened  with respect to the  Contracts  and that all
requirements  of  applicable  law  with  respect  to  the  Contracts  have  been
satisfied.

     In the event that the Company or the Trustee must rely on repossession  and
disposition  of  Vehicles  to  recover  scheduled   payments  due  on  defaulted
contracts,  i.e.,  Contracts  which are seriously  delinquent  such as 90 or 120
days,  or as to  which  the  related  Obligor  has  affirmatively  indicated  an
inability or unwillingness to make payment ("Defaulted  Contracts"),  the Issuer
may not realize  the full amount due on a Contract  (or may not realize the full
amount on a timely  basis).  Other  factors  that may affect the  ability of the
Issuer to realize the full amount due on a Contract  include whether  amendments
to  certificates  of title  relating to the  Vehicles  had been  filed,  whether
financing  statements to perfect the security  interest in the Vehicles had been
filed,  depreciation,  obsolescence,  damage  or  loss of any  Vehicle,  and the
application of Federal and state  bankruptcy  and insolvency  laws. As a result,
the  Securityholders  may be subject to delays in receiving  payments and suffer
loss of their investment in the Securities.

     Although the  transactions  will be  structured so as to minimize the risks
associated with the Company's bankruptcy,  such safeguards may not eliminate all
such  Risks.  The  Company  will  take  steps in  structuring  the  transactions
contemplated   hereby  that  are  intended  to  ensure  that  the  voluntary  or
involuntary  application  for  relief by the  Company  under the  United  States
Bankruptcy Code or similar  applicable state laws  ("Insolvency  Laws") will not
result in the Trust  Property  becoming  property  of the estate of the  Company
within the meaning of such Insolvency  Laws.  Such steps will generally  involve
the  creation  by  the  Company  of  one  or  more   separate,   limited-purpose
subsidiaries   (each,   a  "Finance   Subsidiary")   pursuant   to  articles  of
incorporation  containing  certain  limitations  (including  restrictions on the
nature of such Finance  Subsidiary's  business and a restriction on such Finance
Subsidiary's  ability  to  commence a  voluntary  case or  proceeding  under any

Insolvency  Law  without  the  prior  unanimous  affirmative  vote  of  all  its
directors).  However,  there  can be no  assurance  that the  activities  of any
Finance  Subsidiary would not result in a court's concluding that the assets and
liabilities of such Finance  Subsidiary should be consolidated with those of the
Company in a proceeding under any Insolvency Law.
    

     With  respect to the Trust  Property,  the Trustee and all  Securityholders
will  covenant that they will not at any time  institute  against the Company or
the related Finance Subsidiary any bankruptcy,

                                       15


<PAGE>


   
reorganization  or other  proceeding  under any federal or state  bankruptcy  or
similar law. With respect to the  Securityholders,  the related Trust  Agreement
will provide that such Securityholders will be deemed to have made such covenant
at the time  that they  acquire  the  Securities,  without  further  act or deed
required on their part.
    

     While  an  originator  is the  Servicer,  cash  collections  held  by  such
originator may,  subject to certain  conditions,  be commingled and used for the
benefit of such  originator  prior to each Payment Date and, in the event of the
bankruptcy of such  originator,  the Company,  a Trust or Trustee may not have a
perfected interest in such collections.

     The Company believes that the transfer of the Receivables by the Company to
a Finance  Subsidiary  should be treated  as a valid  assignment,  transfer  and
conveyance of such  Receivables.  However,  in the event of an insolvency of the
Company,  a court,  among other remedies,  could attempt to  recharacterize  the
transfer  of the  Receivables  by the  Company to the  Finance  Subsidiary  as a
borrowing   by  the  Company  from  the  Finance   Subsidiary   or  the  related
Securityholders,  secured by a pledge of such Receivables. Such an attempt, even
if unsuccessful,  could result in delays in payments on the Securities.  If such
an attempt  were  successful,  a court,  among  other  remedies,  could elect to
accelerate  payment of the  Securities and liquidate the  Receivables,  with the
Securityholders  entitled to the then  outstanding  principal amount thereof and
interest  thereon  at the  applicable  Security  Interest  Rate  to the  date of
payment.  Thus, the  Securityholders  could lose the right to future payments of
interest and might incur  reinvestment  losses.  As more fully  described in the
related  Prospectus  Supplement,  in the event the  related  Issuer is  rendered
insolvent,  the  related  Trustee  for a Trust,  in  accordance  with the  Trust
Agreement,  will promptly  sell,  dispose of or otherwise  liquidate the related
Receivables  in a  commercially  reasonable  manner on  commercially  reasonable
terms.  The proceeds  from any such sale,  disposition  or  liquidation  of such
Receivables will be treated as collections on such Receivables.  If the proceeds
from the liquidation of the Receivables and any amount available from any credit
enhancement,  if any, are not sufficient to pay Securities of the related series
in full,  the  amount of  principal  returned  to such  Securityholders  will be

reduced and such Securityholders will incur a loss.

     Obligors of the Vehicles may be entitled to assert against the Company, the
Issuer,  or the Trust,  if any,  claims and defenses which they have against the
Company with respect to the  Receivables.  The Company will warrant that no such
claims  or  defenses  have been  asserted  or  threatened  with  respect  to the
Receivables  and that all  requirements  of  applicable  law with respect to the
Receivables have been satisfied.

   
     Financial  Condition  of the Company may be relevant  even if the  intended
bankruptcy characterization is sustained. The Company is generally not obligated
to make any  payments  in  respect of the  Securities  or the  Receivables  of a
specific  Trust.  If the Company  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.

     In  certain  circumstances,   the  Company  will  be  required  to  acquire
Receivables  from  the  related  Trust  Property  with  respect  to  which  such
representations and warranties have been breached. In the event that the Company
is incapable of complying with its reacquire  obligations  and no other party is
obligated to perform or satisfy such obligations, Securityholders may be subject
to delays in  receiving  payments  and suffer  loss of their  investment  in the
Securities.

     Insurance on Vehicles will generally be required, although no assurance can
be given that such insurance will be maintained.  Each  Receivable  will require
the  related  Obligor to  maintain  insurance  covering  physical  damage to the
Vehicle  in an  amount  not  less  than the  unpaid  principal  balance  of such
Receivable  pursuant to which the  Company is named as a loss  payee.  Since the
Obligors  select  their own  insurers to provide  the  requisite  coverage,  the
specific terms and conditions of their policies vary.
    

     In addition, although each Receivable generally gives the Company the right
to force place  insurance  coverage in the event the  required  physical  damage
insurance on a Vehicle is not maintained


                                       16


<PAGE>


   
by an Obligor,  neither the Company  nor the  Servicer is  obligated  to monitor
whether such insurance is in fact being  maintained,  or to place such coverage.
In the event  insurance  coverage is not  maintained by Obligors and coverage is
not force  placed,  then  insurance  recoveries  may be  limited in the event of
losses or casualties to Vehicles included in the Trust Property,  as a result of
which Securityholders could suffer a loss on their investment.

     Delinquencies  may vary over time,  and any increase in  delinquencies  may

result in an  unanticipated  level of loss.  There can be no assurance  that the
historical levels of delinquencies and losses  experienced by the Company on its
respective  loan and vehicle  portfolio will be indicative of the performance of
the Contracts  included in the related  Trust  Property or that such levels will
continue in the future.  Delinquencies  and losses could increase  significantly
for various reasons,  including changes in the federal income tax laws,  changes
in the local,  regional  or  national  economies, the  failure  to  service  the
Receivables  Pool adequate,  or the transfer or relocation of the Servicing from
the Company or any Sub-Servicer to another.

     Provisions  applicable to a Series will have adverse  consequences  for the
subordinate   Classes.  To  the  extent  specified  in  the  related  Prospectus
Supplement,  distributions  of interest and principal on one Class of Securities
of a series may be subordinated in priority of payment to interest and principal
due on other Classes of Securities of a related series.  Consequently,  the risk
of loss on the related Receivables pool may be  disproportionately  allocated to
the holders of the more subordinate classes,  making the return on investment on
such classes highly sensitive to the loss and delinquency  levels of the related
pool.

     The  Company  is not  corporately  liable on the  Securities,  and the only
source of repayment  will be the related  Trust  Property.  Moreover,  the Trust
Property will not have, nor is it permitted or expected to have, any significant
assets or sources of funds other than the related Receivables and, to the extent
provided in the related Prospectus  Supplement,  the related reserve account and
any other credit enhancement. The Securities represent obligations solely of the
related  Issuer or debt  secured by the  related  Trust  Property,  and will not
represent a recourse obligation to other assets of the Company. No Securities of
any series will be insured or  guaranteed by the Company,  the Servicer,  or the
applicable Trustee.  Consequently,  holders of the Securities of any series must
rely for repayment primarily upon payments on the Receivables and, if and to the
extent available, the reserve account, if any, and any other credit enhancement,
all as specified in the related Prospectus Supplement.

     Master Trusts May Pose Spread Risks,  since additional Series may be issued
without the consent of the holders of prior  Series.  As may be described in the
related Prospectus  Supplement,  a Master Trust may issue from time to time more
than one series. While the terms of any additional series will be specified in a
supplement  to the  related  Master  Trust  Agreement,  the  provisions  of such
supplement  and,  therefore,  the terms of any  additional  series,  will not be
subject to prior  review by, or consent  of,  holders of the  Securities  of any
series  previously  issued by such Master Trust.  Such terms may include methods
for determining  applicable  investor  percentages  and allocating  collections,
provisions  creating different or additional security or credit enhancements and
any  other  provisions  which  are  made  applicable  only to such  series.  The
obligation  of the  related  Trustee  to issue any new  series is subject to the
condition, among others, that such issuance will not result in any Rating Agency
reducing or withdrawing its rating of the Securities of any  outstanding  series
(any such reduction or withdrawal is referred to herein as a "Ratings  Effect").
There can be no assurance,  however, that the terms of any series might not have
an impact on the timing or amount of payments  received by a  Securityholder  of
another  series  issued  by the  same  Master  Trust.  See  "Description  of the
Securities -- Master Trusts."


     Book-Entry  Registration  may  further  reduce  liquidity  and may  lead to
payment  delays.  Issuance of the  Securities in book-entry  form may reduce the
liquidity of such Securities in the secondary trading market since investors may
be  unwilling to purchase  Securities  for which they cannot  obtain  definitive
physical  securities  representing such  Securityholders'  interests,  except in
certain circumstances described in the related Prospectus Supplement.
    


                                       17


<PAGE>


     Since  transactions  in  Securities  will,  in  most  cases,  be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct Participants" or "Indirect  Participants") or certain banks, the
ability of a Securityholder  to pledge a Security to persons or entities that do
not  participate  in the DTC system,  or otherwise to take actions in respect to
such Securities,  may be limited due to lack of a physical security representing
the Securities.

     Securityholders may experience some delay in their receipt of distributions
of  interest on and  principal  of the  Securities  since  distributions  may be
required to be  forwarded  by the Trustee to DTC and, in such case,  DTC will be
required to credit such  distributions to the accounts of its Participants which
thereafter  will be required to credit  them to the  accounts of the  applicable
class  of  Securityholders   either  directly  or  indirectly  through  Indirect
Participants. See "Description of the Securities -- Book Entry Registration."

   
     Subprime lending may pose special risks to investors in the Securities. The
Company's program is geared primarily to originating and acquiring  Contracts in
the so-called  "subprime"  automobile lending industry.  The subprime market for
credit consists of making loans which may not be made by traditional  sources of
credit, which in the automobile finance business is comprised of insured-deposit
taking  institutions  such as banks,  thrifts  and credit  unions,  and  finance
companies  which are  "captives"  (i.e.,  finance  subsidiaries)  of  automobile
manufacturers.

     A loan may be  considered  "subprime"  primarily  for one, or both,  of two
reasons:  borrower  credit  considerations,  and  collateral  considerations.  A
borrower may be considered a "subprime" credit due to limited income,  tarnished
credit history (e.g., prior bankruptcy,  history of delinquent payments on other
types of  installment  credit) or a lack of credit  history  (i.e., a relatively
young individual who has not yet developed a "credit history profile).

     Collateral  considerations in the subprime market primarily result from the
financing,  in many cases, of used vehicles.  Although depreciation also affects
new  automobiles,  the market value of an automobile  which is several years old
may be more difficult to ascertain than for a new, or brand-new  vehicle,  since
such  value  will  depend  on  mileage  and  general  condition,  which may vary
substantially for different vehicles of a similar model year.


     As a result of all of the foregoing factors,  the performance of a subprime
portfolio may be more  susceptible  to  performance  deterioration  than a prime
portfolio,  since the borrowers,  being more marginal credits,  are likely to be
disproportionately  affected by economic  downturns,  and since the  collateral,
often  consisting  of  older,  used  vehicles,  may be more  difficult  to value
correctly.

     It is also possible that the subprime  automobile  finance business is more
susceptible  to loss  than  other  segments  of the  subprime  lending  business
generally,  such  as  subprime  mortgage  lending,  due to the  mobility  of the
collateral.

     Another  consideration  with  respect to the  subprime  automobile  lending
business relates to the degree to which the industry's  asset-backed  securities
(such as the Securities offered hereby) are guaranteed,  in whole or in part, by
Credit  Enhancers  which  themselves have assumed  substantial  exposure to this
industry.  See  "Security  Rating may be highly  dependent  on the ratings of an
external Credit Enhancer" below. Although such Credit Enhancers typically have a
"AAA" rating, if portfolios of subprime automobile  receivables generally suffer
lower than expected levels of performance,  the ratings of such Credit Enhancers
as have  concentrated  on this  industry  may be adversely  affected,  even if a
specific  receivables pool (such as one of the Company's pools) has not suffered
such a lower than expected level of performance.

     The  Company's  automobile  finance  business is  relatively  new, with the
initial  Contracts  having  been  originated  or  acquired  only in May of 1996.
Consequently,  the  Company has not been able to develop  meaningful  statistics
relating to the historical performance of its portfolio. As a
    


                                       18


<PAGE>


   
result,  it is unknown  how the  Company's  portfolio  performs  relative to the
portfolios of other subprime lenders.

     Security  Rating may be highly  dependent  on the  ratings  of an  external
Credit Enhancer. The rating of Securities credit enhanced by a letter of credit,
financial  guaranty   insurance  policy,   reserve  fund,  credit  or  liquidity
facilities,  cash  deposits or other forms of credit  enhancement  (collectively
"Credit  Enhancement")  will depend  primarily  on the  creditworthiness  of the
issuer of such external Credit  Enhancement  device (a "Credit  Enhancer").  Any
reduction  in the rating  assigned to the  claims-paying  ability of the related
Credit Enhancer to honor its obligations pursuant to any such Credit Enhancement
below the rating  initially  given to the  Securities  would likely  result in a
reduction in the rating of the Securities.

     The Rate of Payment on the Securities is  unpredictable,  and may be highly

volatile;  if the actual payment rate deviates from an Investor's  expectations,
such Investor's yield may be reduced substantially.  Because the rate of payment
of principal on the Securities will depend,  among other things,  on the rate of
payment  on the  related  Contracts,  the rate of payment  of  principal  on the
Securities cannot be predicted. Payments on the Contracts will include scheduled
payments as well as partial  and full  prepayments  (to the extent not  replaced
with  substitute   Contracts),   payments  upon  the  liquidation  of  Defaulted
Contracts,  payments  upon  acquisitions  by  the  Servicer  or the  Company  of
Contracts  from the  related  Trust  Property  on account of a breach of certain
representations and warranties in the related Trust Agreement,  payments upon an
optional  acquisition  by the  Servicer  or the  Company of  Contracts  from the
related Trust Property (any such  voluntary or  involuntary  prepayment or other
early payment of a Contract, a "Prepayment"), and residual payments. The rate of
early  terminations  of  Contracts  due  to  Prepayments  and  defaults  may  be
influenced by a variety of economic and other factors,  including, among others,
obsolescence, then current economic conditions and tax considerations.  The risk
of reinvesting distributions of the principal of the Securities will be borne by
the  Securityholders.  The yield to maturity on Strip  Securities  or Securities
purchased at premiums or  discounts  to par will be  extremely  sensitive to the
rate of  Prepayments  on the  related  Receivables.  In  addition,  the yield to
maturity  on  certain  other  types of classes of  Securities,  including  Strip
Securities,  Accrual  Securities or certain other Classes in a series  including
more than one Class of Securities,  may be relatively more sensitive to the rate
of prepayment of the related Contracts than other Classes of Securities.
    

     The rate of Prepayments of Contracts  cannot be predicted and is influenced
by a wide variety of economic,  social, and other factors,  including prevailing
interest rates, the  availability of alternate  financing and local and regional
economic  conditions.  Therefore,  no assurance  can be given as to the level of
Prepayments that a Trust will experience.

     Securityholders  should consider,  in the case of Securities purchased at a
discount,  the risk that a slower than  anticipated  rate of  Prepayments on the
Receivables  could result in an actual  yield that is less than the  anticipated
yield and, in the case of any Securities purchased at a premium, the risk that a
faster than anticipated  rate of Prepayments on the Receivables  could result in
an actual yield that is less than the anticipated yield.

   
     Limitations on Interest  Payments and  Repossessions  may result in reduced
and/or  delayed  payments.  Generally,  under  the  terms of the  Soldiers'  and
Sailors'  Civil Relief Act of 1940,  as amended (the "Relief  Act"),  or similar
state legislation,  an Obligor who enters military service after the origination
of the related Receivable  (including an Obligor who is a member of the National
Guard or is in reserve  status at the time of the  origination of the Receivable
and is later called to active duty) may not be charged interest  (including fees
and  charges)  above an annual  rate of 6% during the  period of such  Obligor's
active duty status,  unless a court orders  otherwise  upon  application  of the
lender.  It  is  possible  that  such  action  could  have  an  effect,  for  an
indeterminate  period of time,  on the ability of the  Servicer to collect  full
amounts of interest on certain of the Receivables.  In addition,  the Relief Act
imposes  limitations  that would impair the ability of the Servicer to foreclose
(repossess and sell at auction) on an affected  Receivable  during the Obligor's

period of active duty status. Thus, in the event that such a Receivable
    


                                       19


<PAGE>


goes into default, there may be delays and losses occasioned by the inability of
the Servicer to realize upon the Financed Vehicle in a timely fashion.
   
    

                               THE TRUST PROPERTY

   
     The Trust  Property  will include,  as specified in the related  Prospectus
Supplement,  (i) a pool of  Receivables,  (ii)  all  monies  (including  accrued
interest) due  thereunder on or after the  applicable  Cut-off Date,  (iii) such
amounts as from time to time may be held in one or more accounts established and
maintained by the Servicer pursuant to the related Trust Agreement, as described
below and in the related Prospectus Supplement,  (iv) the security interests, if
any,  in the  Vehicles  relating to such pool of  Receivables,  (v) the right to
proceeds from claims on physical damage policies, if any, covering such Vehicles
or the  related  Obligors,  as  the  case  may  be,  (vi)  the  proceeds  of any
repossessed  Vehicles  related to such pool of Receivables,  (vii) the rights of
the  Company  under the related  Receivables  Acquisition  Agreement  and (viii)
interest earned on certain  short-term  investments held in such Trust Property,
unless the related  Prospectus  Supplement  specifies  that such earnings may be
paid to the Servicer or the Company. The Trust Property will also include, if so
specified  in  the  related  Prospectus  Supplement,  monies  on  deposit  in  a
Pre-Funding  Account,  which will be used by the Trustee to acquire or receive a
security  interest  in  Additional  Receivables  from  time to time  during  the
Pre-Funding  Period  specified  in  the  related  Prospectus   Supplement.   See
"Description  of  the  Securities  --  Forward  Commitments;   Pre-Funding."  In
addition,  to the extent specified in the related  Prospectus  Supplement,  some
combination  of Credit  Enhancements  may be issued to or held by the Trustee on
behalf of the  related  Trust for the  benefit  of the  holders  of one ore more
classes of Securities.
    

     The  Receivables  comprising  the  Trust  Property  will,  as  specifically
described in the related Prospectus Supplement,  be either (i) originated by the
Company,  (ii) originated by various  manufacturers and acquired by the Company,
(iii) originated by various Dealers and acquired by the Company or (iv) acquired
by the Company from originators or owners of Receivables.

   
     The Trust  Property  will  include  Receivables  with  respect to which the
related  Contract  or the  related  Vehicles  is  subject  to  federal  or state
registration or titling requirements.
    


     The Receivables  included in the Trust Property will be selected from those
Receivables  held  by  the  Company  based  on  the  criteria  specified  in the
applicable  Trust  Agreement and described  herein or in the related  Prospectus
Supplement.

     With respect to each series of Securities,  on or prior to the Closing Date
on which the  Securities  are  delivered  to  Securityholders,  the Company or a
Finance  Subsidiary  will form a Trust by either (i)  transferring  the  related
Receivables into a Trust pursuant to a Trust Agreement  between the Company or a
Finance  Subsidiary  and the Trustee or (ii) entering into an Indenture  with an
Indenture Trustee,  relating to the issuance of such Securities,  secured by the
related Receivables.

     The  Receivables  comprising  the Trust  Property will  generally have been
originated  by the Company or acquired by the Company from Dealers in accordance
with the Company's specified  underwriting  criteria.  The underwriting criteria
applicable to the  Receivables  included in any Trust Property will be described
in all material respects in the related Prospectus Supplement.


                                   THE ISSUERS

     With  respect  to each  series  of  Securities,  the  Company  will  either
establish a separate Trust that will issue such Securities,  or the Company will
form a Finance Subsidiary that will issue such Securities, in each case pursuant
to the related Trust Agreement.  For purposes of this Prospectus and the related
Prospectus Supplement,  the Finance Subsidiary, if the Finance Subsidiary issues
the related  Securities,  or the related  Trust,  if a Trust  issues the related
Securities,  shall  be  referred  to  as  the  "Issuer"  with  respect  to  such
Securities.


                                       20


<PAGE>


     Upon the issuance of the  Securities of a given  series,  the proceeds from
such issuance will be used by the Company to originate Receivables. The Servicer
will  service  the related  Receivables  pursuant  to the  applicable  Servicing
Agreement,  and will be  compensated  for acting as the Servicer.  To facilitate
servicing and to minimize administrative burden and expense, the Servicer may be
appointed custodian for the related Receivables by each Trustee and the Company,
as may be set forth in the related Prospectus Supplement.

   
     If the protection  provided to the  Securityholders of a given class by the
subordination  of  another  Class  of  Securities  of  such  series  and  by the
availability  of the funds in the reserve  account,  if any, or any other Credit
Enhancement for such series is insufficient,  the Issuer must rely solely on the
payments from the Obligors on the related  Contracts,  and the proceeds from the
sale of Vehicles  which  secure the  Defaulted  Contracts.  In such  event,  the

factors  described  above under "Risk Factors -- Ownership of Contracts will not
necessarily  be vested in the related  Trustee,  with the result that delays and
disruptions in payments may occur",  "Risk Factors -- Security Interests in both
the  Receivables  and the  underlying  Vehicles  may not be valid under  certain
circumstances" and "Risk Factors -- Restrictions on Recoveries may result in the
related Issuer receiving  substantially less than the face amount of the related
Contract" and described  below under "Certain Legal Aspects of the  Receivables"
may affect such  Issuer's  ability to realize on the  collateral  securing  such
Contracts,   and  thus  may  reduce  the  proceeds  to  be  distributed  to  the
Securityholders of such series.
    


                                 THE RECEIVABLES

Receivables Pools

     Information  with respect to the  Receivables in the related Trust Property
will be set forth in the related Prospectus Supplement, including, to the extent
appropriate,  the composition of such  Receivables and the  distribution of such
Receivables by geographic concentration, payment frequency and current principal
balance as of the applicable Cut-off Date.

The Contracts

   
     As  specified  in the related  Prospectus  Supplement,  the  Contracts  may
consist of Rule of 78s Contracts, or Simple Interest Contracts. Generally, "Rule
of 78s Contracts"  provide for fixed level monthly  payments which will amortize
the full amount of the Contract over its term. The Rule of 78s Contracts provide
for allocation of payments  according to the "sum of periodic  balances" or "sum
of  monthly  payments"  method  (the "Rule of 78s").  Each Rule of 78s  Contract
provides for the payment by the Obligor of a specified total amount of payments,
payable in monthly  installments on the related due date, which total represents
the principal amount financed and finance charges in an amount calculated on the
basis of a stated annual  percentage rate ("APR") for the term of such Contract.
The rate at which such amount of finance charges is earned and, correspondingly,
the  amount  of  each  fixed  monthly  payment  allocated  to  reduction  of the
outstanding  principal  balance  of  the  related  Contract  are  calculated  in
accordance  with the Rule of 78s.  Under the Rule of 78s,  the  portion  of each
payment allocable to interest is higher during the early months of the term of a
Contract and lower  during later months than that under a constant  yield method
for allocating  payments  between  interest and principal.  Notwithstanding  the
foregoing,  as  specified  in the related  Prospectus  Supplement,  all payments
received by the  Servicer on or in respect of the Rule of 78s  Contracts  may be
allocated on an actuarial or simple  interest basis so that such payments may be
accounted  for, and presented on a basis  consistent  with,  the payments on the
Securities, which will in no case be based on the Rule 78s' method.
    

     "Simple  Interest  Contracts"  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 Rule of 78s Contracts,  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


                                       21


<PAGE>


was made. As payments are received under a Simple Interest Contract,  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  Obligor  elects  to  prepay a Rule of 78s  Contract  in full,  it is
entitled  to a rebate of the  portion of the  outstanding  balance  then due and
payable  attributable to unearned finance charges. If a Simple Interest Contract
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
78s Contract  calculated in accordance  with the Rule of 78s will always be less
than had such rebate been calculated on an actuarial basis and generally will be
less than the remaining scheduled payments of interest that would be due under a
Simple  Interest  Contract  for  which  all  payments  were  made  on  schedule.
Distributions  to  Security  holders  may not be affected by Rule of 78s rebates
under  the Rule of 78s  Contract  because  pursuant  to the  related  Prospectus
Supplement such  distributions  may be determined  using the actuarial or simple
interest method.

   
Delinquencies, Repossessions, and  Losses

     Certain information relating to the Company's delinquency, repossession and
loss  experience with respect to Contracts it has originated or acquired will be
set forth in each Prospectus  Supplement.  This  information may include,  among
other  things,  the  experience  with respect to all  Contracts in the Company's
portfolio during certain specified  periods.  There can be no assurance that the
delinquency,  repossession  and loss  experience  on any Trust  Property will be
comparable to the Company's prior experience.
    


Maturity and Prepayment Considerations

   
     As more fully described in the related Prospectus Supplement, if a Contract
permits a Prepayment, such payment, together with accelerated payments resulting
from  defaults,  will shorten the  weighted  average life of the related pool of
Receivables and the weighted average life of the related Securities. The rate of
Prepayments on the Receivables  may be influenced by a variety of factors,  such
as  increasing  or  declining  rates  of  interest,  the rate of  inflation,  an
improvement  in the related  Obligors'  credit  standing,  and  availability  of
alternative sources of financing. In addition, under certain circumstances,  the
Company will be obligated to acquire Receivables from the related Trust Property
pursuant to the applicable Trust Agreement or Receivables  Acquisition Agreement
as a result of breaches of  representations  and  warranties.  Any  reinvestment
risks resulting from a faster or slower  amortization of the related  Securities
which  results  from   Prepayments   will  be  borne  entirely  by  the  related
Securityholders.
    

     The  related  Prospectus  Supplement  will  set  forth  certain  additional
information   with  respect  to  the  maturity  and  prepayment   considerations
applicable  to a  particular  pool of  Receivables  and the  related  series  of
Securities, together with a description of any applicable prepayment penalties.


                     ADVANTA'S AUTOMOBILE FINANCING PROGRAM

Overview


                                       22


<PAGE>


   
     Advanta Auto Finance, a wholly-owned subsidiary of Advanta Mortgage Holding
Company,  was  established  as an automotive  finance  company  specializing  in
non-conforming  auto financing.  Advanta Auto Finance is engaged in the indirect
financing  of  automotive  purchases by consumers  who have  experienced  credit
problems,  who are  attempting  to  re-establish  credit,  who may not yet  have
sufficient  credit  history  or who do not  wish to deal  with  the  traditional
sources of financing (i.e. banks).

     Typical   consumer   characteristics   include:   customer   has   multiple
delinquencies reported on his credit record,  consumer's credit history inlcudes
judgments, charge-offs,  bankruptcy or repossession, consumer delinquency due to
health reasons, divorce of unemployment,  consumer either a renter or homeowner,
consumer's  request  for  financing  turned  down  by  banks  and  captives  and
underlying collateral either a new or used vehicle.

     Advanta Auto Finance offers an array of products to existing originators in
order to establish long-term  relationships.  Advanta's products are marketed to

existing  originators through regional business  development  managers.  Advanta
Auto Finance purchases the closed,  non-conforming auto finance contracts, which
are originated by the existing originators and subsequently  assigned to Advanta
Auto Finance, on a flow/pool and bulk basis.

     Product determination  criteria typically includes:  the type of collateral
(i.e.  year, age and mileage),  time at residence,  time at employer,  amount of
gross monthly income,  amount of selling price,  trade-in value and advance rate
via NADA or the Dealer's Invoice, DTI ratio, car  payment-to-income  ratio, FICO
score and prior or current automobile credit.
    

Underwriting

     Advanta Auto Finance has  policies and  procedures  in place to address the
controls  needed to  analyze  prospective  credit  applicants.  Such  procedures
include  verifying  and  evaluating  the credit  bureau  report as well as other
credit information obtained by the existing originator and the applicant.

   
     Auto  finance  contracts  which  are  delivered  on a  flow/pool  basis are
generally  underwritten  in accordance  with Advanta Auto Finance's  established
underwriting guidelines.  These guidelines are reviewed and revised continuously
based upon opportunities and prevailing  conditions in the  non-conforming  auto
market, as well as the expected market for the resulting securities.

     For contracts  purchased  via flow or pool,  the existing  originators  are
trained to  underwrite to Advanta Auto  Finance's  underwriting  criteria.  As a
result,  the  contracts  purchased  generally  comply with  established  product
guidelines.  Any product  exceptions must have compensating  factors and must be
approved by the appropriate  level of authority at Advanta Auto Finance prior to
funding.   During  the  underwriting  process  for  flow/pool   contracts,   the
underwriter  assesses both the borrower's  ability and  willingness to repay the
obligation as well as the underlying vehicle collateral.

     All  contracts  are  secured  by  either  a new or used  vehicle.  Vehicles
financed  must have  general  market  acceptance.  Advance Auto Finance uses the
Dealer's  Invoice,  NADA,  Kelley Blue Book, Black Bood and Vintek appraisals to
establish vehicles values. Valuations must be on an "as-is" basis.

     Eligible flow/pool contract collateral includes new and used cars, vans and
light trucks from automobile  manufacturers actively engaged in new car sales in
the United States.  Typical contract  characteristics  may include:  vehicle age
ranging from current year to five years of age,  minimum loan amount of $5,000.,
maximum loan amount of $100,000., mileage at the end of the contract term cannot
exceed 100,000 miles,  maximum term of 60 months,  minimum downpayment of 15% of
vehicle  selling  price,  maximum  advance  rate of 105% of NADA  trade,  Kelley
wholesale  or the  Dealer's  Invoice  plus  extras,  debt to income ratio not to
exceed 45% and minimum credit bureau
    


                                       23



<PAGE>

   
risk scores.  A credit report is required for all applicants.  The credit report
can be generated by either Equifax (BEACON score),  TransUnion  (EMPIRICA score)
or TRW (FICO score).

     The auto  finance  contract  flow/pool  underwriting  process  includes the
evaluation of residence stability,  employment history, credit history,  ability
to pay, amount of income,  debt ratio,  credit bureau score and the value of the
collateral.  As a  result,  the  contracts  are  underwritten  to  Advanta  Auto
Finance's  underwriting  guidelines which are generally  consistent for the auto
finance contracts delivered on a flow/pool basis.

     Auto finance  contracts  which are  delivered  on a pool/bulk  basis may be
originated  by  a  variety  of  existing  originators  under  several  different
underwriting guidelines. Advanta Auto Finance will generally cause the contracts
acquired in a pool/bulk acquisition to be reunderwritten on a sample basis. Such
reunderwriting  may be  performed  by Advanta  Auto  Finance or by a third party
acting at the direction of Advanta Auto Finance.  Bulk originators are typically
reviewed to verify that all applicable  state and local laws including  required
licensing  is adherded  to. A quality  control  compliance  review as well as an
operational review is also generally performed.

     Each loan package must contain the original note agreement or contract, the
title  application  or DMV lien  receipt  and  proof of  comprehensive/collision
insurance.
    

Originators

   
     Advanta Auto Finance originates and purchases  automobile finance contracts
nationwide through originators. Originators may include, but are not limited to,
brokers,  small/large  regional/national  banks, finance companies and banks and
credit unions as well as other sources of non-conforming auto financing.

     Originators  must be  approved by the  appropriate  level of  authority  at
Advanta Auto Finance prior to Advanta Auto Finance originating and/or purchasing
contracts  from them.  Documents  generally  required to be submitted to Advanta
Auto Finance include: an executed standard purchase agreement,  year-end audited
financials,  a list of major trade and finance  references and a list of owners,
partners, shareholders and officers. Moreover, the minimum net worth requirement
is approximately $250 million.

     Prospective  originators  are subject to extensive  reviews by Advanta Auto
Finance.  The reviews allow Advanta Auto Finance. The reviews allow Advanta Auto
Finance to ascertain  whether or not the  prospective  originator  meets Advanta
Auto Finance's requirements. Specifically, Advanta Auto Finance will analyze the
potential  originator's  financial  statements,  determine  whether they possess
adequate net worth and  determine  whether they conduct  business in  accordance
with Advanta Auto Finance established standards.  Before purchasing loans from a
potential  originator,  Advanta Auto Finance will require  detailed  information

concerning  the  originator's   contracts  and  agreements.   Included  in  this
documentation are retail sales contracts for each state the originator  conducts
business in, dealer agreements and marketing  materials for pertinent  programs.
Additionally,  the  originator's  outside  counsel will  normally  assist in the
process of drafting loan purchase agreements, providing sale opinions, obtaining
lien perfection and filing UCC's.

     Upon  acceptance as an  originator,  during the initial year,  Advanta Auto
Finance will conduct periodic reviews to ensure  compliance with the established
performance  standards  and  guidelines.  After the initial  year,  Advanta Auto
Finance will generally perform annual reviews of the originator. The termination
of an originator relationship can occur at any time.
    


                                       24


<PAGE>


                                  POOL FACTORS

     The  "Pool  Factor"  for each  Class of  Securities  will be a  seven-digit
decimal, which the Servicer will compute prior to each distribution with respect
to such Class of  Securities,  indicating  the remaining  outstanding  principal
balance of such Class of  Securities  as of the  applicable  Payment  Date, as a
fraction  of  the  initial  outstanding  principal  balance  of  such  Class  of
Securities.  Each Pool Factor will be initially  1.0000000,  and thereafter will
decline  to  reflect  reductions  in the  outstanding  principal  balance of the
applicable  Class of  Securities.  A  Securityholder's  portion of the aggregate
outstanding  principal balance of the related Class of Securities is the product
of (i) the original aggregate purchase price of such Securityholder's Securities
and (ii) the applicable Pool Factor.

     As more specifically  described in the related  Prospectus  Supplement with
respect to each series of Securities, the related Securityholders of record will
receive reports on or about each Payment Date  concerning the payments  received
on the  Receivables,  the Pool  Balance  (as such term is defined in the related
Prospectus Supplement,  the "Pool Balance"),  each Pool Factor 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.

                                 USE OF PROCEEDS

     Except as provided in the related Prospectus Supplement,  the proceeds from
the sale of the Securities of a given series will be used by the Company for the
acquisition  of  the  related  Receivables,   for  general  corporate  purposes,
including,  but not limited  to, the  purchase of  additional  Receivables  from
Dealers,  repayment of indebtedness  and general working capital  purposes.  The
Company  expects that it will make  additional  transfers of  Receivables to the
Trust  from time to time,  but the  timing  and  amount  of any such  additional
transfers  will be dependent  upon a number of factors,  including the volume of

Contracts  originated  or acquired by the Company,  prevailing  interest  rates,
availability of funds and general market conditions.

                          THE COMPANY AND THE SERVICER

   
     Advanta is a wholly-owned  subsidiary of Advanta  Mortgage Holding Company.
Advanta was  incorporated in Nevada on October 20, 1995.  Advanta  purchases and
causes to be serviced  automobile  loans which are  originated  and  assigned to
Advanta by automobile  dealers.  Advanta's  executive offices are located at 300
Welsh Road, Suite 400, Horsham, PA 19044; telephone (215) 283-4200.
    

                                   THE TRUSTEE

     The Trustee for each series of Securities  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 Agreement.

     With  respect  to  each  series  of  Securities,  the  procedures  for  the
resignation or removal of the Trustee and the appointment of a successor Trustee
shall be specified in the related Prospectus Supplement.


                                       25


<PAGE>



                          DESCRIPTION OF THE SECURITIES

General

     The Securities will be issued in series.  Each series of Securities (or, in
certain instances,  two or more series of Securities) will be issued pursuant to
a Trust Agreement.  The following summaries (together with additional  summaries
under "The Trust  Agreement"  below)  describe all material terms and provisions
relating to the Securities common to each Trust Agreement.  The summaries do not
purport to be complete and are subject to, and are  qualified in their  entirety
by reference to, all of the  provisions  of the Trust  Agreement for the related
Securities and the related Prospectus Supplement.

     All of the Securities  offered  pursuant to this Prospectus and the related
Prospectus Supplement will be rated in one of the four highest rating categories
by one or more Rating Agencies.

     The  Securities  will  generally  be styled as debt  instruments,  having a
principal  balance and a specified  Interest  Rate.  The  Securities  may either
represent  beneficial ownership interests in the related Receivables held by the
related Trust or debt secured by certain assets of the related Issuer.


     Each series or Class of Securities  offered pursuant to this Prospectus may
have a different  Interest  Rate,  which may be a fixed or  adjustable  interest
rate. The related Prospectus  Supplement will specify the Interest Rate for each
series or Class of Securities  described  therein,  or the initial interest rate
and the method for determining subsequent changes to the Interest Rate.

     A series may include one or more Classes of Strip  Securities  entitled (i)
to  principal  distributions,  with  disproportionate,  nominal  or no  interest
distributions, or (ii) to interest distributions, with disproportionate, nominal
or no principal  distributions.  In addition, a series of Securities may include
two or more Classes of Securities  that differ as to timing,  sequential  order,
priority of payment,  Interest  Rate or amount of  distribution  of principal or
interest or both, or as to which  distributions of principal or interest or both
on any Class may be made upon the occurrence of specified  events, in accordance
with a schedule  or  formula,  or on the basis of  collections  from  designated
portions of the related pool of Receivables.  Any such series may include one or
more Classes of Accrual  Securities,  as to which certain accrued  interest will
not be distributed but rather will be added to the principal balance (or nominal
balance,  in the case of Accrual  Securities  which are also  Strip  Securities)
thereof on each Payment Date, as hereinafter defined, or in the manner described
in the related Prospectus Supplement.

     If so provided in the related Prospectus  Supplement,  a series may include
one or more other  Classes of Senior  Securities  that are senior to one or more
other Classes of Subordinate  Securities in respect of certain  distributions of
principal and interest and allocations of losses on Receivables.

     In addition,  certain Classes of Senior (or Subordinate)  Securities may be
senior to other Classes of Senior (or Subordinate) Securities in respect of such
distributions or losses.

General Payment Terms of Securities

     As provided in the related Trust  Agreement and as described in the related
Prospectus  Supplement,  Securityholders will be entitled to receive payments on
their Securities on the specified  Payment Dates.  Payment Dates with respect to
the Securities will occur monthly, quarterly or semi-- annually, as described in
the related Prospectus Supplement.

   
     The related  Prospectus  Supplement will describe the Record Date preceding
such  Payment  Date,  as of which the  Trustee or its paying  agent will fix the
identity of the  Securityholders  for the purpose of  receiving  payments on the
next succeeding  Payment Date. As more fully described in the related Prospectus
Supplement,  the Payment Date will be a specified date in each month,  e.g., the
fifteenth or  twenty-fifth  day of each month (or, in the case of  quarterly-pay
Securities,  a  specified  date  in  every  third  month;  and  in the  case  of
semi-annual pay Securities, a specified date in every sixth month) and
    


                                       26



<PAGE>


   
the Record  Date will  either be the close of business as of the last day of the
calendar  month that  precedes  the  calendar  month in which such  Payment Date
occurs,  or the close of business on the  business  day  preceding  such Payment
Date.
    

     Each Trust  Agreement  will  describe a Remittance  Period  preceding  each
Payment Date (for example, in the case of monthly-pay  Securities,  the calendar
month  preceding  the  month in which a  Payment  Date  occurs).  As more  fully
provided in the related Prospectus  Supplement,  collections received on or with
respect to the related  Receivables  held by a Trust during a Remittance  Period
will be required to be remitted by the Servicer to the related  Trustee prior to
the related Payment Date and will be used to fund payments to Securityholders on
such Payment Date. As may be described in the related Prospectus Supplement, the
related  Trust  Agreement  may  provide  that all or a portion  of the  payments
collected  on or with respect to the related  Receivables  may be applied by the
related Trustee to the acquisition of additional  Receivables during a specified
period  (rather than be used to fund  payments of  principal to  Securityholders
during such period) with the result that the related  Securities will possess an
interest-only  period,  also commonly referred to as a revolving  period,  which
will be followed by an amortization  period. Any such interest only or revolving
period may, upon the occurrence of certain events to be described in the related
Prospectus  Supplement,  terminate prior to the end of the specified  period and
result in the earlier than expected amortization of the related Securities.

     In addition,  and as may be described in the related Prospectus Supplement,
the related Trust  Agreement may provide that all or a portion of such collected
payments  may  be  retained  by the  Trustee  (and  held  in  certain  temporary
investments,  including  Receivables) for a specified period prior to being used
to fund payments of principal to Securityholders.

     Such  retention and temporary  investment by the Trustee of such  collected
payments may be required by the related Trust  Agreement for the purposes of (a)
slowing  the  amortization  rate  of  the  related  Securities  relative  to the
installment  payment schedule of the related  Receivables,  or (b) attempting to
match  the  amortization  rate  of the  related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related  Prospectus  Supplement,  resulting in distributions to
the specified  Securityholders  and an acceleration of the  amortization of such
Securities.

     Neither the Securities nor the underlying Receivables will be guaranteed or
insured  by any  governmental  agency or  instrumentality  or the  Company,  the
Servicer,  any Trustee or any of their respective affiliates unless specifically
set forth in the related Prospectus Supplement.

     As may be described in the related  Prospectus  Supplement,  Securities  of
each  series  covered by a  particular  Trust  Agreement  will  either  evidence
specified beneficial ownership interests in the Trust Property or represent debt

secured by the related  Trust  Property.  To the extent that any Trust  Property
includes certificates of interest or participations in Receivables,  the related
Prospectus  Supplement  will describe the material  terms and conditions of such
certificates or participations.

Master Trusts

     As may be  described  in the  related  Prospectus  Supplement,  each  Trust
Agreement may provide that, pursuant to any one or more supplements thereto, the
Company  may  direct the  related  Trustee to issue from time to time new series
subject to the  conditions  described  below (each such issuance a "Master Trust
New  Issuance").  Each  Master  Trust  New  Issuance  will  have the  effect  of
decreasing the Residual  Interest in the related  Master Trust.  Under each such
Master Trust  Agreement,  the Company may  designate,  with respect to any newly
issued series:  (i) its name or designation;  (ii) its initial  principal amount
(or method for calculating such amount); (iii) its Interest Rate (or formula for
the  determination  thereof);  (iv) the Payment Dates and the date or dates from
which  interest  shall  accrue;  (v) the method for  allocating  collections  to
Securityholders of such series; (vi) any bank accounts to be used by such series
and the terms  governing  the  operation  of any such bank  accounts;  (vii) the
percentage used to calculate  monthly  servicing  fees;  (viii) the provider and
terms of any form of Credit Enhancement with


                                       27


<PAGE>


respect  thereto;  (ix) the terms on which the  Securities of such series may be
repurchased  or  remarketed  to other  investors;  (x) the  number of Classes of
Securities of such series,  and if such series  consists of more than one Class,
the  rights  and  priorities  of each such  Class;  (xi) the extent to which the
Securities  of such  series  will be  issuable  in  book-entry  form;  (xii) the
priority of such series with respect to any other  series;  and (xiii) any other
relevant terms.  None of the Company,  the Servicer,  the related Trustee or any
Master Trust is required or intends to obtain the consent of any  Securityholder
of any outstanding series to issue any additional series.

     Each Master Trust  Agreement  provides that the Company may designate terms
such that each Master Trust New Issuance  has an  amortization  period which may
have a different  length and begin on a different date than such periods for any
series  previously  issued by the  related  Master  Trust and then  outstanding.
Moreover,  each  Master  Trust  New  Issuance  may have the  benefits  of Credit
Enhancements issued by enhancement providers different from the providers of the
Credit Enhancement,  if any, with respect to any series previously issued by the
related Master Trust and then  outstanding.  Under each Master Trust  Agreement,
the related Trustee shall hold any such Credit Enhancement only on behalf of the
Securityholders to which such Credit Enhancement  relates. The Company will have
the option under each Master Trust Agreement to vary among series the terms upon
which  a  series  may be  repurchased  by the  Issuer  or  remarketed  to  other
investors. As more fully described in a related Prospectus Supplement,  there is
no limit to the number of Master Trust New Issuances  that the Company may cause

under a Master  Trust  Agreement.  Each  Master  Trust  will  terminate  only as
provided in the related Master Trust  Agreement.  There can be no assurance that
the  terms of any  Master  Trust  New  Issuance  might not have an impact on the
timing and amount of payments  received  by  Securityholders  of another  series
issued by the same Master Trust.

     Under each Master Trust Agreement and pursuant to a related  supplement,  a
Master  Trust New  Issuance  may only  occur  upon the  satisfaction  of certain
conditions  provided in each such Master Trust Agreement.  The obligation of the
related  Trustee to  authenticate  the  Securities  of any such Master Trust New
Issuance and to execute and deliver the  supplement to the related  Master Trust
Agreement is subject to the satisfaction of the following conditions:  (a) on or
before  the date upon  which the  Master  Trust New  Issuance  is to occur,  the
Company shall have given the related  Trustee,  the Servicer,  the Rating Agency
and certain related providers of Credit  Enhancement,  if any, written notice of
such  Master  Trust New  Issuance  and the date upon which the Master  Trust New
Issuance  is to occur;  (b) the  Company  shall have  delivered  to the  related
Trustee a supplement to the related Master Trust Agreement, in form satisfactory
to such Trustee,  executed by each party to the related  Master Trust  Agreement
other than such  Trustee;  (c) the Company  shall have  delivered to the related
Trustee any related Credit Enhancement agreement;  (d) the related Trustee shall
have  received  confirmation  from the Rating  Agency that such Master Trust New
Issuance will not result in any Rating Agency reducing or withdrawing its rating
with respect to any other  series or Class of such Trust (any such  reduction or
withdrawal is referred to herein as a "Ratings  Effect");  (e) the Company shall
have delivered to the related Trustee,  the Rating Agency and certain  providers
of Credit  Enhancement,  if any, an opinion of counsel acceptable to the related
Trustee that for federal income tax purposes (i) following such Master Trust New
Issuance the related  Master Trust will not be deemed to be an  association  (or
publicly traded  partnership)  taxable as a corporation,  (ii) such Master Trust
New Issuance will not affect the tax  characterization  as debt of Securities of
any  outstanding  series  or  Class  issued  by  such  Master  Trust  that  were
characterized  as debt at the time of their issuance and (iii) such Master Trust
New Issuance  will not cause or  constitute an event in which gain or loss would
be recognized by any  Securityholders  or the related Master Trust;  and (f) any
other  conditions  specified in any supplement.  Upon  satisfaction of the above
conditions,  the related  Trustee  shall  execute the  supplement to the related
Master Trust Agreement and issue the Securities of such new series.

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 (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


                                       28


<PAGE>



   
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");  (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 (each,
an "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.

     Depending upon the Index used, the yield to maturity of an Indexed Security
may be highly volatile.  Such yield will be a function of the performance of the
Index, and no necessarily of the level of interest rates  generally,  as will be
the case  with  Securities  offered  hereby  which are not  Indexed  Securities.
Indexed  Securities,  to  the  extent  offered,  are  likely  to be  appropriate
investments  only  for   sophisticated   investors  which  would  purchase  such
Securities as part of an overall hedging  strategy,  even though such Securities
would be secured,  as a credit  matter,  by the related pool of automobile  loan
receivables.
    

     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.

     Interest  on an  Indexed  Security  will be  payable  based  on the  amount
designated in the applicable  Prospectus  Supplement  (the "Face  Amount").  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  Distribution Date 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


     As may be described in the related Prospectus  Supplement,  Securityholders
of a given series may hold their  Securities  through DTC (in the United States)
or CEDEL or Euroclear (in Europe) if they are  participants of such systems,  or
indirectly through organizations that are participants in such systems.

     Cede, as nominee for DTC,  will hold the global  Securities in respect of a
given series.  CEDEL and Euroclear will hold omnibus  positions on behalf of the
CEDEL Participants (as defined below) and the Euroclear Participants (as defined
below)  (collectively,  the  "Participants"),  respectively,  through customers'
securities  accounts  in  CEDEL's  and  Euroclear's  names on the books of their
respective  depositaries  (collectively,  the "Depositaries") which in turn will
hold such positions in customers' securities accounts in the Depositaries' names
on the books of DTC.

     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 UCC


                                       29


<PAGE>


and a "clearing agency" registered  pursuant to Section 17A of the Exchange Act.
DTC was created to hold  securities for its  Participants  and to facilitate the
clearance and settlement of securities transactions between Participants through
electronic  book-entries,  thereby eliminating the need for physical movement of
notes or  certificates.  Participants  include  securities  brokers and dealers,
banks,  trust  companies and clearing  corporations.  Indirect access to the DTC
system also is  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").

     Transfers between DTC Participants will occur in accordance with DTC rules.
Transfers  between CEDEL  Participants and Euroclear  Participants will occur in
the  ordinary  way in  accordance  with  their  applicable  rules and  operating
procedures.

     Cross-market  transfers  between  persons  holding  directly or  indirectly
through  DTC,  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 Depositary;  however, such cross-market transactions will
require delivery of instructions to the relevant European international clearing
system  by the  counterparty  in such  system in  accordance  with its rules and
procedures and within its established  deadlines  (European  time). The relevant
European  international  clearing  system  will,  if the  transaction  meets its
settlement  requirements,  deliver instructions to its Depositary 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 directly to the Depositaries.

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

     The Securityholders of a given series that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of, or
other  interests  in,   Securities  of  such  series  may  do  so  only  through
Participants and Indirect Participants. In addition,  Securityholders of a given
series will  receive all  distributions  of principal  and interest  through the
Participants who in turn will receive them from DTC. Under a book-entry  format,
Securityholders  of a given series may experience some delay in their receipt of
payments,  since such  payments will be forwarded by the  applicable  Trustee to
Cede,  as nominee for DTC. DTC will forward such  payments to its  Participants,
which   thereafter   will  forward  them  to  Indirect   Participants   or  such
Securityholders.  It is anticipated that the only "Securityholder" in respect of
any series will be Cede,  as nominee of DTC.  Securityholders  of a given series
will  not  be  recognized   as   Securityholders   of  such  series,   and  such
Securityholders  will be permitted to exercise the rights of  Securityholders of
such series only indirectly through DTC and its Participants.

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


                                       30


<PAGE>


     Because  DTC can only act on  behalf  of  Participants,  who in turn act on
behalf  of  Indirect   Participants   and  certain  banks,   the  ability  of  a
Securityholder  of a given series to pledge Securities of such series to persons
or entities that do not participate in the DTC system,  or to otherwise act with
respect  to such  Securities,  may be  limited  due to the  lack  of a  physical

certificate for such Securities.

     DTC will advise the Trustee in respect of each series that it will take any
action permitted to be taken by a  Securityholder  of the related series only at
the  direction  of one or more  Participants  to  whose  accounts  with  DTC the
Securities of such series are credited.  DTC may take  conflicting  actions with
respect to other  undivided  interests to the extent that such actions are taken
on behalf of Participants whose holdings include such undivided interests.

     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  participants  of the
Euroclear System ("Euroclear Participants") and to clear and settle transactions
between  Euroclear  Participants  through  simultaneous   electronic  book-entry
delivery against payment,  thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous  transfers of securities and
cash. Transactions may now be settled in any of 28 currencies,  including United
States dollars. The Euroclear System includes various other services,  including
securities lending and borrowing and interfaces with domestic markets in several
countries generally similar to the arrangements for cross-market  transfers with
DTC described  above.  Euroclear is operated by Morgan Guaranty Trust Company of
New York,  Brussels,  Belgium  office,  under contract with Euroclear  Clearance
System,  S.C.,  a  Belgian  cooperative  corporation  (the  "Cooperative").  All
operations are conducted by the "Euroclear Operator" (as defined below), and all
Euroclear securities clearance accounts and Euroclear cash accounts are accounts
with the Euroclear Operator,  not the Cooperative.  The Cooperative  establishes
policy for the Euroclear System on behalf of Euroclear  Participants.  Euroclear
Participants  include banks (including  central banks),  securities  brokers and
dealers  and other  professional  financial  intermediaries  and may include the
Underwriters. Indirect access to the Euroclear System is also available to other
firms that clear through or maintain a custodial  relationship  with a Euroclear
Participant, either directly or indirectly.

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


     Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and  Conditions  Governing  Use of  Euroclear  and the
related Operating  Procedures of the Euroclear System and applicable Belgian law
(collectively,  the "Terms and  Conditions").  The Terms and  Conditions  govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities  and cash from the  Euroclear  System,  and receipts of payments with
respect to securities in the Euroclear  System.  All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and


                                       31


<PAGE>


Conditions  only on  behalf  of  Euroclear  Participants  and has no  record  of
relationship with persons holding through Euroclear Participants.

     Except as required by law, the Trustee in respect of a series will not have
any  liability  for any aspect of the records  relating  to or payments  made or
account of  beneficial  ownership  interests of the related  Securities  held by
Cede,  as nominee for DTC, or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

Definitive Notes

     As may be described in the related  Prospectus  Supplement,  the Securities
will be issued in fully registered,  certificated form ("Definitive Securities")
to the  Securityholders of a given series or their nominees,  rather than to DTC
or its nominee, only if (i) the Trustee in respect of the related series advises
in writing  that DTC is no longer  willing  or able to  discharge  properly  its
responsibilities  as depository with respect to such Securities and such Trustee
is unable to locate a qualified  successor,  (ii) such  Trustee,  at its option,
elects  to  terminate  the  book-entry-system  through  DTC or (iii)  after  the
occurrence of an "Event of Default" under the related  Indenture or a default by
the Servicer under the related Trust Agreements, Securityholders representing at
least a majority of the outstanding  principal amount of such Securities  advise
the  applicable  Trustee  through  DTC in  writing  that the  continuation  of a
book-entry  system  through  DTC (or a  successor  thereto) is no longer in such
Securityholders' best interest.

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

     Distributions  of  principal  of, and  interest  on, such  Securities  will

thereafter be made by the applicable  Trustee in accordance  with the procedures
set forth in the related  Indenture  or Trust  Agreement  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 Security,
however,  will be made only upon  presentation and surrender of such Security at
the  office or agency  specified  in the  notice  of final  distribution  to the
applicable Securityholders.

     Definitive  Securities in respect of a given series of  Securities  will be
transferable and  exchangeable at the offices of the applicable  Trustee or of a
certificate  registrar named in a notice delivered to holders of such 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.

Reports to Securityholders

     With respect to each series of Securities, on or prior to each Payment Date
for such series, the Servicer or the related Trustee will forward or cause to be
forwarded  to each holder of record of such class of  Securities  a statement or
statements  with  respect  to the  related  Trust  Property  setting  forth  the
information   specifically  described  in  the  related  Trust  Agreement  which
generally will include the following information:

          (i) the  amount of the  distribution  with  respect  to each  class of
     Securities;

          (ii) the amount of such distribution allocable to principal;

          (iii) the amount of such distribution allocable to interest;


                                       32


<PAGE>


          (iv) the Pool Balance,  if applicable,  as of the close of business on
     the last day of the related Remittance Period;

          (v) the aggregate  outstanding  principal  balance and the Pool Factor
     for each Class of Securities  after giving effect to all payments  reported
     under (ii) above on such Payment Date;

          (vi) the amount  paid to the  Servicer,  if any,  with  respect to the
     related Remittance Period;

          (vii) the amount of the  aggregate  purchase  amounts for  Receivables
     that have been reacquired, if any, for such Remittance Period; and


          (viii) the amount of  coverage  under any letter of credit,  financial
     guaranty  insurance  policy,  reserve  account  or  other  form  of  credit
     enhancement  covering  default  risk as of the  close  of  business  on the
     applicable  Payment  Date  and a  description  of  any  Credit  Enhancement
     substituted therefor.

     Each amount set forth pursuant to subclauses (i), (ii),  (iii) and (v) with
respect to the Securities of any series will be expressed as a dollar amount per
$1,000 of the initial principal balance of such Securities,  as applicable.  The
actual  information to be set forth in statements to Securityholders of a series
will be described in the related Prospectus Supplement.

     Within the prescribed  period of time for tax reporting  purposes after the
end  of  each  calendar  year,  the  applicable  Trustee  will  provide  to  the
Securityholders  a statement  containing the amounts described in (ii) and (iii)
above for that  calendar year and any other  information  required by applicable
tax laws, for the purpose of the Securityholders'  preparation of federal income
tax returns.

Forward Commitments; Pre-Funding

   
     An  Issuer  may  enter  into  an  agreement  (each,  a  "Forward   Purchase
Agreement")  with the  Company  whereby  the  Company  will  agree  to  transfer
additional Receivables to such Issuer following the date on which such Issuer is
established and the related  Certificates are issued.  The Issuer may enter into
Forward Purchase Agreements to permit the acquisition of additional  Receivables
that could not be delivered by the Company or have not  formally  completed  the
origination  process, in each case prior to the date on which the Securities are
delivered to the  Securityholders  (the "Closing  Date").  Any Forward  Purchase
Agreement will require that any Receivables so transferred to the Issuer conform
to the requirements specified in such Forward Purchase Agreement.

     If a Forward  Purchase  Agreement is to be utilized,  and unless  otherwise
specified  in the related  Prospectus  Supplement,  the related  Trustee will be
required to deposit in a segregated  account (each, a "Pre-Funding  Account") up
to 100% of the net proceeds  received by the Trustee in connection with the sale
of one or more  classes of  Securities  of the related  Series;  the  additional
Receivables  will be  transferred  to the related  Issuer in exchange  for money
released  to the Company  from the related  Pre-Funding  Account.  Each  Forward
Purchase  Agreement will set a specified  period (the "Funding  Period")  during
which any such  transfers must occur; a Funding Period will generally not exceed
three  months,  and in no event will exceed nine  months.  The Forward  Purchase
Agreement  or the related  Trust  Agreement  will  require  that,  if all moneys
originally  deposited to such Pre-Funding  Account are not so used by the end of
the  related  Funding  Period,  then any  remaining  moneys will be applied as a
mandatory  prepayment of the related class or classes of Securities as specified
in the related Prospectus Supplement.

     During the Funding Period the moneys  deposited to the Pre-Funding  Account
will either (i) be held  uninvested or (ii) will be invested in  cash-equivalent
investments  rated in one of the four highest rating  categories by at least one
nationally  recognized  statistical  rating  organization  and which will either
mature prior to the end of the Funding Period, or will be drawable on demand and

in any event, will not
    


                                       33


<PAGE>


   
constitute  the type of  investment  which  would  require  registration  of the
related  Issuer as an "investment  company" under the Investment  Company Act of
1940, as amended.

     The related  Forward  Purchase  Agreement  and/or Trust  Agreement will set
forth the standards and required  characteristics  for  pre-funded  Receivables;
such  standards  and required  characteristics  will be disclosed in the related
Prospectus  Supplement.   Such  standards  and  required   characteristics  will
generally be applied by the Company and the related  Trustee to assure such that
the principal statistical  measurements of the final pool do not vary materially
from the final pool as it is required  to appear,  as  disclosed  in the related
Prospectus  Supplement.  In most  cases  this will also mean that the final pool
will not vary materially, in terms of its principal statistical characteristics,
from the original  pool ( i.e.,  the pool before the addition of the  pre-funded
Receivables).   For  purposes  of  the  foregoing,  the  "principal  statistical
characteristics"  will be the weighted  average  Coupon Rate,  weighted  average
remaining  term to maturity,  average  Contract  balance  outstanding,  weighted
average credit grade, and geographic distribution of Obligors.

     In the event that the Company is unable to deliver  sufficient  additional,
qualifying  Receivables to utilize fully the  Pre-Funding  Account  moneys,  the
remaining moneys will be applied as a mandatory  prepayment of the related class
or classes of Securities as specified in the related Prospectus  Supplement.  It
is expected that such moneys will be so applied at par,  i.e.,  with the payment
of any  prepayment  or  other  "make-whole"  type  premium.  Depending  upon the
movement of interest  rates from the pricing date of the related  Securities  to
the date of such prepayment,  holders of the prepaid  class(es) may be unable to
reinvest  such  prepaid  amounts at a yield equal to (or in excess of) the yield
that they were  expecting  to receive on their  Securities.  Furthermore,  if an
investor  purchased such Securities at a premium prior to such prepayment,  such
investor  could suffer a loss due to the  prepayment  being made at par,  rather
than at a premium.

     The Company expects to disclose,  in its periodic  reports to be filed with
respect to each  issuance of  Securities,  as required by the Exchange  Act, the
status of any Pre-Funding  Account as of each Payment Date occurring  during the
related Funding Period.  The Company does not expect to provide any "loan level"
detail with respect to such additional Receivables,  since the material required
characteristics thereof will be set forth in the related Prospectus Supplement.
    

                       DESCRIPTION OF THE TRUST AGREEMENTS


         The following  summary  describes certain terms of each Trust Agreement
pursuant to which a Trust Property will be created and the related Securities in
respect of such Trust Property will be issued.  For purposes of this Prospectus,
the term "Trust Agreement" as used with respect to a Trust means,  collectively,
and  except as  otherwise  specified,  any and all  agreements  relating  to the
establishment of the related Trust, the servicing of the related Receivables and
the  issuance  of the  related  Securities,  including  without  limitation  the
Indenture,  (i.e.  pursuant to which any Notes  shall be  issued).  Forms of the
Trust  Agreement  have been filed as exhibits to the  Registration  Statement of
which the Prospectus  forms a part. The summary does not purport to be complete.
It is qualified in its  entirety by  reference  to the  provisions  of the Trust
Agreements.

Origination of the Receivables by the Company and Acquisition of the Receivables
Pursuant to a Receivables Acquisition Agreement

     On the  closing  date  specified  with  respect  to  any  given  series  of
Securities  (the  "Closing  Date"),  the  Company or a Finance  Subsidiary  will
transfer  Receivables  originated by the Company either to a Trust pursuant to a
Pooling  Agreement,  or will pledge the  Company's  or the Finance  Subsidiary's
right,  title and interests in and to such Receivables to a Trustee on behalf of
the  Securityholders  pursuant  to  an  Indenture.  The  Company  or  a  Finance
Subsidiary will either transfer the Receivables to a Trust pursuant to a Pooling
Agreement,  or will pledge the  Company's  right,  title and interests in and to
such  Receivables  to a  Trustee  on behalf of  Securityholders  pursuant  to an
Indenture. The obligations of the Company or


                                       34


<PAGE>


a Finance  Subsidiary and the Servicer under the related Trust Agreement include
those specified below and in the related Prospectus Supplement.

     As more fully described in the related Prospectus  Supplement,  the Company
will be obligated to acquire from the related Trust Property its interest in any
Receivable  transferred  to a  Trust  or  pledged  to a  Trustee  on  behalf  of
Securityholders  if the interest of the  Securityholders  therein is  materially
adversely  affected by a breach of any  representation  or warranty  made by the
Company  with  respect  to such  Receivable,  which  breach  has not been  cured
following the discovery by or notice to the Company of the breach.  In addition,
if so specified in the related Prospectus Supplement,  the Company may from time
to time reacquire  certain  Receivables or substitute other Receivables for such
Receivable  subject  to  specified  conditions  set forth in the  related  Trust
Agreement.

Accounts

     With respect to each series of Securities  issued by a Trust,  the Servicer
will establish and maintain with the applicable Trustee one or more accounts, in
the name of such  Trustee on behalf of the related  Securityholders,  into which

all  payments  made  on or  with  respect  to the  related  Receivables  will be
deposited  (the  "Collection  Account").  The Servicer  will also  establish and
maintain  with such Trustee  separate  accounts,  in the name of such Trustee on
behalf of such  Securityholders,  in which amounts  released from the Collection
Account  and the  reserve  account  or other  Credit  Enhancement,  if any,  for
distribution  to  such   Securityholders   will  be  deposited  and  from  which
distributions to such Securityholders will be made (the "Distribution Account").

     Any other accounts to be established with respect to a Trust, including any
reserve account, will be described in the related Prospectus Supplement.

   
     For  any  series  of  Securities,  funds  in the  Collection  Account,  the
Distribution  Account, any reserve account and other accounts identified as such
in the related Prospectus Supplement (collectively,  the "Trust Accounts") shall
be invested as provided in the related Trust Agreement in Eligible  Investments.
"Eligible  Investments" are generally  limited to investments  acceptable to the
Rating Agencies as being consistent with the rating of such Securities.  Subject
to certain conditions, Eligible Investments may include securities issued by the
Company, the Servicer or their respective  affiliates or other trusts created by
the Company or its affiliates (any such Eligible  Investments  described in this
sentence, "Company Investment Contracts"). A Company Investment Contract will be
funding  agreement  designed to allow the Company or the related Servicer access
to the money held in the related  Trust  Account prior to the date on which such
money is required to make distributions to the  Securityholders.  In effect, the
money in the Trust  Accounts will be invested in a note issued by the Company or
the related Servicer.  Any such Company Investment Contract would be employed to
lessen the effects of "negative carry" or "negative  arbitrage "on the structure
of the Securities,  i.e., to permit the reinvestment of the Trust Account moneys
at a higher rate than would be obtainable  through  investment of other types of
Eligible  Investments.  The terms of any  Company  Investment  Contract  will be
described in the related Prospectus Supplement, and a copy thereof will be filed
with the Commission on a Current  Report in connection  with the issuance of the
related Securities.

     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  immediately  preceding  the related  Payment  Date.  However,
subject to certain  conditions,  funds in the reserve account may be invested in
securities that will not mature prior to the date of the next  distribution  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 such reserve account. If the
amount required to be withdrawn from any reserve account to cover  shortfalls in
collections  on the  related  Receivables  exceeds  the  amount  of cash in such
reserve account a temporary  shortfall in the amounts distributed to the related
Securityholders could result, which could, in turn, increase the average life of
the  Securities  of such series.  Except as  otherwise  specified in the related
Prospectus Supplement,  investment earnings on funds deposited in the applicable
Trust Accounts, net of losses and investment expenses (collectively, "Investment
Earnings"), shall be deposited
    


                                       35



<PAGE>


in the applicable  Collection  Account on each Payment Date and shall be treated
as collections of interest on the related Receivables.

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

The Servicer

   
     The  Servicer  under  each  Trust  Agreement  will be named in the  related
Prospectus  Supplement.  The entity serving as Servicer may be the Company,  its
designee,   or  an  affiliate  of  the  Company  and  may  have  other  business
relationships  with the Company or the Company's  affiliates.  The Servicer with
respect to each series will service the Receivables  contained in the Trust Fund
for such series. Any Servicer may delegate its servicing responsibilities to one
or more sub-servicers,  but will not be relieved of its liabilities with respect
thereto.
    

     The Servicer will make certain representations and warranties regarding its
authority to enter into, and its ability to perform its obligations  under,  the
related Trust Agreement.  An uncured breach of such a representation or warranty
that in any  respect  materially  and  adversely  affects the  interests  of the
Securityholders  will constitute a Servicer Default (as hereinafter  defined) by
the Servicer under the related Trust Agreement.

Servicing Procedures

     Each Trust  Agreement  will provide that the Servicer will make  reasonable
efforts to collect all payments due with  respect to the  Receivables  which are
part of the Trust  Fund  and,  in a manner  consistent  with the  related  Trust

Agreement, will continue such collection procedures as the Servicer follows with
respect to the particular  type of Receivable in the particular pool it services
for itself and others. Consistent with its normal procedures,  the Servicer may,
in its  discretion and on a  case-by-case  basis,  arrange with the Obligor on a
Receivable to extend or modify the payment  schedule.  Some of such arrangements
(including,  without limitation any extension of the payment schedule beyond the
final  scheduled  Payment  Date for the  related  Securities)  may result in the
Servicer  acquiring  such  Receivable  if  such  Contract  becomes  a  Defaulted
Contract.  The Servicer may sell the Vehicle  securing the respective  Defaulted
Contract,  if any,  at a  public  or  private  sale,  or take any  other  action
permitted by applicable law. See "Certain Legal Aspects of the Receivables".

     The material  aspects of any particular  Servicer's  collections  and other
relevant procedures will be set forth in the related Prospectus Supplement.


                                       36


<PAGE>


Payments on Receivables

     With respect to each series of Securities,  unless  otherwise  specified in
the related Prospectus Supplement, the Servicer will deposit into the Collection
Account all payments on the related  Receivables  (from whatever source) and all
proceeds of such Receivables collected within three (3) business days of receipt
thereof  in the  related  collection  facility,  such as a  lock-box  account or
collection  account.  Moneys  deposited  in such  collection  facility for Trust
Property may be commingled with funds from other sources.

Servicing Compensation

     As may be described in the related  Prospectus  Supplement  with respect to
any series of  securities  issued by a Trust,  the Servicer  will be entitled to
receive a servicing fee for each Collection  Period (the "Servicing  Fee") in an
amount  equal to a specified  percentage  per annum (as set forth in the related
Prospectus  Supplement,  the "Servicing Fee Rate") of the value of the assets of
the Trust  Property,  generally as of the first day of such  Collection  Period.
Each Prospectus  Supplement and Servicing Agreement will specify the priority of
distributions  with respect to the Servicing  Fee (together  with any portion of
the Servicing Fee that remains unpaid from prior Payment Dates).  Generally, the
Servicing  Fee  will  be  paid  prior  to  any   distribution   to  the  related
Securityholders.

     The  Servicer  will also  collect  and retain any late  fees,  the  penalty
portion of interest  paid on past due amounts and other  administrative  fees or
similar charges allowed by applicable law with respect to the  Receivables,  and
will be  entitled  to  reimbursement  from each Trust for  certain  liabilities.
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 similar types of receivables as an agent for their
beneficial owner,  including collecting and posting all payments,  responding to
inquiries of Obligors on the related Receivables,  investigating  delinquencies,
sending billing  statements to Obligors,  reporting tax information to Obligors,
paying  costs of  collection  and  disposition  of  defaults,  and  policing the
collateral.   The   Servicing  Fee  also  will   compensate   the  Servicer  for
administering the related Receivables, accounting for collections and furnishing
statements to the applicable Trustee and the applicable  Indenture  Trustee,  if
any, with respect to  distributions.  The Servicing Fee also will  reimburse the
Servicer  for  certain  taxes,  accounting  fees,  outside  auditor  fees,  data
processing costs and other costs incurred in connection with  administering  the
Receivables.

Distributions

     With  respect to each series of  Securities,  beginning on the Payment Date
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  Indenture
Trustee  to the  holders  of Notes  (the  "Noteholders")  and by the  applicable
Trustee  to the  holders  of  Certificates  (the  "Certificateholders")  of such
series. The timing,  calculation,  allocation,  order, source, priorities of and
requirements  for 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 series of Securities, on each Payment Date collections
on the related  Receivables will be transferred  from the Collection  Account to
the Distribution Account for distribution to Securityholders,  respectively,  to
the extent provided in the related Prospectus  Supplement.  Credit  Enhancement,
such as a reserve  account,  may 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 the  Certificates of such series may be subordinate to payments in respect of
the Notes of such series.


                                       37


<PAGE>


Credit and Cash Flow Enhancements

     The amounts and types of Credit Enhancement  arrangements,  if any, and the
provider thereof,  if applicable,  with respect to each class of Securities of a
given series will be set forth in the related Prospectus  Supplement.  If and to
the extent provided in the related Prospectus Supplement, credit enhancement may
be in the form of a Policy,  subordination of one or more Classes of Securities,

reserve accounts, overcollateralization,  letters of credit, credit or liquidity
facilities, third party payments or other support, surety bonds, guaranteed 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  Enhancement  for a
Class of  Securities  may cover one or more other  Classes of  Securities of the
same series,  and Credit Enhancement for a series of Securities may cover one or
more other series of Securities.

     The presence of Credit  Enhancement  for the benefit of any Class or series
of  Securities  is  intended  to  enhance  the  likelihood  of  receipt  by  the
Securityholders  or 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. As more specifically  provided 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.

Statements to Indenture Trustees and Trustees

     Prior to each Payment Date with respect to each series of  Securities,  the
Servicer will provide to the applicable  Indenture Trustee and/or the applicable
Trustee  and Credit  Enhancer as of the close of business on the last day of the
preceding related 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  "Description  of  the
Securities--Reports to Securityholders".

Evidence as to Compliance

     Each  Trust  Agreement  will  provide  that a firm  of  independent  public
accountants  will furnish to the related Trust and/or the  applicable  Indenture
Trustee and Credit  Enhancer,  annually,  a statement  as to  compliance  by the
Servicer  during the preceding  twelve months (or, in the case of the first such
certificate, the period from the applicable Closing Date) with certain standards
relating to the servicing of the Receivables.

     Each Trust  Agreement  will also provide for delivery to the related  Trust
and/or the applicable Indenture Trustee of a certificate signed by an officer of
the Servicer  stating that the Servicer  either has  fulfilled  its  obligations
under such Trust Agreement in all material respects  throughout the preceding 12
months  (or,  in the case of the first such  certificate,  the  period  from the
applicable  Closing Date) or, if there has been a default in the  fulfillment of
any such obligation in any material respect,  describing each such default.  The
Servicer also will agree to give each Indenture  Trustee and each Trustee notice
of certain  Servicer  Defaults (as hereinafter  defined) under the related Trust
Agreement.


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


                                       38


<PAGE>


Certain Matters Regarding the Servicers

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

     Except as otherwise  provided in the related  Prospectus  Supplement,  each
Trust  Agreement  will further  provide that neither the Servicer nor any of its
respective  directors,  officers,  employees,  or  agents  shall  be  under  any
liability to the related  Issuer or the related  Securityholders  for taking any
action  or for  refraining  from  taking  any  action  pursuant  to  such  Trust
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 duties or by reason of reckless  disregard of
obligations  and duties  thereunder.  In  addition,  such Trust  Agreement  will
provide that the Servicer is under no  obligation  to appear in,  prosecute,  or
defend any legal action that is not incidental to its servicing responsibilities
under such Trust  Agreement and that, in its opinion,  may cause it to incur any
expense or liability.

     Under the circumstances  specified in any such Trust 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, with respect to its  obligations
as Servicer,  which  corporation or other entity in each of the foregoing  cases
assumes the  obligations of the Servicer,  will be the successor to the Servicer
under such Trust Agreement.

Servicer Default

     Except  as  otherwise  provided  in  the  related  Prospectus   Supplement,
"Servicer  Default" under a Trust  Agreement will include (i) any failure by the
Servicer to deliver to the applicable  Trustee for deposit in any of the related
Trust  Accounts  any  required  payment  or to direct  such  Trustee to make any
required  distributions  therefrom,  which failure continues unremedied for more
than three (3) Business Days after written  notice from such Trustee is received
by the  Servicer or after  discovery  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 Trust  Agreement,  which failure  materially  and adversely
affects the rights of the related Securityholders and which continues unremedied
for more than  thirty  (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 the  related  Securities,  as
applicable,  evidencing  not  less  than  50%  of  the  voting  rights  of  such
outstanding  Securities;  (iii) any Insolvency  Event;  and (iv) any claim being
made on a Policy issued as Credit Enhancement.  An "Insolvency Event" shall mean
financial   insolvency,   readjustment  of  debt,   marshalling  of  assets  and
liabilities,  or similar  proceedings  with  respect to the Servicer and certain
actions by the Servicer  indicating its insolvency,  reorganization  pursuant to
bankruptcy proceedings, or inability to pay its obligations.

Rights upon Servicer Default

     As more fully described in the related Prospectus Supplement,  as long as a
Servicer  Default under a Trust  Agreement  remains  unremedied,  the applicable
Trustee,  Credit  Enhancer  or  holders  of  Securities  of the  related  series
evidencing  not less than 50% of the  voting  rights  of such  then  outstanding
Securities may terminate all the rights and obligations of the Servicer, if any,
under such Trust  Agreement,  whereupon a successor  servicer  appointed by such
Trustee or such  Trustee will  succeed to all the  responsibilities,  duties and
liabilities of the Servicer  under such Trust  Agreement and will be entitled to
similar compensation arrangements.  If, however, a bankruptcy trustee or similar
official has been appointed for the Servicer, and no Servicer Default other than
such appointment has occurred,  such bankruptcy trustee or official may have the
power to prevent the applicable Trustee or such Securityholders from effecting a
transfer of servicing. In the event that the Trustee is unwilling or unable


                                       39


<PAGE>


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  $25,000,000 and whose
regular business  includes the servicing of a similar type of receivables.  Such
Trustee may make such  arrangements  for  compensation  to be paid,  which in no
event may be greater  than the  servicing  compensation  payable to the Servicer
under the related Trust Agreement.

Waiver of Past Defaults

     With  respect to each  Trust,  unless  otherwise  provided  in the  related
Prospectus  Supplement and subject to the approval of any Credit  Enhancer,  the
holders of Notes  evidencing  at least a majority  of the voting  rights of such
then outstanding Securities may, on behalf of all Securityholders of the related
Securities,  waive  any  default  by  the  Servicer  in the  performance  of its
obligations  under the related Trust  Agreement and its  consequences,  except a
default in making any  required  deposits to or  payments  from any of the Trust
Accounts in accordance  with such Trust  Agreement.  No such waiver shall impair
the Securityholders' rights with respect to subsequent defaults.


Amendment

     As more fully described in the related Prospectus  Supplement,  each of the
Trust Agreements may be amended by the parties  thereto,  without the consent of
the  related  Securityholders,  for the purpose of adding any  provisions  to or
changing  in any  manner or  eliminating  any of the  provisions  of such  Trust
Agreements  or of  modifying  in any manner the rights of such  Securityholders;
provided  that such action will not, in the opinion of counsel  satisfactory  to
the applicable  Trustee,  materially  and adversely  affect the interests of any
such  Securityholder and subject to the approval of any Credit Enhancer.  As may
be described in the related Prospectus Supplement, the Trust Agreements may also
be amended by the Company,  the Servicer,  and the  applicable  Trustee with the
consent  of the  holders of  Securities  evidencing  at least a majority  of the
voting rights of such then outstanding  Securities for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
such  Trust  Agreements  or of  modifying  in any  manner  the  rights  of  such
Securityholders;  provided,  however, that no such amendment may (i) increase or
reduce in any manner  the  amount or  priority  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  Securityholders  or (ii)
reduce the  aforesaid  percentage  of the  Securities  of such series  which are
required  to  consent  to  any  such  amendment,  without  the  consent  of  the
Securityholders of such series.

Insolvency Event

     As described in the related Prospectus  Supplement,  if an Insolvency Event
occurs with respect to a Debtor relating to the applicable  Trust Property,  the
related Trust will terminate,  and the Receivables of the related Trust Property
will be liquidated and each such Trust will be terminated 90 days after the date
of such  Insolvency  Event,  unless,  before the end of such 90-day period,  the
Trustee of such Trust shall have received written  instructions from each of the
related  Securityholders  (other than the Company) and/or Credit Enhancer to the
effect  that such party  disapproves  of the  liquidation  of such  Receivables.
Promptly after the occurrence of any Insolvency  Event with respect to a Debtor,
notice  thereof is required to be given to such  Securityholders  and/or  Credit
Enhancer;  provided, however, that any failure to give such required notice will
not prevent or delay  termination of any Trust.  Upon  termination of any Trust,
the  applicable  Trustee  shall direct that the assets of such Trust be promptly
sold (other than the related Trust Accounts) in a commercially reasonable manner
and  on  commercially  reasonable  terms.  The  proceeds  from  any  such  sale,
disposition or liquidation of such Receivables will be treated as collections on
such  Receivables  and  deposited  in the  related  Collection  Account.  If the
proceeds from the liquidation of such  Receivables and any amounts on deposit in
the  Reserve  Account,  if any,  and the  related  Distribution  Account are not
sufficient  to pay  the  Securities  of  the  related  series  in  full,  and no
additional Credit Enhancement is available,  the amount of principal returned to
Securityholders  will be reduced  and some or all of such  Securityholders  will
incur a loss.


                                       40



<PAGE>


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

Termination

     With respect to each Trust,  the  obligations of the Servicer,  the Company
and  the  applicable  Trustee  pursuant  to the  related  Trust  Agreement  will
terminate upon the earlier to occur 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  and  (ii)  the  payment  to
Securityholders of the related series of all amounts required to be paid to them
pursuant  to such  Trust  Agreement.  As more  fully  described  in the  related
Prospectus Supplement,  in order to avoid excessive  administrative expense, the
Servicer will be permitted in respect of the applicable  Trust Property,  unless
otherwise  specified  in the  related  Prospectus  Supplement,  at its option to
purchase  from  such  Trust  Property,  as of the end of any  Collection  Period
immediately  preceding  a  Payment  Date,  if the Pool  Balance  of the  related
Contracts  is  less  than a  specified  percentage  (set  forth  in the  related
Prospectus  Supplement)  of the  initial  Pool  Balance in respect of such Trust
Property,  all such  remaining  Receivables at a price equal to the aggregate of
the  Purchase  Amounts  thereof  as of the end of such  Collection  Period.  The
related Securities will be redeemed following such purchase.

     If and to the extent  provided in the related  Prospectus  Supplement  with
respect to the Trust  Property,  the  applicable  Trustee will,  within ten days
following a Payment  Date as of which the Pool  Balance is equal to or less than
the percentage of the initial Pool Balance  specified in the related  Prospectus
Supplement,  solicit bids for the purchase of the Receivables  remaining in such
Trust,  in the manner and subject to the terms and  conditions set forth in such
Prospectus  Supplement.  If such Trustee receives satisfactory bids as described
in such  Prospectus  Supplement,  then the  Receivables  remaining in such Trust
Property 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  may effect the  prepayment of the
Certificates of such series.

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

General

     The transfer of Receivables by the Company or its Finance Subsidiary to the
Trust  pursuant to the related Trust  Agreement,  the perfection of the security

interests in the  Receivables  and the  enforcement  of rights to realize on the
Vehicles as collateral  for the  Receivables  are subject to a number of federal
and state laws,  including the UCC as in effect in various states.  As specified
in each Prospectus Supplement, the Servicer will take such action as is required
to  perfect  the  rights  of  the  Trustee  in  the  Receivables.   If,  through
inadvertence or otherwise,  a third party were to purchase (including the taking
of a security  interest in) a Receivable for new value in the ordinary course of
its  business,  without  actual  knowledge  of the  Trust's  interest,  and take
possession  of a  Receivable,  the  purchaser  would acquire an interest in such
Receivable  superior to the interest of the Trust. As further  specified in each
Prospectus  Supplement,  no action  will be taken to  perfect  the rights of the
Trustee in proceeds of any insurance  policies covering  individual  Vehicles or
Obligors.  Therefore,  the  rights of a third  party  with an  interest  in such
proceeds  could  prevail  against the rights of the Trust prior to the time such
proceeds are deposited by the Servicer into a Trust Account.


                                       41


<PAGE>


Security Interests in the Financed Vehicles

     General

     Retail  installment  sale  contracts such as the  Receivables  evidence the
credit sale of  automobiles  and light duty trucks by dealers to consumers.  The
contracts also  constitute  personal  property  security  agreements and include
grants of security  interests in the related  automobiles  and light duty trucks
under the UCC.  Perfection of security  interests in automobiles  and light duty
trucks is generally governed by the vehicle  registration or titling laws of the
state in which each vehicle is registered  or titled.  In most states a security
interest in a vehicle is  perfected  by notation of the secured  party's lien on
the vehicle's certificate of title.

     Perfection

     Pursuant  to the Trust  Agreement,  the  Company  will sell and  assign the
Receivables  it has  originated  or acquired and its  security  interests in the
Vehicles  to the  Trustee.  Alternatively,  the  Company may sell and assign the
Receivables and its interest in the Vehicles to a Finance Subsidiary which will,
in turn, sell and assign such Receivables and related security  interests to the
Trustee.  Each of the  related  Prospectus  Supplements  will  specify  whether,
because of the administrative  burden and expense,  the Company, the Servicer or
the Trustee will amend any  certificate  of title to identify the Trustee as the
new secured party on the certificates of title relating to the Vehicles. Each of
the related Prospectus  Supplements will specify the UCC financing statements to
be  filed  in order  to  perfect  the  transfer  to the  Finance  Subsidiary  of
Receivables  and the  transfer by the Finance  Subsidiary  to the Trustee of the
Receivables.  Further,  although the Trustee will not rely on  possession of the
Receivables as the legal basis for the perfection of its interest  therein or in
the  security  interests  in the  Vehicles,  the  Servicer,  as specified in the

related  Prospectus  Supplement,  will continue to hold the  Receivables and any
certificates  of title  relating to the Vehicles in its  possession as custodian
for the Trustee  pursuant to the related Trust  Agreement  which, as a practical
matter,  should  preclude  any other party from  claiming a  competing  security
interest in the Receivables on the basis that the security interest is perfected
by possession.

     A security  interest in a motor  vehicle  registered  in most states may be
perfected  against  creditors  and  subsequent  purchasers  without  notice  for
valuable consideration only by one or more of the following: depositing with the
related  Department  of Motor  Vehicles  or  analogous  state  office a properly
endorsed certificate of title for the vehicle showing the secured party as legal
owner or lienholder  thereon,  or filing a sworn notice of lien with the related
Department of Motor  Vehicles or analogous  state office and noting such lien on
the certificate of title, or, if the vehicle has not been previously registered,
filing an application in usual form for an original  registration  together with
an  application  for  registration  of the  secured  party  as  legal  owner  or
lienholder,  as the case may be.  However,  under  the  laws of most  states,  a
transferee of a security  interest in a motor vehicle is not required to reapply
to the related  Department  of Motor  Vehicles or  analogous  state office for a
transfer of registration when the security interest is sold or when the interest
of the  transferee  arises  from the  transfer  of a  security  interest  by the
lienholder to secure payment or performance of an obligation. Accordingly, under
the laws of such states,  the  assignment  by the Company of its interest in the
Receivables  to the Trustee  under the related  Trust  Agreement is an effective
conveyance  of the  security  interest  of the Company in the  Receivables,  and
specifically,  the Vehicles,  without such re-registration and without amendment
of any lien noted on the  related  certificate  of title,  and  (subject  to the
immediately  succeeding  paragraphs)  the Trustee will succeed to the  Company's
rights as secured party.

     Although  re-registration  of a  Vehicle  is  not  necessary  to  convey  a
perfected  security  interest in the  Vehicles  to the  Trustee,  the  Trustee's
security  interest  could be  defeated  through  fraud,  negligence,  forgery or
administrative  error since it may not be listed as legal owner or lienholder on
the  certificates  of title to the Vehicles.  However,  in the absence of fraud,
negligence, forgery or administrative error , the notation of the Company's lien
on the certificates of title will be sufficient to protect the Trust against the
rights of subsequent  purchasers of a Vehicle or subsequent creditors who take a
security interest in a Vehicle.  In the related Trust Agreement,  the Company or
its Finance Subsidiary will represent and warrant that it has,


                                       42


<PAGE>


or has taken all action  necessary to obtain, a perfected  security  interest in
each Vehicle. If there are any Vehicles as to which the Company failed to obtain
a first priority perfected  security  interest,  the Company's security interest
would be subordinate  to, among others,  subsequent  purchasers of such Vehicles
and holders of first  priority  perfected  security  interests  therein.  Such a

failure,  however,  would  constitute  a breach of the  Company's or the Finance
Subsidiary's  representations  and warranties under the related Trust Agreement.
Accordingly,  pursuant to the related  Trust  Agreement,  the Company or Finance
Subsidiary  would be required to  repurchase  the related  Receivables  from the
Trustee unless the breach were cured.

     Continuity of Perfection

     Under the laws of most  states,  a perfected  security  interest in a motor
vehicle continues for four months after the vehicle is moved to a new state from
the one in which it is  initially  registered  and  thereafter  until  the owner
re-registers such motor vehicle in the new state. A majority of states generally
require  surrender of a certificate of title to re-register a vehicle.  In those
states that require a secured  party to hold  possession of the  certificate  of
title to maintain  perfection of the security interest,  the secured party would
learn of the  re-registration  through  the request  from the Obligor  under the
related installment sale contract to surrender  possession of the certificate of
title to assist in such  re-registration.  In the case of vehicles registered in
states  providing for the notation of a lien on the certificate of title but not
requiring  possession  by the secured  party,  the secured  party would  receive
notice of surrender from the state of  re-registration  if the security interest
is noted on the  certificate  of title.  Thus,  the secured party would have the
opportunity  to reperfect  its security  interest in the vehicle in the state of
relocation.  However,  these procedural  safeguards will not protect the secured
party if, through fraud,  forgery or  administrative  error,  the debtor somehow
procures a new certificate of title that does not list the secured party's lien.
Additionally,  in states that do not require surrender of a certificate of title
for re-registration of a vehicle,  re-registration  could defeat perfection.  In
each of the Trust  Agreements,  the  Servicer  will be required to take steps to
effect  re-perfection  upon receipt of notice of  re-registration or information
from the Obligor as to relocation.  Similarly,  when an Obligor sells a Vehicle,
the Servicer will have an  opportunity  to require  satisfaction  of the related
Receivable  before  release of the lien,  either  because the  Servicer  will be
required to surrender  possession of the certificate of title in connection with
the sale,  or because the Servicer  will receive  notice as a result of its lien
noted thereon.  Pursuant to the related Trust  Agreement,  the related  Servicer
will hold the  certificates  of title for the related  Vehicles as custodian for
the Trustee.  Under the related Trust Agreement,  the Servicer will be obligated
to take appropriate  steps, at its own expense,  to maintain  perfected security
interests in the Vehicles.

     Priority of Certain Liens Arising by Operation of Law

     Under the laws of most states,  certain statutory liens such as mechanics',
repairmen's  and  garagemen's  liens for repairs  performed on a motor  vehicle,
motor vehicle  accident  liens,  towing and storage  liens,  liens arising under
various  state and federal  criminal  statutes  and liens for unpaid  taxes take
priority over even a first priority  perfected security interest in such vehicle
by operation of law. The UCC also grants  priority to certain  federal tax liens
over the lien of a secured party. The laws of most states and federal law permit
the  confiscation  of motor vehicles by governmental  authorities  under certain
circumstances  if used in or acquired with the proceeds of unlawful  activities,
which may result in the loss of a secured party's perfected security interest in
a confiscated  vehicle. The Company will represent and warrant to the Trustee in

the related Trust  Agreement that, as of the related Closing Date, each security
interest  in a  Vehicle  shall  be a valid,  subsisting  and  enforceable  first
priority security interest in such Vehicle.  However, liens for repairs or taxes
superior to the  security  interest of the Trustee in any such  Vehicle,  or the
confiscation  of such  Vehicle,  could  arise at any time  during  the term of a
Receivable.  No notice will be given to the Trustee or any Securityholder in the
event  such a lien or  confiscation  arises  and any such  lien or  confiscation
arising  after the  related  Closing  Date would not give rise to the  Company's
repurchase obligation under the related Trust Agreement.


                                       43


<PAGE>


Repossession

     In the event of default by an  Obligor,  the holder of the  related  retail
installment sale contract has all the remedies of a secured party under the UCC,
except  where  specifically  limited by other state laws.  The UCC remedies of a
secured party include the right to repossession by self-help means,  unless such
means would  constitute a breach of the peace.  Unless a vehicle is  voluntarily
surrendered,  self-help repossession is accomplished simply by taking possession
of the related financed vehicle.  In cases where the Obligor objects or raises a
defense to  repossession,  or if otherwise  required by applicable  state law, a
court order is obtained from the appropriate  state court,  and the vehicle must
then be recovered in  accordance  with that order.  In some  jurisdictions,  the
secured  party is required to notify the debtor of the default and the intent to
repossess the  collateral and give the debtor a time period within which to cure
the default  prior to  repossession.  Generally,  this right of cure may only be
exercised  on a  limited  number of  occasions  during  the term of the  related
contract. Other jurisdictions permit repossession without prior notice if it can
be accomplished without a breach of the peace (although in some states, a course
of conduct in which the  creditor has  accepted  late  payments has been held to
create a right by the Obligor to receive prior notice).

Notice of Sale; Redemption Rights

     The UCC and other state laws require a secured party to provide the 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.  In addition,
some  states  also  impose  substantive  timing  requirements  on  the  sale  of
repossessed vehicles in certain  circumstances and/or various substantive timing
and  content  requirements  on such  notices.  In  some  states,  under  certain
circumstances  after a financed  vehicle has been  repossessed,  the Obligor may
redeem the  collateral by paying the delinquent  installments  and other amounts
due. The Obligor has the right to redeem the collateral  prior to actual sale or
entry by the secured party into a contract for sale of the  collateral by paying
the  secured  party the  unpaid  principal  balance of the  obligation,  accrued
interest thereon,  reasonable expenses for repossessing,  holding, and preparing
the  collateral  for  disposition  and  arranging  for its sale,  plus,  in some
jurisdictions,  reasonable  attorneys'  fees and legal expenses or in some other

states, by payment of delinquent installments on the unpaid principal balance of
the related obligation.

Deficiency Judgments and Excess Proceeds

     The proceeds of resale of the Vehicles  generally  will be applied first to
the  expenses of resale and  repossession  and then to the  satisfaction  of the
indebtedness.  In  many  instances,  the  remaining  principal  amount  of  such
indebtedness  will exceed such  proceeds.  Under the UCC and laws  applicable in
some  states,  a creditor is entitled to bring an action to obtain a  deficiency
judgment from a debtor for any deficiency on repossession  and resale of a motor
vehicle securing such debtor's loan; however, in some states, a creditor may not
seek a deficiency  judgment from a debtor whose financed  vehicle had an initial
cash sales price less than a specified  amount,  usually  $3,000.  Some  states,
impose  prohibitions  or  limitations  or notice  requirements  on  actions  for
deficiency judgments. In addition to the notice requirement described above, the
UCC requires that every aspect of the sale or other  disposition,  including the
method, manner, time, place and terms, be "commercially reasonable".  Generally,
courts have held that when a sale is not "commercially reasonable",  the secured
party loses its right to a deficiency judgment. In addition, the UCC permits the
debtor or other interested party to recover for any loss caused by noncompliance
with the  provisions  of the UCC.  Also,  prior to a sale,  the UCC  permits the
debtor or other interested  person to obtain an order mandating that the secured
party refrain from  disposing of the  collateral if it is  established  that the
secured  party is not  proceeding in  accordance  with the "default"  provisions
under the UCC.  However,  the deficiency  judgment would be a personal  judgment
against the Obligor for the shortfall,  and a defaulting Obligor can be expected
to  have  very  little  capital  or  sources  of  income   available   following
repossession.  Therefore,  in  many  cases,  it may  not  be  useful  to  seek a
deficiency  judgment or, if one is obtained,  it may be settled at a significant
discount or be uncollectible.


                                       44


<PAGE>


     Occasionally,  after  resale of a vehicle and payment of all  expenses  and
indebtedness,  there is a surplus of funds.  In that case,  the UCC requires the
creditor to remit the surplus to any holder of a  subordinate  lien with respect
to the vehicle or if no such lienholder  exists or if there are remaining funds,
the UCC  requires  the  creditor to remit the  surplus to the Obligor  under the
contract.

Consumer Protection Laws

     Numerous federal and state consumer protection laws and related regulations
impose  substantial  requirements  upon  creditors  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
Reporting  Act,  the Fair  Debt  Collection  Practices  Act,  the  Magnuson-Moss
Warranty Act, the Federal Reserve Board's Regulations B and Z, state adaptations

of the Uniform Consumer Credit Code, state motor vehicle retail installment sale
acts,  state  "lemon" laws and other  similar  laws.  In  addition,  the laws of
certain states impose finance charge ceilings and other restrictions on consumer
transactions  and require  contract  disclosures  in addition to those  required
under federal law. These requirements impose specific statutory liabilities upon
creditors  who  fail to  comply  with  their  provisions.  In some  cases,  this
liability could affect the ability of an assignee such as the Trustee to enforce
consumer finance contracts such as the Receivables.

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

     Under most state vehicle dealer licensing laws,  sellers of automobiles and
light duty trucks are  required to be licensed to sell  vehicles at retail sale.
In addition,  with respect to used vehicles, the Federal Trade Commission's Rule
on Sale of Used Vehicles  requires  that all sellers of used  vehicles  prepare,
complete and display a "Buyer's Guide" which explains the warranty  coverage for
such vehicles.  Furthermore,  Federal Odometer Regulations promulgated under the
Motor Vehicle  Information and Cost Savings Act and the motor vehicle title laws
of most  states  require  that all  sellers of used  vehicles  furnish a written
statement signed by the seller  certifying the accuracy of the odometer reading.
If a seller is not  properly  licensed or if either a Buyer's  Guide or Odometer
Disclosure Statement was not provided to the purchaser of a Vehicle, the Obligor
may be able to assert a defense against the seller of the Vehicle. If an Obligor
on a Receivable  were  successful  in asserting  any such claim or defense,  the
Servicer would pursue on behalf of the Trust any reasonable remedies against the
seller or manufacturer of the vehicle,  subject to certain limitations as to the
expense of any such action to be specified in the related Trust Agreement.

     Any such loss, to the extent not covered by credit support (as specified in
the   Related   Prospectus   Supplement),   could   result   in  losses  to  the
Securityholders.  As  specified  in the  related  Prospectus  Supplement,  if an
Obligor were  successful  in asserting any such claim or defense as described in
this  paragraph  or the two  immediately  preceding  paragraphs,  such  claim or
defense may  constitute  a breach of a  representation  and  warranty  under the
related  Trust  Agreement  and  may  create  an  obligation  of the  Company  to
repurchase such Receivable unless the breach were cured.

     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.



                                       45


<PAGE>


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

     As  specified  in the related  Prospectus  Supplement,  the Company (or its
Finance  Subsidiary,  if any) will represent and warrant under the related Trust
Agreement  that each  Receivable  complies with all  requirements  of law in all
material  respects.  Accordingly,  if an Obligor has a claim against the Trustee
for violation of any law and such claim  materially  and  adversely  affects the
Trustee's interest in a Receivable,  such violation would constitute a breach of
representation  and warranty under the related Trust  Agreement and would create
an obligation of the Company (or its Finance  Subsidiary,  if any) to repurchase
such Receivable unless the breach were cured.

Soldiers' and Sailors' Civil Relief Act of 1940

     Under the terms of the Soldiers' and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"),  an Obligor who enters  military  service after the
origination  of such  Obligor's  Receivable  (including  an  Obligor  who was in
reserve  status  and  is  called  to  active  duty  after   origination  of  the
Receivable),  may not be charged interest  (including fees and charges) above an
annual rate of 6% during the period of such Obligor's active duty status, unless
a court orders otherwise upon application of the lender.  The Relief Act applies
to Obligors  who are members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard,  and officers of the U.S.  Public Health Service
assigned to duty with the  military.  Because the Relief Act applies to Obligors
who enter military service (including  reservists who are called to active duty)
after origination of the related  Receivable,  no information can be provided as
to the number of loans that may be effected by the Relief  Act.  Application  of
the Relief Act would adversely affect, for an indeterminate  period of time, the
ability of the  Servicer to collect  full  amounts of interest on certain of the
Receivables.   Any  shortfall  in  interest   collections   resulting  from  the
application of the Relief Act or similar legislation or regulations, which would
not be recoverable from the related Receivables,  would result in a reduction of
the amounts  distributable to the holders of the related  Securities,  and would
not be  covered  by  advances,  any  form  of  Credit  Enhancement  provided  in
connection  with the related series of Securities.  In addition,  the Relief Act
imposes  limitations  that would impair the ability of the Servicer to foreclose
on an affected  Receivable during the Mortgagor's  period of active duty status,
and,  under  certain  circumstances,  during an  additional  three month  period
thereafter.  Thus,  in the event that the Relief Act or similar  legislation  or
regulations  applies to any  Receivable  which goes into  default,  there may be

delays in payment and losses on the related Securities in connection  therewith.
Any other  interest  shortfalls,  deferrals  or  forgiveness  of payments on the
Receivables  resulting from similar  legislation  or  regulations  may result in
delays in payments or losses to Securityholders of the related series.

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 creditor to
realize upon  collateral  or enforce a deficiency  judgment.  For example,  in a
Chapter 13 proceeding  under the federal  bankruptcy  law, a court may prevent a
creditor from repossessing a motor vehicle,  and, as part of the  rehabilitation
plan,  reduce the amount of the secured  indebtedness to the market value of the
motor 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.  Any such  shortfall,  to the extent not covered by credit support
(as  specified  in each  Prospectus  Supplement),  could result in losses to the
Securityholders.


                                       46


<PAGE>



   
                         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.
Dewey  Ballantine,  special  federal tax counsel for the Company  ("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  or special rules that are applicable
to certain  categories  of  holders.  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 the Trust will be treated as a partnership  under the Code,
whether the Trust will be treated as a grantor trust,  or whether it is intended
that the Trust serve as a security device for the issuance of Certificates  that
are  to be  treated  as  indebtedness  for  federal  income  tax  purposes.  The
Prospectus  Supplement for each series of Certificates  will specify whether the
Trust will be treated as a partnership, a grantor trust, or is intended to serve
as a security device as just described.  In addition,  if the related Prospectus
Supplement so provides,  the Transaction  Documents for a Trust may provide that
an election will be made on or after  September 1, 1997 to qualify such Trust as
a Financial Asset Securitization  Investment Trust pursuant to new provisions of
the Code which will be effective as of such date.

TRUSTS TREATED AS PARTNERSHIPS

Tax Characterization of the Trust as a Partnership

     Federal Tax Counsel will deliver its opinion that a Trust which is intended
to be a partnership, as specified in the related Prospectus Supplement, 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 Issued by a Partnership
    


                                       47


<PAGE>


   
     Treatment  of the Notes as  Indebtedness.  The Seller 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  ("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.,  generally  1/4% 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  the Notes
generally 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
generally  must  include such OID in income,  on a pro rata basis,  as principal
payments are made on the Note.  However, a holder may elect to accrue de minimis
OID under a constant  yield method in connection  with an election to accrue all
interest, discount, and premium on the Note using the constant yield method. See
"Trusts Treated as Grantor  Trusts--  Taxation of Holders if Stripped Bond Rules
Do Not  Apply--Election  to Treat All Interest as OID" for a discussion  of such
election. 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  generally 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.
    


                                       48


<PAGE>


   
     Foreign Holders. Interest payments made (or accrued) to a Noteholder who is
a Foreign Investor,  as defined below,  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  Investor
and the Foreign  Investor  (i) is not actually or  constructively  a "10 percent
shareholder"  of the  Trust or the  Seller  (including  a  holder  of 10% of the
outstanding  Certificates) or a "controlled foreign corporation" with respect to
which the Trust or the Seller is a "related  person"  within the  meaning of the
Code and (ii)  provides  the Owner  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  Investor  and
providing the Foreign  Investor'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  Investor
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 gain  realized on the sale,  redemption,  retirement  or other  taxable
disposition  of a Note by a foreign  person will be exempt  from  United  States
federal  income  and  withholding  tax,  provided  that  (i)  such  gain  is not
effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  Foreign  Investor,  (ii) in the  case of an  individual  foreign
person,  the foreign  person is not present in the United States for 183 days or
more in the taxable  year,  and (iii) in the case of gain  representing  accrued
interest or OID, the conditions described in the immediately preceding paragraph
are satisfied.

     If the  interest,  gain or income on a Note held by a Foreign  Investor  is

effectively  connected  with the  conduct of a trade or  business  in the United
States  by the  Foreign  Investor  (although  exempt  from the  withholding  tax
previously  discussed if the holder provides an appropriate and timely statement
on Form 4224),  the holder  generally  will be subject to United States  federal
income tax on the interest,  gain or income at regular federal income tax rates.
In addition, if the Foreign Investor is a foreign corporation, it may be subject
to a branch profits tax equal to 30% of its "effectively  connected earnings and
profits"  within the meaning of the Code for the taxable  year,  as adjusted for
certain  items,  unless it qualifies  for a lower rate under an  applicable  tax
treaty (as modified by the branch profits tax rules).

     Proposed  Treasury  regulations  which would be effective for payments made
after  December  31,  1997 if  adopted  in  their  current  form  would  provide
alternative  certification  requirements  and means by which a Foreign  Investor
could claim the exemptions from federal income and withholding taxes.

     For purposes of this tax discussion,  a Foreign Person or Foreign  Investor
is any person other than (i) a citizen or resident of the United States,  (ii) a
corporation,  partnership  or other entity  created or organized in or under the
laws of the United States or any political subdivision thereof,  (iii) an estate
whose income is  includible  in gross income for United  States  federal  income
taxation  regardless of source, or (iv) a trust other than a "Foreign Trust," as
such term is defined in Section 7701(a)(31) of the Code.

     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,   individual   retirement  account  or  nonresident  alien  who  provides
certification as to status as a nonresident) will be required to provide,  under
penalties of perjury, a certificate containing, among other things, 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
    


                                       49


<PAGE>


   
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
Foreign  Investors  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 Issued by a Partnership

     Treatment  of the Trust as a  Partnership.  The Seller and TMS Auto Finance
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
Notes being debt of the partnership. However, the proper characterization of the
arrangement involving the Trust, the Certificates, the Notes, the Seller and TMS
Auto Finance is not clear because there is no authority on transactions  closely
comparable to that contemplated herein.

     For  example,   because  the   Certificates   may  have  certain   features
characteristic of debt, the Certificates  might be considered debt of the Seller
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
Trust Agreement and related

    


                                       50


<PAGE>


   
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 Trust income  attributable  to
discount on the  Receivables  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.  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.

     All of some 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) may constitute "unrelated business
taxable income" generally taxable to such a holder under the Code.

     An individual  taxpayer's share of expenses of the Trust (including fees to
the  Servicer  but  not  interest  expense)  would  be  miscellaneous   itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might  result in such  holder  being  taxed on an amount of income that
exceeds the amount of cash actually  distributed to such holder over the life of
the Trust.  Such deductions may also be subject to reduction under Section 68 of
the Code if the individual's adjusted gross income exceeds certain limits.

     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.
    


                                       51


<PAGE>


   
     Section 708  Termination.  Under Section 708 of the Code, the Trust will be
deemed to  terminate  for  federal  income  tax  purposes  if 50% or more of the
capital  and  profits  interests  in the  Trust are sold or  exchanged  within a
12-month period. 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  transfer  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 (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

     Allocations  Between Transferors and Transferees.  In general,  the Trust's
taxable  income and losses  will be  determined  monthly and the tax items for a
particular  calendar month will be apportioned among the  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 purchase takes place.

     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 Affiliated
Purchaser  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
    


                                       52


<PAGE>


   

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 Owner 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 Owner 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-l.  The Trust will
provide the Schedule K-l  information to nominees that fail to provide the Trust
with  the  information  statement  described  below  and such  nominees  will be
required  to  forward  such   information  to  the  beneficial   owners  of  the
Certificates.  Generally, holders must file tax returns that are consistent with
the information  return filed by the Trust or be subject to penalties unless the
holder notifies the IRS of all such inconsistencies.

     Under  Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing certain information on the nominee, the beneficial owners
and the  Certificates so held. Such information  includes (i) the name,  address
and taxpayer identification number of the nominee and (ii) as to each beneficial
owner (x) the name, address and taxpayer  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 Seller 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 with  respect  to  partnership
items. 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, I 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 Foreign  Person,  as defined

above, 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 Foreign Person.

     No regulations,  published  rulings or judicial  decisions exist that would
discuss the  characterization  for Federal withholding tax purposes with respect
to a Foreign Person 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
    


                                       53


<PAGE>


   
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  and 39.6% for all
other  Foreign  Persons.  Also,  in  such  cases,  a  Foreign  Person  that is a
corporation  may be subject to the branch  profits tax. If the Trust is notified
that a  Certificateholder  is a Foreign Person,  the Trust may withhold as if it
were engaged in a trade or business in the United States in order to protect the
Trust from possible  adverse  consequences of a failure to withhold.  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 United States federal individual or
corporate income tax return (including in the case of a corporation,  the branch
profits  tax) on its share of the Trust's  income.  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 United  States 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  to  Holders  of  the  Notes  Issued  by a
Partnership-Foreign  Holders" for a  discussion  of  portfolio  interests.  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 Person 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

     As  specified  in  the  related  Prospectus  Supplement,  if a  partnership
election  is not made and the  Certificates  are not treated as debt for federal
income tax  purposes as  discussed  below,  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
    


                                       54


<PAGE>


   
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 such holder's other miscellaneous
itemized  deductions  exceed two percent of such holder's adjusted gross income.
Such  deductions may also be limited by Code Section 68 for an individual  whose
adjusted gross income exceeds certain limits. 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.

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,  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 should be treated as "qualified stated interest" within the meaning of
the Section  1286  Treasury  regulations,  assuming all other  requirements  for
treatment as qualified stated interest are satisfied, 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. Although the proper method is not entirely clear, the Trust intends

to calculate the daily portions of OID with respect to a Stripped Bond generally
as follows. A calculation will be made of the portion of OID that accrues on the
Stripped
    


                                       55


<PAGE>


   
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.

It is  unclear  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
    


                                       56


<PAGE>


   
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.

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

     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.  Subject to the discussion
of market  discount  above,  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).
    


                                       57


<PAGE>



   
     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 a  Foreign  Person  or (ii) a  Grantor  Trust
Certificateholder holding on behalf of an owner that is a Foreign 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 be considered portfolio interest and would not be
subject to withholding to the extent that a Grantor Trust Certificate  evidences
ownership  in  Receivables  issued after July 18,  1984,  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.  See "--Tax Consequences to Holders of the Notes
Issued by a Partnership--Foreign Holders" for a discussion of when interest will
constitute portfolio interest.

     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.

CERTAIN CERTIFICATES TREATED AS INDEBTEDNESS

     Upon the  issuance  of  Certificates  that are  intended  to be  treated as
indebtedness  for federal  income tax  purposes,  Federal Tax Counsel will opine
that  based  upon its  analysis  of the  factors  discussed  below  and  certain
assumptions and  qualifications the Certificates will be treated as indebtedness
for federal income tax purposes. However, opinions of counsel are not binding on
the IRS and  there  can be no  assurance  that the IRS  could  not  successfully
challenge this conclusion.  Such Certificates that are intended to be treated as

indebtedness are herein referred to as "Debt  Certificates"  and holders of such
Certificates are herein referred to as "Debt Certificateholders."

     The Seller will express in the Trust Documents its intent that for federal,
state and local income and franchise tax purposes, the Debt Certificates will be
indebtedness  secured  by the  Receivables.  The  Seller  agrees  and each  Debt
Certificateholder,  by  acquiring an interest in a Debt  Certificate,  agrees or
will be deemed  to agree to treat  the Debt  Certificates  as  indebtedness  for
federal  state and local  income or franchise  tax  purposes.  However,  because
different criteria are used to determine the non-tax accounting characterization
of the transactions  contemplated by the Trust Documents,  the Seller expects to
treat such transactions,  for regulatory and financial accounting purposes, as a
sale of ownership interests in the Receivables and not as debt obligations.
    


                                       58


<PAGE>


   
     In  general,   whether  for  federal  income  tax  purposes  a  transaction
constitutes  a sale of property or a loan the  repayment  of which is secured by
the property,  is a question of fact,  the resolution of which is based upon the
economic  substance  of the  transaction.  The  form of a  transaction,  while a
relevant  factor,  is not  conclusive  evidence of its  economic  substance.  In
appropriate circumstances, the courts have allowed taxpayers, as well as the IRS
to treat a transaction in accordance with its economic substance,  as determined
under  federal   income  tax  laws,   notwithstanding   that  the   participants
characterize  the  transaction   differently  for  non-tax  purposes.   In  some
instances,  however,  courts have held that a taxpayer is bound by a  particular
form it has chosen for a transaction,  even if the substance of the  transaction
does not accord with its form.  It is  expected  that  Federal Tax Counsel  will
advise  that the  rationale  of those  cases will not apply to the  transactions
evidenced by a series of Debt Certificates.

     While the IRS and the  courts  have set forth  several  factors to be taken
into account in determining  whether the substance of a transaction is a sale of
property or a secured indebtedness for federal income tax purposes,  the primary
factor in making this  determination  is whether the  transferee has assumed the
risk of loss or other economic burdens relating to the property and has obtained
the economic benefits of ownership thereof. Federal Tax Counsel will analyze and
rely on several  factors in reaching its opinion that the weight of the benefits
and burdens of ownership of the Receivables has not been transferred to the Debt
Certificateholders  and that the Debt Certificates are properly characterized as
indebtedness for federal income tax purposes.  Contrary  characterizations  that
could  be  asserted   by  the  IRS  are   described   below  under   "--Possible
Characterization  of  the  Transaction  as a  Partnership  or as an  Association
Taxable as a Corporation."

Taxation of Income of Debt Certificateholders


     As set forth above, it is expected that Federal Tax Counsel will advise the
Seller  that the Debt  Certificates  will  constitute  indebtedness  for Federal
income tax purposes,  and accordingly,  holders of Debt  Certificates  generally
will  be  taxed  in  the  manner   described   above  in   "Trusts   Treated  as
Partnerships--Tax Consequences to Holders of Notes Issued by a Partnership."

     If the Debt Certificates are issued with OID that is more than a de minimis
amount as defined in the Code and Treasury  regulations  (see "Trusts Treated as
Partnerships--Tax  Consequences  to Holders of Notes Issued by a Partnership") a
United  States  holder of a Debt  Certificate  (including  a cash basis  holder)
generally  would be required to accrue the OID on its interest in a  Certificate
in income for federal income tax purposes on a constant  yield basis,  resulting
in the inclusion of OID in income in advance of the receipt of cash attributable
to that income.  Under section  1272(a)(6) of the Code, special provisions apply
to debt  instruments on which payments may be accelerated  due to prepayments of
other obligations securing those debt instruments.  However, no regulations have
been  issued  interpreting  those  provisions,  and the  manner  in which  those
provisions would apply to the Debt  Certificates is unclear.  Additionally,  the
IRS could  take the  position  based on  Treasury  regulations  that none of the
interest  payable on a Debt Certificate is  "unconditionally  payable" and hence
that all of such interest  should be included in the Debt  Certificate's  stated
redemption  price at  maturity.  Accordingly,  Federal  Tax Counsel is unable to
opine  as  to  whether  interest  payable  on  a  Debt  Certificate  constitutes
"qualified  stated  interest"  that is not  included in a  Certificate's  stated
redemption  price  at  maturity.  Consequently,  prospective  investors  in Debt
Certificates should consult their own tax advisors concerning the impact to them
in their  particular  circumstances.  The  Prospectus  Supplement  will indicate
whether  the  Trust  intends  to  treat  the  interest  on the  Certificates  as
"qualified stated interest".

Tax Characterization of Trust

     Consistent with the treatment of the Debt Certificates as indebtedness, the
Trust  will be treated as a security  device to hold  Receivables  securing  the
repayment  of the Debt  Certificates.  In  connection  with the issuance of Debt
Certificates of any series, Federal Tax Counsel will render
    


                                       59


<PAGE>


   
an opinion that, based on the assumptions and  qualifications set forth therein,
under then current law,  the  issuance of the Debt  Certificates  of such series
will not cause the applicable Trust to be  characterized  for Federal income tax
purposes  as an  association  (or  publicly  traded  partnership)  taxable  as a
corporation.

Possible Classification of the Transaction as a Partnership or as an Association
Taxable as a Corporation


     The opinion of Federal Tax Counsel with respect to Debt  Certificates  will
not be  binding  on the  courts or the IRS.  It is  possible  that the IRS could
assert that,  for federal  income tax purposes,  the  transactions  contemplated
constitute  a sale of the  Receivables  (or an  interest  therein)  to the  Debt
Certificateholders  and that the proper classification of the legal relationship
between the Seller and some or all of the Debt Certificateholders resulting from
the  transactions  is  that  of  a  partnership  (including  a  publicly  traded
partnership),  a publicly  traded  partnership  taxable as a corporation,  or an
association  taxable as a corporation.  The Seller  currently does not intend to
comply with the federal  income tax reporting  requirements  that would apply if
any Classes of Debt  Certificates  were treated as interests in a partnership or
corporation.

     If a transaction were treated as creating a partnership  between the Seller
and the Debt Certificateholders,  the partnership itself would not be subject to
federal  income  tax  (unless  it  were   characterized  as  a  publicly  traded
partnership taxable as a corporation); rather, the partners of such partnership,
including  the Debt  Certificateholders,  would be taxed  individually  on their
respective   distributive  shares  of  the  partnership's  income,  gain,  loss,
deductions and credits.  The amount and timing of items of income and deductions
of a Debt  Certificate  could  differ  if the  Debt  Certificates  were  held to
constitute partnership interests, rather than indebtedness. Moreover, unless the
partnership  were  treated as engaged in a trade or  business,  an  individual's
share of expenses of the partnership would be miscellaneous  itemized deductions
that, in the aggregate, are allowed as deductions only to the extent they exceed
two percent of the individual's  adjusted gross income,  and would be subject to
reduction under Section 68 of the Code if the individual's adjusted gross income
exceeded certain limits. As a result, the individual might be taxed on a greater
amount of income than the stated rate on the Debt Certificates.  Finally, all or
a portion of any taxable income allocated to a Debt  Certificateholder that is a
pension,  profit-sharing  or employee  benefit plan or other  tax-exempt  entity
(including an individual  retirement account) may, under certain  circumstances,
constitute  "unrelated business taxable income" which generally would be taxable
to the holder under the Code.

     If it were determined that a transaction created an entity classified as an
association or as a publicly traded  partnership  taxable as a corporation,  the
Trust would be subject to federal  income tax at  corporate  income tax rates on
the income it derives  from the  Receivables,  which  would  reduce the  amounts
available for distribution to the Debt  Certificateholders.  Such classification
may also have adverse state and local tax consequences that would reduce amounts
available for distribution to Debt Certificateholders.  Moreover,  distributions
on Debt Certificates that are  recharacterized as equity in an entity taxable as
a corporation  would not be deductible in computing the entity's taxable income,
and cash  distributions on such Debt Certificates  generally would be treated as
dividends for tax purposes to the extent of such deemed  corporation's  earnings
and profits.

Foreign Investors

     If the IRS were to  contend  successfully  that the Debt  Certificates  are
interest in a partnership and if such  partnership were considered to be engaged
in a trade or business in the United States, the partnership would be subject to

a withholding tax on income of the Trust that is allocable to a Foreign Investor
and  such  Foreign  Investor  would  be  credited  for his or her  share  of the
withholding  tax paid by the  partnership.  In such case,  the holder  generally
would be subject
    


                                       60


<PAGE>


   
to United States federal income tax at regular income tax rates,  and possibly a
branch profits tax in the case of a corporate holder.

     Alternatively,  although  there may be arguments to the  contrary,  if such
partnership  is not  considered to be engaged in a trade or business  within the
United  States  and if  income  with  respect  to the Debt  Certificates  is not
otherwise  effectively  connected with the conduct of a trade or business in the
United States by the Foreign Investor,  the Foreign Investor would be subject to
United States income tax and  withholding at a rate of 30% (unless reduced by an
applicable tax treaty) on the holder's  distributive  share of the partnership's
interest  income.  See  "Trusts  Treated as  Partnerships--Tax  Consequences  to
Holders  of the  Certificates  Issued by the  Partnership--Tax  Consequences  to
Foreign  Certificateholders"  for a more detailed discussion of the consequences
of an equity  investment by a Foreign  Investor in an entity  characterized as a
partnership.

     If the  Trust  were  taxable  as a  corporation,  distribution  to  foreign
investors,  to the extent  treated as dividends,  would  generally be subject to
withholding at the rate of 30% unless such rate were reduced or eliminated by an
applicable income tax treaty.

                            STATE AND LOCAL TAXATION

     The  discussion  above does not address the tax  treatment of a Trust,  the
Certificates,  the Notes or the holders of  Certificates  or Notes of any series
under state and local tax laws. Prospective investors are urged to consult their
own tax  advisors  regarding  state and local tax  treatment  of the Trust,  the
Certificates,   the  Notes  and  the  consequences  of  purchase,  ownership  or
disposition of the Certificates and Notes under any state or local tax law.
    

                              ERISA CONSIDERATIONS

     The  Prospectus  Supplement for each series of Securities  will  summarize,
subject  to  the  limitations  discussed  therein,  considerations  under  ERISA
relevant  to the  purchase of such  Securities  by  employee  benefit  plans and
individual retirement accounts.

                             METHODS OF DISTRIBUTION


     The Securities offered hereby and by the related Prospectus Supplement will
be offered in series  through one or more of the methods  described  below.  The
Prospectus  Supplement  prepared  for each  series will  describe  the method of
offering  being  utilized for that series and will state the public  offering or
purchase  price of such series and the net  proceeds  to the  Company  from such
sale.

     The Company  intends that  Securities will be offered through the following
methods from time to time and that  offerings may be made  concurrently  through
more than one of these  methods or that an  offering of a  particular  series of
Securities  may be made through a combination  of two or more of these  methods.
Such methods are as follows:

          1. By  negotiated  firm  commitment or best efforts  underwriting  and
     public re-offering by underwriters;

          2. By placements by the Company with  institutional  investors through
     dealers;

          3. By direct placements by the Company with  institutional  investors;
     and

   
          4. By competitive bid.
    


                                       61


<PAGE>


     If  underwriters  are  used  in a sale  of any  Securities  (other  than in
connection with an  underwriting on a best efforts basis),  such Securities will
be  acquired  by the  underwriters  for their own account and may be resold from
time to time in one or more transactions,  including negotiated transactions, at
fixed public  offering  prices or at varying prices to be determined at the time
of sale or at the time of commitment therefor.  The Securities will be set forth
on the  cover of the  Prospectus  Supplement  relating  to such  series  and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

     In connection  with the sale of the  Securities,  underwriters  may receive
compensation  from the Company or from  purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the Company and any profit on the resale of  Securities by them may be
deemed to be underwriting  discounts and  commissions  under the Securities Act.
The  Prospectus  Supplement  will  describe  any such  compensation  paid by the
Company.

   

     It is anticipated that the underwriting agreement pertaining to the sale of
any series of Securities will provide that the  obligations of the  underwriters
will be subject to certain conditions  precedent,  that the underwriters will be
obligated to purchase all such  Securities if any are  purchased  (other than in
connection  with an  underwriting  on a best efforts basis) and that, in limited
circumstances,  the Company  will  indemnify  the several  underwriters  and the
underwriters  will  indemnify the Company  against  certain  civil  liabilities,
including  liabilities  under the Securities Act or will  contribute to payments
required to be made in respect  thereof.  The  Commission is of the opinion that
indemnification  for  securities law violations is contrary to the public policy
expressed  in  the  federal  securities  laws,  and,  consequently,   that  such
indemnification provisions are unenforceable.
    

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements  to be entered  into between the Company and  purchasers  of
Securities of such series.

     Purchasers of Securities,  including  dealers,  may, depending on the facts
and circumstances of such purchases,  be deemed to be "underwriters"  within the
meaning of the Securities  Act in connection  with reoffers and sales by them of
Securities.  Holders of Securities  should  consult with their legal advisors in
this regard prior to any such reoffer or sale.

                                 LEGAL OPINIONS

     Certain  legal  matters  relating to the issuance of the  Securities of any
series, including certain federal and state income tax consequences with respect
thereto,  will be passed upon by Dewey Ballantine,  New York, New York, or other
counsel specified in the related Prospectus Supplement.

                              FINANCIAL INFORMATION

     Certain specified Trust Property will secure each series of Securities,  no
Trust will engage in any business  activities or have any assets or  obligations
prior to the  issuance of the related  series of  Securities,  except for serial
issuances by a Master Trust.  Accordingly,  no financial statements with respect
to any Trust  Property  will be  included in this  Prospectus  or in the related
Prospectus Supplement.

     A Prospectus Supplement may contain the financial statements of the related
Credit Enhancer, if any.


                             ADDITIONAL INFORMATION


                                       62


<PAGE>



     This Prospectus, together with the Prospectus Supplement for each series of
Securities,  contains a summary of the material terms of the applicable exhibits
to the Registration  Statement and the documents referred to herein and therein.
Copies  of such  exhibits  are on  file at the  offices  of the  Securities  and
Exchange Commission in Washington, D.C., and may be obtained at rates prescribed
by the Commission  upon request to the Commission and may be inspected,  without
charge, at the Commission's offices.


                                       63


<PAGE>


                                 INDEX OF TERMS

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

   
Accrual Securities ...................................................    6
Additional Receivables ...............................................   10
AFS ..................................................................    4
APR ..................................................................   9,21
Cede .................................................................   10
CEDEL  Participants ..................................................   30
 Certificateholders ..................................................   36
Certificates .........................................................   1,4
Class ................................................................    1
Closing  Date ........................................................   32,34
Collection  Account ..................................................   34
Commission ...........................................................    2
Commodity Indexed  Securities ........................................   28
 Company
                        ..............................................    4
Contracts ............................................................   1,4
 Cooperative .........................................................   30
Credit  Enhancement ..................................................   18
Credit  Enhancer .....................................................   18
Currency Indexed  Securties ..........................................   28
Dealers ..............................................................    4
Debt Securities ......................................................   12
Definitive  Securities ...............................................   31
 Depositaries ........................................................   29
Direct  Participants .................................................   17
Distribution  Account ................................................   34
 DTC .................................................................   11
Eligible Deposit  Account ............................................   35
Eligible  Institution ................................................   35
Eligible  Investments ................................................   34
ERISA ................................................................   12
Euroclear  Operator ..................................................   30,31
Euroclear  Participants ..............................................   30

Event of  Default ....................................................   31
Exchange Act .........................................................   2,12
Face  Amount .........................................................   28
Finance  Subsidiary ..................................................   15
Fixed Income Securities ..............................................    6
Forward Purchase  Agreement ..........................................   32
FTC  Rule ............................................................   44
Funding  Period ......................................................   32
Grantor Trust Securities .............................................   12
Holder-in-Due-Course  Rule ...........................................   44
Indenture ............................................................    5
Indenture Trustee ....................................................    5
 Index ...............................................................   28
Indexed  Commodity ...................................................   28
Indexed  Currency ....................................................   28
Indexed Principal  Amount ............................................   28
Indexed  Securities ..................................................   28
    


                                       64


<PAGE>



   
Indirect Participants ................................................  17,29
Insolvency Event .....................................................  38
Insolvency Laws ......................................................  15
Interest Rate ........................................................  2,6
Investment Company Act ...............................................   7
Investment Earnings ..................................................  35
Issuer ...............................................................  1,4,20
Master Trust .........................................................   8
Master Trust Agreement ...............................................   8
Master Trust New  Issuance ...........................................  27
 Noteholders .........................................................  36
Notes ................................................................  1,4
 Participants ........................................................  29
Partnership Interests ................................................  12
Pass-Through Rate ....................................................   2
Payment Date .........................................................   6
Policy ...............................................................  1,5
Pool Balance .........................................................  24
Pool Factor ..........................................................  24
Pooling Agreement ....................................................   5
Pre-Funding Account ..................................................  10
Pre-Funding Period ...................................................  10
 Prepayment ..........................................................  19
Prospectus Supplement ................................................   1
Rating Agencies ......................................................  12
Ratings  Effect ......................................................  17,28

Receivables ..........................................................  1,4,5
Record Date ..........................................................   6
Registration Statement ...............................................   2
Relief  Act ..........................................................  19,45
Remittance Period ....................................................   7
Residual Interest ....................................................   8
Rule of 78s ..........................................................  9,21
Rule of 78s Contracts ................................................  21
 Rules ...............................................................  30
Securities ...........................................................   1
Securities Act .......................................................   2
Security Insurer .....................................................  11
 Securityholder ......................................................  30
Securityholders ......................................................   6
Senior Securities ....................................................   6
Servicer .............................................................  1,4
Servicer Default .....................................................  38
Servicing Agreement ..................................................   5
Servicing Fee ........................................................  36
Servicing Fee Rate ...................................................  36
Simple Interest Contracts ............................................  9,21
Stock  Index .........................................................  28
Stock Indexed Securities .............................................  28
Strip Securities .....................................................   6
Subordinate Securities ...............................................   6
Terms and  Conditions ................................................  31
Transferor ...........................................................   4
Trust ................................................................  1,4
Trust Accounts .......................................................  34
    


                                       65


<PAGE>


   
Trust Agreement ......................................................   5,33
Trust Property .......................................................   1,4
Trustee ..............................................................    5
Vehicles .............................................................   1,4
Vendors ..............................................................    4
Accrual Securities ...................................................    7
Additional Receivables ...............................................   11
Advanta ..............................................................    4
APR ..................................................................   10,21
Cede .................................................................   11
CEDEL Participants ...................................................   31
Certificateholders ...................................................   36
Certificates .........................................................   1,4
Class ................................................................    1
Closing Date .........................................................   33,34

Collection Account ...................................................   34
Collectors ...........................................................   24
Commission ...........................................................    2
Commodity Indexed Securities .........................................   29
Company ..............................................................    4
Contracts ............................................................   1,4,22
Cooperative ..........................................................   31
Credit Enhancement ...................................................   18
Credit Enhancer ......................................................   18
Currency Indexed Securities ..........................................   29
Dealers ..............................................................    4
Debt Securities ......................................................   13
Definitive Securities ................................................   32
Depositaries .........................................................   29
Direct Participants ..................................................   18
Distribution Account .................................................   34
DTC ..................................................................   11
Eligible Deposit Account .............................................   35
Eligible Institution .................................................   35
Eligible Investments .................................................   34
ERISA ................................................................   13
Euroclear Operator ...................................................   31
Euroclear Participants ...............................................   31
Event of Default .....................................................   32
Exchange Act .........................................................   2,14
Face Amount ..........................................................   29
Finance Subsidiary ...................................................   16
Fixed Income Securities ..............................................    6
Fixed Value Contracts ................................................   10,21
Forward Purchase Agreement ...........................................   33
FTC Rule .............................................................   44
Funding Period .......................................................   33
Grantor Trust Securities .............................................   13
Holder-in-Due-Course Rule ............................................   44
Indenture ............................................................    5
Indenture Trustee ....................................................    5
Index ................................................................   28
Indexed Commodity ....................................................   29
Indexed Currency .....................................................   28
Indexed Principal Amount .............................................   28
    


                                       66


<PAGE>


Indexed Securities ...................................................  28
Indirect Participants ................................................  18,29
Insolvency Event .....................................................  38
Insolvency Laws ......................................................  16
Interest Rate ........................................................  2,6

Investment Company Act ...............................................   8
Investment Earnings ..................................................  35
Issuer ...............................................................  1,4,20
Master Trust .........................................................   8
Master Trust Agreement ...............................................   8
Master Trust New Issuance ............................................  27
Noteholders ..........................................................  36
Notes ................................................................  1,4
Participants .........................................................  29
Partnership Interests ................................................  13
Pass-Through Rate ....................................................   2
Payment Date .........................................................   7
Policy ...............................................................  1,5
Pool Balance .........................................................  25
Pool Factor ..........................................................  25
Pooling Agreement ....................................................   5
Pre-Funding Account ..................................................  11
Pre-Funding Period ...................................................  11
Prepayment ...........................................................  18
Prospectus Supplement ................................................   1
Rating Agencies ......................................................  14
Ratings Effect .......................................................  18,28
Receivables ..........................................................  1,4,5
Record Date ..........................................................   7
Registration Statement ...............................................   2
Relief Act ...........................................................  19,45
Remittance Period ....................................................   7
Residual Interest ....................................................   8
Rule of 78s ..........................................................  9,21
Rule of 78s Contracts ................................................  21
Rules ................................................................  30
Securities ...........................................................   1
Securities Act .......................................................   2
Security Insurer .....................................................  12
Securityholder .......................................................  30
Securityholders ......................................................   7
Senior Securities ....................................................   7
Servicer .............................................................  1,4
Servicer Default .....................................................  38
Servicing Agreement ..................................................   5
Servicing Fee ........................................................  36
Servicing Fee Rate ...................................................  36
Simple Interest Contracts ............................................  10,21
Stock Index ..........................................................  29
Stock Indexed Securities .............................................  29
Strip Securities .....................................................   6
Subordinate Securities ...............................................   7
Terms and Conditions .................................................  31
Transferor ...........................................................   4
Trust ................................................................  1,4


                                       67



<PAGE>


Trust Accounts .......................................................    34
Trust Agreement ......................................................  5,34
Trust Property .......................................................   1,4
Trustee ..............................................................     5
Vehicles .............................................................   1,4
Vendors ..............................................................     4


                                       68


<PAGE>





                                       69


<PAGE>



                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance and distribution of the Offered Certificates.

   
                  SEC Filing Fee .................   $    303
                  Trustee's Fees and Expenses ....     15,000
                  Legal Fees and Expenses ........    212,500
                  Accounting Fees and Expenses ...     30,000
                  Printing and Engraving Expenses      35,000
                  Blue Sky Qualification and Legal
                    Investment Fees and Expenses .     10,000
                  Rating Agency Fees .............     40,000
                  Certificate Insurer's Fee ......     40,000
                  Miscellaneous ..................    200,000
                                                     --------

                       TOTAL .....................   $582,803
                                                     ========
    


- ----------
   
    

Item 15. Indemnification of Directors and Officers.

     Indemnification.  Under  the laws  which  govern  the  organization  of the
registrant,  the  registrant has the power and in some instances may be required
to provide an agent,  including an officer or director, who was or is a party or
is threatened to be made a party to certain  proceedings,  with  indemnification
against certain expenses,  judgments, fines, settlements and other amounts under
certain circumstances.

   
     Section 8 of the  Certificate  of  Incorporation  of Advanta  Auto  Finance
Corporation provides that all officers and directors of the corporation shall be
indemnified  by the  corporation  from and against all expenses,  liabilities or
other  matters  arising out of their  status as an officer or director for their
acts,  omissions or services  rendered in such  capacities.  Advanta Corp.,  the
ultimate corporate parent of Advanta Auto Finance Corporation, maintains certain
policies of liability  insurance  coverage  for the  officers  and  directors of
Advanta Corp. and certain of its  subsidiaries,  including  Advanta Auto Finance
Corporation.
    

     The forms of the Underwriting  Agreement,  filed as Exhibits 1.1 and 1.2 to
this Registration Statement,  provide that Advanta Auto Finance Corporation will
indemnify and reimburse the  underwriter(s)  and each controlling  person of the
underwriter(s)  with  respect to certain  expenses  and  liabilities,  including
liabilities  under the 1933 Act or other federal or state  regulations  or under
the  common  law,  which  arise  out  of  or  are  based  on  certain   material
misstatements  or  omissions in the  Registration  Statement.  In addition,  the
Underwriting Agreements provide that the underwriter(s) will similarly indemnify
and reimburse Advanta Auto Finance  Corporation with respect to certain material
misstatements  or omissions  in the  Registration  Statement  which are based on
certain  written  information   furnished  by  the  underwriter(s)  for  use  in
connection with the preparation of the Registration Statement.

     Insurance. As permitted under the laws which govern the organization of the
registrant,  the registrant's  By-laws permit the board of directors to purchase
and  maintain  insurance on behalf of the  registrant's  agents,  including  its
officers and  directors,  against any  liability  asserted  against them in such
capacity  or arising  out of such  agents'  status as such,  whether or not such
registrant  would have the power to indemnify them against such liability  under
applicable law.


                                      II-1

<PAGE>


Item 16. Exhibits.


     1.1*      -- Form of Underwriting Agreement - Notes.

     1.2*      -- Form of Underwriting Agreement - Certificates.

     *3.1**    -- Certificate  of   Incorporation   of  Advanta  Auto  Finance
                  Corporation.

     *3.2**    -- By-Laws of Advanta Auto Finance Corporation.

     4.1*      -- Form of Indenture between the Trust and the Indenture Trustee.

     4.2*      -- Form of  Indenture  between  the  Sponsor  and the  Indenture
                  Trustee.

     4.3*      -- Form of Pooling and Servicing Agreement.

     4.4*      -- Form of Trust Agreement.
   
     5.1**     -- Opinion of Dewey Ballantine with respect to validity.
    
     8.1*      -- Opinion of Dewey Ballantine with respect to tax matters.

     10.1*     -- Form of Receivables Acquisition Agreement.

     23.1*     -- Consents of Dewey  Ballantine  are  included in its  opinions
                  filed as Exhibits 5.1 and 8.1 hereto.
   
     99.1**    -- Form of Prospectus Supplement - Certificates and Notes.
    
   
     99.2**    -- Form of Prospectus Supplement - Notes.
    
   
     99.3**    -- Form of Prospectus Supplement - Certificates.
    
   
     99.4**    -- Form of Prospectus Supplement - Master Trust.
    
*    Previously filed.
   
**   Filed herewith.
    

Item 17. Undertakings.

A.   Undertaking in respect of indemnification

     Insofar as indemnification  for liabilities  arising under the 1933 Act may
be permitted to directors,  officers and  controlling  persons of the registrant
pursuant  to the  provisions  described  above in Item  15,  or  otherwise,  the
registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification

against such  liabilities  (other than the payment by the registrant of expenses
incurred or paid by a director,  officer or controlling person of the registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered,  the  registrant  will,  unless in the opinion of their  counsel the
matter has been settled by controlling precedent, submit to a court of


                                      II-2

<PAGE>


appropriate jurisdiction the question of whether such indemnification by them is
against  public  policy as expressed in the 1933 Act and will be governed by the
final adjudication of such issue.

     B.   Undertaking pursuant to Rule 415.

          The Registrant hereby undertakes:

          (1) 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;

          (iii) to include any material  information with respect to the plan of
     distribution not previously disclosed in the Registration  Statement or any
     material  change  of  such  information  in  the  Registration   Statement;
     provided,  however,  that  paragraphs  (i)  and  (ii) do not  apply  if the
     information  required  to be included in the  post-effective  amendment  is
     contained in periodic reports filed by the Issuer pursuant to Section 13 or
     Section 15(d) of the Securities  Exchange Act of 1934 that are incorporated
     by reference in the Registration Statement.

     (2) 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.

                  (3) 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.

     C.   Undertaking pursuant to Rule 430A.


          The Registrant hereby undertakes:

     (1) For purposes of determining  any liability  under the Securities Act of
1933,  the  information  omitted from the form of prospectus  filed as part of a
registration  statement in Reliance  upon Rule 430A and contained in the form of
prospectus  filed by the Registrant  pursuant to Rule 424(b)(1) or (4) or 497(h)
under  the  Securities  Act  shall  be  deemed  to be part of this  registration
statement as of the time it was declared effective.

     (2) For the purpose of determining  any liability  under the Securities Act
of 1933, each post-effective  amendment that contains a form of prospectus shall
be deemed to be a new registration  statement relating to the securities offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

   
     (3) With  respect to  Securities  styled as Notes,  the  Registrant  hereby
undertakes to file an application for the purpose of determining the eligibility
of the trustee to act under subsection (a) of section 310 of the Trust Indenture
Act  ("Act") in  accordance  with the rules and  regulations  prescribed  by the
Commission under section 305(b)(2) of the Act."
    


                                      II-3

<PAGE>


                                   SIGNATURES

   
     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
certifies  that it has  reasonable  grounds to believe  that it meets all of the
requirements  for filing on Form S-3 and has duly caused this Amendment No. 1 to
this  Registration  Statement  to be  signed on its  behalf by the  undersigned,
thereunto duly authorized,  in the City of Horsham, State of Pennsylvania on the
21st day of February,  1997. As of the date hereof,  the  Registrant  reasonably
believes that the Security rating requirement for asset-backed offerings on Form
S-3 will be met at the time of each sale.
    

                                   ADVANTA AUTO FINANCE CORPORATION

                                   By /s/ David E. Plante
                                      --------------------------------
                                      David E. Plante
                                      President

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
Registration  Statement  has been signed below by the  following  persons in the
capacities and on the dates indicated.

     Signature                       Title                          Date

     ---------                       -----                          ----
   
/s/ David E. Plante            Director and President             February 21,
- --------------------------     Principal Executive Officer        1997
    David E. Plante          

                               Vice President and Treasurer       February 21,
                               (Principal Financial Officer and   1997
/s/ Mark T. Dunsheath          Principal Accounting Officer)
- -------------------------
    Mark T. Dunsheath

                               Director and Chairman of the 
                               Board of Directors                 February 21 ,
/s/ Milton Riseman                                                1997
- -------------------------
    Milton Riseman
    


================================================================================


                                      II-4

<PAGE>



                                  EXHIBIT INDEX






- --------------------------------------------------------------------------------
   Exhibit     Description of Documents
- --------------------------------------------------------------------------------

     1.1       Form of Underwriting Agreement - Notes.

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

     1.2       Form of Underwriting Agreement - Certificates.

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

   * 3.1       Certificate of Incorporation of Advanta Auto Finance Corporation.

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

   * 3.2       By-Laws of Advanta Auto Finance Corporation.


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

     4.1       Form of Indenture between the Trust and the Indenture Trustee.

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

     4.2       Form of Indenture between the Sponsor and the Indenture Trustee.

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

     4.3       Form of Pooling and Servicing Agreement.

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

     4.4       Form of Trust Agreement.

- --------------------------------------------------------------------------------
   
   * 5.1       Opinion of Dewey Ballantine with respect to validity.
    
- --------------------------------------------------------------------------------

     8.1       Opinion of Dewey Ballantine with respect to tax matters.

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

    10.1       Form of Receivables Acquisition Agreement.

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

    23.1       Consents of Dewey  Ballantine  are included in its opinions 
               filed as Exhibits 5.1 and 8.1 hereto.

- --------------------------------------------------------------------------------
   
   *99.1       Form of Prospectus Supplement - Certificates and Notes.
    
- --------------------------------------------------------------------------------
   
   *99.2       Form of Prospectus Supplement - Notes.
    
- --------------------------------------------------------------------------------


                                      II-5

<PAGE>



- --------------------------------------------------------------------------------
   
   *99.3       Form of Prospectus Supplement - Certificates.
    

- --------------------------------------------------------------------------------
   
   *99.4       Form of Prospectus Supplement - Master Trust.
    
================================================================================
   
*    Filed herewith.
    
                                      II-6


<PAGE>

                           ARTICLES OF INCORPORATION
                                       OF
                        ADVANTA AUTO FINANCE CORPORATION

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



         I, the person hereinafter named as incorporator, for the purpose of
establishing a corporation under the provisions and subject to the requirements
of Title 7, Chapter 78 of Nevada Revised Statutes and the acts amendatory
thereof, and hereinafter sometimes referred to as the General Corporation Law
of the State of Nevada, do hereby adopt and make the following Articles of
Incorporation:

         FIRST: The name of the corporation (hereinafter called the
corporation) is Advanta Auto Finance Corporation.

         SECOND: The name of the corporation's resident agent in the State of
Nevada is The Prentice-Hall Corporation System, Nevada, Inc., and the street
address of the said resident agent where process may be served on the
corporation is 502 East John Street, Carson City, 89706. The mailing address
and the street address of the said resident agent are identical.

         THIRD: The number of shares the corporation is authorized to issue is
One Thousand (1,000), all of which are of a par value of One Dollar ($1.00)
each. All of said shares are of one class and are designated as Common Stock.

         No holder of any of the shares of any class of the corporation shall
be entitled as a right to subscribe for, purchase or otherwise acquire any
shares of any class of the corporation which the corporation proposes to issue,
or any rights or options which the corporation propose to grant for the
purchase of shares of any class of the corporation or for the purchase of any
shares, bonds, securities, or obligations of the corporation which are
convertible into or exchangeable for, or which carry any rights to subscribe
for, purchase or otherwise acquire shares of any class of the corporation; and
any and all of such shares, bonds, securities or obligations of the
corporation, whether now or hereafter authorized or created, may be issued or
may be reissued or transferred if the same have been reacquired and have
treasury status, and any and all of such rights and options may be granted by
the Board of Directors to such persons, firms, corporations and associations
for such lawful consideration and on such terms as the Board of Directors in
its discretion may determine, without first offering the same, or any thereof,
to any said holder.

         FOURTH: The governing board of the corporation shall be styled as a
"Board of Directors," and any member of said Board shall be styled as a

"Director."

<PAGE>

         The number of members constituting the first Board of Directors of the
corporation is three; and the name and post office box or street address,
either residence or business, of each of said members is as follows:

                 NAME                                 ADDRESS
                 ----                                 -------

         Richard A. Greenawalt              Five Horsham Business Center
                                            300 Welsh Road
                                            Horsham, PA  19044

         Milton Riseman                     500 Office Center Drive
                                            Fort Washington, PA  19034

         David E. Plante                    500 Office Center Drive
                                            Fort Washington, PA  19034

         The number of directors of the corporation may be increased or
decreased in the manner provided in the By-Laws of the corporation, provided
that the number of directors shall never be less than one. In the interim
between elections of directors by stockholders entitled to vote, all vacancies,
including vacancies caused by an increase in the number of directors and
including vacancies resulting from the removal of directors by the stockholders
entitled to vote which are not filled by said stockholders, may be filled by
the remaining directors, though less than a quorum.

         FIFTH: The name and the post office box or street address, either
residence or business, of the incorporator signing these Articles of
Incorporation is as follows:

                 NAME                                 ADDRESS
                 ----                                 -------

         Susan M. Giusti                    Five Horsham Business Center
                                            300 Welsh Road
                                            Horsham, PA  19044

         SIXTH:  The corporation shall have perpetual existence.

         SEVENTH: The personal liability of the directors of the corporation is
hereby eliminated to the fullest extent permitted by the General Corporation
Law of the State of Nevada, as the same may be amended and supplemented.

         EIGHTH: The corporation shall, to the fullest extent permitted by the
General Corporation Law of the State of Nevada, as the same may be amended and
supplemented, indemnify any and all persons whom it shall have power to
indemnify under said Law from and against any and all of the expenses,
liabilities or other matters referred to in or covered by said Law, and the
indemnification provided for herein shall not be deemed 


<PAGE>

exclusive of any other rights to which those indemnified may be entitled under
any By-Law, agreement, vote of stockholders or disinterested directors or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, and shall continue as to a person
who has ceased to be a director, officer, employee or agent, and shall inure to
the benefit of the heirs, executors and administrators of such a persons.

         NINTH: The nature of the business of the corporation is in general to
do any and all things and exercise any and all powers, rights and privileges
which a corporation may now or hereafter be organized to do or to exercise
under the General Corporation Law of the State of Nevada or under any act
amendatory thereof, supplemental thereto or substituted therefor, provided that
the corporation shall not carry on any business or exercise any power in any
state, territory or country which under the laws thereof the corporation may
not lawfully carry on or exercise.

         TENTH: The corporation reserves the right to amend, alter, change or
repeal any provision contained in these Articles of Incorporation in the manner
now or hereafter prescribed by statute, and all rights conferred upon
stockholders herein are granted subject to this reservation.

         IN WITNESS WHEREOF, I do hereby execute these Articles of
Incorporation this 12th day of October, 1995.



                                                /s/ Susan M. Giusti
                                      -----------------------------------------
                                             Susan M. Giusti, Incorporator


<PAGE>

                                   BY-LAWS OF

                        ADVANTA AUTO FINANCE CORPORATION


                              ARTICLE I - OFFICES

         Section 1-1. Registered Office and Registered Agent. The Corporation
shall maintain a registered office at 502 East John Street, Carson City,
Nevada, 89706, and the registered agent in charge thereof is The Prentice-Hall
Corporation System, Nevada, Inc., which may be changed by the Board of
Directors from time to time.

         Section l-2. Other Offices. The Corporation may also have offices at
such other places, within or without the State of Nevada, as the Board of
Directors may from time to time determine.

                      ARTICLE II - STOCKHOLDERS' MEETINGS

         Section 2-1. Place of Stockholders' Meetings.

         Meetings of stockholders may be held at such place, either within or
without the State of Nevada, as may be designated by the Board of Directors
from time to time. If no such place is designated by the Board of Directors,
meetings of the stockholders shall be held at the registered office of the
Corporation in the State of Nevada.

         Section 2-2. Annual Meeting. A meeting of the stockholders of the
Corporation shall be held in each calendar year, commencing with the year 1996,
on the second Tuesday of June at ten o'clock a.m. if not a legal holiday, and
if such day is a legal holiday, then such meeting shall be held on the next
business day.

         At such annual meeting, there shall be held an election for a Board of
Directors to serve for the ensuing year and until their respective successors
are elected and qualified, or until their earlier resignation or removal.

         Unless the Board of Directors shall deem it advisable, financial
reports of the Corporation's business need not be sent to the stockholders and
need not be presented at the annual meeting. If any report is deemed advisable
by the Board of Directors, such report may contain such information as the
Board of Directors shall determine and need not be certified by a Certified
Public Accountant unless the Board of Directors shall so direct.

         Section 2-3. Special Meetings Except as otherwise specifically
provided by law, special meetings of the stockholders may be called at any
time:


<PAGE>

         (a)  By the Board of Directors; or

         (b)  By the President of the Corporation; or

         (c)   By the holders of record of not less than a majority of all the
               shares outstanding and entitled to vote.

         Upon the written request of any person entitled to call a special
meeting, which request shall set forth the purpose for which the meeting is
desired, it shall be the duty of the Secretary to give prompt written notice of
such meeting to be held at such time as the Secretary may fix, subject to the
provisions of Section 2-4 hereof. If the Secretary shall fail to fix such date
and give notice within ten (l0) days after receipt of such request, the person
or persons making such request may do so.

         Section 2-4. Notice of Meetings and Adjourned Meetings. Written notice
stating the place, date and hour of any meeting shall be given not less than
ten (l0) nor more than fifty (50) days before the date of the meeting to each
stockholder entitled to vote at such meeting. If mailed, notice is given when
deposited in the United States Mail, postage prepaid, directed to the
stockholder at his address as it appears on the records of the Corporation.
Such notice may be given in the name of the Board of Directors, President, Vice
President, Secretary or Assistant Secretary.

         When a meeting is adjourned to another time or place, notice need not
be given of the adjourned meeting if the time and place thereof are announced
at the meeting at which the adjournment is taken. If the adjournment is for
more than thirty (30) days, or if after the adjournment a new record date is
fixed for the adjourned meeting, a notice of the adjourned meeting shall be
given to each stockholder of record entitled to vote at the meeting.

         Section 2-5. Quorum.. Unless the Certificate of Incorporation provides
otherwise, the presence, in person or by proxy, of the holders of a majority of
the outstanding shares entitled to vote shall constitute a quorum but in no
event shall a quorum consist of less than one-third (l/3) of the shares
entitled to vote at a meeting. The stockholders present at a duly organized
meeting can continue to do business until adjournment, notwithstanding the
withdrawal of enough stockholders to leave less than a quorum. If a meeting
cannot be organized because of the absence of a quorum, those present may,
except as otherwise provided by law, adjourn the meeting to such time and place
as they may determine. In the case of any meeting for the election of
Directors, those stockholders who attend the second of such adjourned meetings,
although less than a quorum as fixed in this Section, shall nevertheless
constitute a quorum for the purpose of electing Directors.

         Section 2-6. Voting List; Proxies. The officer who has charge of the
stock ledger of the Corporation shall prepare and make, at least ten (l0) days
before every 

<PAGE>

meeting of stockholders, a complete list of the stockholders entitled to vote

at the meeting, arranged in alphabetical order, and showing the address of each
stockholder and the number of shares registered in the name of each
stockholder. Such list shall be open to the examination of any stockholder, for
any purpose germane to the meeting, during ordinary business hours, for a
period of at least ten (l0) days prior to the meeting, either at a place within
the city where the meeting is to be held, which place shall be specified in the
notice of the meeting, or, if not specified, at the place where the meeting is
to be held. The list shall also be produced and kept at the time and place of
the meeting during the whole time thereof, and may be inspected by any
stockholder who is present.

         Upon the willful neglect or refusal of the Directors to produce such a
list at any meeting for the election of Directors, they shall be ineligible to
any office at such meeting.

         Each stockholder entitled to vote at a meeting of stockholders or to
express consent or dissent to corporate action in writing without a meeting may
authorize another person or persons to act for him by proxy. All proxies shall
be executed in writing and shall be filed with the Secretary of the Corporation
not later than the day on which exercised. A proxy shall not be valid after six
(6) months from the date of its execution, unless coupled with an interest, but
no proxy shall be valid after seven (7) years from the date of its execution,
unless renewed or extended at any time before is expiration. Notwithstanding
that a valid proxy is outstanding, the powers of the proxy holder are suspended
(except in the case of a proxy coupled with an interest which is designated as
irrevocable) if the person executing the proxy is present at a meeting and
elects to vote in person.

         Except as otherwise specifically provided by law, all matters coming
before the meeting shall be determined by a vote by shares. All elections of
Directors shall be by written ballot unless otherwise provided in the
Certificate of Incorporation. Except as otherwise specifically provided by law,
all other votes may be taken by voice unless a stockholder demands that it be
taken by ballot, in which latter event the vote shall be taken by written
ballot.

         Section 2-7. Informal Action by Stockholders. Unless otherwise
provided by the Certificate of Incorporation, any action required to be taken
at any annual or special meeting of stockholders may be taken without a meeting
and without prior notice and without a vote, if a consent in writing, setting
forth the action so taken, is signed by the holders of outstanding stock having
not less than the minimum number of votes that would be necessary to take such
action at a meeting at which all shares entitled to vote thereon were present
and voted.

         Prompt notice of the taking of such action must be given to those
stockholders who have not consented in writing.

<PAGE>

         Section 2-8. Books and Accounts. This corporation shall keep and
maintain at its registered office in Nevada:

         (a) a certified copy of its certificate of incorporation or articles

of incorporation, and all amendments thereto.

         (b) a certified copy of its by-laws and all amendments.

         (c) a stock ledger or duplicate stock ledger, revised annually,
containing the names, alphabetically arranged, of all persons who are
stockholders of the corporation, showing their places of residence, if known,
and the number of shares held by them respectively; or

         (d) in lieu of the stock ledger or duplicate stock ledger specified in
paragraph (c), a statement setting out the name of the custodian of the stock
ledger or duplicate stock ledger, and the present and complete post office
address, including street and number, if any, where such stock ledger or
duplicate stock ledger specified in this section is kept.

         Any person who has been a stockholder of record of a corporation for
at least six (6) months immediately preceding his demand, or any person
holding, or thereunto authorized in writing by the holders of, at least five
percent (5%) of all its outstanding shares, upon at least five (5) days'
written demand, or any judgment creditor of the corporation without prior
demand, shall have the right to inspect in person or by agent or attorney,
during usual business hours, the stock ledger or duplicate stock ledger,
whether kept at the registered office of the corporation in this state or
elsewhere as provided in paragraph (d) and to make extracts therefrom. Holders
of voting trust certificates representing shares of the corporation shall be
regarded as stockholders for the purpose of this subsection.

                        ARTICLE III - BOARD OF DIRECTORS

         Section 3-1. Number. The business and affairs of the Corporation shall
be managed by a Board of not less than one (l) nor more than five (5)
Directors.

         Section 3-2. Place of Meeting. Meetings of the Board of Directors may
be held at such place either within or without the State of Nevada, as a
majority of the Directors may from time to time designate or as may be
designated in the notice calling the meeting.

         Section 3-3. Regular Meetings. A regular meeting of the Board of
Directors shall be held annually, immediately following the annual meeting of
stockholders, at the place where such meeting of the stockholders is held or at
such other place, date and hour as a majority of the newly elected Directors
may designate. At such meeting the Board of Directors shall elect officers of
the Corporation. In addition to such regular meeting, the 

<PAGE>

Board of Directors shall have the power to fix, by resolution, the place, date
and hour of other regular meetings of the Board.

         Section 3-4. Special Meetings. Special meetings of the Board of
Directors shall be held whenever ordered by the President, by a majority of the
members of the executive committee, if any, or by a majority of the Directors
in office.


         Section 3-5. Notice of Meeting of Board of Directors

         (a) Regular Meetings. No notice shall be required to be given of any
regular meeting, unless the same be held at other than the time or place for
holding such meetings as fixed in accordance with Section 3-3 of these by-laws,
in which event one (l) day's notice shall be given of the time and place of
such meeting.

         (b) Special Meetings. At least five (5) days' notice shall be given of
the time, place and purpose for which any special meeting of the Board of
Directors is to be held.

         Section 3-6. Quorum. A majority of the total number of Directors shall
constitute a quorum for the transaction of business, and the vote of a majority
of the Directors present at a meeting at which a quorum is present shall be the
act of the Board of Directors. If there be less than a quorum present, a
majority of those present may adjourn the meeting from time to time and place
to place and shall cause notice of each such adjourned meeting to be given to
all absent Directors.

         Section 3-7. Informal Action by the Board of Directors Any action
required or permitted to be taken at any meeting of the Board of Directors, or
of any committee thereof, may be taken without a meeting if all members of the
Board or Committee, as the case may be, consent thereto in writing, and the
writings are filed with the minutes of proceedings of the Board or committee.

         Section 3-8. Powers

         (a) General Powers. The Board of Directors shall have all powers
necessary or appropriate to the management of the business and affairs of the
Corporation, and, in addition to the power and authority conferred by these
by-laws, may exercise all powers of the Corporation and do all such lawful acts
and things that are not by statute, these by-laws or the Certificate of
Incorporation directed or required to be exercised or done by the stockholders.

         (b) Specific Powers. Without limiting the general powers conferred by
the last preceding clause and the powers conferred by the Certificate of
Incorporation and by-laws of the Corporation, it is hereby expressly declared
that the Board of Directors shall have the following powers:

<PAGE>

                  (i) To confer upon any officer or officers of the Corporation
the power to choose, remove or suspend assistant officers, agents or servants.

                  (ii) To appoint any person, firm or corporation to accept and
hold in trust for the Corporation any property belonging to the Corporation or
in which it is interested, and to authorize any such person, firm or
corporation to execute any documents and perform any duties that may be
requisite in relation to any such trust.

                  (iii) To appoint a person or persons to vote shares of
another corporation held and owned by the Corporation.


                  (iv) By resolution adopted by a majority of the full Board of
Directors, to designate one (l) or more of its number to constitute an
executive committee which, to the extent provided in such resolution, shall
have and may exercise the power of the Board of Directors in the management of
the business and affairs of the Corporation and may authorize the seal of the
Corporation to be affixed.

                  (v) By resolution passed by a majority of the whole Board of
Directors, to designate one (l) or more additional committees, each to consist
of one (l) or more Directors, to have such duties, powers and authority as the
Board of Directors shall determine. All committees of the Board of Directors,
including the executive committee, shall have the authority to adopt their own
rules of procedure. Absent the adoption of specific procedures, the procedures
applicable to the Board of Directors shall also apply to committees thereof.

                  (vi) To fix the place, time and purpose of meetings of 
stockholders.

                  (vii) To purchase or otherwise acquire for the Corporation
any property, rights or privileges which the Corporation is authorized to
acquire, at such prices, on such terms and conditions and for such
consideration as it shall from time to time see fit, and, at its discretion, to
pay any property or rights acquired by the Corporation, either wholly or partly
in money or in stocks, bonds, debentures or other securities of the
Corporation.

                  (viii) To create, make and issue mortgages, bonds, deeds of
trust, trust agreements and negotiable or transferable instruments and
securities, secured by mortgage or otherwise, and to do every other act and
thing necessary to effectuate the same.

                  (ix) To appoint and remove or suspend such subordinate
officers, agents or servants, permanently or temporarily, as it may from time
to time think fit, and to determine their duties, and fix, and from time to
time change, their salaries or emoluments, and to require security in such
instances and in such amounts as it thinks fit.

<PAGE>

                  (x) To determine who shall be authorized on the Corporation's
behalf to sign bills, notes, receipts, acceptances, endorsements, checks,
releases, contracts and documents.

         Section 3-9. Compensation of Directors. Compensation of Directors and
reimbursement of their expenses incurred in connection with the business of the
Corporation, if any, shall be as determined from time to time by resolution of
the Board of Directors.

         Section 3-l0. Removal of Directors by Stockholders

The entire Board of Directors or any individual Director may be removed from
office without assigning any cause by a majority vote of the holders of the
outstanding shares entitled to vote. In case the Board of Directors or any one

(l) or more Directors be so removed, new Directors may be elected at the same
time.

         Section 3-ll. Resignations Any Director may resign at any time by
submitting his written resignation to the corporation. Such resignation shall
take effect at the time of its receipt by the Corporation unless another time
be fixed in the resignation, in which case it shall become effective at the
time so fixed.

The acceptance of a resignation shall not be required to make it effective.

         Section 3-l2. Vacancies Vacancies and new created directorships
resulting from any increase in the authorized number of Directors elected by
all of the stockholders having the right to vote as a single class may be
filled by a majority of the Directors then in office, although less than a
quorum, or by a sole remaining Director, and each person so elected shall be a
Director until his successor is elected and qualified or until his earlier
resignation or removal.

         Section 3-l3. Participation by Conference Telephone Directors may
participate in regular or special meetings of the Board by telephone or similar
equipment that allows all other persons at the meeting to hear each other, and
such participation shall constitute presence at the meeting.

                             ARTICLE IV - OFFICERS

         Section 4-l. Election and Office The Corporation shall have a
President, a Secretary and a Treasurer who shall be elected by the Board of
Directors. The Board of Directors may elect such additional officers as it may
deem proper, including a Chairman and a Vice Chairman of the Board of
Directors, one (l) or more Vice Presidents, and one (l) or more assistant or
honorary officers. Any number of offices may be held by the same person.

<PAGE>

         Section 4-2. Term The President, the Secretary and the Treasurer shall
each serve for a term of one (l) year and until their respective successors are
chosen and qualified, unless removed from office by the Board of Directors
during their respective tenures. The term of office of any other officer shall
be as specified by the Board of Directors.

         Section 4-3. Powers and Duties of the President Unless otherwise
determined by the Board of Directors, the President shall be the chief
executive officer of the corporation, shall preside at all meetings of the
shareholders and the directors, shall have general and active management of the
business of the corporation and shall see that all orders and resolutions of
the Board of Directors are carried into effect, subject to the limitations of
statute, these By-Laws, and the action of the Board of Directors. He may
appoint, suspend and discharge employees and agents. He shall be ex-officio a
member to all committees, and shall possess any and all rights and powers
incident to the ownership of stock in that corporation.

         Section 4-4. Powers and Duties of the Secretary Unless otherwise
determined by the Board of Directors, the Secretary shall record all

proceedings of the meetings of the Corporation, the Board of Directors and all
committees, in books to be kept for that purpose, and shall attend to the
giving and serving of all notices for the Corporation. He shall have charge of
the corporate seal, the certificate books, transfer books and stock ledgers,
and such other books and papers as the Board of Directors may direct. He shall
keep a register of the post office address of each stockholder, which shall be
furnished to the Secretary by such stockholder. He shall sign, with the
President, certificates for shares of the corporation, the issuance of which
shall have been authorized by resolution of the Board of Directors. He shall
have such other powers and perform such other duties as may be assigned to him
by the Board of Directors.

         Section 4-5. Powers and Duties of the Treasurer Unless otherwise
determined by the Board of Directors, the Treasurer shall have charge of all
the funds and securities of the Corporation which may come into his hands. When
necessary or proper, unless otherwise ordered by the Board of Directors, he
shall endorse for collection on behalf of the Corporation checks, notes and
other obligations, and shall deposit the same to the credit of the Corporation
in such banks or depositories as the Board of Directors may designate and shall
sign all receipts and vouchers for payments made to the Corporation. He shall
sign all checks made by the Corporation, except when the Board of Directors
shall otherwise direct. He shall enter regularly, in books of the Corporation
to be kept by him for that purpose, a full and accurate account of all moneys
received and paid by him on account of the Corporation. Whenever required by
the Board of Directors, he shall render a statement of the financial condition
of the Corporation. He shall at all reasonable times exhibit his books and
accounts to any Director of the Corporation, upon application at the office of
the Corporation during business hours. He shall have such other powers and
shall perform such other duties as may be assigned to him from time to time by
the Board of Directors.

<PAGE>

         He shall give such bond, if any, for the faithful performance of his
duties as shall be required by the Board of Directors and any such bond shall
remain in the custody of the President.

         Section 4-6. Powers and Duties of the Chairman of the Board of
Directors Unless otherwise determined by the Board of Directors, the Chairman
of the Board of Directors, if any, shall preside at all meetings of Directors
and shall serve ex-officio as a member of every committee of the Board of
Directors. He shall have such other power and perform such further duties as
may be assigned to him the by the Board of Directors.

         Section 4-7. Powers and Duties of Vice Presidents and Assistant
Officers Unless otherwise determined by the Board of Directors, each Vice
President and each assistant officer shall have the powers and perform the
duties of his respective superior officer. Vice Presidents and assistant
officers shall have such rank as shall be designated by the Board of Directors
officer in his absence, or upon his disability or when so directed by such
superior officer or by the Board of Directors. Vice Presidents may be
designated as having responsibility for a specific aspect of the Corporation's
affairs, in which event each such Vice President shall be superior to the other
Vice Presidents in relation to matters within his aspect. The President shall

be the superior officer of the Vice Presidents. The Treasurer and the Secretary
shall be the superior officers of the Assistant Treasurers and Assistant
Secretaries, respectively.

         Section 4-8. Delegation of Office The Board of Directors may delegate
the powers or duties of any officer of the Corporation to any other officer or
to any Director from time to time.

         Section 4-9. Vacancies The Board of Directors shall have the power to
fill any vacancies in any office occurring from whatever reason.

         Section 4-l0. Resignations Any officer may resign at any time by
submitting his written resignation to the Corporation. Such resignation shall
take effect at the time of its receipt by the Corporation, unless another time
be fixed in the resignation, in which case it shall become effective at the
time so fixed. The acceptance of a resignation shall not be required to make it
effective.

                           ARTICLE V - CAPITAL STOCK

         Section 5-l. Stock Certificates Shares of the Corporation shall be
represented by certificates signed by or in the name of the Corporation by (a)
the Chairman or Vice Chairman of the Board of Directors, or the President or a
Vice President, and (b) the Treasurer or an Assistant Treasurer, or the
Secretary or an Assistant Secretary, representing the number of shares
registered in certificate form. If such certificate is countersigned (i) by a
transfer agent other than the Corporation or its employee, or (ii) by a
registrar other than the Corporation or its employee, the signatures of the
officer of the 

<PAGE>

Corporation may be facsimiles. In case any officer who has signed or whose
facsimile signature has been placed upon a certificate shall have ceased to be
such officer before such certificate is issued, it may be issued by the
Corporation with the same effect as if he were such officer at the date of
issue.

         Section 5-2. Determination of Stockholders of Record The Board of
Directors may fix, in advance, a record date to determine the stockholders
entitled to notice of or to vote at any meeting of stockholders or any
adjournment thereof, or to express consent to corporate action in writing
without a meeting, or entitled to receive payment of any dividend or other
distribution or allotment of any rights, or entitled to exercise any rights in
respect of any change, conversion or exchange of stock or for the purpose of
any other lawful action. Such date shall be not more than sixty (60) nor less
than ten (l0) days before the date of any such meeting, nor more than sixty
(60) days prior to any other action.

         If no record date is fixed, the record date for determining
stockholders entitled to notice of or to vote at a meeting of stockholders
shall be at the close of business on the day next preceding the day on which
notice is given, or, if notice is waived, at the close of business on the day
next preceding the day on which the meeting is held.


         The record date for determining stockholders for any other purpose
shall be at the close of business on the day on which the Board of Directors
adopts the resolution relating thereto.

         A determination of stockholders of record entitled to notice of or to
vote at a meeting of stockholders shall apply to any adjournment of the
meeting; provided, however, that the Board of Directors may fix a new record
date for the adjourned meeting.

         Section 5-3. Transfer of Shares Transfer of shares shall be made on
the books of the Corporation only upon surrender of the share certificate, duly
endorsed and otherwise in proper form for transfer, which certificate shall be
canceled at the time of the transfer. No transfer of shares shall be made on
the books of this Corporation if such transfer is in violation of a lawful
restriction noted conspicuously on the certificate.

         Section 5-4. Lost, Stolen or Destroyed Share Certificates The
Corporation may issue a new certificate of stock or uncertified shares in place
of any certificate therefore issued by it, alleged to have been lost, stolen or
destroyed, and the Corporation may require the owner of the lost, stolen, or
destroyed certificate, or his legal representative to give the Corporation a
bond sufficient to indemnify it against claim that may be made against it on
account of the alleged loss, theft or destruction of any such certificate or
the issuance of such new certificate or uncertificated shares.

<PAGE>

                              ARTICLE VI - NOTICES

         Section 6-l. Contents of Notice Whenever any notice of a meeting is
required to be given pursuant to these by-laws shall specify the place, day and
hour of the meeting and, in the case of a special meeting or where otherwise
required by law, the general nature of the business to be transacted at such
meeting.

         Section 6-2. Method of Notice All notices shall be given to each
person entitled thereto, either personally or by sending a copy thereof through
the mail or by telegraph, charges prepaid, to his address as it appears on the
records of the Corporation, or supplied by him to the Corporation for purpose
of notice. If notice is sent by mail or telegraph, it shall be deemed to have
been given to the person entitled thereto when deposited in the United States
Mail or with the telegraph office for transmission. If no address for a
stockholder appears on the books of the Corporation and such stockholder has
not supplied the Corporation with an address for the purpose of notice, notice
deposited in the United States Mail addressed to such stockholder care of
General Delivery in the city in which the principal office of the Corporation
is located shall be sufficient.

         Section 6-3. Waiver of Notice Whenever notice is required to be given
under any provision of law or of the Certificate of Incorporation or by-laws of
the Corporation, a written waiver, signed by the person entitled to notice,
whether before or after the time stated therein, shall be deemed equivalent to
notice. Attendance of a person at a meeting shall constitute a waiver of notice

of such meeting, except when the person attends a meeting for the express
purpose of objecting, at the beginning of the meeting, to the transaction of
any business because the meeting is not lawfully called or convened. Neither
the business to be transacted at, nor the purpose of, any regular or special
meeting of the stockholders, directors, or members of a committee of Directors
need by specified in any written waiver of notice unless so required by the
Certificate of Incorporation.

            ARTICLE VII - INDEMNIFICATION OF DIRECTORS AND OFFICERS
                               AND OTHER PERSONS

         Section 7-l. Indemnification The Corporation shall have the power to
indemnify any Director, officer, employee or agent of the Corporation against
expenses (including legal fees), judgments, fines and amounts paid in
settlement, actually and reasonably incurred by him, to the fullest extent now
or hereafter permitted by law in connection with any threatened, pending or
completed action, suit or proceeding, whether civil, criminal, administrative
or investigative, brought or threatened to be brought against him by reason of
his performance as a director, officer, employee or agent of the Corporation,
its parent or any of its subsidiaries, or in any other capacity on behalf of
the Corporation, its parent or any of its subsidiaries.

<PAGE>

         The Board of Directors by resolution adopted in each specific instance
may similarly indemnify any person other than a director, officer, employee or
agent of the Corporation for liabilities incurred by him in connection with
services rendered by him for or at the request of the Corporation, its parent
or any of its subsidiaries.

         The provisions of the Section shall be applicable to all actions,
suits or proceedings commenced after its adoption, whether such arise out of
acts or omissions which occurred prior or subsequent to such adoption and shall
continue as to a person who has ceased to be a director, officer, employee or
agent or to render services for or at the request of the Corporation or as the
case maybe, its parent, or subsidiaries and shall inure to the benefit of the
heirs, executors and administrators of such a person. The rights to
indemnification provided for herein shall not be deemed exclusive of any other
rights to which any director, officer, employee or agent of the Corporation may
be entitled under these by-laws, agreement, vote of stockholders or
disinterested directors or otherwise, both as to action in his official
capacity and as to action in another capacity while holding such office, and
shall continue as to a person who has ceased to be a director, officer,
employee or agent and shall inure to the benefit of the heirs, executors and
administrators of such a person.

         Section 7-2. Advances Expenses incurred by any officer or director in
defending a civil or criminal action, suit or proceeding maybe paid by the
Corporation in advance of the final disposition of such action, suit or
proceeding as authorized by the Board of Directors in the specific case upon
receipt of an undertaking, by or on behalf of such Director or officer, to
repay such amount unless it shall ultimately be determined that he is entitled
to be indemnified by the Corporation as authorized by law. Such expenses
incurred by other employees and agents may be paid upon such terms and

conditions, if any, as the Board of Directors deems appropriate.

         Section 7-3. Insurance The Corporation may purchase and maintain
insurance on behalf of any person who is or was a Director, officer, employee
or agent of the Corporation, or is or was serving at the request of the
Corporation as a Director, officer, employee or agent of another corporation,
partnership, joint venture, trust or other enterprise against any liability
asserted against him and incurred by him in any such capacity, or arising out
of his status as such, whether or not the Corporation would have the power to
indemnify him against such liability under law.

                              ARTICLE VIII - SEAL

         The form of the seal of the Corporation, called the corporate seal of
the Corporation, shall be as impressed adjacent hereto.

<PAGE>

                            ARTICLE IX - FISCAL YEAR

         The Board of Directors shall have the power by resolution to fix the
fiscal year of the Corporation. If the Board of Directors shall fail to do so,
the President shall fix the fiscal year.

                             ARTICLE X - AMENDMENTS

         The original or other by-laws may be adopted, amended or repealed by
the stockholders entitled to vote thereon at any regular or special meeting or,
if the Certificate of Incorporation so provides, by the Board of Directors. The
fact that such power has been so conferred upon the Board of Directors shall
not divest the stockholders of the power nor limit their power to adopt, amend
or repeal by-laws.

                     ARTICLE XI - INTERPRETATION OF BY-LAWS

         All words, terms and provisions of these by-laws shall be interpreted
and defined by and in accordance with the General Corporation Law of the State
of Nevada, as amended, and as amended from time to time hereafter.



<PAGE>

                                   EXHIBIT 5.1







<PAGE>



                                                                     Exhibit 5.1




                                                         _____________ __, 199__



Advanta Auto Finance Corporation
500 Office Center Drive
Fort Washington, Pennsylvania 19034

                  Re:      Advanta Auto Finance Corporation
                           Automobile Receivables-Backed Securities
                           Series 199__-
                           -----------------------------------------

Gentlemen:

     We have  acted as  counsel  to  [Advanta  Auto  Finance  Corporation]  (the
"Registrant")  in connection with the preparation and filing of the registration
statement  on  Form  S-3  (such   registration   statement,   the  "Registration
Statement")  being  filed  today with the  Securities  and  Exchange  Commission
pursuant to the  Securities  Act of 1933, as amended (the "Act"),  in respect of
Automobile Receivables-Backed Securities, Series 199__- ("Securities") which the
Registrant  plans to offer in series,  each series to be issued under a separate
[pooling and servicing  agreement]  [Trust Agreement] (a "[Pooling and Servicing
Agreement]" [Trust  Agreement]),  in substantially one of the forms incorporated
by  reference  as Exhibits to the  Registration  Statement,  among  Advanta Auto
Finance   Corporation   (the   "Company"),   ___________________,   as   issuer,
_____________________, as seller, __________________, as back-up servicer, and a
trustee  to be  identified  in the  prospectus  supplement  for such  series  of
Securities (the "Trustee" for such series).

     We have  examined  and  relied  on the  originals  or copies  certified  or
otherwise  identified to our  satisfaction  of all such documents and records of
the  Company  and such  other  instruments  and  other  certificates  of  public
officials,  officers and  representatives of the Company and such other persons,
and we have made such  investigations of law, as we have deemed appropriate as a
basis for the opinions expressed below.

     The  opinions  expressed  below  are  subject  to  bankruptcy,  insolvency,
reorganization,  moratorium  and other laws relating to or affecting  creditors'
rights generally and to general equity principles.

     We are  admitted  to the Bar of the  State of New York  and we  express  no
opinion as to the laws of any other  jurisdiction  except as to matters that are
governed  by  Federal  law or the laws of the  State of New York.  All  opinions
expressed herein are based on laws, regulations and policy



<PAGE>


Advanta Auto Finance Corporation
______________ __, 199__
Page 2


guidelines currently in force and may be affected by future regulations.

          Based upon the foregoing, we are of the opinion that:

          1.  When,  in  respect  of a series  of  Securities,  a  [Pooling  and
     Servicing  Agreement]  [Trust  Agreement]  has been duly  authorized by all
     necessary  action and duly  executed  and  delivered  by the  Company,  the
     issuer,  the seller,  the back-up servicer and the Trustee for such series,
     such Pooling and Servicing  Agreement  will be a valid and legally  binding
     obligation of the Company; and

          2. When a [Pooling and Servicing  Agreement]  [Trust  Agreement] for a
     series of Securities has been duly  authorized by all necessary  action and
     duly executed and  delivered by the Company,  the issuer,  the seller,  the
     back-up  servicer and the Trustee for such series,  and when the Securities
     of such series have been duly executed and authenticated in accordance with
     the provisions of the [Pooling and Servicing  Agreement] [Trust Agreement],
     and issued and sold as contemplated in the  Registration  Statement and the
     prospectus,  as amended or supplemented and delivered pursuant to Section 5
     of the Act in connection  therewith,  such  Securities  will be legally and
     validly  issued,  fully  paid and  nonassessable,  and the  holders of such
     Securities  will be entitled to the benefits of such [Pooling and Servicing
     Agreement] [Trust Agreement].

   
     This  opinion is furnished  by us as counsel to the  Registrant.  We hereby
consent  to the  filing  of  this  opinion  as an  Exhibit  to the  Registration
Statement and to the reference to Dewey Ballantine in the Registration Statement
and the related prospectus under the heading "Legal Matters."
    

                                                     Very truly yours,








<PAGE>








                                                         _____________ __, 199__



Advanta Auto Finance Corporation
500 Office Center Drive
Fort Washington, Pennsylvania 19034

                  Re:      Advanta Auto Finance Corporation
                           Automobile Receivables-Backed Securities
                           Series 199  -
                           ----------------------------------------

Gentlemen:

     We have acted as counsel to Advanta Auto Finance  Corporation in connection
with the  preparation  and filing of a  registration  statement on Form S-3 (the
"Registration  Statement")  being filed today with the  Securities  and Exchange
Commission  pursuant to the Securities  Act of 1933, as amended (the "Act"),  in
respect   of   Automobile    Receivables-Backed    Securities,   Series   199__-
("Securities") which the Registrant plans to offer in series.

     The opinion contained in the relevant prospectus  supplement  constitutes a
part of the Registration Statement under the heading "Certain Federal Income Tax
Consequences",  to the extent they constitute legal  conclusions with respect to
matters  federal law,  have been  prepared by us and, in our opinion,  provide a
fair and accurate summary of such law or conclusions.

     We hereby  consent  to the  filing  of this  letter  as an  Exhibit  to the
Registration  Statement  and  to  the  reference  to  Dewey  Ballantine  in  the
Registration Statement and related prospectus under the heading "Certain Federal
Income Tax Consequences."

                                            Very truly yours,







<PAGE>

                                  EXHIBIT 99.1


<PAGE>



   
                                                                    Exhibit 99.1
    

                             SUBJECT TO COMPLETION DATED _______________, 1996


[Exhibit 99.1 Form of Prospectus Supplement. This form of Prospectus Supplement
is for illustrative purposes only. A Prospectus Supplement in definitive form
reflecting the terms of each Series of Securities will be filed with the
Commission under the Securities Act of 1933, as amended, pursuant to Rule 424
(b) promulgated thereunder.]

   
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________,  1997)
    

- --------------------------------------------------------------------------------
                  ADVANTA AUTO RECEIVABLES FINANCE CORPORATION
                                    199__-__
     $____________ [Class A-1] [Floating Rate] [__%] Auto Receivables Backed
                                      Notes
          $____________ [Class A-2 [  __%] Auto Receivables Backed Notes
    $____________ [Floating Rate] [  __%] Auto Receivables Backed Certificates
                    ADVANTA AUTO FINANCE CORPORATION, Sponsor
                   ADVANTA AUTO FINANCE CORPORATION, Servicer
- --------------------------------------------------------------------------------

     ADVANTA AUTO RECEIVABLES FINANCE CORPORATION 199__-__ (the "Trust" or the
"Issuer") will be formed pursuant to a Trust Agreement, to be dated as of
____________, 199__ between Advanta Auto Finance Corporation (the "Sponsor") and
__________________, as [Owner] Trustee, and will issue $____________ aggregate
principal amount of [Class A-1] [Floating Rate] [__%] Auto Receivables Backed
Notes (the ["A-1 Notes"]) and $____________ aggregate principal amount of [Class
A-2] [Floating Rate] [ ______%] Auto Receivables Backed Notes (the ["A-2 Notes"]
and, together with the [A-1 Notes], the "Notes"). The Notes will be issued
pursuant to an Indenture, to be dated as of ____________, 199__ (the
"Indenture"), between the Trust and __________________, as Indenture Trustee.
The Trust will also issue $____________ aggregate principal amount of [Floating
Rate] [__%] Auto Receivables Backed Certificates (the "Certificates" and,
together with the Notes, the "Securities"). The assets of the Trust will consist
of any combination of [retail installment sales contracts between manufacturers,
dealers or certain other originators and retail purchasers secured by new and
used automobiles and light duty trucks financed thereby, or participation
interests therein,] all monies relating thereto (the "Contracts"), [the
underlying new and used automobiles and light duty trucks (the "Vehicles,"
together with the Contracts], the "Receivables"), and the proceeds thereof
received by the Trust from the Sponsor on or prior to the date of the issuance
of the Notes and the Certificates. The Sponsor will acquire the Receivables from

_________________________ (the "Originator") concurrently with their transfer to
the Issuer. The Notes will be secured by the assets of the Trust pursuant to the
Indenture.

   
     Capitalized terms used herein are defined terms having specific meanings.
An "Index of Defined Terms" is set forth as page ___ hereto, which indicates the
page on which such defined terms are defined.

     THE RIGHTS OF THE HOLDERS OF THE CERTIFICATES WILL BE SUBORDINATED TO THE
RIGHTS OF THE HOLDERS OF THE NOTES, AS SET FORTH HEREIN UNDER "DESCRIPTION OF
THE TRANSFER AND SERVICING AGREEMENT -- DISTRIBUTIONS".

     PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK
FACTORS" AT PAGE ___ HEREIN AND AT PAGE ___ IN THE PROSPECTUS.
    


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

THE NOTES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES REPRESENT BENEFICIAL
INTERESTS IN, THE TRUST ONLY AND DO NOT REPRESENT INTERESTS IN OR OBLIGATIONS OF
THE SPONSOR, THE SERVICER, THE ORIGINATOR OR ANY OF THEIR RESPECTIVE AFFILIATES.
NEITHER THE NOTES NOR THE CERTIFICATES OR


<PAGE>



THE RECEIVABLES ARE INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
INSTRUMENTALITY. SEE ALSO "RISK FACTORS."



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 SUPPLEMENT OR THE PROSPECTUS. ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

<TABLE>
<CAPTION>

                                                     Initial Public             Underwriting             Proceeds to the
                                                    Offering Price(1)            Discount(2)              Issuer(1)(3)
- -----------------------------------------------------------------------------------------------------------------------------
<S>                                                 <C>                          <C>                     <C>
[Per A-1 Note]................................
[Per A-2 Note]................................
[Per Certificate].............................

Total.........................................
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Plus accrued interest, if any, from ______________________, 199__.

(2)  The Sponsor has agreed to indemnify the Underwriters against certain
     liabilities, including liabilities under the Securities Act of 1933, as
     amended. See "Underwriting."

(3)  Before deducting estimated expenses of $____________ payable by the Issuer.


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



     [The Notes are offered by __________________ and the Certificates are
offered by __________________ (collectively, the "Underwriter[s]"), subject to
prior sale, when, as and if issued to and accepted by the Underwriter(s) and
subject to the approval of certain legal matters by Dewey Ballantine, counsel
for the Underwriter(s). It is expected that delivery of the Notes will be made
only in book-entry form through the Same Day Funds Settlement System of The
Depository Trust Company on or about ____________, 199__. It is expected that
the Certificates will be ready for delivery in New York, New York on or about
____________, 199__.]

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


                         [Name(s) of the Underwriter(s)]





<PAGE>



     Interest on both the [A-1 Notes] and the [A-2 Notes] will be payable
[monthly] on or about the [15th] day of each [month] (each a "Payment Date")
commencing on ____________, 199__. Principal of the Notes will be payable on
each Payment Date to the extent described herein; provided, however, that no
principal payments in respect of the [A-2 Notes] will be made until the [A-1
Notes] have been paid in full.

     The final scheduled payment date for the [A-1 Notes] will be ____________,
199__, and the final scheduled payment date for the [A-2 Notes] will be
____________, 199__. However, the actual payment in full of the [A-1 Notes] and
the [A-2 Notes] could occur sooner.

     The interest rate for the [A-1 Notes] will be [__% per annum] [set for each
Payment Date to LIBOR (as defined herein) [minus] [plus] ______%]. The interest

rate for the [A-2 Notes] will be [______% per annum] [set for each Payment Date
to LIBOR [minus] [plus] __%], except as otherwise described herein.

     The [A-1 Notes] [A-2 Notes] may be subject to redemption in whole, but not
in part, on any Payment Date if the Servicer exercises its option to purchase
the Receivables when the aggregate principal amount of the Receivables is
reduced to less than ______% of the initial Pool Balance of the Receivables
assigned to the Trust.

     The Certificates represent fractional undivided interests in the Trust.
Principal, to the extent described herein, and interest, to the extent of the
Pass-Through Rate which is [__% per annum] [generally equal to ______% per annum
plus an amount equal to the product of ______ multiplied by LIBOR, subject to a
maximum rate described herein,] will be distributed on each Payment Date,
commencing on ____________, 199__. The final scheduled payment date for the
Certificates will be ____________, 199__.

     The Issuer will be a newly formed limited-purpose Nevada business trust and
will generally be prohibited from incurring any indebtedness other than the
Notes, and its assets will include the Receivables, the Collection Account, the
Note Distribution Account, the Certificate Distribution Account, the Reserve
Account, the [Class A-1] Maturity Account and the [Class A-2] Lockout Account.

     Prospective investors should consider the factors set forth under "Risk
Factors" herein and in the accompanying Prospectus.

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

     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.

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

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS 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.

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





                                       S-2



<PAGE>




                           REPORTS TO SECURITYHOLDERS

     Unless and until Definitive Notes are issued, periodic 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
Notes. See "Certain Information Regarding the Securities-- Book-Entry
Registration" and "--Reports to Securityholders" in the accompanying Prospectus
(the "Prospectus"). Such reports will not constitute financial statements
prepared in accordance with generally accepted accounting principles. 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 thereunder and as
are otherwise agreed to by the Commission. Copies of such periodic reports may
be obtained from the Public Reference Section of the Commission at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.





                                       S-3



<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.

Issuer..................................   Advanta Auto Receivables Finance
                                           Corporation 199__-__, a business
                                           trust organized under the laws of the
                                           state of Nevada (the "Trust" or the
                                           "Issuer").

Sponsor.................................   Advanta Auto Finance Corporation (the
                                           "Sponsor" or "Advanta"), a
                                           corporation organized under the laws
                                           of the state of Nevada. The principal
                                           executive offices of the Sponsor are
                                           located at 500 Office Center Drive,
                                           Fort Washington, Pennsylvania 19034,
                                           and its telephone number is (215)
                                           283-4200.

Servicer................................   Advanta Auto Finance Corporation (the

                                           "Servicer"), a Nevada corporation.
                                           The principal executive offices of
                                           the Servicer are located at 500
                                           Office Center Drive, Fort Washington,
                                           Pennsylvania 19034, and its telephone
                                           number is (215) 283-4200.

Originator..............................   ________________ (the "Originator").
                                           The principal executive offices of
                                           the Originator are located at
                                           _________________________________ and
                                           its telephone number is
                                           ________________.

Indenture Trustee.......................   __________________, as indenture
                                           trustee under the Indenture (the
                                           "Indenture Trustee"). The principal
                                           executive offices of the Indenture
                                           Trustee are located at
                                           _______________, and its telephone
                                           number is ___________.

[Owner] Trustee.........................   __________________, as trustee under
                                           the Trust Agreement (the "[Owner]
                                           Trustee"). The principal executive
                                           offices of the [Owner] Trustee are
                                           located at ________________, and its
                                           telephone number is ________________.

Cut-off Date............................   ______________, 19__.

Closing Date............................   ______________, 19__.

The Notes...............................   [Class A-1] [Floating Rate] [____%]
                                           Auto Receivables Backed Notes (the
                                           ["A-1 Notes"]) in the aggregate
                                           principal amount of $____________ and
                                           [Class A-2] [Floating Rate] [______%]
                                           Auto Receivables Backed Notes (the
                                           ["A-2 Notes"] and, together with the
                                           [A-1 Notes], the "Notes") 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. The Noteholders
                                           will not be entitled to receive a
                                           Definitive [A-1 Note] or a Definitive
                                           [A-2 Note], as the case may be,
                                           except in

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


                                       S-4



<PAGE>


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

                                           the event that Definitive [A-1 Notes]
                                           and Definitive [A-2 Notes] are issued
                                           in the limited circumstances
                                           described herein or in the
                                           Prospectus. See "Description of the
                                           Securities-- Definitive Notes" in the
                                           Prospectus. The Notes will be issued
                                           pursuant to an Indenture to be dated
                                           as of ____________, 199__ (the
                                           "Indenture") between the Issuer and
                                           the Indenture Trustee.

The Certificates........................   [Floating Rate] [____%] Auto
                                           Receivables Backed Certificates (the
                                           "Certificates") in the aggregate
                                           principal amount of $____________
                                           will be offered. The Sponsor will
                                           purchase the remaining $____________
                                           principal amount of the Certificates.
                                           The Certificates will be available
                                           for purchase in denominations of
                                           $100,000 and integral multiples of
                                           $100,000 in excess thereof.

                                           [The Certificates will be issued in
                                           fully registered, certificated form
                                           ("Definitive Certificates") to
                                           Certificateholders or their
                                           nominees.] The Certificates will be
                                           issued pursuant to a Trust Agreement
                                           to be dated as of ____________, 199__
                                           (the "Trust Agreement") between the
                                           Sponsor and the [Owner] Trustee,
                                           acting thereunder not in its
                                           individual capacity but solely as
                                           trustee of the Trust. Purchasers of
                                           Certificates and their assignees must
                                           represent that they are United States
                                           persons.

The Trust...............................   The Trust will be a trust established
                                           under the laws of the State of
                                           ________. The activities of the Trust
                                           are limited by the terms of the Trust

                                           Agreement to purchasing, owning and
                                           managing the Receivables, issuing and
                                           making payments on the Notes and the
                                           Certificates and other activities
                                           related thereto. The property of the
                                           Trust includes (i) the Receivables,
                                           (ii) all monies (including accrued
                                           interest) due thereunder on or after
                                           the Cut-off Date, (iii) such amounts
                                           as from time to time may be held in
                                           one or more accounts established and
                                           maintained by the Servicer pursuant
                                           to the Pooling and Servicing
                                           Agreement among the Seller, the
                                           Servicer and the Trustee (the
                                           "Pooling and Servicing Agreement"),
                                           as described below, [(iv) the
                                           security interests in the Vehicles,
                                           (v) the rights to proceeds from
                                           claims on physical damage, credit
                                           life and disability insurance
                                           policies, if any, covering Vehicles
                                           or Obligors, as the case may be, (vi)
                                           any proceeds of repossessed
                                           Vehicles,] (vii) the rights of the
                                           Sponsor under the agreement pursuant
                                           to which the Sponsor is acquiring the
                                           Receivables (the "Receivables
                                           Acquisition Agreement") and (viii)
                                           interest earned on short-term
                                           investments made by the Trust.

Receivables.............................   The Receivables consist of
                                           noncancelable [retail installment
                                           sales contracts between
                                           manufacturers, dealers or certain
                                           other originators and retail
                                           purchasers secured by new and used
                                           automobiles and light duty trucks
                                           financed thereby or participation
                                           interest therein.] Each Obligor's
                                           obligation under its Contract is a
                                           full recourse obligation. The
                                           "Obligor" is the obligor under each
                                           Contract including any guarantor. The

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

                                       S-5

<PAGE>

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


                                           Contracts contain provisions which
                                           unconditionally obligate the Obligor
                                           to make all payments thereon (the
                                           "Contract Payments").

                                           [All of the Contracts were purchased
                                           by the Sponsor from the Originator in
                                           the ordinary course of business and
                                           the Contracts constitute
                                           substantially all of the automobile
                                           and light duty truck retail
                                           installment sale contracts included
                                           in the Originator's portfolio meeting
                                           the selection criteria described
                                           herein. Such selection criteria
                                           included that: (i) each Contract is
                                           secured by a new or used automobile
                                           or light duty truck; (ii) each
                                           Contract was originated in the United
                                           States; (iii) each Contract provides
                                           for level monthly payments that fully
                                           amortize the amount financed over its
                                           original term except that the payment
                                           in the first or last month in the
                                           life of the Contract may be minimally
                                           different from the level payment, and
                                           a minimal number of the Contracts
                                           provide for monthly payments for a
                                           period of time not exceeding one year
                                           after origination in an amount less
                                           than such level payment, provided
                                           that as of the Cutoff Date the
                                           monthly payment currently due under
                                           each such Contract is equal to such
                                           level payment; (iv) each Contract was
                                           originated on or prior to           ,
                                           199_ ; (v) each Contract has an
                                           original term of ______ to _____
                                           months and, as of the Cutoff Date,
                                           had a remaining term to maturity of
                                           not less than three months nor more
                                           than ___ month; (vi) each Contract
                                           provides for the payment of a finance
                                           charge at an APR ranging from __% to
                                           __%; (vii) each Contract shall not
                                           have a Scheduled Payment that is more
                                           than 30 days past due as of the
                                           Cutoff Date; (viii) no Contract shall
                                           be due, to the best knowledge of the
                                           Originator, from any Obligor who is
                                           presently the subject of a bankruptcy
                                           proceeding or is bankrupt or
                                           insolvent; (ix) no Vehicle has been
                                           repossessed without reinstatement as

                                           of the Cutoff Date; and (x) as of the
                                           Cutoff Date, physical damage
                                           insurance relating to each Vehicle is
                                           not being force-placed by the
                                           Servicer.]

                                           [As of the Cutoff Date, approximately
                                           __% and approximately __% of the
                                           Aggregate Discounted Contract Balance
                                           are expected to represent Contracts
                                           secured by automobiles and light duty
                                           trucks, respectively. Based on the
                                           Aggregate Discounted Contract
                                           Balance, approximately __% and
                                           approximately __% of the Contracts
                                           are expected to represent financing
                                           of new vehicles and used vehicles,
                                           respectively, and no more than __% of
                                           the Contracts are expected to be due
                                           from employees of the Originator or
                                           any of its respective affiliates. As
                                           of the Cutoff Date, the average
                                           Principal Balance of Contracts
                                           secured by automobiles and light duty
                                           trucks is expected to be
                                           approximately $____ and approximately
                                           $____ , respectively. The majority of
                                           the Vehicles are expected to be
                                           foreign and domestic automobiles and
                                           light duty trucks. Except in the case
                                           of any breach of representations and
                                           warranties by the Originator, it is
                                           expected that none of the Contracts
                                           provide for recourse to the
                                           Originator who originated the related
                                           Contract.]

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

                                       S-6

<PAGE>

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

                                           The "Pool Balance" at any time
                                           represents the Discounted Contract
                                           Balance of the Receivables at the end
                                           of the preceding Collection Period
                                           after giving effect to all payments
                                           received from Obligors, and any other
                                           amounts to be remitted by the
                                           Servicer or the Sponsor, as the case
                                           may be, all for such preceding

                                           Collection Period and all losses
                                           realized on Receivables liquidated
                                           during such preceding Collection
                                           Period.

Terms of the Notes:
 A. Interest Payments...................   Interest on the outstanding principal
                                           amount of the Notes will accrue from
                                           and including the Closing Date, or
                                           from and including the most recent
                                           Payment Date on which interest has
                                           been paid to but excluding the
                                           following Payment Date and will be
                                           payable [monthly] on the [___] day of
                                           each [month] or, if any such date is
                                           not a Business Day, on the next
                                           succeeding Business Day (each a
                                           "Payment Date") commencing
                                           _______________, 199__, to the
                                           holders of record of the [A-1 Notes]
                                           (the ["A-1 Noteholders"]) and the
                                           holders of record of the [A-2 Notes]
                                           (the ["A-2 Noteholders"]; together
                                           with the [A-1 Noteholders], the
                                           "Noteholders", in each case as of the
                                           [____] day of the calendar month in
                                           which such Payment Date occurs (the
                                           "Note Record Date"). Interest shall
                                           be calculated on the basis of a year
                                           of 360 days, in each case for the
                                           actual number of days occurring in
                                           the period for which such interest is
                                           payable.

                                           [On each Payment Date, the per annum
                                           interest rate for the [A-1 Notes]
                                           [A-2 Notes] (the "[A-1 Note] [A-2
                                           Note] Interest Rate") will be a rate
                                           equal to the London interbank offered
                                           rate for one-month United States
                                           dollar deposits ("LIBOR") as of the
                                           second LIBOR Business Day prior to
                                           the immediately preceding Payment
                                           Date (or, in the case of the initial
                                           Payment Date, the second LIBOR
                                           Business Day prior to the Closing
                                           Date) [minus] [plus] ______%. See
                                           "Description of the Notes--The [A-1
                                           Notes] [A-2 Notes]" herein.]

                                           [On each Payment Date, the per annum
                                           interest rate for the [A-1 Notes]
                                           [A-2 Notes] (the "[A-1 Note] [A-2
                                           Note] Interest Rate") will be

                                           _______, but shall not exceed,
                                           subject to a minimum rate, the
                                           Receivables Rate borne by the
                                           Receivables for the Collection Period
                                           preceding such Payment Date less the
                                           Servicing Fee Rate; provided,
                                           however, that, to the extent that the
                                           interest paid to the [A-1
                                           Noteholders] [A-2 Noteholders] is
                                           less than ___% per annum, the
                                           difference between the amount paid
                                           and ___% per annum shall be payable
                                           on subsequent Payment Dates as [Class
                                           A-1] [Class A-2] Noteholders'
                                           Interest Carryover Amount. See
                                           "Description of the Notes--The [A-1
                                           Notes] [A-2 Notes]" herein.

   B. Principal Payments.................  Principal of the Notes will be
                                           payable on each Payment Date in an
                                           amount calculated as a percentage of
                                           the Principal

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

                                       S-7

<PAGE>

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

                                            Distribution Amount for such Payment
                                            Date to the extent of funds
                                            available therefor as described
                                            herein. The Principal Distribution
                                            Amount for a Payment Date will be
                                            based upon decreases in the present
                                            value of the scheduled and unpaid
                                            payments on the Receivables (the 
                                            "Note Value") of the Receivables
                                            and/or collections on and losses in
                                            respect of the principal of the
                                            Receivables during the related
                                            Collection Period. "Collection
                                            Period" means, with respect to the
                                            first Payment Date, the period from
                                            the Cut-off Date through the ____
                                            fiscal month(s)] ending on
                                            _______________, 199_ and with
                                            respect to each subsequent Payment
                                            Date, the Collection Period means
                                            the [____ fiscal month(s)]
                                            immediately following the previous
                                            Collection Period. See "Description

                                            of the Transfers and Servicing
                                            Agreements-Distributions" herein.

                                           On each Payment Date, principal of
                                           the [A-1 Notes] will be payable in an
                                           amount equal to 100% of the Principal
                                           Distribution Amount and, on and after
                                           the latest of (i) the Payment Date on
                                           which the [A-1 Notes] have been paid
                                           in full, (ii) the _______________,
                                           199_ Payment Date and (iii) the
                                           Payment Date on which the lesser of
                                           the full amount of the funds
                                           withdrawn from the Reserve Account in
                                           order to pay the [A-1 Noteholders']
                                           Monthly Principal Distributable
                                           Amount on the ________, 19___ Payment
                                           Date (the "Maturity Draw") and the
                                           amount of the Maturity Draw, if any,
                                           necessary to increase the amount on
                                           deposit in the Reserve Account to the
                                           amount required to be on deposit in
                                           the Reserve Account (the "Specified
                                           Reserve Account Balance") has been
                                           deposited into the Reserve Account,
                                           principal of the [A-2 Notes] will be
                                           payable in an amount equal to the
                                           [A-2 Noteholders'] Percentage of the
                                           Principal Distribution Amount for
                                           such Payment Date, less any portion
                                           thereof applied on such Payment Date
                                           to reduce the outstanding principal
                                           amount of the [A-1 Notes] to zero and
                                           any portion thereof deposited on such
                                           date to the Reserve Account in
                                           respect of a Maturity Draw. See
                                           "Description of the Transfer and
                                           Servicing Agreement--Distributions"
                                           herein.

                                           The Servicer will calculate the [A-2
                                           Noteholders'] Percentage in the
                                           manner described under "Description
                                           of the Transfer and Servicing
                                           Agreement-- Distributions" herein.

                                           The outstanding principal amount, if
                                           any, of the [A-1 Notes] will be
                                           payable in full on _______________,
                                           199__ (the "[A-1] Final Scheduled
                                           Payment Date") and the outstanding
                                           principal amount, if any, of the [A-2
                                           Notes] will be payable in full on
                                           _______________, ______ (the "[A-2]

                                           Final Scheduled Payment Date").

   C. Optional Redemption................  The [A-2 Notes] may be redeemed in
                                           whole, but not in part, on any
                                           Payment Date after the [A-1 Notes]
                                           have been paid in full if the
                                           Servicer exercises its option to
                                           purchase the Receivables

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

                                       S-8

<PAGE>

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

                                            when the aggregate principal amount
                                            of the Receivables is less than ___%
                                            of the initial Pool Balance, at a
                                            redemption price (the "[A-2]
                                            Redemption Price") equal to the
                                            unpaid amount of the [A-2 Notes],
                                            plus accrued and unpaid interest
                                            thereon.

Terms of the Certificates:
   A. Pass-Through Rate..................  A rate equal to [__%] [the sum of
                                           ______% per annum plus an amount
                                           equal to the product of ______
                                           multiplied by LIBOR as of the second
                                           LIBOR business day prior to the
                                           immediately preceding Payment Date
                                           (or, in the case of the initial
                                           Payment Date, the second LIBOR
                                           business day prior to the Closing
                                           Date)]; provided, however, that on
                                           and after the _______________, 199__
                                           Payment Date, if the aggregate amount
                                           of Realized Losses during the period
                                           from the Cut-off Date through the end
                                           of the fiscal month ending in
                                           ________, 199___ is an amount,
                                           expressed as a percentage, that is
                                           (x) _____% or less (but greater than
                                           _____%) of the Pool Balance as of the
                                           Cut-off Date, the Pass-Through Rate
                                           (as determined in the clause
                                           preceding this proviso) for any
                                           Payment Date shall be increased by
                                           _____% per annum or (y) _____% or
                                           less of the Pool Balance as of the
                                           Cut-off Date, the Pass-Through Rate
                                           (as determined in the clause

                                           preceding this proviso) for any
                                           Payment Date shall be increased by
                                           _____% per annum; provided further
                                           that, notwithstanding the preceding
                                           proviso, the Pass-Through Rate shall
                                           be subject to a maximum rate based on
                                           the applicable weighted average
                                           Receivable Rate borne by the
                                           Receivable; for the Collection Period
                                           preceding such Payment Date less the
                                           Servicing Fee Rate.

   B. Interest..........................   On each Payment Date, the [Owner]
                                           Trustee shall distribute pro rata to
                                           the holders of record of the
                                           Certificates (the
                                           "Certificateholders" and together
                                           with the Noteholders, the
                                           "Securityholders") as of the [last
                                           day] of the immediately preceding
                                           [calendar month] (the "Certificate
                                           Record Date") interest at the
                                           Pass-Through Rate on the Certificate
                                           Balance as of the preceding Payment
                                           Date (after giving effect to
                                           distributions made on such date)
                                           generally to the extent of funds
                                           available therefor following payment
                                           of the Servicing Fee and
                                           distributions in respect of the
                                           Notes. Interest for a Payment Date
                                           will accrue from and including the
                                           most recent Payment Date on which
                                           interest has been paid (or, in the
                                           case of the first Payment Date, from
                                           the Closing Date) to but excluding
                                           such current Payment Date and will be
                                           calculated on the basis of a year of
                                           360 days, in each case for the actual
                                           number of days occurring in the
                                           period for which such interest is
                                           payable. In addition,
                                           Certificateholders will receive on
                                           each Payment Date, if on such Payment
                                           Date the amount on deposit in the
                                           Reserve Account, after giving effect
                                           to all withdrawals and deposits
                                           required to be made on such Payment
                                           Date, exceeds the Specified Reserve
                                           Account Balance, an amount equal to
                                           the

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


                                                  S-9

<PAGE>

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

                                            lesser of (1) such excess and (2)
                                            [one-twelfth] of the product of (a)
                                            [___%] of the excess, if any, of (i)
                                            the amount of the positive spread,
                                            if any, between the Base Rate in
                                            effect on the date that LIBOR for
                                            such Payment Date is established and
                                            LIBOR for such Payment Date over
                                            (ii) _____% times (b) [___%] of the
                                            Certificate Balance on the preceding
                                            Payment Date.

   C. Principal.........................   Principal of the Certificates will be
                                           payable on each Payment Date on and
                                           after the latest of (i) the Payment
                                           Date following the Payment Date on
                                           which the [ A-1 Notes] have been paid
                                           in full, (ii) the _______________,
                                           199___ Payment Date and (iii) the
                                           Payment Date following the Payment
                                           Date on which the lesser of the full
                                           amount of the Maturity Draw or the
                                           amount of the Maturity Draw, if any,
                                           necessary to increase the amount on
                                           deposit in the Reserve Account to the
                                           Specified Reserve Account Balance is
                                           deposited into the Reserve Account,
                                           in an amount generally equal to the
                                           Certificateholders' Principal
                                           Distributable Amount for the
                                           Collection Period preceding such
                                           Payment Date, to the extent of funds
                                           available therefor following payment
                                           of the Servicing Fee and
                                           distributions of interest and
                                           principal in respect of the Notes and
                                           interest in respect of the
                                           Certificates. The Certificateholders'
                                           Principal Distributable Amount
                                           generally will be based on the
                                           Certificateholders' Percentage of the
                                           Principal Distribution Amount, which
                                           for any Payment Date will be based
                                           upon decreases in the Note Value of
                                           the Receivables and/or collections on
                                           and losses in respect of the
                                           principal of the Receivables during
                                           the related Collection Period. See

                                           "Description of the Transfer and
                                           Servicing Agreements--Distributions"
                                           herein.

                                           The outstanding amount, if any, of
                                           the Certificates will be payable in
                                           full on _______________, 199__.

 D. Optional Purchase...................   If the Servicer exercises its option
                                           to purchase the Receivables when the
                                           aggregate principal amount of the
                                           Receivables is less than _____% of
                                           the Pool Balance as of the Cut-off
                                           Date, the Certificateholders will
                                           receive an amount in respect of the
                                           Certificates equal to the Certificate
                                           Balance together with accrued
                                           interest at the Pass-Through Rate and
                                           the Certificates will be retired. See
                                           "Description of the
                                           Certificates--Optional Purchase"
                                           herein.

Reserve Account.........................   The Servicer will be obligated to
                                           deposit into the Collection Account
                                           an amount equal to the sum of the
                                           interest due, but not collected, with
                                           respect to delinquent Receivables
                                           during the prior Collection Period,
                                           but only if, in its good faith
                                           business judgment, the Servicer
                                           believes that such amount will
                                           ultimately be recovered from the
                                           related Receivable. Such amounts are
                                           "Delinquency Interest Advances."
                                           Delinquency Interest Advances may be
                                           funded by the Servicer from
                                           subsequent collections on the
                                           Receivables generally, and are
                                           reimbursable

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

                                      S-10

<PAGE>

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

                                            from (i) future collections on the
                                            Receivable which gave rise to the
                                            Delinquency Interest Advance and
                                            (ii) Net Liquidation Proceeds for
                                            such Mortgage Loan. See "Description

                                            of the Transfer and Servicing
                                            Agreements--Reserve Account" herein.

Collection Account......................   Except under certain 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 Pooling and Servicing
                                           Agreement, the Servicer will have the
                                           revocable power to instruct the
                                           Indenture Trustee to withdraw funds
                                           on deposit in the Collection Account
                                           and to apply, except as otherwise
                                           described herein, such funds on each
                                           Payment Date to the following (in the
                                           priority indicated): (i) the
                                           Servicing Fee for the prior
                                           Collection Period and any overdue
                                           Servicing Fees to the Servicer, (ii)
                                           the Noteholders' Interest
                                           Distributable Amount (which is an
                                           amount generally equal to the
                                           aggregate amount of accrued interest
                                           on the Notes), the [A-1] Noteholders'
                                           Principal Distributable Amount and
                                           the [A-2] Noteholders' Principal
                                           Distributable Amount into the Note
                                           Distribution Account, (iii) the
                                           Certificateholders Interest
                                           Distributable Amount into the
                                           Certificate Distribution Account,
                                           (iv) the Certificateholders'
                                           Principal Distributable Amount into
                                           the Certificate Distribution Account,
                                           (v) an amount necessary to make the
                                           amount on deposit in the Reserve
                                           Account equal to the Specified
                                           Reserve Account Balance into the
                                           Reserve Account, (vi) the [Class A-2]
                                           Noteholders' Interest Carryover
                                           Amount into the Note Distribution
                                           Account and (vii) the remaining
                                           balance, if any, to the Reserve
                                           Account for distribution in
                                           accordance with the Pooling and
                                           Servicing Agreement. See "Description
                                           of the Transfer and Servicing
                                           Agreements--Distributions" and
                                           "--Reserve Account" herein.


Servicing...............................   The Servicer will be responsible for
                                           servicing, managing, arranging,
                                           making collections on and otherwise
                                           enforcing the Contracts. The Servicer
                                           will be required to exercise the
                                           degree of skill and care in
                                           performing these functions that it
                                           customarily exercises with respect to
                                           similar contracts owned by the
                                           Servicer. The Servicer will be
                                           entitled to receive a monthly fee
                                           (the "Servicing Fee") of the product
                                           of (i) one-twelfth, (ii) ___% (the
                                           "Servicing Fee Rate") and (iii) the
                                           Aggregate Discounted Contract Balance
                                           as of the beginning of the previous
                                           Collection Period, payable out of the
                                           Collection Account, plus late payment
                                           fees and certain other fees paid by
                                           the Obligors ("Servicing Charges")
                                           and investment earnings on amounts
                                           held in the Collection Account
                                           ("Investment Earnings"), as
                                           compensation for acting as Servicer.

                                           Except as hereinafter provided, on
                                           the day prior to any Payment Date,
                                           the Servicer will be required to make
                                           an advance (a 

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

                                      S-11

<PAGE>

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

                                            "Servicer Advance") to the Indenture
                                            Trustee in an amount sufficient to
                                            cover all amounts due and unpaid on
                                            any Delinquent Contract as of the
                                            previous Determination Date
                                            ("Delinquency Amounts"). A
                                            "Delinquent Contract" will mean, as
                                            of any Determination Date, any
                                            Contract (other than a Contract
                                            which became a Defaulted Contract
                                            prior to such Determination Date)
                                            with respect to which the Obligor
                                            has not paid all Contract Payments
                                            then due. With respect to any
                                            Delinquent Contract, whenever the
                                            Servicer shall have determined that

                                            it will be unable to recover a
                                            Delinquency Amount or portion
                                            thereof on such Delinquent Contract,
                                            the Servicer shall not be required
                                            to make a Servicer Advance on such
                                            unrecoverable Delinquency Amount or
                                            portion thereof, but will be
                                            required to enforce its remedies
                                            (including acceleration) under such
                                            Contract. Furthermore, if at any
                                            time the Originator is no longer the
                                            Servicer, no Servicer Advances will
                                            be required. In the event that the
                                            Servicer determines that any
                                            Servicer Advances previously made
                                            are not recoverable (the
                                            "Nonrecoverable Advances"), or any
                                            Delinquent Contracts for which the
                                            Originator has made advances of
                                            Delinquency Amounts in respect
                                            thereof become Defaulted Contracts,
                                            then the Indenture Trustee shall
                                            have the right to draw on the
                                            Collection Account and the Reserve
                                            Account to repay such Servicer
                                            Advances.

                                           Under the Pooling and Servicing
                                           Agreement, a Contract will constitute
                                           a "Defaulted Contract" at the earlier
                                           of the date on which (i) [four]
                                           Contract Payments are due and unpaid
                                           as of any Calculation Date or (ii)
                                           the Servicer has declined to advance
                                           any delinquent Contract Payment in
                                           accordance with Section ____ of the
                                           Pooling and Servicing Agreement on
                                           the grounds that such advance would
                                           be a Nonrecoverable Advance or (iii)
                                           such Contract has been rejected by or
                                           on behalf of the Obligor in a
                                           bankruptcy proceeding.

                                           Under certain limited circumstances,
                                           the Servicer may resign or be
                                           removed, in which event the Indenture
                                           Trustee will be appointed as
                                           successor Servicer.

                                           The Servicer will be required to
                                           cause amounts collected on the
                                           Contracts on behalf of the Issuer to
                                           be deposited in an eligible deposit
                                           account in the name of the Indenture

                                           Trustee on behalf of the [A-1
                                           Noteholders] (the "[Class A-1]
                                           Maturity Account") and in an eligible
                                           deposit account in the name of the
                                           Indenture Trustee on behalf of the
                                           [A-2 Noteholders] (the "[Class A-2]
                                           Lockout Account") maintained by the
                                           Trustee in accordance with the
                                           Pooling and Servicing Agreement. See
                                           "Description of Transfer and
                                           Servicing Agreement -- Accounts", --
                                           "[Class A-1] Maturity Account]" and
                                           -- "[Class A-2 Lockout Account]"
                                           herein.

Certain Legal Aspects
  of the Contracts

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

                                      S-12

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

  and the Vehicles......................   The Issuer will be required to take
                                           such action as is required to perfect
                                           the Indenture Trustee's security
                                           interest in the Contracts, the
                                           Contract Payments [and the Vehicles]
                                           as of the Closing Date, or in any
                                           event, within [___(__)] days from the
                                           date thereof. The Issuer will warrant
                                           that the Indenture Trustee will have
                                           a first priority perfected security
                                           interest in the Contracts, the
                                           Contract Payments [and the Vehicles]
                                           owned by the Issuer, [and a perfected
                                           security interest in the Vehicles
                                           owned by Obligors,] except for
                                           certain liens which by operation of
                                           law have priority over previously
                                           perfected security interests, and,
                                           with certain exceptions, in the
                                           proceeds thereof. The Indenture
                                           Trustee will act as custodian of the
                                           Receivables on behalf of the [A-1
                                           Noteholders], [the A-2 Noteholders]
                                           and the Certificateholders.

   
 Federal  Income Tax
   Consequences........................    In the opinion of Dewey Ballantine,
                                           counsel for the Trust, the Notes will

                                           be characterized as debt for federal
                                           income tax purposes and the Trust
                                           will not be characterized as an
                                           association (or a publicly traded
                                           partnership) taxable as a
                                           corporation. The Certificateholders
                                           (including the Sponsor) will agree to
                                           treat the Trust as a partnership in
                                           which they are partners for purposes
                                           of federal and state income tax,
                                           franchise tax and any other income
                                           tax, with the assets of the
                                           partnership being the assets held by
                                           the Trust, the partners of the
                                           partnership being the
                                           Certificateholders and the Notes
                                           being debt of the partnership.
                                           Alternative characterizations of the
                                           Trust and the Securities are
                                           possible, as more fully described
                                           herein. See "Federal Income Tax
                                           Consequences" and "State Tax
                                           Consequences" herein for information
                                           regarding the application of federal
                                           and [Nevada] tax laws to the
                                           Securities and the Trust.
    

ERISA Considerations....................   The acquisition of Notes or
                                           Certificates by an employee benefit
                                           plan subject to the Employee
                                           Retirement Income Security Act of
                                           1974, as amended ("ERISA") or the
                                           provisions of Section 4975 of the
                                           Code (the "Plan"), could result in a
                                           prohibited transaction under "ERISA"
                                           or Section 4975 of the Code, unless
                                           such acquisition is subject to a
                                           statutory or administrative
                                           exemption, if, by virtue of such
                                           acquisition, assets held by the
                                           Issuer and pledged to the Indenture
                                           Trustee were deemed to be assets of
                                           the Plan. In addition, the Issuer or
                                           other parties may be considered to be
                                           a fiduciary with respect to any Plan.
                                           Therefore, the acquisition and
                                           transfer of the Notes or Certificates
                                           are subject to certain restrictions.
                                           See "ERISA Considerations."

Rating of the Securities................   It is a condition to the issuance of
                                           the Notes that the [A-1 Notes] be
                                           rated in the _____ rating category,

                                           the [A-2 Notes] be rated in the
                                           [_____ rating category] and the
                                           Certificates be rated at least [___]
                                           or its equivalent, in each case by at
                                           least two nationally recognized
                                           rating agencies. There is no
                                           assurance that a rating


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

                                      S-13

<PAGE>

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

                                           will not be lowered or withdrawn by a
                                           rating agency based on a change in
                                           circumstances deemed by such rating
                                           agency to adversely affect the
                                           Securities. A security rating is not
                                           a recommendation to buy, sell or hold
                                           securities, inasmuch as such rating
                                           does not comment as to market price
                                           or suitability for a particular
                                           investor. The ratings of the
                                           Securities are also based on the
                                           rating of the security insurer. Upon
                                           a security insurer default, the
                                           rating on the Securities may be
                                           lowered or withdrawn entirely. In the
                                           event that any rating initially
                                           assigned to the Securities were
                                           subsequently lowered or withdrawn for
                                           any reason, including by reason of a
                                           downgrading of the security insurer's
                                           claims-paying ability, no person or
                                           entity will be obligated to provide
                                           any additional credit enhancement
                                           with respect to the Securities. Any
                                           reduction or withdrawal of a rating
                                           will have an adverse effect on the
                                           liquidity and market price of the
                                           Securities. See "Ratings."

Risk Factors............................   For a discussion of certain factors
                                           that should be considered by
                                           prospective investors in the Notes
                                           and Certificates, see "Risk Factors"
                                           herein and in the Prospectus.

Certain Legal Matters...................   Certain legal matters relating to the
                                           validity of the issuance of the Notes

                                           and Certificates will be passed upon
                                           for the Issuer and the Underwriter by
                                           Dewey Ballantine, New York, NY.

                                  RISK FACTORS

     Risk of Losses on Investment Associated with Limited Obligations of the
Trust. Distributions of interest and principal on the Certificates will be
subordinated in priority of payment to interest and principal due on the Notes.
The Certificateholders will not receive any distributions with respect to a
Payment Date until the full amount of interest on and principal of the Notes on
such Payment Date has been deposited in the Note Distribution Account. 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 Trust Accounts. The
Securities represent solely obligations of, or interests in, the Trust and the
Securities will not be insured or guaranteed by the Sponsor, the Originator, the
Servicer, the [Owner] Trustee or any other person or entity. Consequently,
holders of the Securities must rely for repayment upon payments on the
Receivables and, if and to the extent available, amounts on deposit in the
Reserve Account. Amounts to be deposited in the Reserve Account are limited in
amount, and the amount required to be on deposit in the Reserve Account will be
reduced as the Pool Balance is reduced. In addition, funds in the Reserve
Account will be available on each Payment Date to cover shortfalls in
distributions of interest and principal on the Notes prior to the application
thereof to cover shortfalls on the Certificates. If the Reserve Account is
exhausted, the Trust will depend solely on current payments on the Receivables
to make payments on the Securities. Although the Trust will covenant to sell the
Receivables if directed to do so by the Indenture Trustee in accordance with the
Indenture following an acceleration of the Notes upon an Event of Default, there
is no assurance that the market value of the Receivables will at any time be
equal to or greater than the aggregate principal amount of outstanding Notes.
Therefore, upon an Event of Default with respect to the Notes there can be no
assurance that sufficient funds will be available to repay Noteholders in full
and consequently the Noteholders run the risk of loss on their investment. In
addition, the amount of principal required to be

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

                                      S-14



<PAGE>



distributed to Noteholders under the Indenture is generally limited to amounts
available therefor in the Note Distribution Account. Therefore, the failure to
pay principal on the Notes may not result in the occurrence of an Event of
Default until the [A-1] Final Scheduled Payment Date or the [A-2] Final
Scheduled Payment Date.

     Risk of Limited Liquidity and Lower Market Price Associated with a
Reduction or Withdrawal of Ratings of the Securities. It is a condition to the

issuance of the Notes and the Certificates that the [A-1 Notes] be rated in the
[_____] rating category, the [A-2 Notes] be rated in the [____] rating category
and the Certificates be rated at least [___] or its equivalent, in each case by
at least two nationally recognized rating agencies (the "Rating Agencies"). A
rating is not a recommendation to purchase, hold or sell Securities, inasmuch as
such rating does not comment as to market price or suitability for a particular
investor. The rating of the Securities addresses the likelihood of the timely
payment of interest on and the ultimate repayment of principal of the Securities
pursuant to their terms. There is 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 in the future so warrant.
The rating of the Notes is based primarily on the creditworthiness of the
Receivables, the subordination provided by the Certificates and the availability
of funds in the Reserve Account. The rating of the Certificates is based
primarily on the creditworthiness of the Receivables and the availability of
funds in the Reserve Account. The ratings of the Securities are also based on
the rating of the security insurer. Upon a security insurer default, the rating
on the Securities may be lowered or withdrawn entirely. In the event that any
rating initially assigned to the Securities were subsequently lowered or
withdrawn for any reason, including by reason of a downgrading of the security
insurer's claims-paying ability, no person or entity will be obligated to
provide any additional credit enhancement with respect to the Securities. Any
reduction or withdrawal of a rating will have an adverse effect on the liquidity
and market price of the Securities. See "Ratings."

     [Risk of Reduced Rate of Return Associated with Relationship Between Base
Rate and LIBOR. Allocations of payments on the variable rate Receivables to
principal and interest depend upon the applicable Base Rate. Interest on the
[A-1 Notes], [A-2 Notes] and [the Certificates] accrues at a rate generally
based upon LIBOR. These two rates can and will vary with respect to each other.
Historically, they have increased or decreased roughly in tandem and, during the
last ten years, LIBOR always has remained below the Base Rate. However, no
assurance can be given that these historical trends will continue. There is a
risk that if LIBOR were to more above the Base Rate, the spread used to pay
interest to the Securityholders would disappear and the rate of return to
investors would be reduced.]

     [The variable rate Receivables bear interest at the Base Rate plus a Base
Rate Additive ranging from _____% to _____%. Each of the [A-1 Note], [A-2]
Interest Rate and the [Pass-Through Rate] is based upon LIBOR. If, in respect of
any Payment Date, there does not exist a positive spread between the weighted
average of the Receivables Rate [A-1 Note Interest Rate] [the A-2 Note Interest
Rate] less the Servicing Fee Rate (such difference between the Receivables Rate
and the Servicing Fee Rate being the "Net Receivables Rate") for the Collection
Period preceding such Payment Date, on the one hand, and the [A-1 Note Interest
Rate], [the A-2 Note Interest Rate] [Pass-Through Rate] for such Payment Date
(calculated before giving effect to this sentence), on the other hand, then the
[Pass-Through Rate] for such Payment Date shall not exceed the Net Receivables
Rate.]

     [Risk of Reduced Rate of Return Associated with Yield Considerations. The
Certificateholders will bear the risk associated with the possible narrowing of
the spread between the [A-1 Note Interest Rate] [the A-2 Note Interest Rate]
[Pass-Through Rate], on the one hand, and the Net Receivables Rate, on the other

hand. If this spread disappears (i.e., if



                                      S-15



<PAGE>



the [A-1 Note Interest Rate] [the A-2 Note Interest Rate] [Pass-Through Rate]
exceeds or equals the Net Receivables Rate), the interest payable on the [A-1
Notes] [A-2 Notes] [Certificates] for the related Payment Date will not exceed
such Net Receivables Rate. A substantial change in LIBOR at a time when the Net
Receivables Rate does not experience a similar change could result in limiting
the [A-1 Note Interest Rate] [A-2 Note Interest Rate] [Pass-Through Rate] and
consequently could reduce the rate of return to investors as described above.]

     Risk of Lower Yield Associated with Prepayment Considerations. If purchased
at other than par, the yield to maturity on the Securities will be affected by
the rate of the payment of principal of the Contracts. If the actual rate of
payments on the Contracts is slower than the rate anticipated by an investor who
purchases the Securities at a discount, the actual yield to such investor will
be lower than such investor's anticipate yield. If the actual rate of payments
on the Contracts is faster than the rate anticipated by an investor who
purchases the Securities at a premium, the actual yield to such investor will be
lower than such investor's anticipated yield.

     [All of the Contracts are fixed-rate contracts. The rate of prepayments
with respect to conventional fixed contracts has fluctuated significantly in
recent years. In general, if prevailing interest rates fall significantly below
the interest rates on fixed rate contracts, such contracts are likely to be
subject to higher prepayment rates than if prevailing rates remain at or above
the interest rate on such contracts. However, the monthly payment on contracts
similar to the Contracts is often smaller than the monthly payment on other
types of consumer debt, for example, a typical mortgage loan. Consequently, a
decrease in the interest rate payable as a result of a refinancing would result
in a relatively small reduction in the amount of the contracts monthly payment,
as a result of the relatively small loan balance. Conversely, if prevailing
interest rates rise appreciably above the interest rates on fixed rate
contracts, such contracts are likely to experience a lower prepayment rate than
if prevailing rates remain at or below the interest rates on such contracts. As
of the Cut-off Date, ____% of the aggregate principal balance of the Contracts
had prepayment penalties.]

     [All of the Contracts are adjustable rate contracts. As is the case with
conventional fixed rate contracts, adjustable rate contracts may be subject to a
greater rate of principal prepayments in a declining interest rate environment.
For example, if prevailing interest rates fall significantly, adjustable rate
contracts could be subject to higher prepayment rates than if prevailing
interest rates remain constant because the availability of fixed-rate contracts
at competitive interest rates may encourage obligors to refinance their

adjustable rate contracts to "lock in" a lower fixed interest rate. However, no
assurance can be given as to the level of prepayments that the contracts will
experience. As of the Cut-off Date, ____% of the aggregate principal balance of
the Contracts had prepayment penalties.]


                                 THE RECEIVABLES

Contracts

     [Description of collateral is transaction dependent - an example of
disclosure language is set forth below.]

     [All of the Contracts were purchased by the Sponsor from the Originator in
the ordinary course of business and the Contracts constitute substantially all
of the automobile and light duty truck retail installment sale contracts
included in the Originator's portfolio meeting the selection criteria described
herein. Such selection criteria included that: (i) each Contract is


                                      S-16



<PAGE>



secured by a new or used automobile or light duty truck; (ii) each Contract was
originated in the United States; (iii) each Contract provides for level monthly
payments that fully amortize the amount financed over its original term except
that the payment in the first or last month in the life of the Contract may be
minimally different from the level payment, and a minimal number of the
Contracts provide for monthly payments for a period of time not exceeding one
year after origination in an amount less than such level payment, provided that
as of the Cutoff Date the monthly payment currently due under each such Contract
is equal to such level payment; (iv) each Contract was originated on or prior to
________ , 199 ; (v) each Contract has an original term of ____ to ____ months
and, as of the Cutoff Date, had a remaining term to maturity of not less than
three months nor more than ____ month; (vi) each Contract provides for the
payment of a finance charge at an APR ranging from__% to ______%; (vii) each
Contract shall not have a Scheduled Payment that is more than 30 days past due
as of the Cutoff Date; (viii) no Contract shall be due, to the best knowledge of
the Originator, from any Obligor who is presently the subject of a bankruptcy
proceeding or is bankrupt or insolvent; (ix) no Vehicle has been repossessed
without reinstatement as of the Cutoff Date; and (x) as of the Cutoff Date,
physical damage insurance relating to each Vehicle is not being force-placed by
the Servicer.

     Certain information with respect to the Receivables expected to be sold by
the Originator to the Sponsor pursuant to the Receivables Acquisition Agreement
and in turn sold by the Sponsor to the Trust pursuant to the Pooling and
Servicing Agreement is set forth below. The description of the Receivables
presented in this Prospectus Supplement is based upon the pool of Receivables as

it is expected to be constituted on the Cutoff Date. While information as of the
Closing Date for the Receivables that actually will be sold to the Trust may
differ somewhat from the information presented herein, the Sponsor does not
expect that the characteristics of the Receivables that are sold to the Trust
will vary materially from the information presented in this Prospectus
Supplement concerning the Receivables.

     As of the Cutoff Date, approximately  __% and approximately  __% of the 
Aggregate Discounted Contract Balance are expected to represent Contracts
secured by automobiles and light duty trucks, respectively. Based on the
Aggregate Discounted Contract Balance, approximately __% and approximately __%
of the Contracts are expected to represent financing of new vehicles and used
vehicles, respectively, and no more than __% of the Contracts are expected to be
due from employees of the Originator or any of its respective affiliates. As of
the Cutoff Date, the average Principal Balance of Contracts secured by
automobiles and light duty trucks is expected to be approximately $ ______ and
approximately $ _____ , respectively. The majority of the Vehicles are expected
to be foreign and domestic automobiles and light duty trucks. Except in the case
of any breach of representations and warranties by the Originator, it is
expected that none of the Contracts provide for recourse to the Originator who
originated the related Contract.

     Each Contract provides for fixed level monthly payments which will amortize
the full amount of the Contract over its term. The Contracts provide for
allocation of payments according to the "sum of periodic balances" or "sum of
monthly payments" method (the "Rule of 78s"). Each Contract provides for the
payment by the Obligor of a specified total amount of payments, payable in
monthly installments on the related due date, which total represents the
principal amount financed and finance charges in an amount calculated on the
basis of a stated annual percentage rate ("APR") for the term of such Contract.
The rate at which such amount of finance charges is earned and, correspondingly,
the amount of each fixed monthly payment allocated to reduction of the
outstanding principal balance of the related Contract are calculated in
accordance with the Rule of 78s. Under the Rule of 78s, the portion of each
payment allocable to interest is higher during the early months of the term of a
Contract and lower during later months than that under a constant yield method
for allocating payments

                                      S-17



<PAGE>


between interest and principal. Notwithstanding the foregoing, all payments
received by the Servicer on or in respect of the Contract will be allocated
pursuant to the Pooling and Servicing Agreement on an actuarial basis.

     If an Obligor elects to prepay a Contract in full, it is entitled to a
rebate of the portion of the outstanding balance then due and payable
attributable to unearned finance charges, calculated in accordance with the Rule
of 78s. The amount of a rebate under a Contract calculated in this manner will
always be less than had such rebate been calculated on an actuarial basis.

Distributions to Noteholders and Certificateholders will not be affected by Rule
of 78s rebates under the Contract because pursuant to the Pooling and Servicing
Agreement such distributions will be determined using the actuarial method.]

     The expected composition, distribution by APR and geographical distribution
of the Contracts are as set forth in the following tables.

                      Expected Composition of the Contracts

Aggregate Discounted Contract Balance ..............   $
Number of Contracts ................................   _____
 Average Original Principal Balance ................   $
  Range of Original Principal Balances .............   $ ___  to $ ___
Weighted Average APR(1).............................   ___%
  Range of APRs ....................................   ___% to ___%
Weighted Average Original Maturity(1) ..............   ____ months
  Range of Original Maturities .....................   ___ months to ___ months
Weighted Average Remaining Maturity(1) .............   ___ months
  Range of Remaining Maturities ....................   ___ months to ___ months

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

(1)  Weighted by Aggregate Discounted Contract Balance as of the Cutoff Date.



                  Expected Distribution of the Contracts by APR
<TABLE>
<CAPTION>
                                                                                                           Percentage of
                                                      Percentage of               Aggregate                  Aggregate
                                                        Aggregate                Discounted                 Discounted
                                 Number of                Number                  Contract                   Contract
Range of APRs                    Contracts             of Contracts                Balance                    Balance
- -------------                    ---------            --------------              ---------                  --------
<S>                              <C>                   <C>                  <C>                             <C>
   __%  to  __% ............                                         __%       $                                           __%
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............

</TABLE>





                                                  S-18




<PAGE>


<TABLE>

<S>                              <C>                   <C>                  <C>                             <C>
   __%  to  __% ............
   __%  to  __% ............
   __%  to  __% ............
     Total ...............                                         __%       $                                           __%
                              ========                         =====         =======                            ==========


</TABLE>




                                                  S-19



<PAGE>




                 Expected Distribution of the Contracts by State

<TABLE>
<CAPTION>

                                                      Percentage of               Aggregate                  Aggregate
                                                        Aggregate                Discounted                 Discounted
                              Number of                   Number                  Contract                   Contract
State(1)                      Contracts                of Contracts                Balance                    Balance
- --------                      ----------              --------------              ---------                  --------
<S>                           <C>                      <C>                  <C>                                    <C>
                                                                     %       $                                             %







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

</TABLE>


- -------------
(1)  Based on the addresses of the Obligors.


Substitution

     Pursuant to the Pooling and Servicing Agreement, the Servicer will have the
right (but not the obligation) at any time to substitute one or more Eligible
Receivables (each a "Substitute Receivable") [and the Vehicles subject thereto
(or a perfected security interest therein)] for a Receivable ("Predecessor
Receivable") [and the Vehicles subject thereto (or a perfected security interest
therein)] if:

          (i) the Predecessor Receivable is then in default and, as of the most
     recent Determination Date, has been in default for at least [____(__)]
     consecutive days or a bankruptcy petition has been filed by or against the
     Obligor;

          [(ii) the Vehicles subject to the Substitute Receivable or Receivables
     has a current estimated fair market value and a projected residual value,
     respectively, equal to or greater than the current fair market value and
     projected residual value of the Vehicles subject to the Predecessor
     Receivable;] and

          (iii) the Substitute Receivable or Receivables require the obligor or
     obligors thereunder to make Contract Payments during each month ending on
     or prior to the final Scheduled Payment Date of the Certificates in an
     amount which is at least as great as the Contract Payment required under
     the Predecessor Receivable during each such month.

[provided, however, that the Aggregate Discounted Contract Balance of all
Contracts substituted shall not exceed [10%] of the Aggregate Discounted
Contract Balance of the Initial Receivables and the Additional Receivables.]

     [Upon repossession and disposition of any Vehicles subject to a Defaulted
Contract, any deficiency remaining will be pursued to the extent deemed
practicable by the Servicer. [The Servicer on behalf of the Issuer is directed
to maximize the Net Residual Value of the Vehicles relating to any Defaulted
Contract, and, in such regard, the Servicer may sell such Vehicles at the best
available price, refurbish such Vehicles and re-lease such Vehicles to third
parties, or take any other commercially reasonable steps to maximize such
Vehicles's Net Residual Value. Liquidation proceeds with respect to any such
Defaulted Contract, including



                                      S-20



<PAGE>




any future payments received with respect to such Defaulted Contracts, shall be
paid to the Collection Account. If the Servicer reasonably believes that the Net
Residual Value of any Vehicles is zero or de minimis, it will dispose of such
Vehicles in accordance with its standard procedures.]

     [The original counterpart of each Contract constituting chattel paper and
the Contract Files will be held by _________________, as Trustee on behalf of
the [A-1 Noteholders] [A-2 Noteholders] and the Certificateholders. The Trustee
will be required to indicate that the Contracts have been transferred by the
Originator to the Issuer.]


                         THE ORIGINATOR AND THE SERVICER

General

     The Originator is principally a company engaged in the business of
originating and acquiring retail installment sale contract financing to retail
customers of automotive dealers. The Originator provides full-service financing,
primarily through installment sales contracts, to retail purchasers of new and
used automobiles and light duty trucks through dealer programs.

     [The Originator has financed over $___ million of vehicles, representing
over _______ vehicles. The Originator currently services over ___ customers
through its direct servicing activities and an additional ______ customers in
connection with its subsidiaries' activities. As of ____________________, the
Originator had __ employees.]

Delinquency and Default Experience

     There can be no assurance that the levels of delinquency and loss
experience reflected in Table 1 and Table 2, below, are indicative of the
performance of the Receivables included in the Collateral for the Notes.



                                      S-21



<PAGE>


<TABLE>
<CAPTION>

TABLE 1

                             DELINQUENCY EXPERIENCE
=========================================================================================================================
- -------------------------------------------------------------------------------------------------------------------------

                                                              Year Ended December 31,
                                    1991                          1992                            1993

                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                                <C>          <C>              <C>         <C>               <C>            <C>
Total Originator Portfolio
  at Year End

Delinquencies:

   
31- 59 Days
60-89 Days

90 Days or more

Total Delinquencies
    

Total Delinquencies as a
% of Total Portfolio

</TABLE>

<TABLE>
<CAPTION>

TABLE 2
                                 LOSS EXPERIENCE
=========================================================================================================================
- -------------------------------------------------------------------------------------------------------------------------

                                                              Year Ended December 31,
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                              <C>          <C>                <C>          <C>              <C>            <C>
Total Acquisitions (1)
Gross Defaults
Gross Recoveries
Net Losses
=========================================================================================================================
</TABLE>


(1)  Total Acquisition = total cost (aggregate purchase price of the Vehicles)
     to the Originator since inception in ____ thru and including the year end
     set forth above.

Litigation


     Originator is not involved in any legal proceedings, and is not aware of
any pending or threatened legal proceedings that would have a material adverse
effect upon its financial condition or results of operations.

   
 Servicing
    

     The Receivables will be serviced by the Originator, as Servicer, pursuant
to the Receivables Acquisition Agreement.

     The Receivables Acquisition Agreement requires that servicing of the
Receivables by Originator shall be carried out in the same manner in which it
services contracts and vehicles


                                      S-22



<PAGE>



held for its own account and consistent with customary practices of servicers in
the retail automobile industry, but in performing its duties hereunder,
Originator will act on behalf and for the benefit of the Issuer, the Trustee and
the holders of the Notes, subject at all times to the provisions of the
Indenture, without regard to any relationship which Originator or any Affiliate
of Originator may otherwise have with an Obligor. Except as permitted by the
terms of any Contract following a default thereunder, Originator shall not take
any action which would result in the interference with the Obligor's right to
quiet enjoyment of the Vehicles subject to the Contract during the term thereof.

     Following each Determination Date, Originator shall advance and remit to
the Trustee, in such manner as will ensure that the Trustee will have
immediately available funds on account thereof by 11:00 a.m. New York time on
the [_______] Business Day prior to the next succeeding Payment Date, a Servicer
Advance equal to the Contract Payment due during the preceding Collection Period
with respect to each Contract (other than a Contract which became a Defaulted
Contract on or prior to such Determination Date) under which the Obligor has not
made such payment by such Determination Date; provided, however, that Originator
will not be obligated to make a Servicer Advance with respect to any Contract if
Originator, in its good faith judgment, believes that such Servicer Advance
would be a Nonrecoverable Advance. If Originator determines that any Contract
Payment it has made, or is contemplating making, would be a Nonrecoverable
Advance, Originator shall deliver to the Trustee an Officers' Certificate
stating the basis for such determination.

Servicing Compensation and Payment of Expenses

     For its servicing of the Receivables, Originator will be entitled to
receive a monthly Servicing Fee equal to the product of (i) one-twelfth, (ii)

___% and (iii) the Aggregate Discounted Contract Balance of all Contracts as of
the preceding Determination Date, payable out of the Collection Account, plus
Servicing Charges and Investment Earnings.

     All costs of servicing each Receivable in the manner required by the
Receivables Acquisition Agreement shall be borne by Originator, but Originator
shall be entitled to retain, out of any amounts actually recovered with respect
to any Defaulted Contract [or the Vehicles subject thereto,] Originator's actual
out-of-pocket expenses reasonably incurred with respect to such Defaulted
Contract [or Vehicles]. In addition, Originator shall be entitled to receive on
each Payment Date any unreimbursed Nonrecoverable Advances or Servicer Advances
with respect to any Defaulted Contract and the Servicing Fee.

Evidence as to Compliance

     The Receivables Acquisition Agreement requires that with each set of
financial statements delivered pursuant to the Receivables Acquisition
Agreement, Originator will deliver an Officers' Certificate stating (i) that the
officers signing such Certificate have reviewed the relevant terms of the
Receivables Acquisition Agreement and have made, or caused to be made under such
officers' supervision, a review of the activities of Originator during the
period covered by the statements then being furnished, (ii) that the review has
not disclosed the existence of any Servicer Event of Default or, if a Servicer
Event of Default exists, describing its nature and what action Originator has
taken and is taking with respect thereto, and (iii) that on the basis of such
review the officers signing such certificate are of the opinion that during such
period Originator has serviced the Receivables in compliance with the required
procedures except as described in such certificate.

     Originator shall cause a firm of independent certified public accountants
(who may also render other services to Originator) to deliver to the Trustee,
with a copy to the Rating Agency





                                      S-23



<PAGE>



and each holder of the Notes, within [90] days following the end of each fiscal
year of Originator, beginning with Originator's fiscal year ending ____________,
199__, a written statement to the effect that such firm has examined in
accordance with generally accepted practices samples of the accounts, records,
and computer systems of Originator for the fiscal year ended on the previous
________ relating to the Receivables (which accounts, records, and computer
systems shall be described in one or more schedules to such statement), that
such firm has compared the information contained in Originator's reports
delivered in the relevant period with information contained in the accounts,

records, and computer systems for such period, and that, on the basis of such
examination and comparison, such firm is of the opinion that Originator has,
during the relevant period, serviced the Receivables in compliance with such
servicing procedures, manuals, and guides and in the same manner as it services
comparable contracts for itself or others, that such accounts, records, and
computer systems have been maintained, and that such certificates, accounts,
records, and computer systems have been properly prepared and maintained in all
material respects, except in each case for (a) such exceptions as such firm
shall believe to be immaterial and (b) such other exceptions as shall be set
forth in such statement.

Other Servicing Procedures

     At least [___] days prior to each Payment Date, Originator shall deliver a
report in writing (the "[Monthly] Servicer Report") to each holder of the Notes,
the Trustee and the Rating Agency.

     If an Obligor has [___] Contract Payments which are due and unpaid as of
any Determination Date, such Obligor's Contract shall become a Defaulted
Contract. Where no satisfactory arrangements can be made for collection of
delinquent payments within [__] days of a Contract becoming a Defaulted
Contract, Originator shall foreclose or otherwise liquidate any such Defaulted
Contract [(together with the related Vehicles)] within [60] days of such
Contract becoming a Defaulted Contract. In connection with any foreclosure or
other liquidation, Originator will take such action as is appropriate,
consistent with Originator's administration of contracts in its own portfolio,
including such action as may be necessary to cause, or attempt to cause, the
Obligor thereunder to cure such default (if the same may be cured) or to
terminate or attempt to terminate such Contract and to recover, or attempt to
recover, all damages resulting from such default.

     [Originator will use its best efforts (i) to sell or re-lease any Vehicles
subject to a Defaulted Contract in a timely manner and upon reasonable terms and
conditions so as to reduce as expeditiously as is consistent with sound
commercial practice any unreimbursed amounts drawn by the Trustee on the Reserve
Account and (ii) to sell or re-lease any Vehicles remaining subject to the lien
of the Indenture upon the expiration of the Contract to which such Vehicles is
subject, in a timely manner and in a manner consistent with that utilized by
Originator with respect to vehicles owned by it so as to realize, to the extent
possible under then prevailing market conditions, the Net Residual Value of such
Vehicles.]

     [All Residual Payments realized by Originator in the performance of its
duties with respect to any item of Vehicles remaining subject to the Lien of the
Indenture (net of Originator's actual out-of-pocket expenses reasonably incurred
in such realization) shall be held in trust by Originator, as agent for the
Trustee, and turned over to the Trustee within [___] Business Days for
application in accordance with the provisions of the Indenture, provided that,
to the extent that (i) Originator has made any advances with respect to any
Contract which thereafter became a Defaulted Contract and (ii) Originator has
not otherwise been fully reimbursed for such advances, Originator shall
reimburse itself for such advances from any Residual



                                      S-24



<PAGE>



Payments recovered with respect to such Defaulted Contract before remitting to
the Trustee any such amounts for deposit in the Collection Account.]

Removal of the Servicer

     The Receivables Acquisition Agreement will provide that Originator may not
resign from its obligations and duties as Servicer thereunder, except upon a
determination that Originator's performance of such duties is no longer
permissible under applicable law. Originator can only be removed pursuant to a
Servicer Event of Default. If a Servicer Event of Default shall have occurred
and be continuing, the Trustee shall give written notice to Originator of the
termination of all of the rights and obligations of Originator (but none of the
Originator's obligations thereunder, which shall survive any such termination)
under the Receivables Acquisition Agreement. On and after the time Originator
receives a notice of termination, the Trustee shall be the successor in all
respects to Originator in its capacity as servicer under the Receivables
Acquisition Agreement of the Receivables. The Trustee may, if it shall be
unwilling to so act, or shall, if it is unable to so act, give notice of such
fact to each holder of the Notes and (i) appoint an established institution,
satisfactory to the holders of Notes evidencing not less than [_______] of the
Voting Rights, as the successor to Originator to assume all of the rights and
obligations of Originator, including, without limitation, Originator's right to
receive the Servicing Fee (but not the obligations of the Originator contained
in the Receivables Acquisition Agreement) or, (ii) if no such institution is so
appointed, petition a court of competent jurisdiction to appoint an institution
meeting such criteria as Originator.



                              THE INDENTURE TRUSTEE

     The Indenture Trustee, ____________, has an office at
_______________________.

     The Indenture Trustee may resign, subject to the conditions set forth
below, at any time upon written notice to the Sponsor, the Servicer and the
[Owner] Trustee, in which event the Servicer will be obligated to appoint a
successor Indenture Trustee. If no successor Indenture Trustee shall have been
so appointed and have accepted such appointment within [30] days after the
giving of such notice of resignation, the resigning Indenture Trustee may
petition a court of competent jurisdiction for the appointment of a successor
Indenture Trustee. Any successor Indenture Trustee shall meet the financial and
other standards for qualifying as a successor Indenture Trustee under the
Pooling and Servicing Agreement. The Servicer, the [Owner] Trustee or
Noteholders evidencing more than [___%] of the Pool Balance may also remove the
Indenture Trustee if the Indenture Trustee ceases to be eligible to continue as

such under the Pooling Agreement and fails to resign after written request
therefor, or is legally unable to act, or if the Indenture Trustee is
adjudicated to be insolvent. In such circumstances, the Servicer, the [Owner]
Trustee or such Noteholders will also be obligated to appoint a successor
Indenture Trustee. Any resignation or removal of the Indenture Trustee and
appointment of a successor Indenture Trustee will not become effective until
acceptance of the appointment by the successor Indenture Trustee.


                                      S-25



<PAGE>



                               THE [OWNER] TRUSTEE

              ______________________________ will be the [Owner] Trustee under
the Trust Agreement. __________________________ is a banking corporation and its
principal offices are located at ________________________________________. The
[Owner] Trustee's liability in connection with the issuance and sale of the
Notes and the Certificates is limited solely to the express obligations of the
[Owner] Trustee set forth in the Trust Agreement and
the Pooling and Servicing Agreement.


                                    THE TRUST

     The Trust will be formed in accordance with the laws of the State of
__________, pursuant to the Trust Agreement, solely for the purpose of
effectuating the transactions described herein. Prior to formation, the Trust
will have had no assets or obligations and no operating history. Upon formation,
the Trust will not engage in any business activity other than acquiring and
holding the Receivables, issuing the Securities Certificates and distributing
payments thereon. As described under "Description of the Transfer and Servicing
Agreements - Servicing Compensation," a portion of the monthly collections with
respect to the Contracts will be paid to the Servicer as servicing compensation.
All other expenses of the Trust will be paid on behalf of the Sponsor by the
Servicer or by the Originator, as provided in the Trust Agreement.

     The Trust Fund will consist of the [Vehicles], the Contracts and any
Scheduled Contract Payments to be made by Obligors (but not including any
payments due on or prior to the Cut-Off Date or, with respect to an Additional
Receivable, the day prior to the Payment Date on which the Trust acquires such
Additional Receivable; any guaranties of an Obligor's obligations under a
Contract; any documents in the Contract Files; the insurance policies maintained
by the Obligors with respect to the Vehicles (the "Insurance Policies") and the
proceeds of such Insurance Policies; any rights of the Sponsor under the
Receivables Acquisition Agreement (including the right to instruct the
Originator to exercise any unassignable rights of enforcement under the
Contracts and any guaranties thereof, the Originator's rights ("Vendor Agreement
Rights") under agreements with any vendors from which the Contracts were

acquired, and the Insurance Policies); a security interest in the Reserve
Account and amounts on deposit therein; and any and all income and proceeds of
the foregoing. Neither the Pooling and Servicing Agreement permit the Trust to
acquire any additional assets. Because the Trust does not have any operating
history and will not engage in any business activity other than owning the Trust
Fund, issuing the Securities and making distributions thereon, there has not
been included any historical or pro forma ratio of earnings to fixed charges
with respect to the Trust.


                            DESCRIPTION OF THE NOTES

General

   
     The Notes will be issued pursuant to the terms of the Indenture. A copy of
the Indenture will be filed with the Commission following the issuance of the
Securities. The following summary describes certain terms of the Notes and the
Indenture. The summary does not purport to be complete and is qualified in its
entirety by reference to the provisions of the Notes and the Indenture.
______________________, a _______________ banking corporation, will be the
Indenture Trustee under the Indenture.
    



                                      S-26



<PAGE>



The [A-1 Notes]

     Payments of Interest. Interest on the principal balance of the [A-1 Notes]
will be payable to the [A-1 Noteholders] [monthly] on each Payment Date
commencing _______________, 199__. "Payment Date" shall mean the [____] day of
each [month] or, if any such date is not a business day, on the next succeeding
business day. Interest will accrue from and including the Closing Date or from
and including the most recent Payment Date to but excluding such Payment Date
and will be calculated on the basis of a year of 360 days, in each case for the
actual number of days occurring in the period for which such interest is
payable. Interest accrued as of any Payment Date but not paid on such Payment
Date will be due on the next Payment Date together with interest on such amount
at the rate per annum specified below. Interest payments on the [A-1 Notes] will
generally be derived from the Total Distribution Amount remaining after the
payment of the Servicing Fee and amounts from the Reserve Account. See
"Description of the Transfer and Servicing Agreements--Distributions" and
"--Reserve Account" herein. If the amount of interest on the principal balance
of the [A-1 Notes] and the [A-2 Notes] payable on any Payment Date exceeds the
excess of (A) the sum of (i) collections on the Receivables for the related
Collection Period plus (ii) the amount of cash on deposit in the Reserve Account

over (B) the amount of the Servicing Fees payable on such Payment Date, the [A-1
Noteholders] and the [A-2 Noteholders] will receive their ratable share (based
upon the total amount of interest due to the [A-1 Noteholders] and the [A-2
Noteholders], as the case may be) of the amount available to be distributed in
respect of interest on the [A-1 Notes] and the [A-2 Notes].

     [On each Payment Date, the [A-1 Note] Interest Rate will equal LIBOR for
such Payment Date [minus][plus] _____%. "LIBOR" with respect to any Payment Date
shall be established by the Indenture Trustee and shall equal the arithmetic
mean (rounded upwards, if necessary, to the nearest one-sixteenth of one
percent) of the offered rates for United States dollar deposits for one month
which appear on the Reuters Screen LIBO Page (as defined below) as of 11:00
A.M., London time, on the second LIBOR Business Day prior to the immediately
preceding Payment Date (or, in the case of the initial Payment Date, the second
LIBOR Business Day prior to the Closing Date); provided that at least two such
offered rates appear on the Reuters Screen LIBO Page on such date. If fewer than
two offered rates appear, LIBOR will be determined on such date as described in
the paragraph below. "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). "LIBOR Business Day", for purposes of
the Indenture, is a day that is both a Business Day and a day on which banking
institutions in the City of London, England, are not required or authorized by
law to be closed. 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 City are
authorized or obligated by law, regulation or executive order to remain closed.]

     [If on such date fewer than two offered rates appear on the Reuters Screen
LIBO Page, the Indenture Trustee will request of each of the reference banks
(which shall be major banks that are engaged in transactions in the London
interbank market, selected by the Indenture Trustee after consultation with the
Sponsor) to provide the Indenture Trustee with its offered quotation for United
States dollar deposits for one month to prime banks in the London inter-bank
market as of 11:00 A.M., London time, on such date. If at least two reference
banks provide the Indenture Trustee with such offered quotations, LIBOR on such
date will be the arithmetic mean (rounded upwards, if necessary, to the nearest
one-sixteenth of one percent) of all such quotations. If on such date fewer than
two of the Reference Banks provide the Indenture Trustee with such an offered
quotation, LIBOR on such date will be the arithmetic mean (rounded upwards, if
necessary, to the nearest one-sixteenth of one percent) of the offered per



                                      S-27



<PAGE>



annum rates which one or more leading banks in The City of New York selected by
the Indenture Trustee after consultation with the Sponsor are quoting as of
11:00 A.M., New York City time, on such date to leading European banks for

United States dollar deposits for one month; provided, however, that if such
banks are not quoting as described above, LIBOR will be the LIBOR applicable to
the immediately preceding Payment Date.]

     [On each Payment Date the [A-1 Note] Interest Rate will equal _____%;
provided, however, that it the [A-1 Note] Interest Rate for such Payment Date
computed without giving effect to this proviso exceeds the Net Receivables Rate
borne by the Receivables during the related Collection Period, then the [A-1
Note] Interest Rate for such Payment Date will be the [A-1 Note] Alternative
Interest Rate. The "[A-1 Note] Alternative Interest Rate" for any Payment Date
means the Net Receivables Rate borne by the Receivables during the related
Collection Period; provided, however, that in no event shall the [A-1 Note]
Alternative Interest Rate be less than _____% per annum; provided further that
to the extent that the interest paid to the [A-1 Noteholders] is less than
_____% per annum, the difference between the amount of interest paid and
interest at _____% per annum shall be payable on subsequent Payment Dates as
[Class A-1] Noteholders' Interest Carryover Amount.]

     Payments of Principal. Principal payments will be made to the [A-1
Noteholders] on each Payment Date in an amount generally equal to the Principal
Distribution Amount until the principal balance of the [A-1 Notes] is reduced to
zero. Principal payments on the [A-1 Notes] will generally be derived from the
Total Distribution Amount remaining after the payment of the Servicing Fee and
the Noteholders' Interest Distributable Amount, and from funds, if any, in the
Reserve Account remaining after the payment of the Noteholders' Interest
Distributable Amount and from funds, if any, in the [Class A-1] Maturity
Account. See "Description of the Transfer and Servicing
Agreements--Distributions" and "--Reserve Account" herein. The outstanding
principal amount, if any, of the [A-1 Notes] will be payable in full on the
[A-1] Final Scheduled Payment Date.

The A-2 Notes

     Payments of Interest. Interest on the principal balance of the [A-2 Notes]
will be payable to the [A-2 Noteholders] [monthly] on each Payment Date
commencing _______________, 199__. Interest will accrue from and including the
Closing Date or the most recent Payment Date to but excluding each Payment Date
and will be calculated on the basis of a year of 360 days, in each case for the
actual number of days occurring in the period for which such interest is
payable. Interest accrued as of any Payment Date but not paid on such Payment
Date will be due on the next Payment Date together with interest on such amount
at the rate per annum specified below. Interest payments on the [A-2 Notes] will
generally be derived from the Total Distribution Amount remaining after the
payment of the Servicing Fee and from the Reserve Account. See "Description of
the Transfer and Servicing Agreements--Distributions" and "--Reserve Account"
herein. If the amount of interest on the principal balance of the [A-1 Notes]
and the [A-2 Notes] payable on any Payment Date exceeds the excess of (A) the
sum of (i) collections on the Receivables plus (ii) the amount of cash on
deposit in the Reserve Account over (B) the amount of the Servicing Fees payable
on such Payment Date, the [A-1 Noteholders] and the [A-2 Noteholders] will
receive their ratable share (based upon the total amount of interest due to the
[A-1 Noteholders] and the [A-2 Noteholders], as the case may be) of the amount
available to be distributed in respect of interest on the [A-1 Notes] and the
[A-2 Notes].


     [On each Payment Date, the [A-1 Note] Interest Rate will equal LIBOR for
such Payment Date [minus][plus] _____%. "LIBOR" with respect to any Payment Date
shall be established by the Indenture Trustee and shall equal the arithmetic
mean (rounded upwards, if necessary,



                                      S-28



<PAGE>



to the nearest one-sixteenth of one percent) of the offered rates for United
States dollar deposits for one month which appear on the Reuters Screen LIBO
Page (as defined below) as of 11:00 A.M., London time, on the second LIBOR
Business Day prior to the immediately preceding Payment Date (or, in the case of
the initial Payment Date, the second LIBOR Business Day prior to the Closing
Date); provided that at least two such offered rates appear on the Reuters
Screen LIBO Page on such date. If fewer than two offered rates appear, LIBOR
will be determined on such date as described in the paragraph below. "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). "LIBOR Business Day", for purposes of the Indenture, is a day that
is both a Business Day and a day on which banking institutions in the City of
London, England, are not required or authorized by law to be closed. 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 City are authorized or obligated by
law, regulation or executive order to remain closed.]

     [If on such date fewer than two offered rates appear on the Reuters Screen
LIBO Page, the Indenture Trustee will request of each of the reference banks
(which shall be major banks that are engaged in transactions in the London
interbank market, selected by the Indenture Trustee after consultation with the
Sponsor) to provide the Indenture Trustee with its offered quotation for United
States dollar deposits for one month to prime banks in the London inter-bank
market as of 11:00 A.M., London time, on such date. If at least two reference
banks provide the Indenture Trustee with such offered quotations, LIBOR on such
date will be the arithmetic mean (rounded upwards, if necessary, to the nearest
one-sixteenth of one percent) of all such quotations. If on such date fewer than
two of the Reference Banks provide the Indenture Trustee with such an offered
quotation, LIBOR on such date will be the arithmetic mean (rounded upwards, if
necessary, to the nearest one-sixteenth of one percent) of the offered per annum
rates which one or more leading banks in The City of New York selected by the
Indenture Trustee after consultation with the Sponsor are quoting as of 11:00
A.M., New York City time, on such date to leading European banks for United
States dollar deposits for one month; provided, however, that if such banks are
not quoting as described above, LIBOR will be the LIBOR applicable to the
immediately preceding Payment Date.]


     [On each Payment Date the [A-2 Note] Interest Rate will equal _____%;
provided, however, that it the [A-2 Note] Interest Rate for such Payment Date
computed without giving effect to this proviso exceeds the Net Receivables Rate
borne by the Receivables during the related Collection Period, then the [A-2
Note] Interest Rate for such Payment Date will be the [A-2 Note] Alternative
Interest Rate. The "[A-2 Note] Alternative Interest Rate" for any Payment Date
means the Net Receivables Rate borne by the Receivables during the related
Collection Period; provided, however, that in no event shall the [A-2 Note]
Alternative Interest Rate be less than _____% per annum; provided further that
to the extent that the interest paid to the [A-2 Noteholders] is less than
_____% per annum, the difference between the amount of interest paid and
interest at _____% per annum shall be payable on subsequent Payment Dates as
[Class A-2] Noteholders' Interest Carryover Amount.]

     Payments of Principal. Principal payments will be made to the [A-2
Noteholders] on and after the latest to occur of (x) the Payment Date on which
the [A-1 Notes] have been paid in full, (y) the _______________, 199__ Payment
Date and (z) the Payment Date on which the lesser of the full amount of the
Maturity Draw or the amount of the Maturity Draw, if any, necessary to increase
the amount on deposit in the Reserve Account to the Specified Reserve Account
Balance is deposited into the Reserve Account, in an amount generally equal to
the [A-2 Noteholders'] Percentage of the difference between the Principal
Distribution Amount and the portion thereof, if any, of the Principal
Distribution Amount paid in respect of the [A-1


                                      S-29



<PAGE>



Notes] on such Payment Date or deposited in the Reserve Account in respect of a
Maturity Draw. Principal payments on the [A-2 Notes] will generally be derived
from the Total Distribution Amount remaining after the payment of the Servicing
Fee, and the Noteholders' Interest Distributable Amount, from funds, if any, in
the Reserve Account remaining after the payment of the Noteholders' Interest
Distributable Amount, and from funds, if any, in the [Class A-2] Lockout
Account. In addition, on and after the _______________, 199__ Payment Date,
certain amounts available to be released from the Reserve Account will be
distributed to the [A-2 Noteholders] as a payment of principal after such
amounts are applied to pay the outstanding [Class A-2] Noteholders' Interest
Carryover Amount, if any, in full. See "Description of the Transfer and
Servicing Agreements Distributions" and "--Reserve Account" herein. The
outstanding principal amount, if any, of the [A-2 Notes] will be payable in full
on the [A-2] Final Scheduled Payment Date.

     Optional Redemption. The [A-2 Notes] will be redeemed in whole, but not in
part, on any Payment Date after the date on which the [A-1 Notes] have been paid
in full on which the Servicer exercises its option to purchase the Receivables
when the aggregate principal amount of the Receivables shall be less than ___%
of the initial Pool Balance. The [A-2] Redemption Price is equal to the unpaid

principal amount of the [A-2 Notes], plus accrued but unpaid interest thereon.
The [A-1 Notes] are not redeemable prior to maturity.


                         DESCRIPTION OF THE CERTIFICATES

General

   
     The Certificates will be issued pursuant to the terms of the Trust
Agreement. A copy of the Trust Agreement will be filed with the Commission
following the issuance of the Securities. The following summary describes
certain terms of the Certificates and the Trust Agreement. The summary does not
purport to be complete and is qualified in its entirety by reference to the
provisions of the Certificates and the Trust Agreement.
    

     Distributions of principal of, and interest on, the Certificates will be
made by the [Owner] Trustee in accordance with the procedures set forth in the
Trust Agreement directly to holders of Certificates in whose names the
Certificates were registered at the close of business on the Certificate Record
Date. Such distributions will be made by check mailed to the address of such
holder as it appears on the register maintained by the [Owner] Trustee or by
wire transfer. The final payment on any Certificate, however, will be made only
upon presentation and surrender of such Certificate at the office or agency
specified in the notice of final distribution to Certificateholders.

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

     Purchasers (including nominees of beneficial owners) of Certificates and
their assignees must represent that the beneficial owners are individuals or
entities that are U.S. persons (generally, citizens or residents of the U.S. and
corporations or partnerships organized under U.S. law), and each must provide a
certification of non-foreign status under penalties of perjury.


                                      S-30



<PAGE>



The Certificates

     Distributions of Interest Income. Certificateholders will be entitled to
distributions in an amount equal to the amount of interest that would accrue on
the Certificate Balance at the Pass-Through Rate. [The Pass-Through Rate for any

Payment Date means [___%] [a rate per annum equal to _____% plus an amount equal
to the product of _____ multiplied by LIBOR for such Payment Date;] provided,
however that on and after the _______________, 199__ Payment Date, if the
aggregate amount of Realized Losses during the period from the Cut-off Date
through the end of the fiscal month ending in _______________, 199__ is ar
amount that is (x) _____% or less (but greater than _____%) of the Pool Balance
as of the Cut-off Date the Pass-Through Rate (as determined in the clause
preceding this proviso) for any Payment Date shall be increased by _____% per
annum or (y) _____% or less of the Pool Balance as of the Cut-off Date, the
Pass-Through Rate (as determined in the clause preceding this proviso) for any
Payment Date shall be increased by _____% per annum; provided further that,
notwithstanding the preceding proviso, if the Net Receivables Rate borne by the
Receivables during the prior Collection Period is less than the Pass Through
Rate thus calculated for such Payment Date, then the Pass-Through Rate payable
on the Certificates will equal such Net Receivables Rate. [In addition,
Certificateholders will receive on each Payment Date, if on such Payment Date
the amount on deposit in the Reserve Account, after giving effect to all
withdrawals for payments on the Notes and the Certificates and all deposits
required to be made on such Payment Date, exceeds the Specified Reserve Account
Balance, an amount equal to the lesser of (1) such excess and (2) [one-twelfth]
of the product of (a) ___% of the excess, if any, of (i) the amount of the
positive spread, if any, between the Base Rate in effect on the date that LIBOR
for such Payment Date is established and LIBOR for such Payment Date over (ii)
_____% times (b) _____% of the Certificate Balance on the preceding Payment
Date.] Interest will be calculated on the basis on a year of 360 days, in each
case for the actual number of days occurring in the period for which interest is
payable. Such amounts will be distributable every [month] on each Payment Date
commencing _______________, 199__. Interest for each Payment Date will accrue
from and including "the Closing Date or from the most recent Payment Date but
excluding the current Payment Date. Interest distributions due for any Payment
Date but not distributed on such Payment Date will be due on the next Payment
Date increased by an amount equal to interest on such amount at the Pass-Through
Rate. Interest distributions with respect to the Certificates will be funded
from the portion of the Total Distribution Amount and the funds in the Reserve
Account remaining after the distribution of the Servicing Fee and the
Noteholders' Distributable Amount. See "Description of the Transfer and
Servicing Agreements-- Distributions" and "--Reserve Account" herein.

     Distributions of Principal Payments. Certificateholders will be entitled to
distributions on each Payment Date in an amount generally equal to the
Certificateholders' Percentage of (or, following the payment in full of the
Notes, all of) the Principal Distribution Amount. Distributions with respect to
principal payments will be funded from the portion of the Total Distribution
Amount remaining after the distribution of the Servicing Fee, the Noteholders'
Distributable Amount and the Certificateholders' Interest Distributable Amount,
and from funds, if any, in the Reserve Account remaining after the payment of
the Noteholders' Distributable Amount and the Certificateholders' Interest
Distributable Amount. See "Description of the Transfer and Servicing
Agreements-- Distributions" and "--Reserve Account" herein. Until the Payment
Date following the latest to occur of (i) the Payment Date after the Payment
Date on which the principal balance of the [A-1 Notes] is reduced to zero, (ii)
the _______________, 199__ Payment Date and (iii) the Payment Date after the
Payment Date on which the lesser of the full amount of the Maturity Draw or the
amount of the Maturity Draw, if any, necessary to increase the amount on deposit

in the Reserve Account to the Specified Reserve Account Balance is deposited
into the Reserve Account, the Certificateholders' Percentage will be zero.
Thereafter, the Certificateholders' Percentage will be _____%. However, if the
amount on



                                      S-31



<PAGE>



deposit in the Reserve Account is less than the lower of _____% of the initial
Pool Balance and the sum of the aggregate outstanding principal amount of the
Notes and the Certificate Balance on any Payment Date, then, with respect to
each Payment Date thereafter, the Certificateholders will not receive any
distributions of principal until the Notes have been paid in full.

     Optional Purchase. If the Servicer exercises its option to purchase the
Receivables when the aggregate principal amount of the Receivables is less than
_____% of the initial Pool Balance, the Certificateholders will receive an
amount in respect of the Certificates equal to the Certificate Balance together
with accrued interest at the Pass-Through Rate and the Certificates will be
retired.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

   
     The following summary describes certain terms of the Pooling and Servicing
Agreement pursuant to which the Trust is receiving and the Servicer is
undertaking to service, the Receivables, the Receivables Acquisition Agreement
pursuant to which the Sponsor is acquiring 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"). A copy of the
Transfer and Servicing Agreements will be filed with the Commission following
the issuance of the Securities. This summary does not purport to be complete and
is subject to, and qualified in its entirety by reference to, the provisions of
the Transfer and Servicing Agreements.
    

Transfer and Assignment of Receivables

     Certain information with respect to the conveyance on the Closing Date of
the Receivables from the Originator to the Sponsor pursuant to the Receivables
Acquisition Agreement and from the Sponsor to the Trust pursuant to the Pooling
and Servicing Agreement is set forth under "Description of the Transfer and
Servicing Agreements--Assignment of the Receivables Pursuant to Receivables
Acquisition Agreement" in the Prospectus.

Accounts


     In addition to the Accounts referred to in the Prospectus under
"Description of Transfer and Servicing Agreements--Trust Agreements--Accounts",
the Servicer will also establish and maintain at the office of the Indenture
Trustee (i) the Reserve Account, in the name of the Indenture Trustee on behalf
of the Noteholders and the Certificateholders, (ii) the [Class A-1] Maturity
Account, and (iii) the [Class A-2] Lockout Account.

Servicing Compensation

     The Servicer will be entitled to receive the Servicing Fee for each
Collection Period in an amount equal to _____% per annum of the Pool Balance as
of the first day of such Collection Period. The Servicing Fee (together with any
portion of the Servicing Fee that remains unpaid from prior Payment Dates) will
be paid solely to the extent of the Interest Distribution Amount. However, the
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"
in the Prospectus.

Distributions


                                      S-32



<PAGE>



     Deposits to Collection Account. By the [____] business day prior to a
Payment Date (each a "Determination Date"), the Servicer will provide the
Indenture Trustee with certain information with respect to the related
Collection Period, including the amount of aggregate collections on the
Receivables and the aggregate Discounted Contract Balance of Receivables to be
acquired by the Sponsor or to be purchased by the Servicer.

     On or before each Payment Date, the Servicer will cause the Total
Distribution Amount to be deposited into the Collection Account. The "Total
Distribution Amount" for a Payment Date shall be the aggregate collections
(including any Liquidation Proceeds) in respect of the Receivables during the
related Collection Period plus Investment Earnings during such Collection
Period. The Total Distribution Amount on any Payment Date shall exclude all
payments and proceeds (including Liquidation Proceeds) of (i) any Receivables
the Discounted Contract Balance of which has been included in the Total
Distribution Amount in a prior Collection Period and (ii) any Liquidated
Receivable after the reassignment of such Liquidated Receivable by the Trust to
the Sponsor.

     "Liquidated Receivables" means defaulted Receivables in respect of which
the Vehicles has been sold or otherwise disposed of and "Liquidation Proceeds"
means all proceeds of the 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.


     The "Interest Distribution Amount" for a Payment Date shall be the excess,
if any, of the Total Distribution Amount over the Principal Distribution Amount
for such Payment Date.

     The "Principal Distribution Amount" for a Payment Date shall mean either
(i) in all cases when clause (ii) does not apply, the Note Value Decline for the
fiscal month ending immediately prior to such Payment Date or (ii) if the Base
Rate at the beginning of the fiscal month ending immediately prior to such
Payment Date is not equal to the Base Rate at the beginning of the next fiscal
month, the Alternate Principal Distribution Amount for such fiscal month.

     Deposits to the Distribution Accounts. On the [_____] business day prior to
each Payment Date, the Servicer shall instruct the Indenture Trustee to make
deposits and distributions for receipt by the Servicer or for deposit in the
applicable Trust Account or Certificate Distribution Account on the following
Payment Date.

     Distributions of the Total Distribution Amount shall be made in the
following order of priority:

          [(i) to the Servicer, from the Interest Distribution Amount, the
     Servicing Fee and all unpaid Servicing Fees from prior Collection Periods;

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

          (iii) to the Note Distribution Account, from the Total Distribution
     Amount remaining after the application of clauses (i) and (ii), the [A-1
     Noteholders'] Principal Distributable Amount; provided, however, that if
     funds were withdrawn from the Reserve Account in order to pay the [A-1
     Noteholders'] Monthly Principal Distributable Amount on the
     _______________, 199__ Payment Date (the "Maturity Draw"), the Reserve
     Account will be reimbursed up to the lesser of the amount of such draw and
     the amount of the Maturity Draw, if any, necessary to increase the amount
     on deposit in the Reserve Account to the Specified Reserve Account Balance
     out of the amount of the Total Distribution


                                      S-33



<PAGE>



     Amount that would have been distributable to the holders of the [A-1 Notes]
     as principal had the outstanding principal balance of the [A-1 Notes] on
     the _______________, 19__ Payment Date remained outstanding and had no
     withdrawal from the Reserve Account been made;

          (iv) on each Payment Date prior to the _______________, 19__ Payment

     Date, to the [Class A-2] Lockout Account, and thereafter, to the Note
     Distribution Account, from the Total Distribution Amount remaining after
     the application of clauses (i), (ii) and (iii), the [A-2 Noteholders']
     Principal Distributable Amount;

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

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

          (vii) to the Reserve Account, from the Total Distribution Amount
     remaining after the application of clauses (i) through (vi) the amount, if
     any, necessary to increase the amount on deposit in the Reserve Account to
     the Specified Reserve Account Balance;

          (viii) to the Note Distribution Account, from the Total Distribution
     Amount remaining after the application of clauses (i) through (vii), the
     [Class A-2 Noteholders'] Interest Carryover Amount; and

          (ix) to the Reserve Account, the Total Distribution Amount remaining
     after the application of clauses (i) through (viii).]

     The "Note Value" of the Receivables represents the principal amount of
Notes and Certificates that, based on the assumptions stated below, can be
supported by the scheduled payments on the Receivables.

     "Note Value" of the Receivables means, with respect to any day, the present
value of the scheduled and unpaid payments on the Receivables, discounted to
such day monthly at an annual rate equal to the Receivables Rate on such day.
[For purposes of calculating Note Value, in the event of a defaulted Receivable,
(a) prior to repossession of the Vehicles securing such defaulted Receivable,
the scheduled payments on such Receivable will be computed based on the amounts
that would have been the scheduled payments had such default not occurred, (b)
after the time at which the Vehicles securing such defaulted Receivable has been
repossessed, but prior to liquidation of such defaulted Receivable, the
principal balance of such defaulted Receivable shall be added to such Note
Value, but there shall be deemed to be no scheduled payments due on such
defaulted Receivable and (c) after liquidation of such defaulted Receivable
there shall be deemed to be no scheduled payments due on such Receivable. As a
result of the calculations described in the preceding sentence, as of the end of
any Collection Period, the Note Value of the Receivables, to the extent it
relates to a defaulted Receivable, will be reduced only after liquidation of any
defaulted Receivable.]

     "Note Value Decline", with respect to any fiscal month, means the amount
(not less than zero) equal to (i) the Note Value as of the beginning of such
fiscal month less (ii) the Note Value as of the beginning of the next fiscal
month.

                                      S-34




<PAGE>



     "Alternate Principal Distribution Amount" for a fiscal month means (a) the
sum of (i) the collections in respect of the Receivables (including Liquidation
Proceeds) during such fiscal month and (ii) Realized Losses in respect of
Receivables that become Liquidated Receivables in such fiscal month less (b)
[one-twelfth] of the product of (x) the Note Value at the beginning of the
preceding fiscal month and (y) the Receivables Rate at the beginning of such
preceding fiscal month.

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

     "Noteholders' Distributable Amount" means, with respect to any Payment
Date, the sum of the [A-1 Noteholders'] Principal Distributable Amount, the [A-2
Noteholders'] Principal Distributable Amount and the Noteholders' Interest
Distributable Amount.

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

     "Noteholders' Monthly Interest Distributable Amount" means, with respect to
any Payment Date an amount equal to the sum of (i) the interest accrued from and
including the immediately preceding Payment Date (or, in the case of the first
Payment Date, the Closing Date) to, but excluding such Payment Date at a rate
equal to the [A-1 Note] Interest Rate on the outstanding principal balance of
the [A-1 Notes] on the immediately preceding Payment Date (or, in the case of
the first Payment Date, the Closing Date) after giving effect to all
distributions of principal to [A-1 Noteholders] on such Payment Date and (ii)
the interest accrued from and including the immediately preceding Payment Date
(or, in the case of the first Payment Date, the Closing Date) to but excluding
such Payment Date at a rate equal to the [A-2 Note] Interest Rate on the
outstanding principal balance of the [A-2 Notes] on the immediately preceding
Payment Date (or, in the case of the first Payment Date, on the Closing Date)
after giving effect to all distributions of principal to the [A-2 Noteholders]
on such Payment Date.

     "Noteholders' Interest Carryover Shortfall" means, with respect to any
Payment Date, the excess of the Noteholders' Monthly Interest Distributable
Amount for the preceding Payment Date and any outstanding Noteholders' Interest
Carryover Shortfall on such preceding Payment Date, over the amount in respect
of interest that is actually deposited in the Note Distribution Account on such
preceding Payment Date, plus interest on the amount of interest due but not paid
to Noteholders on the preceding Payment Date, to the extent permitted by law, at
the weighted average interest rate borne by the [A-1 Notes] and the [A-2 Notes]
from such preceding Payment Date through the current Payment Date.


     "[A-1 Noteholders'] Principal Distributable Amount" means, with respect to
any Payment Date, the sum of the [A-1 Noteholders'] Monthly Principal
Distributable Amount for such Payment Date and the [A-1 Noteholders'] Principal
Carryover Shortfall as of the close of the preceding Payment Date; provided,
however, that the [A-1 Noteholders'] Principal Distributable Amount shall not
exceed the outstanding principal balance of the [A-1 Notes]. In addition, on the
[A-1] Final Scheduled Payment Date, the principal required to be deposited in
the Note Distribution Account will include the amount necessary (i) after giving
effect to the other amounts to be deposited in the Note Distribution Account on
such Payment Date and allocable to principal) to reduce the outstanding
principal balance of the [A-1 Notes] to zero.

     "[A-2 Noteholders'] Principal Distributable Amount" means, with respect to
any Payment Date the sum of the [A-2 Noteholders'] Monthly Principal
Distributable Amount for such





                                      S-35



<PAGE>



Payment Date and the [A-2 Noteholders'] Principal Carryover Shortfall as of the
close of the preceding Payment Date; provided, however, that, until an amount
sufficient to reduce the outstanding principal balance of the [A-1 Notes] to
zero has been deposited in the Note Distribution Account, the [A-2 Noteholders']
Principal Distribution Amount shall be zero; provided further that the [A-2
Noteholders'] Principal Distribution Amount shall not exceed the outstanding
principal balance of the [A-2 Notes]. In addition, on the [A-2] Final Scheduled
Payment 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 Payment Date
and allocable to principal) to reduce the outstanding principal balance of the
[A-2 Notes] to zero.

     "[A-1 Noteholders'] [Monthly] Principal Distributable Amount" means, with
respect to any Payment Date until the later of (i) the Payment Date on which the
outstanding principal balance of the [A-1 Notes] has been reduced to zero and
(ii) the Payment Date on which the lesser of the full amount of the Maturity
Draw or the amount of the Maturity Draw, if any, necessary to increase the
amount on deposit in the Reserve Account to the Specified Reserve Account
Balance is deposited into the Reserve Account, ___% of the Principal
Distribution Amount, but not in excess of the outstanding principal balance of
the [A-1 Notes] or the amount of the Maturity Draw required to be deposited in
the Reserve Account on such Payment Date but not previously deposited in the
Reserve Account, as the case may be.

     "[A-2 Noteholders'] [Monthly] Principal Distributable Amount" means, with

respect to any Payment Date on or after the later to occur of (i) the Payment
Date on which an amount sufficient to reduce the outstanding principal balance
of the [A-1 Notes] to zero has been deposited in the Note Distribution Account
and (ii) the Payment Date on which the lesser of the full amount of the Maturity
Draw and the amount of the Maturity Draw, if any, necessary to increase the
amount on deposit in the Reserve Account to the Specified Reserve Account
Balance is deposited into the Reserve Account, the [A-2 Noteholders'] Percentage
of the difference between the Principal Distribution Amount and the portion
thereof, if any, applied to reduce the principal balance of the [A-1 Notes] to
zero or the portion thereof deposited into the Reserve Account in respect of a
Maturity Draw, as the case may be; provided, however, that if the amount on
deposit in the Reserve Account is less than the lesser of _______% of the
initial Pool Balance and the sum of the outstanding principal amount of the
Notes and the Certificate Balance on any Payment Date, then, with respect to
each Payment Date thereafter, the [A-2 Noteholders'] Monthly Principal
Distributable Amount means 100% of the Principal Distribution Amount less the
portion thereof, if any, necessary on such Payment Date to be deposited in the
Note Distribution Account to reduce the outstanding principal balance of the
[A-1 Notes] to zero. In addition, on or after the ___________________, 199__
Payment Date, certain amounts from the Reserve Account may be paid as
accelerated principal on the [A-2 Notes] as described under "Reserve Account"
below.

     "[A-2 Noteholders'] Percentage" means (i) for each Payment Date to and
including the latest to occur of (x) the Payment Date on which the principal
balance of the Class [A-1 Notes] is reduced to zero, (y) the
___________________, 199__ Payment Date and (z) the Payment Date on which the
lesser of the full amount of the Maturity Draw or the amount of the Maturity
Draw, if any, necessary to increase the amount on deposit in the Reserve Account
to the Specified Reserve Account Balance is deposited into the Reserve Account,
_____% and (ii) thereafter, ____%; provided, however, that if, on or after the
latest occur of (x) the Payment Date on which the principal balance of the [A-1
Notes] is reduced to zero, (y) the ______________, 19__ Payment Date and (z) the
Payment Date on which the lesser of the full amount of the Maturity Draw or the
amount of the Maturity Draw, if any, necessary to increase the amount on deposit
in the Reserve Account to the Specified Reserve Account Balance is deposited
into the Reserve Account, the amount on deposit in the Reserve Account is less





                                      S-36



<PAGE>



than the lesser of ____% of the initial Pool Balance and the sum of the
outstanding principal amount of the Notes and the Certificate Balance, then,
with respect to each Payment Date thereafter, the [A-2 Noteholders'] Percentage
shall be _____%.


     "[A-1 Noteholders'] Principal Carryover Shortfall" means, as of the close
of any Payment Date, the excess of the [A-1 Noteholders'] [Monthly] Principal
Distributable Amount and any outstanding [A-1 Noteholders'] Principal Carryover
Shortfall from the preceding Payment Date over the amount in respect of
principal that is actually deposited in the Note Distribution Account in respect
of the [A-1 Notes.]

     "[A-2 Noteholders'] Principal Carryover Shortfall" means, as of the close
of any Payment Date, the excess of the [A-2 Noteholders'] [Monthly] Principal
Distributable Amount and any outstanding [A-2 Noteholders'] Principal Carryover
Shortfall from the preceding Payment Date over the amount in respect of
principal that is actually deposited in the Note Distribution Account in respect
of the [A-2 Notes].

     "[Class A-2 Noteholders]' Interest Carryover Amount" means, if on any
Payment Date the [A-2 Notes] bear interest at the [A-2 Note] Alternative
Interest Rate, the excess of (a) the amount of interest on the [A-2 Notes] that
would have accrued in respect of such Payment Date had such interest been
calculated at _______% per annum over (b) the amount of interest on the [A-2
Notes] actually accrued in respect of such Payment Date based on the [A-2 Note]
Alternative Interest Rate, together with the unpaid portion of any such excess
from prior Payment Dates and interest accrued thereon, to the extent permitted
by law, calculated at the [A-2 Note] Interest Rate without taking into account
the [A-2 Note] Alternative Interest Rate.

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

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

     "Certificateholders' Monthly Interest Distributable Amount" means, with
respect to any Payment Date, the sum of (i) interest accrued from and including
the preceding Payment Date to, but not including, such current Payment Date (or,
in the case of the first Payment Date, interest accrued from and including the
Closing Date to, but excluding, such current Payment Date) at the Pass-Through
Rate on the Certificate Balance on the last day of the preceding Collection
Period (or, in the case of the first Payment Date, on the Closing Date) [plus
(ii) if on such Payment Date the amount on deposit in the Reserve Account, after
giving effect to all withdrawals for payment on the Notes and the Certificates
(other than pursuant to this clause (ii)) and all deposits required to be made
on such Payment Date, exceeds the Specified Reserve Account Balance, an amount
equal to the lesser of (1) such excess and (2) [one-twelfth] of the product of
(a) ___% of the excess, if any, of (x) the amount of the positive spread, if
any, between the Base Rate in effect on the date that LIBOR is established for
such Payment Date and LIBOR for such Payment Date over (y) _____% times (b) ___%
of the Certificate Balance on the preceding Payment Date.]

     "Pass-Through Rate" means, with respect to the Certificates, on any Payment
Date a rate per annum equal to _______% [plus an amount equal to the product of

0.___ multiplied by LIBOR for such Payment Date;] provided, however, that on and
after the ______________, 199_ Payment Date, if the aggregate amount of Realized
Losses during the period from the Cut-off Date through the fiscal month ending
in ______________, 199__, is an amount,



                                      S-37



<PAGE>



expressed as a percentage, that is (x) 0.___% or less (but greater than 0.___%)
of the Pool Balance as of the Cut-off Date, the Pass-Through Rate (as determined
in the clause preceding this proviso) for any Payment Date shall be increased by
0.___% per annum or (y) 0.___% or less of the Pool Balance as of the Cut-off
Date, the Pass-Through Rate (as determined in the clause preceding this proviso)
for any Payment Date shall be increased by 0.___% per annum; provided further
that, notwithstanding the preceding proviso, if the Net Receivables Rate borne
by the Receivables during the prior Collection Period is less than the
Pass-Through Rate thus calculated for such Payment Date, then the Pass-Through
Rate for such Payment Date shall equal such Net Receivables Rate.

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

     "Certificateholders' Principal Distributable Amount" means, with respect to
any Payment Date, the sum of the Certificateholders' Monthly Principal
Distributable Amount for such Payment Date and the Certificateholders' Principal
Carryover Shortfall as of the close of the preceding Payment Date; provided,
however, that the Certificateholders' Principal Distributable Amount shall not
exceed the Certificate Balance. In addition, on _______________, 199__, the
principal required to be distributed to Certificateholders will include the
amount necessary (after giving effect to the other amounts to be deposited in
the Certificate Distribution Account on such Payment Date and allocable to
principal) to reduce the Certificate Balance to zero.

     "Certificateholders' [Monthly] Principal Distributable Amount" means, with
respect to any Payment Date on or after the latest to occur of (i) the Payment
Date following the Payment Date on which the principal balance of the [A-1
Notes] is reduced to zero, (ii) the _______________, 199__ Payment Date and
(iii) the Payment Date following the Payment Date on which the lesser of the
full amount of the Maturity Date or the amount of the Maturity Draw, of any,
necessary to increase the amount on deposit in the Reserve Account to the
Specified Reserve Account Balance is deposited into the Reserve Account, the

Certificateholders' Percentage of the Principal Distribution Amount (less the
portion thereof, if any, applied on such Payment Date to reduce the principal
balance of the [A-1 Notes] to zero or deposited in the Reserve Account in
respect of a Maturity Draw) and, with respect to any Payment Date on or after
the Payment Date on which the outstanding principal balance of the [A-2 Notes]
is reduced to zero, ____% of the Principal Distribution Amount (less the portion
thereof required on the first such Payment Date to reduce the outstanding
principal balance of the A-2 Notes to zero, which shall be deposited into the
Note Distribution Account); provided, however, that if as described in the
definition of "[A-2 Noteholders'] [Monthly] Principal Distributable Amount",
____% of the Principal Distribution Amount is required to be deposited in the
Note Distribution Account, then no portion of the Principal Distribution Amount
will be deposited in the Certificate Distribution Account until the Notes have
been paid in full.

     "Certificateholders' Percentage" means 100% minus the [A-2 Noteholders']
Percentage.

     "Certificateholders' Principal Carryover Shortfall" means, as of the close
of any Payment Date, the sum of (i) the excess of the Certificateholders'
[Monthly] Principal Distributable Amount and any outstanding Certificateholders'
Principal Carryover Shortfall from the preceding Payment Date, over the amount
in respect of principal that is actually deposited in the Certificate
Distribution Account and (ii) the unreimbursed portion of the amount by which


                                      S-38



<PAGE>



the Certificate Balance has been reduced as described in the second sentence of
the definition of "Certificate Balance" immediately following.

     "Certificate Balance" equals, initially, $____________________ and,
thereafter, equals the initial Certificate Balance, reduced by all amounts
allocable to principal previously distributed to Certificateholders. The
Certificate Balance shall also be reduced on any Payment Date by the excess, if
any, of the sum of the Certificate Balance and the outstanding principal balance
of the Notes (after giving effect to amounts allocable to principal to be
deposited in the Certificate Distribution Account and the Note Distribution
Account on such Payment Date) over the sum of the Note Value as of the close of
business on the last day of the preceding Collection Period and the amount on
deposit in the Reserve Account after giving effect to any distributions
therefrom on such Payment Date. Thereafter, the Certificate Balance shall be
increased to the extent that any portion of the Total Distribution Amount is
available to pay the existing Certificateholders' Principal Carryover Shortfall,
but not by more than the aggregate reductions in the Certificate Balance.

     On each Payment Date, all amounts on deposit in the Note Distribution
Account (other than investment earnings, if any) will be distributed to the

Noteholders.

     On each Payment Date, all amounts on deposit in the Certificate
Distribution Account (other than investment earnings, if any) will be
distributed to the Certificateholders.

[Class A-1] Maturity Account

     If, on any Payment Date prior to the _______________, 199__ Payment Date,
the aggregate amount on deposit in the [Class A-1] Maturity Account exceeds the
aggregate principal balance of the [A-1 Notes] outstanding on such Payment Date,
the amount of such excess shall be deposited in the Reserve Account for
distribution on such Payment Date to the Sponsor and the amount of such excess
shall be distributed to the Sponsor on such Business Day regardless of whether
the amount on deposit in the Reserve Account is less than, equal to or greater
than the Specified Reserve Account Balance; provided, however, that prior to
paying the amount of such excess to the Sponsor, such excess shall be deposited
into the Note Distribution Account to the extent necessary to pay any
outstanding [Class A-2 Noteholders'] Interest Carryover Amount. On the second
Business Day prior to the _______________, 199__ Payment Date, the Servicer
shall instruct the Indenture Trustee to withdraw all funds on deposit in the
[Class A-1] Maturity Account and to deposit such funds in the Note Distribution
Account for distribution as principal to the [A-1 Noteholders] in an amount such
that the outstanding principal balance of the [A-1 Notes] (after taking into
account any deposits to the Note Distribution Account on such Payment Date in
respect of principal) is reduced to zero. Any amount remaining in the [Class
A-1] Maturity Account after such withdrawal shall be deposited in the Reserve
Account for distribution on such Payment Date to the Sponsor and the amount of
such excess shall be distributed to the Sponsor on such Business Day regardless
of whether the amount on deposit in the Reserve Account is less than, equal to
or greater than the Specified Reserve Account Balance; provided, however, that
prior to paying the amount of such excess to the Sponsor, such excess shall be
deposited into the Note Distribution Account to the extent necessary to pay any
outstanding [Class A-2 Noteholders'] Interest Carryover Amount.

[Class A-2] Lockout Account

     On the second Business Day prior to the _______________, 199__ Payment
Date, the Servicer shall instruct the Indenture Trustee to withdraw all funds on
deposit in the [Class A-2]


                                      S-39



<PAGE>



Lockout Account and to deposit such funds in the Note Distribution Account for
distribution as principal to the [A-2 Noteholders.]

Reserve Account


     The Servicer shall be required, not later than each Payment Date, to
deposit into the Collection Account the Delinquency Interest Advances. The
Servicer will be permitted to fund its payment of Delinquency Interest Advances
on any Payment Date from collections on any Receivable deposited to the
Collection Account subsequent to the related Collection Period and will be
required to deposit into the collection with respect thereto (i) collections
from the Obligor whose delinquency gave rise to the shortfall which resulted in
such Delinquency Interest Advance and (ii) Net Liquidation Proceeds recovered on
account of the related Receivable to the extent of the amount of aggregate
Delinquency Interest Advance related thereto.

     A Receivable is "delinquent" if any payment due thereon is not made by the
close of business on the day such payment is scheduled to be due.


   
                    FEDERAL AND STATE INCOME TAX CONSEQUENCES

     In the opinion of Dewey Ballantine, special tax counsel to the Trust, the
Sponsor and the Underwriters ("Tax Counsel"), the following discussion
accurately reflects the material federal income tax consequences relevant to the
purchase, ownership and disposition of the Notes and the Certificates. The
discussion herein does not purport to deal with all aspects of federal income
taxation that may be relevant to holders of the Notes or holders of the
Certificates in light of their specific investment circumstances, nor to certain
types of holders subject to special treatment under the federal income tax laws
(for example, banks, life insurance companies and tax-exempt organizations).
This discussion is based upon current provisions of the Internal Revenue Code of
1986, as amended (the "Code"), the Treasury regulations (proposed, temporary and
final) promulgated thereunder, judicial decisions and Internal Revenue Service
("IRS") rulings, all of which are subject to change, which change may be
retroactively applied in a manner that could adversely affect a holder of one or
more of the Notes or the Certificates. The information below is directed to
investors that will hold the Notes or the Certificates, as the case may be, as
capital assets (generally, property held for investment) within the meaning of
Section 1221 of the Code.
    

     Prospective investors are advised to consult their own tax advisors with
regard to the federal income tax consequences of purchasing, holding and
disposing of the Notes and the Certificates, as well as the tax consequences
arising under the laws of any state, foreign country or other jurisdiction. The
Trust will be provided with an opinion of Tax Counsel regarding certain federal
income tax matters discussed below. An opinion of counsel, however, is not
binding on the IRS or the courts. The Trust has not sought, nor does it intend
to seek, a ruling from the IRS that its position as reflected in the discussion
below will be accepted by the IRS. [Moreover, there are no cases or IRS rulings
on similar transactions involving both debt and equity interests issued by a
trust similar to those of the Notes and the Certificates and, as a result, there
can be no assurance that the IRS will agree with the conclusions and discussion
below.]

     [The discussion below of original issue discount is based in part on

regulations proposed, but not yet effective (the "Proposed OID Regulations"),
under the Code. While the Proposed OID Regulations are proposed to be effective
for debt instruments issued sixty or more days after final regulations are
issued, the Proposed OID Regulations are a current indication of the


                                      S-40



<PAGE>



views of the IRS with respect to the federal income tax treatment of debt
instruments under the original issue discount rules. Because of their proposed
effective date, however, their application in the case of the Notes is not clear
and, further, subsequent versions of the Proposed OID Regulations or final
regulations may be adopted that have different rules that change the treatment
of the Notes under the original issue discount rules from the treatment
described below.]

Tax Classification of the Trust

     Tax Counsel will advise the Trust that, based upon the terms of the Trust
Agreement and related documents and transactions as described in the Prospectus
and herein (and assuming ongoing compliance with such agreement and documents),
the Trust will not be classified as an association (or as a publicly traded
partnership) taxable as a corporation for federal income tax purposes. This
advice is based upon conclusions by Tax Counsel 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.

     [Prospective investors should be aware, however, that the proper
characterization of the arrangement involving the Trust, the Certificates, the
Notes, the Sponsor and the Servicer is not entirely clear because there is no
authority on transactions closely comparable to that contemplated herein.] If,
contrary to the opinion of Tax Counsel, the IRS successfully argued that the
Trust should be classified (and thus taxable) as a corporation, the Trust,
including the income from the Receivables (reduced by deductions, including
interest expense on the Notes if the Notes were treated as debt of the Trust and
not otherwise recharacterized), would be subject to federal income tax at
corporate rates. Such a tax could substantially reduce the amounts available to
make payments on the Notes and distributions on the Certificates (and holders of
Certificates could be liable for any such tax that is unpaid by the Trust).

Tax Considerations for Noteholders

     Treatment of Notes as Indebtedness. Tax Counsel will advise the Trust that,
based upon the terms of the Notes and the documents and transactions relating
thereto as described in the Prospectus and herein, the Notes will be classified
as debt for federal income tax purposes. If, contrary to the opinion of 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 noted 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, and more
likely in the view of Tax Counsel, the Trust might be a publicly traded
partnership that would not be taxable as a corporation because it would meet
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. The remainder of this discussion assumes, in accordance with the
opinion of Tax Counsel, the Notes would be treated as debt for federal income
tax purposes.

     Interest Income on the Notes. Subject to the discussion below, stated
interest on the Notes will be taxable to a Noteholder as ordinary income when
received or accrued in accordance with such Noteholder's method of tax
accounting. If, as expected, the [A-1 Notes] and the [A-2


                                      S-41



<PAGE>



Notes] have scheduled maturity dates that are more than one year from their date
of original issue, then neither class of Notes should be subject to the special
rules for short-term obligations under Code Sections 1281 to 1283. It is further
expected that, except as described below, the Notes will not be issued with
original issue discount because the Notes will be sold to the public at a first
price of par or at a first price representing a de minimis discount from par.
Under the [Proposed OID Regulations], a holder of a Note issued with a de
minimis amount of original issue discount must include such discount in income,
on a pro rata basis, as principal payments are made on the Note.

     [Based upon the Proposed OID Regulations, the Trust intends to take the
position that stated interest on the Notes does not represent original issue
discount. Prospective holders are advised, however, that the Proposed OID
Regulations are ambiguous in certain respects and there are certain features in
interest rate provisions of the Notes that, while unlikely, might be interpreted
to require a contrary result under these regulations. Further, it is possible
that a portion of the stated interest on the [A-2 Notes,] to the extent stated
interest is payable at an amount in excess of the minimum rate, would be treated
as contingent interest and taxable when the amount becomes fixed and
unconditionally payable. This treatment should not significantly affect the tax
consequences to [A-2 Noteholders], although this treatment might require holders

to report such interest payable on a Payment Date as interest income as of the
end of the related Collection Period or on the related Determination Date and
thus somewhat in advance of the receipt of the cash attributable to such
income.]

     If the Notes were treated as having original issue discount, a Noteholder
(including a cash basis holder) generally would be required to include the
interest on the Notes in income for federal income tax purposes on the accrual
method on a constant yield basis, resulting in the inclusion of interest in
income somewhat in advance of the receipt of cash attributable to that income.
Under Section 1272(a)(6) of the Code, special provisions apply to debt
instruments on which payments may be accelerated due to prepayments of other
obligations securing those debt instruments. However, no regulations have been
issued interpreting those provisions and the manner in which those provisions
would apply to the Notes is unclear.

     Market Discount and Premium. A holder who purchases a Note at a market
discount (generally, at a cost less than its remaining principal amount) that
exceeds a statutorily defined de minimis amount will be subject to the "market
discount" rules of the Code. These rules provide, in part, that gain on the sale
or other disposition of a debt instrument with a term of more than one year and
partial principal payments on such a debt instrument are treated as ordinary
income to the extent of accrued market discount. The market discount rules also
provide for deferral of interest deductions with respect ta debt incurred to
purchase or carry a Note that has market discount. A holder who purchases a Note
at a premium may elect to be subject to the premium amortization rules of the
Code.

     Sale or Other Disposition. If a Noteholder sells a Note, such 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 or original issue discount
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 attributable to accrued interest or
accrued market discount not previously included in income. Capital losses
generally may be used only to offset capital gains.


                                      S-42



<PAGE>



     Foreign Holders. If interest paid (or accrued) to a Noteholder who is a
nonresident alien, foreign corporation or other non-United States person (a
"foreign person") is not effectively connected with the conduct of a trade or
business within the United States by the foreign person, the interest generally

will be considered "portfolio interest", and generally will not be subject to
United States federal income tax and withholding tax provided the foreign person
(i) is not actually or constructively a "10 percent shareholder" of the Trust
(including a holder of 10 percent of the outstanding Certificates) or the
Originator or a "controlled foreign corporation" with respect to which the Trust
or the Originator is a "related person" within the meaning of the Code and (ii)
provides the person otherwise required to withhold U.S. tax an appropriate
statement, 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. The statement may be made on a Form W-8 or substantially similar
substitute form and, if the information provided in the statement changes, the
foreign person must so inform the person otherwise required to withhold U.S. tax
within 30 days of such change. The statement generally must be provided in the
year a payment occurs or in either of the two preceding years. If a Note is held
through a securities clearing organization or certain other financial
institutions, the organization or institution may provide a signed statement to
the withholding agent. However, in that case, the signed statement must be
accompanied by a Form W-8 or substitute form provided by the foreign person that
owns the Note. If interest on a Note 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.

     The Revenue Reconciliation Act of 1993, enacted into law in August 1993,
repealed the portfolio interest exemption for certain contingent interest income
received by foreign persons. As noted in the discussion above regarding interest
income on the Notes, a portion of the stated interest on the [A-2 Notes], to the
extent stated interest is payable in an amount that exceeds the minimum interest
rate, may represent contingent interest. However, the contingent interest
feature on the [A-2 Notes] is not the type of contingency contemplated by this
newly enacted rule that denies portfolio interest treatment for certain
contingent interest and further such contingent interest on the Notes should
fall within statutory exception to the new rule. Thus the entire amount of
stated interest on the [A-2 Notes] should be eligible for treatment as portfolio
interest as described above if the other requirements for such treatment have
been satisfied.

     Any capital gain realized on the sale, redemption, retirement or other
taxable disposition of a Note by a foreign person will be exempt from United
States federal income and withholding tax, provided that (i) the gain is not
effectively connected with the conduct of a trade or business in the United
States by the foreign person and (ii) in the case of an individual foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.

     Information Reporting and Backup Withholding. The Trust will be required to
report to the IRS, and to each Noteholder of record, the amount of interest paid
on the Notes (and the amount of interest withheld for federal income taxes, if
any) for each calendar year, except as to exempt holders (generally, holders
that are corporations, tax-exempt organizations, qualified pension and
profit-sharing trusts, individual retirement accounts, or nonresident aliens who
provide certification as to their status as nonresidents). Accordingly, each
holder (other than exempt holders who are not subject to this reporting
requirements) 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% of the amount of
interest otherwise payable to the holder, and remit the withheld amount to the
IRS as a credit against the holder's federal





                                      S-43



<PAGE>



income tax liability. Legislation has been proposed in Congress that would
increase the rate of back-up withholding to 36%.]

Tax Considerations for Certificateholders

     Partnership Treatment of the Trust. The Sponsor and the Servicer will
express their intent in the Trust Agreement and related documents and will
agree, and the other 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 taxes 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 (including
the Sponsor in its capacity as recipient of distributions from the Reserve
Account), and the Notes representing indebtedness of the partnership. The
Sponsor and the other Certificateholders will further agree in such documents to
take no action inconsistent with the treatment of Certificates for such purposes
as partnership interests in the Trust.

     [In view of the lack of cases or rulings on similar transactions, a variety
of alternative characterizations are possible in addition to the position to be
taken by Certificateholders that the Certificates represent equity interests in
a partnership with the Sponsor.] For example, because the Certificates have
certain features characteristic of debt, the Certificates might be considered
for tax purposes as debt of the Sponsor or of the Trust. It is also possible
that the Trust might be treated for tax purposes as holding debt of the Sponsor
rather than the Receivables. Any such characterization should not result in
materially adverse tax consequences to Certificateholders as compared to the
consequences from treatment of the Certificates as equity in a partnership, as
described below, although there could be some timing differences for income
inclusion by Certificateholders. Accordingly, the following discussion assumes
that the Certificates represent equity interests in a partnership that owns the
Receivables for federal income tax purposes.

     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 distributive share of income, gains,

losses, deductions and credits of the Trust and to report such items on his
personal income tax return for the taxable year with or within which ends the
Trust's taxable year. (As explained below, the Trust's taxable year ends
_________________.) The income of the Trust will consist primarily of interest
and finance charges earned on the Receivables (including appropriate adjustments
for market discount, original issue discount, and premium) and any income or
gain upon collection or disposition of Receivables. The expenses of the Trust
will consist primarily of interest accruing on 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
Trust Agreement and related documents). The Trust Agreement will provide, in
general, that the Certificateholders will be allocated taxable income of the
Trust for each fiscal month equal to the sum of (i) the Certificateholders'
[Monthly] Interest Distributable Amount for the Payment Date following such
fiscal month; (ii) an amount equivalent to interest that accrues on amounts
previously due on Certificates but not yet distributed; and (iii) subject to the
discussion below on discount and premium, any Trust income attributable to
discount (of less any offset attributable to allowable premium) on the
Receivables that corresponds to any difference of the principal amount of the
Certificates and their initial issue price. All remaining taxable income of the
Trust will be allocated to the Sponsor. [Based upon the economic arrangement of
the parties this approach for allocating Trust income should be permissible, but
because of the absence of authority


                                      S-44



<PAGE>



directly on point, no assurance can be given that the IRS would not require a
greater amount of income to be allocated to Certificateholders.] Moreover, even
under the foregoing method of allocation, holders of Certificates 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 such
holders have not received cash from the Trust to pay such taxes. In addition,
under such allocation a Certificateholders' taxable income could exceed the
amount of net income allocated to him because of limitations on deductions for
expenses or losses of the Trust allocated to such holder. Alternatively, it is
possible that the IRS would treat Certificateholders as receiving guaranteed
payments from the Trust, in which case the payments on Certificates would be
treated as ordinary income but not as interest income. 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. Under the Trust Agreement, the Sponsor is
authorized to adjust the allocations described above if necessary to reflect the
economic income, gain or loss to the Certificateholders (including the Sponsor)
or as otherwise required by the Code.

     All of the taxable income allocated for taxable years of the Trust
beginning on or before December 31, 1994 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. For Trust
taxable years beginning after December 31, 1994, a portion of the taxable income
allocated to such a Certificateholder will be treated as income from "debt
financed property", which generally will be taxable as unrelated business
taxable income.

     An individual taxpayer's share of expenses of the Trust (including fees for
the Servicer but not interest expense) would be miscellaneous itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part because of the two percent limitation on miscellaneous itemized deductions
and might result in such holder being taxed on an amount of income that exceeds
the amount of cash actually distributed to such holder over the life of the
Trust.

     The Trust intends to make all tax calculations relating to Trust 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 not expected that there
will be any significant adverse tax effect on Certificateholders.

     Discount and Premium. As a result of their interest rate and payment
features, it is likely that state interest on some of the Receivables would be
treated as original issue discount under the [Proposed OID Regulations] that is
includible in income by holders as such discount accrues. Since the Trust will
elect the accrual method of tax accounting, it is not expected that such
treatment would, as a general rule, have any materially adverse tax effect on
holders of Certificates. Certificateholders should be aware, however, that
interest accruing on some Receivables for a payment period could exceed payments
due thereunder for such period, in which case the likelihood might increase that
holders of Certificates would recognize Trust income prior to the receipt of
cash from the Trust that is attributable to such income.

     The cost of acquisition by the Trust for the Receivables (exclusive of
amounts paid for accrued interest thereon) may be greater or less than the
remaining principal balance of the Receivables at the time of acquisition. If
so, the Receivables will have been acquired at a





                                      S-45




<PAGE>



premium or discount, as the case may be, exclusive of Receivables treated as
contributed by the Sponsor as a partner to the Trust (as indicated above, the
Trust will make this calculation of discount or premium 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 premium or at a market discount,
the Trust will elect to include such discount in income as it accrues over the
life of the Receivables or (to the extent allowable) may offset such premium
against interest income or original issue discount on the Receivables. If the
aggregate initial principal amount of Certificates differs from their aggregate
issue price, market discount income or allowable premium deductions attributable
to such difference will be allocated to Certificateholders. Because some
Receivables have indefinite maturities, the method and timing for including
market discount or offsetting premium against income thereon is not clear under
present law and the offset for premium might be deferred until maturity; one
reasonable approach, however, would be on the basis of principal payments when
made.

     Constructive 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, there will be a closing of the
partnership's taxable year for all partners and 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. 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.) Moreover, if the tax year of the Trust is not a
calendar year the closing of a tax year of the Trust may cause a
Certificateholder reporting on a calendar year to report more than 12 months'
taxable income of the Trust.

     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 generally will equal his cost
increased by his share of Trust income (includible in his income) and decreased
by any distributions received with respect to such Certificate. In addition,
both tax basis in a Certificate and the amount realized on a sale of such
Certificate would include the holder's share of the outstanding balance 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 pro rata 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, if any, on the Receivables would generally
be treated as ordinary income to the holder and might 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 the Receivables are acquired at a market discount.

     If a Certificateholder is required to recognize an aggregate amount of
income (not including income attributable to disallowed itemized deductions
described above) over the life of the


                                      S-46



<PAGE>



Certificates that exceeds the aggregate cash distributions with respect thereto,
such excess generally will 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 each fiscal month and the tax items
for a particular fiscal 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 the corresponding calendar month, which is the
Certificate Record Date for the next Payment Date. As a result of this monthly
allocation, a holder purchasing Certificates may be allocated tax items (which
will affect its tax liability and tax basis) attributable to periods before the
actual transfer.

     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 Sponsor is
authorized to revise the Trust's method of allocation between transferors and
transferees to conform to a method permitted by future regulations.

     No Section 754 Election. In the event that a Certificateholder sells its
Certificates at a gain (loss), the purchasing Certificateholder will have a
higher (lower) basis in the Certificates than that of the selling
Certificateholder. 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 [Owner] Trustee is required to keep or cause to
be kept complete and accurate books of the Trust. Code Section 706 requires that
a partnership adopt the taxable year of its majority interest partners, or, if
none, its principal partners, and the Sponsor has a taxable year that ends
___________________. Accordingly, such books will be maintained for financial
reporting and tax purposes on an accrual basis and the fiscal and taxable year
of the Trust will be the 12-month period ending _____________ (or, in the case
of _______________, 199__, the period from the Closing Date to _______________,
199__). The [Owner] Trustee will file a partnership information return (IRS Form
1065) with the IRS for each taxable year of the Trust and will report to holders
and the IRS each Certificateholder s allocable share of items of Trust income
and expense 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 notifies the IRS of all such
inconsistencies.

     Under Code Section 6031, any person that holds Certificates as a nominee at
any time during the Trust taxable year is required to furnish the Trust with a
statement containing certain information on the nominee, the beneficial owners
and the Certificates so held. The information referred to below or any taxable
year must be furnished to the Trust on or before the last day of the first month
following the close of the Trust's taxable year, i.e., _________________. 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
taxpayer 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



                                      S-47



<PAGE>



on Certificates that were held, acquired or transferred 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 that holds an interest
in a partnership as a nominee is not required to furnish any such information
statement to the Trust. Nominees, brokers and financial institutions that fail
to provide the Trust with the information described above may be subject to
penalties.

     The Sponsor, as the tax matters partner, 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 since the later of the
filing or the last date for filing of the partnership information return. 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.

     Foreign Persons. Ownership of Certificates by nonresident aliens and
foreign corporations and other foreign persons raises tax issues unique to such
persons, may have substantially adverse tax consequences to them, and will
subject the Trust to U.S. tax withholding and reporting requirements. For this
reason, purchasers (including nominees of beneficial owners) of Certificates and
their assignees must represent that the beneficial owners of Certificates are
individuals or entities that are U.S. persons (generally, citizens or residents
of the U.S. and corporations or partnerships organized under U.S. law), and each
purchaser must provide a certification of non-foreign status signed under
penalties of perjury.

     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% (proposed to be increased to 36%) 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.

     [Proposed Tax Legislation. Legislation pending before Congress would apply
special rules to "large partnerships", generally defined as partnerships with at
least 250 partners during a taxable year (counting towards such total each owner
during the year of a partnership interest that is transferred during the year).
Under the legislation, certain computations are made at the partnership level
rather than the partner level. In particular, taxable income is calculated at
the partnership level, and is calculated generally in the same manner as for an
individual, except that 70% of miscellaneous itemized deductions (such as
expenses for the production of nonbusiness income) are disallowed. As a result,
all partners (including corporations) might have a portion of their share of
partnership deductions (other than interest expense) disallowed. Moreover, large
partnerships would become subject to new audit procedures; among other things,
an adjustment to taxable income of the partnership for a prior year would flow
through to current partners in the year the audit was settled, and the
partnership itself (rather than the partners) would be subject to any applicable
interest or penalties. As proposed, these rules would apply to partnership
taxable years ending on or after December 31, 1993.

     The proposed tax legislation dealing with large partnerships discussed
above was not adopted in the Revenue Reconciliation Act of 1993, which was
enacted into law in August 1993. No prediction can be made whether that proposal
or similar legislation might be enacted


                                      S-48




<PAGE>



in the future, or the ultimate effective date of such legislation or whether the
number of Certificateholders would cause the Trust to be considered a "large
partnership".]

   
                     STATE, LOCAL AND OTHER TAX CONSEQUENCES
    

     Investors should consult their own tax advisors regarding whether the
purchase of the Offered Notes, either alone or in conjunction with an investor's
other activities, may subject an investor to any state or local taxes based on
an assertion that the investor is either "doing business" in, or deriving income
from a source located in, any state or local jurisdiction. Additionally,
potential investors should consider the state, local and other tax consequences
of purchasing, owning or disposing of an Offered Note. State and local tax laws
may differ substantially from the corresponding federal tax law, and the
foregoing discussion does not purport to describe any aspect of the tax laws of
any state or other jurisdiction. Accordingly, potential investors should consult
their own tax advisors with regard to such matters.

   
     THE FEDERAL INCOME TAX DISCUSSION SET FORTH ABOVE MAY NOT BE APPLICABLE TO
ANY INDIVIDUAL INVESTOR, DEPENDING UPON A NOTEHOLDER'S OR A CERTIFICATEHOLDER'S
PARTICULAR TAX SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX
ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP
AND DISPOSITION OF THE NOTES AND THE CERTIFICATES, INCLUDING THE TAX
CONSEQUENCES UNDER STATE, LOCAL, FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE
EFFECTS OF CHANGES IN FEDERAL OR OTHER TAX LAWS.
    


                              ERISA CONSIDERATIONS

The Notes

     The Notes may be purchased by an employee benefit plan or an individual
retirement account (a "Plan") subject to the Employee Retirement Income Security
Act of 1974, as amended ("ERISA"), or Section 4975 of the Code. A fiduciary of
a Plan must determine that the purchase of a Note is consistent with its
fiduciary duties under ERISA and does not result in a nonexempt prohibited
transaction as defined in Section 406 of ERISA or Section 4975 of the Code.
Employee benefit plans which are governmental plans (as defined in Section 3(32)
of ERISA) and certain church plans (as defined in Section 3(33) of ERISA) are
not subject to the fiduciary responsibility or prohibited transaction provisions
of ERISA or the Code. For additional information regarding treatment of the
Notes under ERISA, see "ERISA Considerations" in the Prospectus.


     If the Notes constitute equity interests, there can be no assurance that
any of the exceptions set forth in the Regulations will apply to the purchase of
Notes offered hereby. Under the terms of the Regulations, if the Issuer were
deemed to hold Plan assets by reason of a Plan's investment in Notes, such Plan
assets would include an undivided interest in the Receivables, and any other
assets held by the Issuer. In such an event, the Originator, the Sponsor, the
Issuer, the Indenture Trustee and other persons providing services with respect
to the Receivables, may be subject to the fiduciary responsibility provisions of
Title Originator of ERISA and be subject to the prohibited transaction
provisions of Section 4975 of the Code with respect to transactions involving
the Receivables unless such transactions are subject to a statutory or
administrative exemption. Additionally, if the Issuer were deemed to hold Plan
assets, each Noteholder may be subject to the fiduciary responsibility
provisions of Title Originator of ERISA with respect to its right to consent or
withhold consent to amendments to


                                      S-49



<PAGE>



the Indenture and with respect to its right to vote on action to be taken or not
taken if an Indenture Event of Default occurs.

     In addition, certain affiliates of the Originator, the Sponsor, the Issuer
and the Indenture Trustee may be considered to be parties in interest or
fiduciaries with respect to many Plans. An investment by such a Plan in Notes
may be a prohibited transaction under ERISA and the Code unless such investment
is subject to a statutory or administrative exemption.

     Any Plan fiduciary that proposes to cause a Plan to purchase Notes should
consider whether such purchase would be appropriate under the general fiduciary
standards of prudence and diversification, taking into account the overall
investment policy of the Plan and its existing portfolio and should consult with
its counsel with respect to the potential applicability of ERISA and the Code.

The Certificates

     The Certificates may not be acquired by (a) an employee benefit plan (as
defined in Section 3(3) of ERISA) that is subject to the provisions of Title I
of ERISA, (b) a plan described in Section 4975(e)(1) of the Code or (c) any
entity whose underlying assets include plan assets by reason of a plan's
investment in the entity (each, a "Benefit Plan"). By its acceptance of a
Certificate, each Certificateholder will be deemed to have represented and
warranted that it is not a Benefit Plan.


                                     RATINGS

     As a condition to the issuance of the Notes, the [A-1 Notes] must be rated

at least "__" by the Rating Agency, the [A-2 Notes] must be rated at least
"____" by the Rating Agency and the Certificates must be rated at least "____"
by the Rating Agency. A security rating is not a recommendation to buy, sell or
hold securities and may be subject to revision or withdrawal at any time. The
rating of ________________________ assigned to the Notes and Certificates
addresses the likelihood of the receipt by [A-1] Noteholders, [A-2] Noteholders
and Certificateholders of all distributions to which such [A-1] Noteholders,
[A-2] Noteholders and Certificateholders are entitled. The ratings assigned to
the [A-1 Notes], [A-2 Notes] and Certificates do not represent any assessment of
the likelihood that principal prepayments might differ from those originally
anticipated or address the possibility that [A-1] Noteholders, [A-2] Noteholders
or Certificateholders might suffer a lower than anticipated yield. The ratings
of the Securities are also based on the rating of the security insurer. Upon a
security insurer default, the rating on the Securities may be lowered or
withdrawn entirely. In the event that any rating initially assigned to the
Securities were subsequently lowered or withdrawn for any reason, including by
reason of a downgrading of the security insurer's claims-paying ability, no
person or entity will be obligated to provide any additional credit enhancement
with respect to the Securities. Any reduction or withdrawal of a rating will
have an adverse effect on the liquidity and market price of the Securities.


                                  UNDERWRITING

     Subject to the terms and conditions set forth in an underwriting agreement
(the "Note Underwriting Agreement"), the Sponsor has agreed to cause the Trust
to sell to [each of] the underwriter(s) named below (the "Note Underwriter(s)"),
and each of the Note Underwriter(s) has severally, and not jointly, agreed to
purchase, the principal amount of Notes set forth opposite its name below.



                                      S-50



<PAGE>

<TABLE>
<CAPTION>
                                                                            Principal                     Principal
                                                                            Amount of                     Amount of
Underwriter(s)                                                             [A-1 Notes]                   [A-2 Notes]
- --------------                                                           ----------------              --------------
<S>                                                                        <C>                             <C>
__________________    .....................................                $ _______                       $ _______
                                                                              
__________________    .....................................

                                                                             _______                         _______

                                                                             _______                         _______

              TOTAL   .....................................                $                               $

                                                                            ========                        ========
</TABLE>


     In the Note Underwriting Agreement, the Note Underwriter(s) have agreed,
subject to the terms and conditions therein, to purchase all the Notes offered
hereby if any of such Notes are purchased. The Sponsor has been advised by the
Note Underwriter(s) that they propose initially to offer the [A-1 Notes] and the
[A-2 Notes] to the public at the respective prices set forth herein, and to
certain dealers at such prices less a concession not in excess of _____% per
[A-1 Note] and 0.__% per [A-2 Note]. The Note Underwriter(s) may allow and such
dealers may reallow a concession not in excess of 0.__% per [A-1 Note] and
0.___% per [A-2 Note] to certain other dealers. After the initial public
offering, such prices and such concessions may be changed.

     The Note Underwriting Agreement provides that the Sponsor and the
Originator will indemnify the Note Underwriter(s) against certain civil
liabilities, including liabilities under the Securities Act, or contribute to
payments the Note Underwriter(s) may be required to make in respect thereof.

     The Indenture Trustee (on behalf of the Trust) may, from time to time,
invest the funds in the Trust Accounts in Eligible Investments acquired from the
Note Underwriter(s).

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

     Subject to the terms and conditions set forth in a certificate underwriting
agreement the "Certificate Underwriting Agreement"), the Sponsor has agreed to
cause the Trust to sell to ___________________________ (the "Certificate
Underwriter(s)"; and, together with the Note Underwriter(s), the
"Underwriter(s)"), and the Certificate Underwriter(s) [has][have] agreed to
purchase, Certificates in an aggregate principal amount of
$____________________. The Sponsor will purchase Certificates in an aggregate
principal amount of $____________________ from the Certificate Underwriters and
will purchase Certificates in an aggregate principal amount of $_______________
from the Trust.

     The Sponsor has been advised by the Certificate Underwriter(s) that they
propose initially to offer the Certificates to the public at the prices set
forth herein, and to certain dealers at such price less the initial concession
not in excess of ____% per Certificate. The Certificate Underwriter(s) may allow
and such dealers may reallow a concession not in excess of ____% per Certificate
to certain other dealers. After the initial public offering of the Certificates,
the public offering price and such concessions may be changed.

   
     The Certificate Underwriting Agreement provides that the Sponsor and the
Originator will indemnify the Certificate Underwriters against certain civil
liabilities, including liabilities under the Securities Act, or contribute to
payments the Certificate Underwriter(s) may be required to make in respect
thereof. The Commission is of the opinion that indemnification for securities
law violations is contrary to the public policy expressed in the federal
    



                                      S-51



<PAGE>



   
securities laws, and, consequently, that such indemnification provisions are
unenforceable.
    

     The Indenture Trustee (on behalf of the Trust) may, from time to time,
invest the funds in the Trust Accounts in Eligible Investments acquired from the
Certificate Underwriter(s).

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


                                  LEGAL MATTERS

     In addition to the legal opinions described in the Prospectus, certain
legal matters relating to the issuance of the Notes and the Certificates,
including federal and state income tax consequences with respect thereto, as
well as other matters, will be passed upon for the Trust, the Sponsor and the
Underwriter(s) by Dewey Ballantine, New York, New York.


                                      S-52



<PAGE>



                                 INDEX OF TERMS

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

                                                                           Page
                                                                           ----
   
A-1 Noteholders..............................................................7
A-1 Notes     ............................................................1, 5
A-2 Noteholders..............................................................7
A-2 Notes     ............................................................1, 5
Alternate Principal Distribution Amount.....................................33

AmeriCredit   ...............................................................5
APR           ..............................................................17
Backup        ..............................................................45
Benefit Plan  ..............................................................46
Business Day  ..........................................................27, 29
Cede          ...............................................................4
Certificate Balance.........................................................37
Certificate Record Date......................................................9
Certificate Underwriter(s)..................................................47
Certificate Underwriting Agreement..........................................47
Certificateholders...........................................................9
Certificateholders' Distributable Amount....................................36
Certificateholders' Interest Carryover Shortfall............................36
Certificateholders' Interest Distributable Amount...........................36
Certificateholders' Monthly Interest Distributable Amount...................36
Certificateholders' Percentage..............................................37
Certificateholders' Principal Carryover Shortfall...........................37
Certificateholders' Principal Distributable Amount..........................36
Certificateholders' [Monthly] Principal Distributable Amount................36
Certificates  ............................................................1, 6
Closing Date  ...............................................................5
Code          ..............................................................38
Collection Account..........................................................11
Collection Period............................................................8
Commission    ...............................................................4
Contract Payments............................................................6
Contracts     ...............................................................1
Controlled foreign corporation..............................................40
Cut-off Date  ...............................................................5
Debt financed property......................................................42
Defaulted Contract..........................................................11
Definitive Certificates......................................................6
Delinquency Amounts.........................................................11
Delinquent Contract.........................................................11
Determination Date..........................................................32
DTC           ...............................................................4
ERISA         ..........................................................13, 46
Exchange Act  ...............................................................4
Foreign person..............................................................40
Indenture     ............................................................1, 5
Indenture Trustee............................................................5
Insurance Policies..........................................................26
    





                                      S-53



<PAGE>



                                                                           Page
                                                                           ----

   
Interest Distribution Amount................................................32
Investment Earnings.........................................................11
IRS           ..............................................................38
Issuer        ............................................................1, 5
Large partnership...........................................................45
Large partnerships..........................................................45
LIBO          ..........................................................27, 28
LIBOR         .......................................................8, 27, 28
LIBOR Business Day......................................................27, 29
Liquidated Receivables......................................................32
Liquidation Proceeds........................................................32
Maturity Draw ...........................................................8, 33
Net Receivables Rate........................................................16
Nonrecoverable Advances.....................................................12
Note Record Date.............................................................8
Note Underwriter(s).........................................................47
Note Underwriting Agreement.................................................47
Note Value    ...........................................................8, 33
Note Value Decline..........................................................33
Noteholders   ...............................................................7
Noteholders' Distributable Amount...........................................34
Noteholders' Interest Carryover Shortfall...................................34
Noteholders' Interest Distributable Amount..................................34
Noteholders' Monthly Interest Distributable Amount..........................34
Notes         ............................................................1, 5
Obligor       ...............................................................6
Originator    ............................................................1, 5
Owner Trustee ...............................................................5
Pass-Through Rate...........................................................36
Payment Date  ........................................................3, 7, 27
Plan          ..........................................................13, 46
Pool Balance  ...............................................................7
Pooling and Servicing Agreement..............................................6
Portfolio interest..........................................................40
Predecessor Receivable......................................................20
Principal Distribution Amount...............................................32
Principal Payments...........................................................8
Proposed OID Regulations....................................................38
Prospectus    ...............................................................4
Rating Agencies.............................................................15
Realized Losses.............................................................34
Receivables   ...............................................................1
Receivables Acquisition Agreement............................................6
Related person..............................................................40
Reserve Account.............................................................10
Reuters Screen LIBO Page................................................27, 28
Risk Factors  ...............................................................3
Rule of 78s   ..............................................................17
Securities    ...............................................................1

Securityholders..............................................................9
Servicer      ...............................................................5
    


                                      S-54



<PAGE>


                                                                          Page
                                                                          ----

   
Servicer Advance............................................................11
Servicing Charges...........................................................11
Servicing Fee ..............................................................11
Servicing Fee Rate..........................................................11
Specified Reserve Account Balance............................................8
Sponsor       ............................................................1, 5
Substitute Receivable.......................................................20
Tax Counsel   ..............................................................38
Total Distribution Amount...................................................32
Transfer and Servicing Agreements...........................................31
Trust         ............................................................1, 5
Trust Agreement..............................................................6
Underwriter(s)..............................................................47
Underwriter[s]...............................................................2
Unrelated business taxable income.......................................39, 42
Vehicles      ...............................................................1
Vendor Agreement Rights.....................................................26
[A-1 Noteholders'] Principal Carryover Shortfall............................35
[A-1 Noteholders'] Principal Distributable Amount...........................34
[A-1 Noteholders'] [Monthly] Principal Distributable Amount.................34
[A-1 Note] Alternative Interest Rate........................................28
[A-1 Note] [A-2 Note] Interest Rate..........................................8
[A-1] Final Scheduled Payment Date...........................................9
[A-2 Noteholders'] Percentage...............................................35
[A-2 Noteholders'] Principal Carryover Shortfall............................35
[A-2 Noteholders'] Principal Distributable Amount...........................34
[A-2 Noteholders'] [Monthly] Principal Distributable Amount.................35
[A-2 Note] Alternative Interest Rate........................................29
[A-2] Final Scheduled Payment Date...........................................9
[A-2] Redemption Price.......................................................9
[Class A-1] Maturity Account................................................12
[Class A-2 Noteholders]' Interest Carryover Amount..........................35
[Class A-2] Lockout Account.................................................12
A-1 Noteholders..............................................................6
    
A-1 Notes     ............................................................1, 4
A-2 Noteholders..............................................................6
A-2 Notes     ............................................................1, 4

Alternate Principal Distribution Amount.....................................33
Advanta       ...............................................................4
APR           ..............................................................16
Backup        ..............................................................44
Benefit Plan  ..............................................................46
Business Day  ..........................................................27, 28
Cede          ...............................................................3
Certificate Balance.........................................................36
Certificate Record Date......................................................8
Certificate Underwriter(s)..................................................47
Certificate Underwriting Agreement..........................................47
Certificateholders...........................................................8
Certificateholders' Distributable Amount....................................35
Certificateholders' Interest Carryover Shortfall............................36



                                      S-55



<PAGE>


                                                                          Page
                                                                          ----

Certificateholders' Interest Distributable Amount...........................35
Certificateholders' Monthly Interest Distributable Amount...................35
Certificateholders' Percentage..............................................36
Certificateholders' Principal Carryover Shortfall...........................36
Certificateholders' Principal Distributable Amount..........................36
Certificateholders' [Monthly] Principal Distributable Amount................36
Certificates  ............................................................1, 5
Closing Date  ...............................................................4
Code          ..............................................................38
Collection Account..........................................................10
Collection Period............................................................7
Commission    ...............................................................3
Contract Payments............................................................5
Contracts     ...............................................................1
Controlled foreign corporation..............................................40
Cut-off Date  ...............................................................4
Debt financed property......................................................42
Defaulted Contract..........................................................10
Definitive Certificates......................................................5
Delinquency Amounts.........................................................10
Delinquent Contract.........................................................10
Determination Date..........................................................31
DTC           ...............................................................3
ERISA         ..........................................................12, 45
Exchange Act  ...............................................................3
Foreign person..............................................................40
Indenture     ............................................................1, 4

Indenture Trustee............................................................4
Insurance Policies..........................................................26
Interest Distribution Amount................................................32
Investment Earnings.........................................................10
IRS           ..............................................................38
Issuer        ............................................................1, 4
Large partnership...........................................................45
Large partnerships..........................................................44
LIBO          ..........................................................27, 28
LIBOR         .......................................................7, 26, 28
LIBOR Business Day......................................................27, 28
Liquidated Receivables......................................................31
Liquidation Proceeds........................................................31
Maturity Draw ...........................................................7, 32
Net Receivables Rate........................................................15
Nonrecoverable Advances.....................................................11
Note Record Date.............................................................7
Note Underwriter(s).........................................................46
Note Underwriting Agreement.................................................46
Note Value    ...........................................................7, 33
Note Value Decline..........................................................33
Noteholders   ...............................................................6
Noteholders' Distributable Amount...........................................33
Noteholders' Interest Carryover Shortfall...................................33





                                      S-56



<PAGE>


                                                                          Page
                                                                          ----

Noteholders' Interest Distributable Amount..................................33
Noteholders' Monthly Interest Distributable Amount..........................33
Notes         ............................................................1, 4
Obligor       ...............................................................5
Originator    ............................................................1, 4
Owner Trustee ...............................................................4
Pass-Through Rate...........................................................35
Payment Date  ........................................................2, 6, 26
Plan          ..........................................................12, 45
Pool Balance  ...............................................................6
Pooling and Servicing Agreement..............................................5
Portfolio interest..........................................................40
Predecessor Receivable......................................................18
Principal Distribution Amount...............................................32
Principal Payments...........................................................7

Proposed OID Regulations....................................................38
Prospectus    ...............................................................3
Rating Agencies.............................................................14
Realized Losses.............................................................33
Receivables   ...............................................................1
Receivables Acquisition Agreement............................................5
Related person..............................................................40
Reserve Account..............................................................9
Reuters Screen LIBO Page................................................27, 28
Risk Factors  ...............................................................2
Rule of 78s   ..............................................................16
Securities    ...............................................................1
Securityholders..............................................................8
Servicer      ...............................................................4
Servicer Advance............................................................10
Servicing Charges...........................................................10
Servicing Fee ..............................................................10
Servicing Fee Rate..........................................................10
Specified Reserve Account Balance............................................7
Sponsor       ............................................................1, 4
Substitute Receivable.......................................................18
Tax Counsel   ..............................................................37
Total Distribution Amount...................................................31
Transfer and Servicing Agreements...........................................31
Trust         ............................................................1, 4
Trust Agreement..............................................................5
Underwriter(s)..............................................................47
Underwriter[s]...............................................................1
Unrelated business taxable income.......................................39, 42
Vehicles      ...............................................................1
Vendor Agreement Rights.....................................................26
VSI Insurance Policy........................................................22
[A-1 Noteholders'] Principal Carryover Shortfall............................35
[A-1 Noteholders'] Principal Distributable Amount...........................34
[A-1 Noteholders'] [Monthly] Principal Distributable Amount.................34
[A-1 Note] Alternative Interest Rate........................................27



                                      S-57



<PAGE>


                                                                          Page
                                                                          ----
[A-1 Note] [A-2 Note] Interest Rate.........................................7
[A-1] Final Scheduled Payment Date..........................................8
[A-2 Noteholders'] Percentage..............................................34
[A-2 Noteholders'] Principal Carryover Shortfall...........................35
[A-2 Noteholders'] Principal Distributable Amount..........................34
[A-2 Noteholders'] [Monthly] Principal Distributable Amount................34

[A-2 Note] Alternative Interest Rate.......................................28
[A-2] Final Scheduled Payment Date..........................................8
[A-2] Redemption Price......................................................8
[Class A-1] Maturity Account...............................................11
[Class A-2 Noteholders]' Interest Carryover Amount.........................35
[Class A-2] Lockout Account................................................11
[Monthly] Servicer Report..................................................24






                                      S-58





<PAGE>









                                  EXHIBIT 99.2









<PAGE>



                                                                    Exhibit 99.2
                                                                    ------------


   
                 SUBJECT TO COMPLETION DATED __________,  1997
    


[Exhibit 99.2 Form of Prospectus Supplement.  This form of Prospectus Supplement
is for  illustrative  purposes only. A Prospectus  Supplement in definitive form
reflecting  the terms of each Series of Notes will be filed with the  Commission
under  the  Securities  Act  of  1933,  as  amended,  pursuant  to  Rule  424(b)
promulgated thereunder.]

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED __________, 1996)

- -------------------------------------------------------------------------------
                  ADVANTA AUTO RECEIVABLES FINANCE CORPORATION,
                                     199_-_
               $_________ Auto Receivables Backed Notes, [Class A]
               $_________ Auto Receivables Backed Notes, [Class B]

                    ADVANTA AUTO FINANCE CORPORATION, Sponsor
                   ADVANTA AUTO FINANCE CORPORATION, Servicer
                                             , Originator
- --------------------------------------------------------------------------------

     The Auto  Receivables  Backed Notes (the "Notes")  offered hereby represent
the right to receive repayment of the initial  principal  amount($ )of the Notes
and monthly interest on the unpaid portion of such principal  amount.  The Notes
will be issued by Advanta  Auto  Receivables  Finance  Corporation  199_-_  (the
"Issuer"),  a limited purpose corporation  organized under the laws of the State
of Nevada.  The Notes will  initially be issued in two classes:  [Class A] Notes
(the "[Class A] Notes") with an interest rate of ___% per annum and representing
the right to receive __% (the "[Class A] Percentage")  of the Initial  Aggregate
Balance and [Class B] Notes (the  "[Class B] Notes")  with an  interest  rate of
___% per annum  and  representing  the  right to  receive  __% (the  "[Class  B]
Percentage") of the Initial Aggregate  Balance.  The Indenture provides that the
Issuer may, from time to time,  subject to certain conditions set forth therein,
enter into  Supplements  directing  the  issuance of a third class of Notes (the
"[Class C] Notes") which will be  subordinate  to the [Class A] Notes and to the
[Class  B]  Notes.  If any such  [Class  C] Notes  are  issued,  the  [Class  C]
Noteholders  shall  have the right to  receive  a  specified  percentage  of the
Initial  Aggregate  Balance (the "[Class C] Percentage")  which shall not exceed
___%.  Only the [Class A] Notes and the [Class B] Notes are hereby being offered
(together,   the  "Offered   Notes").   The  Series  199__-__   Collateral  (the
"Collateral")  will  consist  of any  combination  of retail  installment  sales
contracts between manufacturers, dealers or certain other originators and retail

purchasers  secured by new and used  automobiles  and light duty trucks financed
thereby or participation  interests  therein,] together with all monies received
relating thereto (the  "Contracts") [the underlying new and used automobiles and
light  duty  trucks  (the   "Vehicles,"   together  with  the  Contracts],   the
"Receivables"),  and the  proceeds  thereof  received  by the  Issuer  from  the
Originator on or prior to the date of the issuance of the Notes. [The Collateral
also will include a perfected security interest in the Vehicles,  certain of the
Originator's rights under certain (cover continued on next page)

   
     Capitalized  terms used herein are defined terms having specific  meanings.
An "Index of Defined Terms" is set forth as page ___ hereto, which indicates the
page on which such defined terms are defined.

     THE RIGHTS OF THE HOLDERS OF THE CLASS B NOTES WILL BE  SUBORDINATED TO THE
RIGHTS  OF  THE  HOLDERS  OF THE  CLASS  A  NOTES,  AS SET  FORTH  HEREIN  UNDER
"RECEIVABLES ACQUISITION AGREEMENT -- FLOW OF FUNDS".     

THE  NOTES  REPRESENT  OBLIGATIONS  OF THE  ISSUER  ONLY  AND  TO NOT  REPRESENT
INTERESTS IN OR  OBLIGATIONS  OF THE  ORIGINATOR,  THE  SERVICER,  ANY SUCCESSOR
SERVICER  OR ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER  THE  NOTES  NOR THE
RECEIVABLES   ARE  INSURED  OR   GUARANTEED  BY  ANY   GOVERNMENTAL   AGENCY  OR
INSTRUMENTALITY OR BY THE ISSUER, THE ORIGINATOR OR THE SERVICER.

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

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  SUPPLEMENT  OR THE  PROSPECTUS.  ANY
REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

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

   
PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
AT PAGE ___ HEREIN AND PAGE ___ IN THE PROSPECTUS.
    

- --------------------------------------------------------------------------------
                             Initial Public     Underwriting    Proceeds to the
                             Offering Price      Discount(1)         Issuer
- --------------------------------------------------------------------------------
[Per Class A Note].........
- ---------------------------
[Per Class B Note].........
- ---------------------------
Total......................
- --------------------------------------------------------------------------------


<PAGE>

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


(1)  The  Issuer  has  agreed to  indemnify  the  Underwriters  against  certain
     liabilities,  including  liabilities  under the  Securities Act of 1933, as
     amended. See "Underwriting."

(2)  Before deducting estimated expenses of $____________ payable by the Issuer.



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


     [The Notes are offered,  subject to prior sale, when, as and if accepted by
the Underwriter(s) and subject to the approval of certain legal matters by Dewey
Ballantine, counsel for the Underwriter(s).  It is expected that delivery of the
Notes will be made only in book-entry form through the Same Day Funds Settlement
System of The Depository Trust Company on or about ____________, 199__.]



                        [Name(s) of the Underwriter(s)]




<PAGE>


(continued from cover)
Insurance Policies relating to the Receivables,  any amounts deposited from time
to time in the  Collection  Account or the  Reserve  Account  and any amounts on
deposit in the Pre-Funding Account.]

     The Notes will be issued by the Issuer  pursuant to that certain  indenture
(the "Indenture") entered into between the Issuer and  ____________________,  as
Trustee. Pursuant to the Indenture, the Collateral will be pledged to secure the
repayment of the Notes.

     The Originator will transfer all of its right, title and interest in and to
the Receivables to the Issuer pursuant to the Receivables  Acquisition Agreement
to be entered  into  between the  Originator  and the Issuer  (the  "Receivables
Acquisition Agreement"). [The Vehicles are principally ___________.]

                          [Form of Credit Enhancement]

                              [e.g., Bond Insurer]

     [On or before the  issuance  of the  Notes,  the Issuer  will  obtain  from
______________  (the "Bond Insurer")  certificate  guaranty insurance  policies,
each relating to a class of Notes (the "Bond Insurance  Policies"),  in favor of
____________,  as  Trustee  for the  holders of the  Notes.  The Bond  Insurance
Policies  will  provide  for 100%  coverage  of the  amounts  due on the related
Notes.]


     Principal  and  interest  with  respect  to the  Notes  is  payable  on the
[twenty-fifth]  day (each,  a "Payment  Date") of each month (or, if such day is
not a Business Day, the next succeeding Business Day), commencing  _____________
[25,] 199_.  Distributions of interest and principal on the [Class B] Notes will
be  subordinated  in priority of payment to interest  and  principal  due on the
[Class A] Notes to the  extent  described  herein in the event of  defaults  and
delinquencies on the Receivables. Distributions of interest and principal on the
[Class C] Notes will be  subordinated  in priority  of payment to  interest  and
principal due on the Offered Notes to the extent described herein.  The maturity
date   of  the   Notes   will   be   _________, 19____ (the   "Stated   Maturity
Date").

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

     THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE NOTES. 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  MAY NOT BE  CONSUMMATED  UNLESS  THE
PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS.

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

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

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


                           REPORTS TO SECURITYHOLDERS

     Unless and until Definitive Notes are issued, periodic and annual unaudited
reports  containing  information  concerning the Receivables will be prepared by
the  Servicer and sent on behalf of the Issuer only to Cede & Co.  ("Cede"),  as
nominee of The Depository  Trust Company  ("DTC") and registered  holders of the
Notes.  See  "Description  of  the   Securities--Book-Entry   Registration"  and
"--Reports   to   Securityholders"   in   the   accompanying   Prospectus   (the
"Prospectus"). Such reports will not constitute financial statements prepared in
accordance with generally accepted accounting  principles.  The Issuer 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  thereunder  and as are
otherwise  agreed to by the Commission.  Copies of such periodic  reports may be
obtained  from the  Public  Reference  Section  of the  Commission  at 450 Fifth
Street, N.W., Washington, D.C. 20549, at prescribed rates.


<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 herein are defined  elsewhere in this  Prospectus 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...............................   Advanta   Auto    Receivables    Finance
                                        Corporation  199_-_, a [limited purpose]
                                        corporation  organized under the laws of
                                        the  State  of  Nevada.   The  principal
                                        executive  offices  of  the  Issuer  are
                                        located at 500 Office Center Drive, Fort
                                        Washington,  Pennsylvania 19034, and its
                                        telephone number is (215) 283-4200.

Servicer.............................   Advanta  Auto  Finance  Corporation (the
                                        "Servicer"),  a Nevada  corporation. The
                                        principal   executive   offices  of  the
                                        Servicer   are  located  at  500  Office
                                        Center    Drive,     Fort    Washington,
                                        Pennsylvania  19034,  and its  telephone
                                        number is (215) 283-4200.

Originator...........................   Advanta  Auto Finance  Corporation  (the
                                        "Originator"), a Nevada corporation. The
                                        principal   executive   offices  of  the
                                        Originator  are  located  at 500  Office
                                        Center    Drive,     Fort    Washington,
                                        Pennsylvania  19034,  and its  telephone
                                        number is (215) 283-4200.

Trustee..............................   __________________________________  (the
                                        "Trustee"),    a    [national    banking
                                        association].  The  principal  executive
                                        offices of the  Trustee  are  located at
                                        ---------------------------------------,
                                        and    its    telephone     number    is
                                        ______________.  The  Servicer  will  be
                                        responsible  for  payment of the fees of
                                        the Trustee.

Cut-Off Date.........................   ________ __, 199__.

Closing Date.........................   ________ __, 199__.

Offered Securities...................   The   "Securities"   consist   of   Auto
                                        Receivables   Backed  Notes  which  will
                                        initially   be  issued  in  two  classes
                                        entitled ____% Auto  Receivables  Backed
                                        Notes,   [Class   A]  and   ____%   Auto
                                        Receivables Backed Notes, [Class B]. The
                                        Indenture  provides that the Issuer may,
                                        from time to time,  subject  to  certain

                                        conditions set forth therein, enter into
                                        supplements  to  the  Indenture  (each a
                                        "Supplement") directing  the issuance of
                                        [Class   C]   Notes    which   will   be
                                        subordinate  to the  [Class A] Notes and
                                        to the [Class B] Notes.  Only the [Class
                                        A] Notes  and the  [Class  B] Notes  are
                                        being offered hereby.  Each Note will be
                                        secured   by  a   fractional   undivided
                                        security  interest  in  the  Collateral.
                                        Payments of  principal  and  interest on
                                        the   Notes   will  be   full   recourse
                                        obligations of the Issuer.

                                        The  [Class  A] Notes  will be issued in
                                        minimum  denominations  of $[1,000]  and
                                        the  [Class  B]  Notes  will  be sold in
                                        minimum  denominations  of $[1,000]  and
                                        integral multiples thereof.

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

                                       S-2

<PAGE>

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

Series 199_-_ Collateral.............   The  Collateral   will  consist  of  any
                                        combination of retail  installment sales
                                        contracts between manufacturers, dealers
                                        or certain other  originators and retail
                                        purchasers   secured  by  new  and  used
                                        automobiles   and  light   duty   trucks
                                        financed   thereby   or   [participation
                                        interests] therein,  all monies relating
                                        thereto    (the    "Contracts"),    [the
                                        underlying new and used  automobiles and
                                        light  duty  trucks  ([the   "Vehicles,"
                                        together   with  the   Contracts],   the
                                        "Receivables") and the proceeds thereof.
                                        [The  Collateral  also  will  include  a
                                        perfected   security   interest  in  the
                                        Vehicles,  certain  of the  Originator's
                                        rights under certain insurance  policies
                                        relating to the Receivables, any amounts
                                        deposited  from  time  to  time  in  the
                                        Collection   Account   or  the   Reserve
                                        Account  and any  amounts  on deposit in
                                        the Pre-Funding Account.]

                                        [The Originator will transfer all of its
                                        right,  title and interest in and to the
                                        Receivables  to the Issuer  pursuant  to

                                        the Receivables Acquisition Agreement to
                                        be entered into  between the  Originator
                                        and  the  Issuer.   In  the  Receivables
                                        Acquisition  Agreement,  the  Originator
                                        will make  certain  representations  and
                                        warranties  to the Issuer  with  respect
                                        to, among other things, the Receivables,
                                        which   representations  and  warranties
                                        will be assigned  to the  Trustee  under
                                        the Indenture.]

                                        [The  maximum  collateral  value  of any
                                        Contract  will not exceed  $      (_% of
                                        the  Initial  Aggregate  Balance).   The
                                        excess,   if  any,  of  the   Discounted
                                        Contract    Balance   (as    hereinafter
                                        defined) of any Contract over $     (the
                                        "Excess  Contract  Balance") will act as
                                        additional   credit  support,   and  all
                                        Contract  Payments  under each  Contract
                                        will be paid  through to the Issuer,  as
                                        collected, and as available.]

The Receivables......................   The Receivables consist of noncancelable
                                        retail   installment   sales   contracts
                                        between   manufacturers,    dealers   or
                                        certain  other  originators  and  retail
                                        purchasers   secured  by  new  and  used
                                        automobiles   and  light   duty   trucks
                                        financed    thereby   or   participation
                                        interests   therein].   Each   Obligor's
                                        obligation  under its Contract is a full
                                        recourse obligation.  The Contracts also
                                        contain provisions which unconditionally
                                        obligate   the   Obligor   to  make  all
                                        Contract Payments.

                                        [All of the Contracts  were purchased by
                                        the Sponsor from the  Originator  in the
                                        ordinary  course  of  business  and  the
                                        Contracts  constitute  substantially all
                                        of the  automobile  and light duty truck
                                        retail    installment   sale   contracts
                                        included in the  Originator's  portfolio
                                        meeting the selection criteria described
                                        herein. Such selection criteria included
                                        that:  (i) each Contract is secured by a
                                        new or used  automobile  or  light  duty
                                        truck; (ii) each Contract was originated
                                        in  the   United   States;   (iii)  each
                                        Contract   provides  for  level  monthly
                                        payments that fully  amortize the amount
                                        financed  over its original  term except
                                        that the  payment  in the  first or last

                                        month in the life of the Contract may be
                                        minimally   different   from  the  level
                                        payment,  and a  minimal  number  of the
                                        Contracts  provide for monthly  payments
                                        for a period of time not  exceeding  one
                                        year after origination in an amount less
                                        than such level  payment,  provided that
                                        as  of  the  Cutoff   Date  the  monthly
                                        payment  currently  due under  each such
                                        Contract is equal to such level payment;
                                        (iv) each Contract was  originated on or
                                        prior to    ,  199 ; (v)  each  Contract
                                        has an  original  term  of      to      
                                        months and, as of the Cutoff Date, had a
                                        remaining term to maturity of not less

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

                                       S-3

<PAGE>

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

                                        than three  months nor more than  month;
                                        (vi)  each  Contract  provides  for  the
                                        payment  of a  finance  charge at an APR
                                        ranging  from  __%  to__ %;  (vii)  each
                                        Contract  shall  not  have  a  Scheduled
                                        Payment  that is more  than 30 days past
                                        due as of the  Cutoff  Date;  (viii)  no
                                        Contract  shall  be  due,  to  the  best
                                        knowledge  of the  Originator,  from any
                                        Obligor who is presently  the subject of
                                        a bankruptcy  proceeding  or is bankrupt
                                        or  insolvent;  (ix) no Vehicle has been
                                        repossessed without  reinstatement as of
                                        the  Cutoff  Date;  and  (x)  as of  the
                                        Cutoff Date,  physical damage  insurance
                                        relating  to each  Vehicle  is not being
                                        force-placed by the Servicer.]

                                        [As of the  Cutoff  Date,  approximately
                                        ___%  and   approximately   __%  of  the
                                        Aggregate  Discounted  Contract  Balance
                                        are  expected  to  represent   Contracts
                                        secured  by  automobiles  and light duty
                                        trucks,   respectively.   Based  on  the
                                        Aggregate  Discounted  Contract Balance,
                                        approximately  __% and approximately __%
                                        of  the   Contracts   are   expected  to
                                        represent  financing of new vehicles and
                                        used vehicles, respectively, and no more
                                        than __% of the  Contracts  are expected

                                        to  be  due   from   employees   of  the
                                        Originator  or  any  of  its  respective
                                        affiliates.  As of the Cutoff Date,  the
                                        average  Principal  Balance of Contracts
                                        secured  by  automobiles  and light duty
                                        trucks is expected  to be  approximately
                                        $       and    approximately    $      ,
                                        respectively.   The   majority   of  the
                                        Vehicles  are expected to be foreign and
                                        domestic   automobiles  and  light  duty
                                        trucks. Except in the case of any breach
                                        of representations and warranties by the
                                        Originator,  it is expected that none of
                                        the  Contracts  provide for  recourse to
                                        the   Originator   who   originated  the
                                        related Contract.]

[Pre-Funding Account.................   On the Closing  Date,  the Trustee  will
                                        deposit into an account  established and
                                        maintained    by   the   Trustee    (the
                                        "Pre-Funding  Account")  an amount  (the
                                        "Pre-Funded   Amount")   equal   to  the
                                        difference between the Initial Aggregate
                                        Balance  and  the  Aggregate  Discounted
                                        Contract   Balance   of  all   Contracts
                                        actually  acquired on the  Closing  Date
                                        (as  defined  below).  During the period
                                        (the " Funding Period") beginning on the
                                        Closing  Date and until the  earliest of
                                        the  date on  which  (a) the  amount  on
                                        deposit  in the  Pre-Funding  Account is
                                        less than $____ (b) an  Indenture  Event
                                        of Default  occurs,  or (c) the close of
                                        business on  __________  __,  199_,  the
                                        Pre-Funded  Amount will be maintained in
                                        the  Pre-Funding  Account,   subject  to
                                        withdrawals    on    each     Additional
                                        Receivable  Transfer  Date  (as  defined
                                        below).  During the Funding  Period,  on
                                        each    date   on    which    additional
                                        Receivables       (the       "Additional
                                        Receivables") are acquired by the Issuer
                                        from the Originator (each an "Additional
                                        Receivable  Transfer Date"), the Trustee
                                        will release to the Originator an amount
                                        equal to the Discounted Contract Balance
                                        of  such  Additional  Receivables.   Any
                                        amounts on  deposit  in the  Pre-Funding
                                        Account   after  the  final   Additional
                                        Receivable Transfer Date will be applied
                                        as a  prepayment  of  the  Notes  to the
                                        Noteholders   on  the  next   succeeding
                                        Payment  Date in  accordance  with their
                                        respective Class Percentages.


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

                                       S-4

<PAGE>

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

[Capitalized
Interest Account.....................   On the Closing Date, the Trustee will be
                                        required to deposit  $__________  of the
                                        proceeds  of the sale of the Notes in an
                                        account   (the   "Capitalized   Interest
                                        Account")  in the name of the Trustee on
                                        behalf  of  the   Issuer.   The   amount
                                        deposited  therein  will  be used by the
                                        Trustee on each Payment Date through the
                                        Final  Additional  Closing  Date to fund
                                        the    negative    arbitrage    on   the
                                        Pre-Funding    Account.    Any   amounts
                                        remaining  in the  Capitalized  Interest
                                        Account after the Payment Date following
                                        the Final  Additional  Closing  Date are
                                        required  to be  paid to the  Issuer  on
                                        such Payment Date.]

Interest.............................   Interest  on the  Notes  will be paid on
                                        each    Payment     Date,     commencing
                                        _____________ [___], 199_, to holders of
                                        record of the Notes (the  "Noteholders")
                                        on the last  business day of the [month]
                                        preceding  the  [month]  in  which  such
                                        Payment  Date  occurs (or in the case of
                                        the initial  Payment  Date,  the Closing
                                        Date) (the "Record  Date" ). Interest on
                                        the  [Class A] Notes is  required  to be
                                        paid to  holders of record of the [Class
                                        A] Notes (the  "[Class A]  Noteholders")
                                        in an amount equal to the sum of the (A)
                                        product of (i) one  twelfth,  (ii) ____%
                                        per annum (the  "[Class  A] Note  Rate")
                                        and (iii) the outstanding [Class A] Note
                                        Balance on the  preceding  Payment  Date
                                        (or,  in the case of the  first  Payment
                                        Date,  on the Closing Date) after giving
                                        effect to any payments of principal made
                                        on that Payment Date, (B) plus [Class A]
                                        Overdue   Interest   (the   "[Class   A]
                                        [Monthly]  Interest").  The  "[Class  A]
                                        Note  Balance"  shall equal,  initially,
                                        $     and  thereafter  shall  equal  the
                                        initial  [Class A] Note Balance  reduced
                                        by all principal  payments on the [Class

                                        A]  Notes.   The   "[Class   A]  Overdue
                                        Interest" to be paid on any Payment Date
                                        will mean the excess, if any, of (a) the
                                        aggregate  amount of [Class A] [Monthly]
                                        Interest due on all prior  Payment Dates
                                        over (b) the aggregate  amount of [Class
                                        A]  [Monthly]  Interest  (from  whatever
                                        source)   actually  paid  to  [Class  A]
                                        Noteholders  on all prior Payment Dates.
                                        [Class A] Overdue Interest,  if any, not
                                        previously  paid  to  Noteholders   will
                                        accumulate    and   be   paid   on   the
                                        immediately succeeding Payment Date.

                                        Interest  on  the  [Class  B]  Notes  is
                                        required to be paid to holders of record
                                        of the [Class B] Notes  (the  "[Class B]
                                        Noteholders")  in an amount equal to the
                                        sum  of  (A)  the  product  of  (i)  one
                                        twelfth,   (ii)   ____% per  annum  (the
                                        "[Class B] Note  Rate")  and  (iii)  the
                                        outstanding  [Class B] Note  Balance  on
                                        the  preceding  Payment Date (or, in the
                                        case of the first  Payment  Date, on the
                                        Closing Date) after giving effect to any
                                        payments  of  principal   made  on  that
                                        Payment Date, (B) plus [Class B] Overdue
                                        Interest   (the   "[Class  B]  [Monthly]
                                        Interest"). The "[Class B] Note Balance"
                                        shall   equal,   initially,   $      and
                                        thereafter   shall   equal  the  initial
                                        [Class B] Note  Balance  reduced  by all
                                        principal  payments  on  the  [Class  B]
                                        Notes. The "[Class B] Overdue  Interest"
                                        to be paid on any Payment Date will mean
                                        the excess, if any, of (a) the aggregate
                                        amount of [Class B]  [Monthly]  Interest
                                        due on all prior  Payment Dates over (b)
                                        the   aggregate   amount  of  [Class  B]
                                        [Monthly]    Interest   (from   whatever
                                        source)   actually  paid  to  [Class  B]
                                        Noteholders  on all prior Payment Dates.
                                        [Class B] Overdue Interest,  if any, not
                                        previously paid to [Class B] Noteholders
                                        will  accumulate  and  be  paid  on  the
                                        immediately succeeding Payment Date.


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

                                       S-5

<PAGE>


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

                                        Interest  on the [Class C] Notes (if any
                                        are  issued) is  required  to be paid to
                                        holders of record of the [Class C] Notes
                                        (the  "[Class  C]  Noteholders")  in  an
                                        amount  equal  to the  sum  of  (A)  the
                                        product  of (i) one  twelfth,  (ii)  the
                                        [Class C] Note Rate to be established in
                                        connection with the original issuance of
                                        the [Class C] Notes (the "[Class C] Note
                                        Rate") and (iii) the outstanding  [Class
                                        C] Note Balance on the preceding Payment
                                        Date  (or,  in the  case  of  the  first
                                        Payment Date, on the Closing Date) after
                                        giving   effect  to  any   payments   of
                                        principal made on that Payment Date, (B)
                                        plus  [Class C]  Overdue  Interest  (the
                                        "[Class C] [Monthly] Interest").  If any
                                        [Class C] Notes are  issued,  they shall
                                        be issued in an initial principal amount
                                        equal to the  product of (A) $     minus
                                        all  principal  theretofore  paid by the
                                        Trustee  to the  [Class A]  Noteholders,
                                        and the  [Class B]  Noteholders  and (B)
                                        the [Class C]  Percentage  (such initial
                                        principal  amount,  being  the  "Initial
                                        [Class C] Note Balance"). The "[Class C]
                                        Note  Balance"  shall  equal the Initial
                                        [Class C] Note  Balance  reduced  by all
                                        principal  payments  on  the  [Class  C]
                                        Notes. The "[Class C] Overdue  Interest"
                                        to be paid on any Payment Date will mean
                                        the excess, if any, of (a) the aggregate
                                        amount of [Class C]  [Monthly]  Interest
                                        due on all prior  Payment Dates over (b)
                                        the   aggregate   amount  of  [Class  C]
                                        [Monthly]    Interest   (from   whatever
                                        source)   actually  paid  to  [Class  C]
                                        Noteholders  on all prior Payment Dates.
                                        [Class C] Overdue Interest,  if any, not
                                        previously paid to [Class C] Noteholders
                                        will  accumulate  and  be  paid  on  the
                                        immediately succeeding Payment Date.

Principal............................   Principal  payments  on  the  Notes  are
                                        required to be made on each Payment Date
                                        to  Noteholders  on the  related  Record
                                        Date.  Principal  on the [Class A] Notes
                                        is  required  to be  paid  in an  amount
                                        equal  to the sum of (i) the  [Class  A]
                                        [Monthly]  Principal and (ii) the [Class
                                        A]  Overdue  Principal.  The  "[Class A]
                                        [Monthly]   Principal"  to  be  paid  to

                                        [Class A]  Noteholders  on each  Payment
                                        Date will mean,  with  respect to all of
                                        the  Receivables  for any Payment  Date,
                                        the  product  of (x)  the sum of (i) the
                                        Contract Payments due during the related
                                        Collection Period minus the aggregate of
                                        the [Monthly]  Yield for all  Contracts,
                                        (ii)  for  each   Contract   that  is  a
                                        Defaulted   Contract,   the   Discounted
                                        Contract  Balance  and  (iii)  for  each
                                        Contract   that  is  the  subject  of  a
                                        prepayment     (provided    that    such
                                        Prepayment   Amount  has  actually  been
                                        deposited in the Collection Account), an
                                        amount equal to the Discounted  Contract
                                        Balance  immediately prior to prepayment
                                        and (y) the [Class A] Percentage. To the
                                        extent that an amount is included in any
                                        of clauses (i) through (iii) above, such
                                        amount  shall  not  be  included  in any
                                        other  such   clause  for   purposes  of
                                        calculating   the  [Class  A]  [Monthly]
                                        Principal.

                                        The "[Class A] Overdue  Principal" to be
                                        paid to [Class A] Noteholders will mean,
                                        with  respect to any Payment  Date,  the
                                        excess,  if any,  of (a)  the  aggregate
                                        amount of [Class A] [Monthly]  Principal
                                        due on all prior  Payment Dates over (b)
                                        the   aggregate   amount  of  [Class  A]
                                        [Monthly]   Principal   (from   whatever
                                        source)   actually  paid  to  [Class  A]
                                        Noteholders on all prior Payment Dates.

                                        Principal  on the  [Class  B]  Notes  is
                                        required  to be paid in an amount  equal
                                        to  the  sum  of  (i)  the   [Class   B]
                                        [Monthly]  Principal and (ii) the [Class
                                        B]  Overdue  Principal.  The " [Class B]
                                        [Monthly]   Principal"  to  be  paid  to
                                        [Class B]  Noteholders  on each  Payment
                                        Date will mean, with respect to

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

                                       S-6

<PAGE>

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

                                        all of the  Receivables  for any Payment
                                        Date,  the product of (x) the sum of (i)

                                        the  Contract  Payments  due  during the
                                        related   Collection  Period  minus  the
                                        aggregate of the [Monthly] Yield for all
                                        Contracts,  (ii) for each  Contract that
                                        is a Defaulted Contract,  the Discounted
                                        Contract  Balance  and  (iii)  for  each
                                        Contract   that  is  the  subject  of  a
                                        prepayment     (provided    that    such
                                        Prepayment   Amount  has  actually  been
                                        deposited in the Collection Account), an
                                        amount equal to the Discounted  Contract
                                        Balance  immediately prior to prepayment
                                        and (y) the [Class B] Percentage. To the
                                        extent that an amount is included in any
                                        of clauses (i) through (iii) above, such
                                        amount  shall  not  be  included  in any
                                        other  such   clause  for   purposes  of
                                        calculating   the  [Class  B]  [Monthly]
                                        Principal.

                                        The "[Class B] Overdue  Principal" to be
                                        paid to [Class B] Noteholders will mean,
                                        with  respect to any Payment  Date,  the
                                        excess,  if any,  of (a)  the  aggregate
                                        amount of [Class B] [Monthly]  Principal
                                        due on all prior  Payment Dates over (b)
                                        the   aggregate   amount  of  [Class  B]
                                        [Monthly]   Principal   (from   whatever
                                        source)   actually  paid  to  [Class  B]
                                        Noteholders on all prior Payment Dates.

                                        Principal on the [Class C] Notes (if any
                                        are issued) is required to be paid in an
                                        amount  equal  to the  sum  of  (i)  the
                                        [Class C] [Monthly]  Principal  and (ii)
                                        the  [Class C]  Overdue  Principal.  The
                                        "[Class C]  [Monthly]  Principal"  to be
                                        paid to  [Class C]  Noteholders  on each
                                        Payment Date will mean,  with respect to
                                        all  of  the  Receivables  due  for  any
                                        Payment Date, the product of (x) the sum
                                        of (i) the Contract  Payments due during
                                        the related  Collection Period minus the
                                        aggregate of the [Monthly] Yield for all
                                        Contracts,  (ii) for each  Contract that
                                        is a Defaulted Contract,  the Discounted
                                        Contract  Balance  and  (iii)  for  each
                                        Contract   that  is  the  subject  of  a
                                        prepayment     (provided    that    such
                                        Prepayment   Amount  has  actually  been
                                        deposited in the Collection Account), an
                                        amount equal to the Discounted  Contract
                                        Balance  immediately prior to prepayment
                                        and (y) the [Class C] Percentage. To the

                                        extent that an amount is included in any
                                        of clauses (i) through (iii) above, such
                                        amount  shall  not  be  included  in any
                                        other  such   clause  for   purposes  of
                                        calculating   the  [Class  C]  [Monthly]
                                        Principal.

                                        The "[Class C] Overdue  Principal" to be
                                        paid to [Class C] Noteholders will mean,
                                        with  respect to any Payment  Date,  the
                                        excess,  if any,  of (a)  the  aggregate
                                        amount of [Class C] [Monthly]  Principal
                                        due on all prior  Payment Dates over (b)
                                        the   aggregate   amount  of  [Class  C]
                                        [Monthly]   Principal   (from   whatever
                                        source)   actually  paid  to  [Class  C]
                                        Noteholders on all prior Payment Dates.

                                        The  "[Monthly]  Yield" with  respect to
                                        each Contract, on any Payment Date, will
                                        mean  one-twelfth  of the product of the
                                        Discount    Rate   and   the   Aggregate
                                        Discounted   Contract   Balance  on  the
                                        immediately  preceding  Payment Date (or
                                        the  Cut-Off  Date  in the  case  of the
                                        initial  Payment Date).  The "Discounted
                                        Contract  Balance" of any Contract as of
                                        the  Cut-Off  Date will mean the present
                                        value  of  all  Contract   Payments  due
                                        thereon    after   the   Cut-Off   Date,
                                        discounted monthly at the product of (i)
                                        one-twelfth    and   (ii)   ____%   (the
                                        "Discount  Rate").  The Discount Rate is
                                        the sum of (a) the  weighted  average of
                                        the [Class A] Note  Rate,  the [Class B]
                                        Note Rate and the  [Class C] Note  Rate,
                                        calculated as of the

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

                                       S-7

<PAGE>


                                        Closing Date (the "Weighted Average Note
                                        Rate")  and (b) the  Servicing  Fee Rate
                                        (as hereinafter defined).  (For purposes
                                        of calculating the Weighted Average Note
                                        Rate,  the  [Class C] Note Rate shall be
                                        equal to the [Class B] Note Rate and the
                                        balance  applicable  thereto shall equal
                                        ___% of the Initial Aggregate  Balance.)
                                        Thereafter,   the  Discounted   Contract

                                        Balance on the first day of any calendar
                                        month  (a  "Calculation  Date")  is  the
                                        present value of each remaining Contract
                                        Payment to become due under a  Contract,
                                        discounted  monthly  from the date  such
                                        payment is to become due at a rate equal
                                        to  one-twelfth of the Discount Rate. On
                                        the  date  that  a  Contract  becomes  a
                                        Defaulted   Contract,   the   Discounted
                                        Contract  Balance for such Contract will
                                        be  reduced  to  zero.   The  "Aggregate
                                        Discounted  Contract  Balance"  for  any
                                        Calculation  Date  is  the  sum  of  the
                                        Discounted   Contract  Balances  of  all
                                        Contracts.

Subordination........................   [Payments of interest  and  principal on
                                        the [Class B] Notes will be subordinated
                                        in priority  of payment to interest  and
                                        principal  due on the [Class A] Notes to
                                        the extent described herein in the event
                                        of  defaults  and   delinquencies   with
                                        respect to the  Receivables.  The [Class
                                        B] Notes will not receive  any  payments
                                        of interest and  principal  with respect
                                        to a  Collection  Period  until the full
                                        amount of interest and  principal on the
                                        [Class   A]  Notes   relating   to  such
                                        Collection  Period has been deposited in
                                        the  [Class  A]  Distribution   Account.
                                        Distributions  of interest and principal
                                        on  the   [Class   C]   Notes   will  be
                                        subordinated  in  priority of payment to
                                        interest  and   principal   due  on  the
                                        Offered Notes.]

[Reserve Account.....................   Pursuant to the Indenture, the [Class A]
                                        Noteholders  and  [Class B]  Noteholders
                                        will have the benefit of an account (the
                                        "Reserve   Account")   established   and
                                        maintained  by the  Trustee.  Not  later
                                        than  the  business  day  prior  to each
                                        Payment Date, the Trustee is required to
                                        draw on the Reserve Account for payment,
                                        to the extent that the collections  from
                                        the  immediately   preceding  Collection
                                        Period   (the  "Available   Funds")   on
                                        deposit  in an account  established  and
                                        maintained    by   the   Trustee    (the
                                        "Collection Account") are not sufficient
                                        to pay  [Class  A]  [Monthly]  Interest,
                                        [Class A]  Overdue  Interest,  [Class A]
                                        [Monthly]  Principal,  [Class A] Overdue
                                        Principal, [Class B] [Monthly] Interest,

                                        [Class B]  Overdue  Interest,  [Class B]
                                        [Monthly]  Principal,  [Class B] Overdue
                                        Principal  and the  Servicing  Fee  (the
                                        "Required Payments") on any Payment Date
                                        (such  shortfall,  the "Reserve  Account
                                        Payment"), and the proceeds thereof will
                                        be deposited in the Collection Account.

                                        On the Closing  Date,  the Trustee  will
                                        deposit in the Reserve Account an amount
                                        equal  to _% of  the  Initial  Aggregate
                                        Balance from proceeds of the sale of the
                                        Offered  Notes.  On the initial  Payment
                                        Date   and   on   each    Payment   Date
                                        thereafter,  if  necessary,   monies  on
                                        deposit in the Collection  Account after
                                        payments  to  the  Servicer,  [Class  A]
                                        Noteholders  and  [Class B]  Noteholders
                                        (the  "Excess   Collections")  shall  be
                                        deposited in the Reserve  Account to the
                                        extent necessary to bring the balance in
                                        the  Reserve   Account  to  the  Maximum
                                        Reserve Amount (as defined below).

                                        If, on any Payment  Date, a  Restricting
                                        Event  shall  exist,  amounts  otherwise
                                        distributable    to   the    [Class   C]
                                        Noteholders,  if any,  and to the Issuer
                                        shall  be  deposited  into  the  Reserve
                                        Account pursuant to the

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

                                       S-8

<PAGE>

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


                                        Indenture.  A "Restricting Event" exists
                                        as of  any  Payment  Date  or as of  the
                                        related   Determination   Date,  when  a
                                        Delinquency Condition (as defined below)
                                        exists on (i) such  Payment  Date,  (ii)
                                        such related Determination Date or (iii)
                                        any of  the  ________  previous  Payment
                                        Dates. A " Delinquency  Condition" shall
                                        be  deemed  to  exist  on  and as of any
                                        Payment Date or on and as of the related
                                        Determination  Date if (x) the aggregate
                                        of the Contract  Payments due during the
                                        related   Collection  Period  under  all
                                        Contracts  with  respect  to  which  any

                                        Contract  Payment or portion thereof was
                                        overdue   as  of   each   of   the   two
                                        immediately   preceding   Payment  Dates
                                        (after   excluding   any  such  Contract
                                        Payment  which was paid in full prior to
                                        the related  Determination Date) exceeds
                                        (y) __ percent of the  aggregate  of the
                                        Contract Payments due during the related
                                        Collection  Period under all  Contracts.
                                        If a Delinquency Condition exists on any
                                        Payment Date, such Delinquency Condition
                                        shall  be  deemed  to  continue  to  and
                                        include  the day  immediately  preceding
                                        the next Payment Date.

                                        On each Payment  Date,  funds on deposit
                                        in the Reserve Account (after withdrawal
                                        of  any  Reserve  Account   Payment)  in
                                        excess  of the  Maximum  Reserve  Amount
                                        will be  distributed  to the  [Class  C]
                                        Distribution  Account  to the  extent of
                                        the  amount  equal to the  aggregate  of
                                        [Class C]  Overdue  Interest,  [Class C]
                                        [Monthly]  Interest,  [Class C]  Overdue
                                        Principal   and   [Class  C]   [Monthly]
                                        Principal  (such  aggregate  amount (the
                                        "[Class  C]   Distributions")   and  any
                                        remainder  shall be  distributed  to the
                                        Issuer in accordance with the Indenture;
                                        provided, however, that if a Restricting
                                        Event exists on such Payment  Date,  all
                                        funds on deposit in the Reserve  Account
                                        (after withdrawal of any Reserve Account
                                        Payment)  shall  remain  in the  Reserve
                                        Account,  subject  to use  as  otherwise
                                        provided in the Indenture.  The "Maximum
                                        Reserve  Amount"  shall,  on any Payment
                                        Date,  be equal to the  lesser of (i) _%
                                        of the Initial Aggregate Balance or (ii)
                                        the sum of (x) the Outstanding [Class A]
                                        Note  Balance  and (y)  the  Outstanding
                                        [Class  B]  Note  Balance  less  (z) the
                                        Outstanding  [Class C] Note Balance.  If
                                        the  amount on  deposit  in the  Reserve
                                        Account  is   insufficient  to  pay  the
                                        Required   Payments,   no  other  assets
                                        beyond the credit enhancement  specified
                                        in the  prospectus  will be available on
                                        the related Payment Date for the payment
                                        of the deficiency.]

[Bond Insurer........................   __________________,  a     __________
                                        corporation (the "Bond Insurer").]



[Bond Insurance Policies.............   The   Issuer   will   obtain   the  bond
                                        insurance  policies (the "Bond Insurance
                                        Policies"), which are noncancelable,  in
                                        favor of the  Trustee  on  behalf of the
                                        Noteholders   which   provide   for  the
                                        funding  of  an  amount  equal  to  100%
                                        coverage of the amounts due on the Notes
                                        on each  Payment  Date.  On each Payment
                                        Date,  the Bond Insurer will be required
                                        to make Insured Payments to the Trustee,
                                        as  paying  agent.  Payment  of  Insured
                                        Payments   together   with   all   other
                                        distributions by the Issuer are intended
                                        to provide the Trustee  with  sufficient
                                        funds to make  distributions of the full
                                        amount  due  to   Noteholders   on  such
                                        Payment   Date.   The   Bond   Insurance
                                        Policies    do   not    guarantee    the
                                        Receivables  and do not protect  against
                                        any adverse  consequences  caused by any
                                        specified  rate  of   prepayments.   See
                                        "Credit   Enhancement"   and  "The  Bond
                                        Insurance Policies and the Bond Insurer"
                                        herein  and  "Description  of the  Trust
                                        Agreements   -  Credit   and  Cash  Flow
                                        Enhancements" in the Prospectus.]

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

                                       S-9

<PAGE>

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

Servicing............................   The  Servicer  will be  responsible  for
                                        servicing,  making  collections  on  and
                                        otherwise  enforcing the Contracts.  The
                                        Servicer  will be  required  to exercise
                                        the   degree   of  skill   and  care  in
                                        performing   these   functions  that  it
                                        customarily  exercises  with  respect to
                                        similar contracts owned by the Servicer.
                                        The Servicer will be entitled to receive
                                        a monthly fee (the " Servicing  Fee") of
                                        the  product  of (i)  one-twelfth,  (ii)
                                        ___%  (the  "Servicing  Fee  Rate")  and
                                        (iii) the Aggregate  Discounted Contract
                                        Balance  as  of  the  beginning  of  the
                                        previous Collection Period,  payable out
                                        of the  Collection  Account,  plus  late
                                        payment fees and certain other fees paid
                                        by the  Obligors  ("Servicing  Charges")

                                        and investment  earnings on amounts held
                                        in the Collection  Account  ("Investment
                                        Earnings"),  as compensation  for acting
                                        as Servicer.

                                        [Except as hereinafter  provided, on the
                                        day  prior  to  any  Payment  Date,  the
                                        Servicer  will  be  required  to make an
                                        advance (a  "Servicer  Advance")  to the
                                        Trustee in an amount sufficient to cover
                                        all   amounts  due  and  unpaid  on  any
                                        Delinquent  Contract as of the  previous
                                        Determination     Date     ("Delinquency
                                        Amounts").  A "Delinquent Contract" will
                                        mean, as of any Determination  Date, any
                                        Contract  (other  than a Contract  which
                                        became  a  Defaulted  Contract  prior to
                                        such Determination Date) with respect to
                                        which  the  Obligor  has  not  paid  all
                                        Contract Payments then due. With respect
                                        to any Delinquent Contract, whenever the
                                        Servicer shall have  determined  that it
                                        will be unable to recover a  Delinquency
                                        Amount  or   portion   thereof  on  such
                                        Delinquent Contract,  the Servicer shall
                                        not  be  required  to  make  a  Servicer
                                        Advance     on    such     unrecoverable
                                        Delinquency  Amount or portion  thereof,
                                        but  will be  required  to  enforce  its
                                        remedies (including  acceleration) under
                                        such  Contract.  Furthermore,  if at any
                                        time the  Originator  is no  longer  the
                                        Servicer,  no Servicer  Advances will be
                                        required. In the event that the Servicer
                                        determines  that any  Servicer  Advances
                                        previously   made   are   Nonrecoverable
                                        Advances,  or any  Delinquent  Contracts
                                        for  which  the   Originator   has  made
                                        advances  of   Delinquency   Amounts  in
                                        respect    thereof   become    Defaulted
                                        Contracts,  then the Trustee  shall have
                                        the  right  to  draw  on the  Collection
                                        Account and the Reserve Account to repay
                                        such Servicer Advances.]

                                        Under   the   Receivables    Acquisition
                                        Agreement,  a Contract will constitute a
                                        "Defaulted  Contract"  at the earlier of
                                        the date on which (i) [______]  Contract
                                        Payments  are due and  unpaid  as of any
                                        Calculation  Date or (ii)  the  Servicer
                                        has declined to make a Servicer  Advance
                                        in  accordance  with Section  _______ of
                                        the Receivables Acquisition Agreement on

                                        the grounds that such advance would be a
                                        Nonrecoverable  Advance  or  (iii)  such
                                        Contract  has  been  rejected  by  or on
                                        behalf of the  Obligor  in a  bankruptcy
                                        proceeding.


                                        Under certain limited circumstances, the
                                        Servicer  may resign or be  removed,  in
                                        which   event   the   Trustee   will  be
                                        appointed as successor Servicer.

                                        The  Servicer  will be required to cause
                                        amounts  collected on the Receivables on
                                        behalf of the Issuer to be  deposited in
                                        a   lockbox    account   (the   "Lockbox
                                        Account")  maintained  by  the  Trustee.
                                        Funds  in the  Lockbox  Account  will be
                                        distributed  to the  Collection  Account
                                        maintained

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

                                      S-10

<PAGE>


                                        with  the  Trustee  no  later  than  the
                                        [______]  Business Day following receipt
                                        of such amounts.

[Receivable Substitution.............   The Originator shall have the right (but
                                        not  the  obligation)  to  substitute  a
                                        Receivable  for  any  Receivable   which
                                        defaults    or    prepays.    Substitute
                                        Receivables  must be at  least  equal in
                                        Discounted    Contract    Balance    and
                                        comparable  in terms of residual  value,
                                        credit  quality,  and  monthly  payment,
                                        provided,  that in no  event  shall  the
                                        maturity   date   of   any    Substitute
                                        Receivable   be  later   than  the  last
                                        maturity date of any Initial  Receivable
                                        or Additional Receivable.]

[Optional Redemption.................   The Issuer will have the option, subject
                                        to certain  conditions  set forth in the
                                        Indenture,  to prepay all of the Offered
                                        Notes on any  Payment  Date on which the
                                        Outstanding  [Class A] Note  Balance  is
                                        less than [____%] of the Initial  [Class
                                        A]  Note  Balance  and  the  Outstanding
                                        [Class  B] Note  Balance  is  less  than

                                        [___%]  of the  Initial  [Class  B] Note
                                        Balance (after giving effect to payments
                                        of principal  on such Payment  Date) (an
                                        "Optional  Redemption").  In  the  event
                                        such  option is  exercised,  the  entire
                                        outstanding  principal  balance  of  the
                                        Offered  Notes,  together  with  accrued
                                        interest  thereon  at the [Class A] Note
                                        Rate  or   [Class  B]  Note   Rate,   as
                                        applicable,  will be required to be paid
                                        to the  [Class  A]  Noteholders  and the
                                        [Class B]  Noteholders  on such  Payment
                                        Date.]

Limited Repurchase
Obligation...........................   In    the    Receivables     Acquisition
                                        Agreement,   the  Originator  will  make
                                        certain  representations  and warranties
                                        with respect to, among other things, the
                                        Receivables.   The  Originator  will  be
                                        obligated to  repurchase a Receivable if
                                        the  interest  of  the  Trustee  or  the
                                        Noteholders   is  materially   adversely
                                        affected   by  a   breach   of   such  a
                                        representation  or warranty with respect
                                        to such  Receivable  and if such  breach
                                        has not been  cured as of the  [_______]
                                        Record Date  following the  Originator's
                                        discovery  or  receipt of notice of such
                                        breach.

Certain Legal Aspects
of the Receivables...................   The Issuer will be required to take such
                                        action as is  required  to  perfect  the
                                        Trustee's   security   interest  in  the
                                        Contracts,  the Contract  Payments  [and
                                        the Vehicles] as of the Closing Date, or
                                        in any  event,  within  [________  (__)]
                                        days from the date  thereof.  The Issuer
                                        will  warrant that the Trustee will have
                                        a  first  priority   perfected  security
                                        interest in the Contracts,  the Contract
                                        Payments  owned  by the  Issuer,  [and a
                                        perfected   security   interest  in  the
                                        Vehicles owned by Obligors,]  except for
                                        certain  liens which by operation of law
                                        have priority over previously  perfected
                                        security  interests,  and,  with certain
                                        exceptions, in the proceeds thereof. The
                                        Trustee  will  act as  custodian  of the
                                        Receivables    on    behalf    of    the
                                        Noteholders.

Certain Federal and State

Income Tax Considerations............   Subject to the discussion  below,  under
                                        the Internal  Revenue  Code of 1986,  as
                                        amended,   and   existing   regulations,
                                        administrative    rules   and   judicial
                                        decisions,  counsel  to the Issuer is of
                                        the opinion that the Offered  Notes will
                                        be  characterized  as  indebtedness  for
                                        federal   income  tax  purposes.   As  a
                                        result, a portion of each payment on the
                                        Notes  will  be  treated  as   interest.
                                        Holders  of the  Offered  Notes  will be
                                        required  to  include  interest  paid or
                                        accrued  on the  Offered  Notes in gross
                                        income.

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

                                      S-11

<PAGE>

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

                                        Principal  payments on the Offered Notes
                                        should,    to   the    extent   of   the
                                        Noteholder's  basis in the Offered Notes
                                        allocable  thereto,   be  treated  as  a
                                        return of capital.  See "Certain Federal
                                        Income Tax Considerations" regarding the
                                        foregoing  and  additional   information
                                        concerning  the  application  of federal
                                        income tax laws.

ERISA Considerations.................   The  acquisition of Notes by an employee
                                        benefit  plan  subject  to the  Employee
                                        Retirement  Income Security Act of 1974,
                                        as amended  ("ERISA") or the  provisions
                                        of Section  4975 of the Code (a "Plan"),
                                        could result in a prohibited transaction
                                        under  "ERISA"  or  Section  4975 of the
                                        Code, unless such acquisition is subject
                                        to   a   statutory   or   administrative
                                        exemption,   if,   by   virtue  of  such
                                        acquisition,  assets  held by the Issuer
                                        and pledged to the  Trustee  were deemed
                                        to be assets of the Plan.  In  addition,
                                        the  Issuer  or  other  parties  may  be
                                        considered   to  be  a  fiduciary   with
                                        respect  to  any  Plan.  Therefore,  the
                                        acquisition  and  transfer  of the Notes
                                        are subject to certain restrictions. See
                                        "ERISA Considerations."



Ratings..............................   It  is  a  condition   of  the  original
                                        issuance of the  Offered  Notes that the
                                        Offered  Notes  receive  ratings  of  by
                                        ("____"),  and by  ("____").  A security
                                        rating is not a  recommendation  to buy,
                                        sell  or  hold  securities,  and  may be
                                        subject to revision or withdrawal at any
                                        time  by  the  assigning   entity.   See
                                        "Projected  Prepayments  and  Yields for
                                        Notes" and "Rating of the Notes"  herein
                                        and   "Yield   Considerations"   in  the
                                        Prospectus.

Risk Factors.........................   For a discussion of certain factors that
                                        should  be  considered  by   prospective
                                        investors  in  the  Offered  Notes,  see
                                        "Risk   Factors"   herein   and  in  the
                                        Prospectus.

Certain Legal Matters................   Certain  legal  matters  relating to the
                                        validity of the  issuance of the Offered
                                        Notes will be passed upon for the Issuer
                                        and the Underwriter by Dewey Ballantine,
                                        New York, NY.

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

                                      S-12

<PAGE>



                                  RISK FACTORS

     Prospective Noteholders should consider,  among other things, the following
factors in connection with the purchase of the Offered Notes:

     Risk of Losses on Investment  Associated  with Limited  Obligations  of the
Trust. Distributions of interest and principal on the Notes will be subordinated
in  priority  of  payment  to  interest  and  principal  due on the  Notes.  The
Noteholders  will not receive any  distributions  with respect to a Payment Date
until the full amount of interest on and  principal of the Notes on such Payment
Date has been  deposited in the Note  Distribution  Account.  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 Trust  Accounts.  The  Securities
represent  solely  obligations of, or interests in, the Trust and the Securities
will not be insured or guaranteed by the Sponsor, the Originator,  the Servicer,
the [Owner] Trustee or any other person or entity. Consequently,  holders of the
Securities must rely for repayment upon payments on the Receivables  and, if and
to the extent available,  amounts on deposit in the Reserve Account.  Amounts to
be  deposited  in the  Reserve  Account  are  limited in amount,  and the amount
required  to be on deposit in the  Reserve  Account  will be reduced as the Pool
Balance is reduced. In addition,  funds in the Reserve Account will be available

on each  Payment  Date to cover  shortfalls  in  distributions  of interest  and
principal on the Notes prior to the application  thereof to cover  shortfalls on
the Notes. If the Reserve Account is exhausted,  the Trust will depend solely on
current payments on the Receivables to make payments on the Securities. Although
the Trust will  covenant  to sell the  Receivables  if  directed to do so by the
Indenture Trustee in accordance with the Indenture  following an acceleration of
the Notes upon an Event of Default,  there is no assurance that the market value
of the  Receivables  will at any time be equal to or greater than the  aggregate
principal amount of outstanding Notes. Therefore,  upon an Event of Default with
respect to the Notes there can be no  assurance  that  sufficient  funds will be
available to repay  Noteholders in full and consequently the Noteholders run the
risk of loss on their investment.  In addition, the amount of principal required
to be  distributed to  Noteholders  under the Indenture is generally  limited to
amounts available  therefor in the Note  Distribution  Account.  Therefore,  the
failure to pay  principal  on the Notes may not result in the  occurrence  of an
Event of Default until the Final Scheduled Payment Date.

     Risk  of  Limited  Liquidity  and  Lower  Market  Price  Associated  with a
Reduction or Withdrawal of Ratings of the  Securities.  It is a condition to the
issuance  of the Notes and the  Notes  that the  [Class A Notes] be rated in the
[_____]  rating  category,  the  [Class B Notes] be rated in the  [____]  rating
category and the Notes be rated at least [___] or its  equivalent,  in each case
by at least two nationally recognized rating agencies (the "Rating Agencies"). A
rating is not a recommendation to purchase, hold or sell Securities, inasmuch as
such rating does not comment as to market price or suitability  for a particular
investor.  The rating of the  Securities  addresses the likelihood of the timely
payment of interest on and the ultimate repayment of principal of the Securities
pursuant to their terms. There is 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  in the future so warrant.
The  rating  of the  Notes is based  primarily  on the  creditworthiness  of the
Receivables,  the  subordination  provided by the Notes and the  availability of
funds in the Reserve Account.  The rating of the Notes is based primarily on the
creditworthiness of the Receivables and the availability of funds in the Reserve
Account.  The  ratings  of the  Securities  are also  based on the rating of the
security insurer.  Upon a security insurer default, the rating on the Securities
may be lowered or  withdrawn  entirely.  In the event that any rating  initially
assigned  to the  Securities  were  subsequently  lowered or  withdrawn  for any
reason,  including  by  reason  of  a  downgrading  of  the  security  insurer's
claims-paying  ability,  no person or entity  will be  obligated  to provide any
additional credit  enhancement with respect to the Securities.  Any reduction or
withdrawal  of a rating will have an adverse  effect on the liquidity and market
price of the Securities. See "Ratings."

     [Risk of Reduced Rate of Return Associated with  Relationship  Between Base
Rate and LIBOR.  Allocations  of payments on the variable  rate  Receivables  to
principal and interest  depend upon the  applicable  Base Rate.  Interest on the
[Class A]  Notes,  [Class B] Notes  and the  [Class C] Notes  accrues  at a rate
generally  based upon LIBOR.  These two rates can and will vary with  respect to
each other.  Historically,  they have  increased or decreased  roughly in tandem
and, during the last ten years, LIBOR

                                      S-13


<PAGE>

always has remained below the Base Rate. However, no assurance can be given that
these  historical  trends will  continue.  There is a risk that if LIBOR were to
more above the Base Rate, the spread used to pay interest to the Securityholders
would disappear and the rate of return to investors would be reduced.]

     [The variable rate  Receivables  bear interest at the Base Rate plus a Base
Rate  Additive  ranging  from  _____% to _____%.  Each of the [Class A] Interest
Rate,  the [Class B] Interest Rate and the [Class C] Interest Rate is based upon
LIBOR.  If, in  respect  of any  Payment  Date,  there does not exist a positive
spread between the weighted  average of the  Receivables  Rate [Class A Interest
Rate] [the Class B Interest  Rate] less the Servicing Fee Rate (such  difference
between  the  Receivables  Rate  and the  Servicing  Fee  Rate  being  the  "Net
Receivables Rate") for the Collection Period preceding such Payment Date, on the
one hand, and the [Class A Interest  Rate],  [the Class B Interest  Rate],  [the
Class C Interest Rate]for such Payment Date (calculated  before giving effect to
this sentence),  on the other hand, then the Interest Rate for such Payment Date
shall not exceed the Net Receivables Rate.]

     [Risk of Reduced Rate of Return Associated with Yield  Considerations.  The
Noteholders  will bear the risk  associated  with the possible  narrowing of the
spread  between the [Class A Interest Rate] [the Class B Interest Rate] [Class C
Interest  Rate],  on the one hand,  and the Net  Receivables  Rate, on the other
hand. If this spread disappears (i.e., if the [Class A] Note Rate, the [Class B]
Note Rate [Class C] Note Rate exceeds or equals the Net Receivables  Rate),  the
interest  payable on the [Class A Notes] [Class B Notes] [Class C Notes] for the
related  Payment Date will not exceed such Net  Receivables  Rate. A substantial
change in LIBOR at a time when the Net  Receivables  Rate does not  experience a
similar  change could  result in limiting  the [Class A Interest  Rate] [Class B
Interest Rate] [Class C Interest Rate] and consequently could reduce the rate of
return to investors as described above.]

     Risk of Lower Yield Associated with Prepayment Considerations. If purchased
at other than par, the yield to maturity on the  Securities  will be affected by
the rate of the payment of  principal  of the  Contracts.  If the actual rate of
payments on the Contracts is slower than the rate anticipated by an investor who
purchases the  Securities at a discount,  the actual yield to such investor will
be lower than such investor's  anticipate  yield. If the actual rate of payments
on the  Contracts  is  faster  than  the rate  anticipated  by an  investor  who
purchases the Securities at a premium, the actual yield to such investor will be
lower than such investor's anticipated yield.

     [All of the Contracts are  fixed-rate  contracts.  The rate of  prepayments
with respect to  conventional  fixed contracts has fluctuated  significantly  in
recent years. In general,  if prevailing interest rates fall significantly below
the interest  rates on fixed rate  contracts,  such  contracts  are likely to be
subject to higher  prepayment  rates than if prevailing rates remain at or above
the interest rate on such contracts.  However,  the monthly payment on contracts
similar to the  Contracts  is often  smaller  than the monthly  payment on other
types of consumer debt, for example,  a typical mortgage loan.  Consequently,  a
decrease in the interest rate payable as a result of a refinancing  would result
in a relatively small reduction in the amount of the contracts  monthly payment,
as a result of the  relatively  small loan  balance.  Conversely,  if prevailing

interest  rates  rise  appreciably  above  the  interest  rates  on  fixed  rate
contracts,  such contracts are likely to experience a lower prepayment rate than
if prevailing rates remain at or below the interest rates on such contracts.  As
of the Cut-off Date, ____% of the aggregate  principal  balance of the Contracts
had prepayment penalties.]

     [All of the Contracts are adjustable  rate  contracts.  As is the case with
conventional fixed rate contracts, adjustable rate contracts may be subject to a
greater rate of principal  prepayments in a declining interest rate environment.
For example, if prevailing  interest rates fall  significantly,  adjustable rate
contracts  could be  subject  to  higher  prepayment  rates  than if  prevailing
interest rates remain constant because the availability of fixed-rate  contracts
at  competitive  interest  rates  may  encourage  obligors  to  refinance  their
adjustable rate contracts to "lock in" a lower fixed interest rate.  However, no
assurance


                                      S-14

<PAGE>


can be given as to the level of prepayments  that the contracts will experience.
As of  the  Cut-off  Date,  ____%  of the  aggregate  principal  balance  of the
Contracts had prepayment penalties.]


                                 THE RECEIVABLES

Contracts

[Description  of collateral is transaction  dependent - an example of disclosure
language is set forth below].

     [All of the Contracts  were purchased by the Sponsor from the Originator in
the ordinary course of business and the Contracts  constitute  substantially all
of the  automobile  and light  duty  truck  retail  installment  sale  contracts
included in the Originator's  portfolio meeting the selection criteria described
herein. Such selection criteria included that: (i) each Contract is secured by a
new or used automobile or light duty truck; (ii) each Contract was originated in
the United States;  (iii) each Contract provides for level monthly payments that
fully  amortize  the amount  financed  over its  original  term  except that the
payment in the first or last month in the life of the  Contract may be minimally
different from the level payment,  and a minimal number of the Contracts provide
for  monthly  payments  for a  period  of time  not  exceeding  one  year  after
origination in an amount less than such level  payment,  provided that as of the
Cutoff Date the monthly payment  currently due under each such Contract is equal
to such level payment;  (iv) each Contract was originated on or prior to       ,
199   ; (v) each  Contract  has an  original  term of to months  and,  as of the
Cutoff Date,  had a remaining term to maturity of not less than three months nor
more than month; (vi) each Contract provides for the payment of a finance charge
at an APR  ranging  from  __% to __%;  (vii)  each  Contract  shall  not  have a
Scheduled  Payment  that is more  than 30 days past due as of the  Cutoff  Date;
(viii) no Contract shall be due, to the best knowledge of the  Originator,  from

any  Obligor  who is  presently  the subject of a  bankruptcy  proceeding  or is
bankrupt  or   insolvent;   (ix)  no  Vehicle  has  been   repossessed   without
reinstatement  as of the Cutoff Date;  and (x) as of the Cutoff  Date,  physical
damage  insurance  relating  to each  Vehicle is not being  force-placed  by the
Servicer.

         Certain information with respect to the Receivables expected to be sold
by the  Originator  to the  Sponsor  pursuant  to  the  Receivables  Acquisition
Agreement  and in turn sold by the  Sponsor to the Trust  pursuant  to the Trust
Agreement is set forth below.  The description of the  Receivables  presented in
this  Prospectus  Supplement  is based  upon the  pool of  Receivables  as it is
expected to be  constituted  on the Cutoff  Date.  While  information  as of the
Closing Date for the  Receivables  that  actually  will be sold to the Trust may
differ  somewhat from the  information  presented  herein,  the Sponsor does not
expect that the  characteristics  of the Receivables  that are sold to the Trust
will  vary  materially  from  the  information   presented  in  this  Prospectus
Supplement concerning the Receivables.

     As of the  Cutoff  Date,  approximately  __% and  approximately  __% of the
Aggregate  Discounted  Contract  Balance  are  expected to  represent  Contracts
secured  by  automobiles  and  light  duty  trucks,  respectively.  Based on the
Aggregate Discounted Contract Balance, approximately ___% and approximately ___%
of the  Contracts  are expected to represent  financing of new vehicles and used
vehicles,  respectively,  and no more than ___% of the Contracts are expected to
be due from employees of the Originator or any of its respective affiliates.  As
of the Cutoff  Date,  the  average  Principal  Balance of  Contracts  secured by
automobiles  and  light  duty  trucks  is  expected  to be  approximately  $    
and  approximately  $     ,  respectively.  The  majority  of the  Vehicles  are
expected to be foreign and domestic automobiles and light duty trucks. Except in
the case of any breach of representations  and warranties by the Originator,  it
is expected  that none of the Contracts  provide for recourse to the  Originator
who originated the related Contract.

     Each Contract provides for fixed level monthly payments which will amortize
the full  amount  of the  Contract  over its term.  The  Contracts  provide  for
allocation of payments according to the "sum of periodic


                                      S-15



<PAGE>

balances" or "sum of monthly payments" method (the "Rule of 78s"). Each Contract
provides for the payment by the Obligor of a specified total amount of payments,
payable in monthly  installments on the related due date, which total represents
the principal amount financed and finance charges in an amount calculated on the
basis of a stated annual  percentage rate ("APR") for the term of such Contract.
The rate at which such amount of finance charges is earned and, correspondingly,
the  amount  of  each  fixed  monthly  payment  allocated  to  reduction  of the
outstanding  principal  balance  of  the  related  Contract  are  calculated  in
accordance  with the Rule of 78s.  Under the Rule of 78s,  the  portion  of each
payment allocable to interest is higher during the early months of the term of a

Contract and lower  during later months than that under a constant  yield method
for allocating  payments  between  interest and principal.  Notwithstanding  the
foregoing,  all  payments  received  by the  Servicer  on or in  respect  of the
Contract will be allocated pursuant to the Indenture on an actuarial basis.

     If an Obligor  elects to prepay a Contract  in full,  it is  entitled  to a
rebate  of  the  portion  of  the  outstanding  balance  then  due  and  payable
attributable to unearned finance charges, calculated in accordance with the Rule
of 78s. The amount of a rebate under a Contract  calculated  in this manner will
always be less than had such  rebate  been  calculated  on an  actuarial  basis.
Distributions  to Noteholders  will not be affected by Rule of 78s rebates under
the  Contract  because  pursuant to the  Indenture  such  distributions  will be
determined using the actuarial method.]



                                      S-16


<PAGE>




     The expected composition, distribution by APR and geographical distribution
of the Contracts are as set forth in the following tables.

                      Expected Composition of the Contracts


Aggregate Discounted Contract Balance ..............  $
Number of Contracts ................................  ___
 Average Original Principal Balance ................  $
  Range of Original Principal Balances .............  $___  to $___
 Weighted Average APR(1)............................   ___ %
  Range of APRs ....................................   ___ % to ___%
Weighted Average Original Maturity(1) ..............   _____  months
  Range of Original Maturities .....................   ___  months to __ months
 Weighted Average Remaining Maturity(1) ............   ___  months
  Range of Remaining Maturities ....................   ___  months to __ months

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

(1)  Weighted by Aggregate Discounted Contract Balance as of the Cutoff Date.


                  Expected Distribution of the Contracts by APR

                                                                 Percentage of
                                   Percentage of     Aggregate     Aggregate
                                     Aggregate      Discounted    Discounted
                        Number of      Number        Contract      Contract
Range of APRs           Contracts   of Contracts      Balance       Balance
- -------------           ---------   ------------     ---------     --------

    %  to   % ......                       %       $                     %
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
    %  to   % ......                                            
         Total .....                        %       $                     %
                        ========        =====       =======      ==========


                                      S-17


<PAGE>

                 Expected Distribution of the Contracts by State


                                                              Percentage of   
                                Percentage of     Aggregate     Aggregate     
                                  Aggregate      Discounted    Discounted     
State(1)             Number of      Number        Contract      Contract      
- --------             Contracts   of Contracts      Balance       Balance      
                     ---------   ------------     ---------     --------      
                                        %       $                     %       
                                                                              
                                                                              
                                                                              
                                                                              
                                                                              
                                                             
                                         %       $                     %      
      Total.......   ========        =====       =======      ==========      
                                                                              
- ------------------                                                  
(1)  Based on the addresses of the Obligors.


Substitution

     Pursuant to the Receivables  Acquisition Agreement,  the Servicer will have
the  right  (but  not the  obligation)  at any  time to  substitute  one or more
Eligible   Receivables  (each  a  "Substitute   Receivable")  for  a  Receivable
("Predecessor Receivable") if:

          (i) the Predecessor  Receivable is then in default and, as of the most
     recent  Determination  Date,  has been in default  for at least  [____(__)]

     consecutive days or a bankruptcy  petition has been filed by or against the
     Obligor;

          [(ii) the Vehicles  comprising  part of the  Substitute  Receivable or
     Receivables  has a current  estimated  fair  market  value and a  projected
     residual  value,  respectively,  equal to or greater  than the current fair
     market value and projected  residual value of the Vehicles  comprising part
     of the Predecessor Receivable;] and

          (iii) the Substitute  Receivable or Receivables require the obligor or
     obligors  thereunder to make Contract  Payments during each month ending on
     or prior to the Stated  Maturity Date of the Notes in an amount which is at
     least as great as the  Contract  Payment  required  under  the  Predecessor
     Receivable during each such month.

[provided,  however,  that the  Aggregate  Discounted  Contract  Balance  of all
Contracts  substituted  shall  not  exceed  [10%]  of the  Aggregate  Discounted
Contract Balance of the Initial Receivables and the Additional Receivables.]

     [Upon  repossession  and disposition of any Vehicles subject to a Defaulted
Contract,  any  deficiency  remaining  will  be  pursued  to the  extent  deemed
practicable by the Servicer. The Servicer on behalf of the Issuer is directed to
maximize  the Net  Residual  Value of the  Vehicles  relating  to any  Defaulted
Contract,  and, in such regard,  the Servicer may sell such Vehicles at the best
available  price,  refurbish  such  Vehicles and re-lease such Vehicles to third
parties,  or take any  other  commercially  reasonable  steps to  maximize  such
Vehicles's  Net Residual  Value.  Liquidation  proceeds with respect to any such
Defaulted Contract,  including any future payments received with respect to such
Defaulted Contracts, shall be paid

                                      S-18

<PAGE>


to the  Collection  Account.  If the Servicer  reasonably  believes that the Net
Residual  Value of any  Vehicles is zero or de minimis,  it will dispose of such
Vehicles in accordance with its standard procedures.

     [The original  counterpart of each Contract  constituting chattel paper and
the Contract  Files will be held by  _________________,  as Trustee on behalf of
the  Noteholders.  The Trustee will be required to indicate  that the  Contracts
have been transferred by the Originator to the Issuer.]

[The Additional Receivables

     Subject  to  the  conditions  set  forth  below,  in  consideration  of the
Trustee's delivery on the related Additional  Receivable  Transfer Date upon the
order  of the  Issuer  of all  or a  portion  of the  balance  of  funds  in the
Pre-Funding Account, the Originator shall on any Additional  Receivable Transfer
Date sell, transfer,  assign, set over and otherwise convey without recourse, to
the  Issuer,  all right,  title and  interest of the  Originator  in and to each
Additional  Receivable listed on the schedule delivered by the Originator to the
Issuer  and the  Trustee  (including  all  Contract  Payments  due  thereunder);

provided,  however,  that the Originator  reserves and retains all of its right,
title and  interest  in and to all  Contract  Payments  collected  and  interest
accruing on each such  Additional  Receivable  prior to the  related  Additional
Receivable Transfer Date.

     The amount  released  from the  Pre-Funding  Account  shall be  ___________
percent  (_____%)  of  the  Discounted  Contract  Balances  of  each  Additional
Receivable so transferred.

         The Originator shall transfer to the Issuer the Additional  Receivables
and the other property and rights related thereto only upon the  satisfaction of
each  of  the  following  conditions  on or  prior  to  the  related  Additional
Receivable Transfer Date:

               a. the  Originator  shall have provided the Trustee with a timely
          Addition  Notice and shall have  provided any  information  reasonably
          requested by the Issuer or the Trustee with respect to the  Additional
          Receivables;

               b. the  Originator  shall  have  delivered  to the Issuer and the
          Trustee a duly executed written assignment (including an acceptance by
          the Trustee) (the "Additional  Receivable Transfer Agreement"),  which
          shall include  schedules  listing the Additional  Receivables  and any
          other exhibits listed thereon;

               c. the Originator shall have deposited in the Collection  Account
          all collections in respect of the Additional  Receivables  received on
          or after the related Additional Receivable Transfer Date;

               d. as of each Additional Receivable Transfer Date, the Originator
          was not insolvent,  will not be made insolvent by such transfer nor is
          it aware of any pending insolvency;

               e. such  addition  will not  result  in a  material  adverse  tax
          consequence to the Issuer or the Noteholders;

               f.  the  Originator  shall  have  delivered  to  the  Trustee  an
          Officers'  Certificate  confirming the  satisfaction of each condition
          precedent  specified in this  paragraph and in the related  Additional
          Receivable Transfer Agreement;

               g.  the  obligation  of the  Issuer  to  purchase  an  Additional
          Receivable on any  Additional  Receivable  Transfer Date is subject to
          the requirement that such Additional Receivable comply in all material
          respects  with  the   representations   and  warranties  made  by  the
          Originator on the Initial  Receivables in the Receivables  Acquisition
          Agreement.]


                                      S-19

<PAGE>




                         THE ORIGINATOR AND THE SERVICER

General

     The  Originator  is  principally  a  company  engaged  in the  business  of
originating and acquiring retail  installment sale contract  financing to retail
customers of automotive dealers. The Originator provides full-service financing,
primarily through  installment sales contracts,  to retail purchasers of new and
used automobiles and light duty trucks through dealer programs.

     [The  Originator  has financed over $___ million of vehicles,  representing
over _______  vehicles.  The  Originator  currently  services over ___ customers
through its direct  servicing  activities and an additional  ______ customers in
connection with its subsidiaries'  activities.  As of ____________________,  the
Originator had __ employees.]

Delinquency and Default Experience

     There  can  be no  assurance  that  the  levels  of  delinquency  and  loss
experience  reflected  in Table 1 and  Table 2,  below,  are  indicative  of the
performance of the Receivables included in the Collateral for the Notes.




                                      S-20


<PAGE>


TABLE 1

                             DELINQUENCY EXPERIENCE
================================================================================
- --------------------------------------------------------------------------------
<TABLE>
<CAPTION>
                                                              Year Ended December 31,
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                               <C>         <C>               <C>          <C>                <C>          <C>
Total Originator Portfolio
  at Year End

Delinquencies:

   
31- 59 Days

60-89 Days

90 Days or more

Total Delinquencies

    
Total Delinquencies as a
% of Total Portfolio

</TABLE>


TABLE 2
                                 LOSS EXPERIENCE
================================================================================
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>

                                                              Year Ended December 31,
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                               <C>         <C>               <C>          <C>                <C>          <C>

Total Acquisitions (1)
Gross Defaults
Gross Recoveries
Net Losses
=========================================================================================================================
</TABLE>

(1)  Total  Acquisition = total cost (aggregate  purchase price of the Vehicles)
     to the Originator  since  inception in ____ thru and including the year end
     set forth above.

Litigation

   
     Originator  is not involved in any legal  proceedings,  and is not aware of
any pending or threatened  legal  proceedings that would have a material adverse
effect upon its financial condition or results of operations.
    

Insurance

     [The  Originator  requires  each obligor  under an automobile or light duty
truck retail  installment  sale contract to obtain  comprehensive  and collision
insurance  with  respect  to the  related  financed  vehicle  and  verifies  the

existence of such  insurance  before it will purchase such  contract.  Following
such purchase,  the Originator  monitors the maintenance of such physical damage
insurance  but does not  force-place  physical  damage  insurance if the related
obligor does not maintain such insurance. Instead, each such


                                      S-21


<PAGE>


financed  vehicle is covered by a policy of vendor's  single  interest  physical
damage insurance in favor of the Originator issued by  ______________  (the "VSI
Insurance  Policy"),  which provides limited  coverage  (subject to deductibles)
for, among other things,  (i) physical loss or damage from any external cause to
such financed  vehicle and (ii) inability to locate such financed vehicle or the
related obligor.  The VSI Insurance Policy is in effect from the date a contract
is  purchased  from the related  Dealer and the  premium for such VSI  Insurance
Policy is paid for by the Originator.  The Originator will represent and warrant
in the  Receivables  Acquisition  Agreement,  and the Sponsor will represent and
warrant in the  Indenture,  as to each  Contract,  that the  related  Vehicle is
insured under the VSI Insurance Policy, the premiums for which have been paid in
full, and that such VSI Insurance Policy is in full force and effect.

     The Originator does not require  obligors to maintain credit  disability or
life or credit or health  insurance or other similar  insurance  coverage  which
provides for payments to be made on the  automobile  and light duty truck retail
installment  sale contracts which it purchases on behalf of such obligors in the
event of disability or death. To the extent that any such insurance  coverage is
obtained on behalf of an Obligor,  payments received in respect of such coverage
may be  applied to  payments  on the  related  Contract  to the extent  that the
Obligor's beneficiary chooses to do so.]

Servicing

     The Receivables will be serviced by the Originator,  as Servicer,  pursuant
to the Receivables Acquisition Agreement.

     The  Receivables  Acquisition  Agreement  requires  that  servicing  of the
Receivables  by  Originator  shall be carried out in the same manner in which it
services  contracts  and vehicles held for its own account and  consistent  with
customary  practices  of  servicers in the retail  automobile  industry,  but in
performing  its  duties  hereunder,  Originator  will act on behalf  and for the
benefit of the Issuer, the Trustee and the holders of the Notes,  subject at all
times to the  provisions of the Indenture,  without  regard to any  relationship
which  Originator  or any Affiliate of  Originator  may  otherwise  have with an
Obligor.  Except as permitted  by the terms of any Contract  following a default
thereunder,  Originator  shall not take any  action  which  would  result in the
interference with the Obligor's right to quiet enjoyment of the Vehicles subject
to the Contract during the term thereof.

     Following each  Determination  Date,  Originator shall advance and remit to
the  Trustee,  in  such  manner  as will  ensure  that  the  Trustee  will  have

immediately  available  funds on account  thereof by 11:00 a.m. New York time on
the [_______] Business Day prior to the next succeeding Payment Date, a Servicer
Advance equal to the Contract Payment due during the preceding Collection Period
with respect to each  Contract  (other than a Contract  which became a Defaulted
Contract on or prior to such Determination Date) under which the Obligor has not
made such payment by such Determination Date; provided, however, that Originator
will not be obligated to make a Servicer Advance with respect to any Contract if
Originator,  in its good faith  judgment,  believes that such  Servicer  Advance
would be a Nonrecoverable  Advance.  If Originator  determines that any Contract
Payment  it has made,  or is  contemplating  making,  would be a  Nonrecoverable
Advance,  Originator  shall  deliver  to the  Trustee an  Officers'  Certificate
stating the basis for such determination.

Servicing Compensation and Payment of Expenses

     For its  servicing  of the  Receivables,  Originator  will be  entitled  to
receive a monthly  Servicing Fee equal to the product of (i)  one-twelfth,  (ii)
___% and (iii) the Aggregate  Discounted Contract Balance of all Contracts as of
the preceding  Determination Date, payable out of the Collection  Account,  plus
Servicing Charges and Investment Earnings.

     All costs of servicing each Receivable in the manner required by the
Receivables  Acquisition Agreement shall be borne by Originator,  but Originator
shall be entitled to retain, out of any amounts


                                      S-22


<PAGE>


actually  recovered  with  respect to any  Defaulted  Contract  [or the Vehicles
subject thereto,] Originator's actual out-of-pocket expenses reasonably incurred
with respect to such Defaulted Contract [or Vehicles].  In addition,  Originator
shall  be  entitled   to  receive  on  each   Payment   Date  any   unreimbursed
Nonrecoverable  Advances  or Servicer  Advances  with  respect to any  Defaulted
Contract and the Servicing Fee.

Evidence as to Compliance

     The  Receivables  Acquisition  Agreement  requires  that  with  each set of
financial   statements   delivered  pursuant  to  the  Receivables   Acquisition
Agreement, Originator will deliver an Officers' Certificate stating (i) that the
officers  signing such  Certificate  have  reviewed  the  relevant  terms of the
Receivables Acquisition Agreement and have made, or caused to be made under such
officers'  supervision,  a review of the  activities  of  Originator  during the
period covered by the statements then being furnished,  (ii) that the review has
not disclosed  the existence of any Servicer  Event of Default or, if a Servicer
Event of Default  exists,  describing its nature and what action  Originator has
taken and is taking with  respect  thereto,  and (iii) that on the basis of such
review the officers signing such certificate are of the opinion that during such
period  Originator has serviced the  Receivables in compliance with the required
procedures except as described in such certificate.


     Originator shall cause a firm of independent  certified public  accountants
(who may also render other  services to  Originator)  to deliver to the Trustee,
with a copy to the Rating Agency and each holder of the Notes,  within [90] days
following the end of each fiscal year of Originator, beginning with Originator's
fiscal year ending  ____________,  199__, a written statement to the effect that
such firm has examined in accordance with generally  accepted  practices samples
of the accounts, records, and computer systems of Originator for the fiscal year
ended on the previous  ________  relating to the  Receivables  (which  accounts,
records,  and computer  systems  shall be described in one or more  schedules to
such  statement),  that such firm has  compared  the  information  contained  in
Originator's reports delivered in the relevant period with information contained
in the accounts, records, and computer systems for such period, and that, on the
basis of such  examination  and  comparison,  such firm is of the  opinion  that
Originator  has,  during  the  relevant  period,  serviced  the  Receivables  in
compliance with such servicing  procedures,  manuals, and guides and in the same
manner as it  services  comparable  contracts  for itself or  others,  that such
accounts,  records,  and computer  systems have been  maintained,  and that such
certificates,  accounts,  records,  and  computer  systems  have  been  properly
prepared and  maintained in all material  respects,  except in each case for (a)
such  exceptions as such firm shall believe to be immaterial  and (b) such other
exceptions as shall be set forth in such statement.

Other Servicing Procedures

     At least [___] days prior to each Payment Date,  Originator shall deliver a
report in writing (the "[Monthly] Servicer Report") to each holder of the Notes,
the Trustee and the Rating Agency.

   
         If an Obligor has [___]  Contract  Payments which are due and unpaid as
of any  Determination  Date,  such  Obligor's  Contract shall become a Defaulted
Contract.  Where no  satisfactory  arrangements  can be made for  collection  of
delinquent  payments  within  [__]  days  of a  Contract  becoming  a  Defaulted
Contract,  Originator shall foreclose or otherwise  liquidate any such Defaulted
Contract  [(together  with  the  related  Vehicles)]  within  [60]  days of such
Contract  becoming a Defaulted  Contract.  In connection with any foreclosure or
other  liquidation,   Originator  will  take  such  action  as  is  appropriate,
consistent with  Originator's  administration of contracts in its own portfolio,
including  such action as may be  necessary to cause,  or attempt to cause,  the
Obligor  thereunder  to cure  such  default  (if the  same may be  cured)  or to
terminate or attempt to terminate  such  Contract and to recover,  or attempt to
recover, all damages resulting from such default.
    

                                      S-23


<PAGE>


Removal of the Servicer

     The Receivables  Acquisition Agreement will provide that Originator may not

resign from its  obligations  and duties as Servicer  thereunder,  except upon a
determination  that  Originator's  performance  of  such  duties  is  no  longer
permissible  under applicable law.  Originator can only be removed pursuant to a
Servicer  Event of Default.  If a Servicer  Event of Default shall have occurred
and be  continuing,  the Trustee shall give written  notice to Originator of the
termination of all of the rights and  obligations of Originator (but none of the
Originator's  obligations thereunder,  which shall survive any such termination)
under the Receivables  Acquisition  Agreement.  On and after the time Originator
receives a notice of  termination,  the Trustee  shall be the  successor  in all
respects  to  Originator  in its  capacity  as  servicer  under the  Receivables
Acquisition  Agreement  of the  Receivables.  The  Trustee  may,  if it shall be
unwilling  to so act, or shall,  if it is unable to so act,  give notice of such
fact to each  holder of the Notes and (i)  appoint an  established  institution,
satisfactory  to the holders of Notes  evidencing not less than [_______] of the
Voting  Rights,  as the  successor to Originator to assume all of the rights and
obligations of Originator, including, without limitation,  Originator's right to
receive the Servicing Fee (but not the  obligations of the Originator  contained
in the Receivables  Acquisition Agreement) or, (ii) if no such institution is so
appointed,  petition a court of competent jurisdiction to appoint an institution
meeting such criteria as Originator.


                                   THE TRUSTEE

         The Trustee, ____________, has an office at ________________________.

     The Trustee may resign,  subject to the conditions set forth below,  at any
time upon written  notice to the Issuer,  and the  Servicer,  in which event the
Issuer,  will be  obligated  to appoint a  successor  Trustee.  If no  successor
Trustee shall have been so appointed and have accepted such  appointment  within
[30] days after the giving of such notice of resignation,  the resigning Trustee
or any  Noteholder  may  petition  a court  of  competent  jurisdiction  for the
appointment  of a  successor  Trustee.  Any  successor  Trustee  shall  meet the
financial and other  standards for  qualifying as a successor  Trustee under the
Indenture.  The  Noteholders  evidencing more than [__%] of the Voting Rights of
the Trust may also remove the  Trustee if the  Trustee  ceases to be eligible to
continue as such under the Indenture  and fails to resign after written  request
therefor,  or is legally  unable to act, or if the Trustee is  adjudicated to be
insolvent.  Any  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.


                     DESCRIPTION OF THE NOTES AND INDENTURE

     The Notes will be issued  pursuant  to the  Indenture  entered  into by and
between  the Issuer and the  Trustee.  The  Trustee  will  provide a copy of the
Indenture, together with copies of the Receivables Acquisition Agreement and the
Note Agreement (collectively,  the "Agreements") to Noteholders, without charge,
upon written request addressed to its Corporate Trust Office.

     The following summary which describes certain  provisions of the Indenture,
together with certain  provisions of the  Receivables  Acquisition  Agreement as
they relate to the Notes, does not purport to be complete, and is subject to and

qualified in its entirety by reference to such Agreements.  Wherever  provisions
of such  Agreements  are referred to, such  provisions  are hereby  incorporated
herein by reference.

                                      S-24

<PAGE>


     The  obligations  evidenced  by the Notes are recourse  obligations  of the
Issuer only and are not recourse to the Originator, the Servicer, the Trustee or
any other Person. The Issuer will agree in the Indenture and in the Notes to pay
to the  Noteholders  (i) an amount of principal  equal to the product of (x) the
Initial  Aggregate  Balance and (y) the  applicable  Class  Percentage  and (ii)
interest  at the  applicable  Note  Rate from the  sources  and on the terms and
conditions set forth in the Indenture, the Receivables Acquisition Agreement and
in the Notes.

     Interest  accrues on the Notes from  Payment Date to Payment  Date,  and is
payable, along with required principal,  on the [____] day of each month (or, if
such day is not a Business Day, the immediately following Business Day).

     The Notes will be issued in fully registered form only, as authenticated by
the  Trustee.  Each  [Class A] Note will  evidence  $___________  or more of the
Initial Aggregate Balance and each [Class B] Note will evidence  $___________ or
more of the Initial  Aggregate  Balance.  The Initial Aggregate Balance shall be
____% of the Initial  Aggregate  Discounted  Contract  Balance and the  Original
Pre-Funded  Amount.  The Notes are  transferable  and  exchangeable  through the
Trustee at its Corporate  Trust Office.  No service  charge will be made for any
registration of transfer or exchange of Notes, but a sum sufficient to cover any
tax or other governmental charge may be required to be paid by the Noteholder.

     Payments  on the  Notes  are  required  to be made by the  Trustee  on each
Payment  Date,  to persons in whose names Notes are  registered as of the Record
Date.

     The first Payment Date for the Notes will be _______ [__,  199_].  Payments
are required to be made by the Trustee by wire transfer of immediately available
funds,  to  Noteholders  entitled  thereto at the  account  for such  Noteholder
appearing  in the Note  Register on the Record Date or, if no such account is so
specified,  then by check mailed to the address for such Noteholder appearing in
the Note Register on such Record Date.


                            THE BOND INSURANCE POLICY
                              AND THE BOND INSURER

     The following information has been furnished by the Bond Insurer for use in
this Prospectus Supplement.

     The Bond  Insurer,  in  consideration  of the  payment of the  premium  and
subject to the terms of the Bond Insurance Policy,  thereby  unconditionally and
irrevocably  guarantees to any  Noteholder  (as described  below) that an amount
equal to the full and complete  Insured  Payments (as  described  below) will be

received by the Trustee, on behalf of the Noteholders,  for distribution to each
Noteholder  of each  Noteholder's  proportionate  share of the Insured  Payment.
"Insured  Payment" means (A) with respect to any Payment Date, the Insufficiency
Amount, if any,  remaining after making all required transfers to the Collection
Account from the Reserve Account  pursuant to the Trust  Agreement,  and (B) the
reimbursement  of any portion of any  interest or principal  payment  previously
paid which is subsequently recovered from the Trustee or any Noteholder pursuant
to a final  nonappealable  judgment by a court of competent  jurisdiction to the
effect that such payment constitutes a voidable preference to such Noteholder or
the  Trustee  within  the  meaning of any  applicable  bankruptcy  law.  Insured
Payments shall be made only at the time set forth in the Bond  Insurance  Policy
and no accelerated Insured Payments shall be made regardless of any acceleration
of the  Notes,  unless  such  acceleration  is at the  sole  option  of the Bond
Insurer.

     The Bond  Insurer  will pay any  amount  payable  under the Bond  Insurance
Policy  pursuant  to clause (A) above no later than  [12:00  noon New York City]
time on the later of the Payment Date on which the related  Insufficiency Amount
is due or the Business Day following receipt on a Business Day


                                      S-25



<PAGE>



by ____________,  as Fiscal Agent for the Bond Insurer,  or any successor fiscal
agent  appointed  by the Bond  Insurer  (the  "Fiscal  Agent")  of a  Notice  of
Nonpayment;  provided that if such Notice of Nonpayment is received after [12:00
noon New York City] time on such  Business Day, it will be deemed to be received
on the following Business Day. If any such Notice of Nonpayment  received by the
Fiscal Agent is not in proper form or is otherwise  insufficient for the purpose
of making claim under the Bond  Insurance  Policy it shall be deemed not to have
been received by the Fiscal Agent for purposes of this  paragraph,  and the Bond
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Trustee and the Trustee may submit an amended Notice of Nonpayment.

     The Bond  Insurer  will pay any  amount  payable  under the Bond  Insurance
Policy pursuant to clause (B) above voided as a preference  under any applicable
bankruptcy  law on the Business Day  following  receipt on a Business Day by the
Fiscal  Agent of (i) a  certified  copy of the final  order of the  court  which
exercised  jurisdiction to the effect that the Trustee or the  Certificateholder
is  required to return  principal  or interest  paid on the Notes  because  such
payments were voidable  preferences  under  applicable  bankruptcy  law, (ii) an
opinion of counsel satisfactory to the Bond Insurer that such order is final and
not  subject  to  appeal,  (iii) an  assignment  in such  form as is  reasonably
required by the Bond  Insurer,  irrevocably  assigning  to the Bond  Insurer all
rights  and claims of the  Noteholder  relating  to or  arising  under the Notes
against the debtor which made such preference  payment or otherwise with respect
to such  preference  payment  and (iv)  appropriate  instruments  to effect  the
appointment of the Certificate Insurer as agent for such Noteholder in any legal

proceeding related to payment of principal or interest  distributed  thereunder,
such instruments being in a form satisfactory to the Bond Insurer, provided that
if such  documents  are  received  after [12:00 noon New York City] time on such
Business Day, they will be deemed to be received on the following  Business Day.
Such payments shall be disbursed to the receiver or trustee in bankruptcy  named
in the  final  order of the  court  exercising  jurisdiction  on  behalf  of the
Noteholder  and  not to any  Noteholder  directly  unless  such  Noteholder  has
returned  principal or interest paid on the Notes to such receiver or trustee in
bankruptcy, in which case such payment shall be disbursed to such Noteholder.

     Insured  Payments  due under the Note  Insurance  Policy  unless  otherwise
stated therein will be disbursed by the Fiscal Agent to the Trustee on behalf of
the Noteholders by wire transfer of immediately available funds in the amount of
the Insured Payment less, in respect of Insured Payments described in (B) of the
definition  thereof,  any amount  held by the  Trustee  for the  payment of such
Insured Payment and legally available therefor.  The Bond Insurer's  obligations
under the Bond  Insurance  Policy  shall be  discharged  to the extent funds are
transferred  to the Trustee for  distribution  to such  Noteholders  as provided
therein whether or not such funds are properly applied by the Trustee.

     The Fiscal Agent is the agent of the Note Insurer only and the Fiscal Agent
shall in no event be liable to  Noteholders  for any acts of the Fiscal Agent or
any failure of the Note Insurer to deposit or cause to be deposited,  sufficient
funds to make payments due under the Note Insurance Policy.

     Subject to the prior  right of the  Noteholders  to the receipt of the Note
Interest,  the  Overdue  Interest,  the  Principal  Distribution  Amount and the
Overdue  Principal on each Payment  Date,  the Note Insurer shall be entitled to
reimbursement  of amounts  previously  paid by the Note  Insurer  under the Bond
Insurance Policy plus interest thereon.

     As used in this section of the Prospectus  Supplement,  the following terms
shall have the following meanings:

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which  banking  institutions  in New  York  City  or in the  city in  which  the
corporate  trust office of the Trustee under the Trust  Agreement is located are
authorized or obligated by law or executive order to close.


                                      S-26

<PAGE>


     "Insufficiency  Amount" is the  amount by which the  Required  Payments  in
respect of the Notes for the applicable Payment Date exceeds the Available Funds
for distribution to Noteholders on the Business Day preceding such Payment Date.

     "Notice of Nonpayment" means the telephonic or telegraphic notice, promptly
confirmed in writing by telecopy  substantially in the form attached to the Bond
Insurance Policy, the original of which is subsequently  delivered by registered
or certified mail, from the Trustee  specifying the  Insufficiency  Amount which
shall be due and owing on the Payment Date.


     "Noteholder"  means any Noteholder as defined in the Indenture  (other than
the  Originator,  the Servicer or any affiliate  thereof) who, on the applicable
Payment Date, is entitled under the terms of the Notes to payment thereunder.

     Capitalized  terms  used in the Bond  Insurance  Policy  and not  otherwise
defined therein shall have the respective meanings set forth in the Indenture as
of the date of execution of the Bond Insurance Policy,  without giving effect to
any subsequent amendment or modification to the Indenture.

     Any  notice  under the Bond  Insurance  Policy or service of process on the
Fiscal Agent of the Bond Insurer maybe made at the address  listed below for the
Fiscal Agent of the Bond Insurer or such other address as the Bond Insurer shall
specify in writing to the Trustee.

     The  notice  address  of  the  Fiscal  Agent  is  ________________________,
Attention:  ____________ or such other address as the Fiscal Agent shall specify
to the Trustee in writing.

     The Bond Insurance  Policy is being issued under and pursuant to, and shall
be construed under, the laws of the State of New York,  without giving effect to
the conflict of laws principles thereof.

     The insurance  provided by the Bond Insurance  Policy is not covered by the
Property/Casualty  Insurance  Security  specified  in Article 76 of the New York
Insurance Law.

     The Bond Insurance Policy is noncancellable  for any reason. The premium on
the Bond Insurance Policy is not refundable for any reason including payment, or
provision being made for payment, prior to maturity of the Certificates.

     The Bond  Insurer  does not accept any  responsibility  for the accuracy or
completeness  of this  Prospectus  Supplement or any  information  or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of the  information  regarding  the Bond  Insurance  Policy and Bond Insurer set
forth under this heading "The Bond Insurance Policy and the Bond Insurer".


                        RECEIVABLES ACQUISITION AGREEMENT

Conveyance of Collateral

     On the Closing Date,  the Originator  will transfer to the Issuer,  without
recourse,  all of its right,  title and interest in and to the Collateral (other
than the Additional Receivables. On behalf of the Issuer, the Trustee will cause
the Issuer to issue the Notes offered hereby to the initial investors.

   
     The Receivables  will be serviced by the Servicer.  See "Summary of Terms -
The Servicer".
    

     The  Receivables  are  described on the list of  Receivables  (the "List of
Receivables")   heretofore   delivered  to  the  Trustee  with  respect  to  the

Receivables.  The List of Receivables  will include for each Contract,  a number
identifying the Contract,  the Discounted  Contract Balance,  the Obligor's name
and

                                      S-27

<PAGE>

address,  the  original  term  of  each  Contract,  the  remaining  term of each
Contract,  the  Discounted  Contract  Balance  as of the  Cut-Off  Date  and the
original balance of each Contract. The List of Receivables will be available for
inspection by any Noteholder at the principal executive office of the Servicer.

     The Originator has heretofore delivered the Contract Files to the
Trustee as required by the Receivables  Acquisition Agreement.  The Trustee will
retain possession of the Contracts and the Contract Files, and the Servicer will
retain copies of any other documents which relate to the Contracts,  any related
evidence of insurance and payment, delinquency and related reports maintained by
the Servicer in the ordinary  course of business with respect to each  Contract.
The  Servicer  has caused its  electronic  ledger to be marked to show that such
Contracts have been transferred by the Originator to the Issuer.

Representations and Warranties of the Originator

     The Originator will make certain warranties in the Receivables  Acquisition
Agreement for the benefit of the Trustee,  the Noteholders and the Issuer, among
other  things:  that (i) the  information  provided  with respect to the related
Receivables  is  correct  in all  material  respects;  (ii) the  Obligor on each
related  Receivable is required to maintain  physical damage insurance  covering
the Vehicles in accordance with Originator's normal  requirements;  (iii) at the
applicable  Closing  Date,  the  related  Receivables  are free and clear of all
security interests, liens, charges and encumbrances and no offsets, defenses, or
counterclaims  have been asserted or threatened;  (iv) at the applicable Closing
Date, each of the related Contracts is secured by a [first  perfected]  security
interest in the Vehicles in favor of Originator; and (v) each Receivable, at the
time it was originated,  complied and, at the applicable Closing Date,  complies
in all material respects with applicable federal and state laws.

Indemnification

     The Receivables  Acquisition Agreement provides that Originator will defend
and indemnify any servicer,  the Trustee, the Issuer and the Noteholders against
any and all losses,  claims, damages and liabilities to the extent that the same
have been suffered by any such party by virtue of a breach by the  Originator of
its obligations under the Receivables Acquisition Agreement.

     Pursuant to the Receivables Acquisition Agreement, neither the Servicer nor
any of the directors,  officers, employees or agents of the Servicer shall incur
any  liability to the Issuer,  the Trustee or the holders of the Notes,  for any
action taken or not taken in good faith pursuant to the terms of the Receivables
Acquisition  Agreement  with respect to any Contract  (including  any  Defaulted
Contract)  [or the  Vehicles  subject  thereto;]  provided,  however,  that this
provision  shall not protect the Servicer or any such person  against any breach
of  warranties  or  representations  made by it in the  Receivables  Acquisition

Agreement or in any  certificate  delivered in conjunction  with the purchase of
the Notes  pursuant  to the Note  Agreement  or for any  liability  which  would
otherwise  be  imposed  for  any  action  or  inaction  resulting  from  willful
misconduct or bad faith or resulting from gross negligence in the performance of
its duties thereunder.

Indenture Accounts; Investment of Funds

     The  Trustee,  pursuant to the  Indenture,  is required  to  establish  and
maintain  at all times  the  Collection  Account,  the  [Class  A]  Distribution
Account, the [Class B] Distribution Account, the [Class C] Distribution Account,
[the  Pre-Funding  Account,  the  Capitalized  Interest  Account and the Lockbox
Account,] each in the name of the Trustee and for the benefit of the Originator,
the  Noteholders  and the Servicer,  as their  interests  may appear.  Each such
account will be one or more segregated  trust accounts held by the Trustee.  The
Indenture  permits  the  Issuer to  direct  the  investment  of  amounts  in the
Collection Account,  [the Pre-Funding  Account, the Capitalized Interest Account
and the Reserve Account.]

                                      S-28


<PAGE>


[Pre-Funding Account and Capitalized Interest Account

     On the Closing Date, the Trustee will deposit into the Pre-Funding  Account
an amount equal to the difference  between the Initial Aggregate Balance and the
Aggregate  Discounted Contract Balance of all Contracts actually acquired on the
Closing  Date.  On each  Additional  Receivable  Transfer  Date  until the Final
Additional  Closing  Date,  the Trustee  will  distribute  from the  Pre-Funding
Account to the Originator an amount equal to the Discounted  Contract Balance of
the  Additional  Receivables  sold to the Issuer on such  Additional  Receivable
Transfer Date upon an Issuer Order detailing  satisfaction of the conditions set
forth in the Receivables Acquisition Agreement with respect to such transfer.

     If the  Pre-Funding  Account  has not  been  reduced  to zero on the  Final
Additional Closing Date, the Servicer will instruct the Trustee to withdraw from
the  Pre-Funding  Account on such Final  Additional  Closing Date the  remaining
Pre-Funded  Amount and such amount shall be applied as a prepayment on the Notes
to Noteholders in accordance with their respective Class Percentages.

     On the Closing Date, the Trustee shall deposit in the Capitalized  Interest
Account  an amount  equal to  $_________  (the "Original  Capitalized   Interest
Amount")  from the  proceeds of the sale of the Offered  Notes.  On each Payment
Date through and  including  the Payment Date  immediately  following  the Final
Additional  Closing  Date (or, if the Final  Additional  Closing  Date is also a
Payment Date,  then on the Final  Additional  Closing  Date),  the Trustee shall
transfer from the  Capitalized  Interest  Account to the Collection  Account the
Capitalized Interest Requirement for such Payment Date.

     On each  Payment  Date  prior to the Final  Additional  Closing  Date,  the
Trustee,  upon an Issuer Order,  shall  withdraw from the  Capitalized  Interest

Account  and pay on such  Payment  Date to the  Issuer the  Overfunded  Interest
Amount for such Payment Date. On the Payment Date following the Final Additional
Closing Date (or, if the Final  Additional  Closing Date is also a Payment Date,
then on the  Final  Additional  Closing  Date),  any  amounts  remaining  in the
Capitalized  Interest  Account,  after taking into account the transfers on such
Payment Date described  above,  shall be paid to the Issuer on such Payment Date
and the Capitalized Interest Account shall be closed.]

Reserve Account

     On the Closing Date,  the Issuer shall direct the Trustee to deposit in the
Reserve  Account an amount equal to ___% of the Initial  Aggregate  Balance from
proceeds of the sale of the Offered Notes.

     If by 12:00 noon,  New York time, on the Business Day preceding any Payment
Date,  Available  Funds are  insufficient  to permit,  on such Payment Date, the
distribution  of all Required  Payments  under the  Indenture,  then the Trustee
shall  transfer,  not later than the end of such  Business Day, from the Reserve
Account to the Collection  Account such amount as shall be necessary to make all
Required Payments on such Payment Date.

         On each Payment Date,  funds on deposit in the Reserve  Account  (after
withdrawal  of any Reserve  Account  Payment)  in excess of the Maximum  Reserve
Amount will be distributed to the [Class C]  Distribution  Account to the extent
of [Class C] Distributions  and any remainder shall be distributed to the Issuer
in accordance with the Indenture; provided, however, that if a Restricting Event
exists on such Payment Date, all funds on deposit in the Reserve  Account (after
withdrawal of any Reserve Account  Payment) shall remain in the Reserve Account,
subject to use as  otherwise  provided in the  Indenture.  The  Maximum  Reserve
Amount  shall,  on any Payment  Date,  be equal to the lesser of (i) ___% of the
Initial Aggregate Balance or (ii) the sum of (x) the Outstanding  [Class A] Note
Balance and (y) the Outstanding  [Class B] Note Balance less (z) the Outstanding
[Class C] Note  Balance.  If the  amount on deposit  in the  Reserve  Account is
insufficient to pay the Required Payments,  no other assets will be available on
the related  Payment Date for the payment of the  deficiency.  Upon discharge of
the Indenture, after all

                                      S-29

<PAGE>

obligations to the Noteholders  have been fully and irrevocably  satisfied,  any
balance remaining in the Reserve Account shall be paid to the Issuer.

Flow of Funds

     On or before the Closing Date, the Servicer shall establish, in the name of
the  Servicer,  a post  office  box (the  "Lockbox  Facility")  for the  receipt
directly  from  Obligors  of all  Contract  Payments,  on or in  respect of each
Receivable.  No Person other than the Servicer shall be permitted to have access
to such Lockbox  Facility.  On [each] Business Day, the Servicer shall cause all
items received in the Lockbox Facility since the [preceding]  Business Day to be
deposited into the Lockbox  Account  maintained with the Servicer in the name of
(and under the sole control of) the  Servicer.  All Contract  Payments and other

payments  relating  to a  Contract  received  in  the  Lockbox  Facility  and so
deposited in the Lockbox Account shall constitute part of the Collateral.

     The Servicer  shall,  on ___ Business Day pursuant to Section  _____ of the
Receivables  Acquisition  Agreement  (each such day, a "Required  Deposit Date")
withdraw  from the Lockbox  Account and  deposit in the  Collection  Account the
Transaction Payment Amount.

     The Trustee shall deposit the following into the Collection Account:

          [(i) each  Contract  Payment  received  by the  Trustee in the Lockbox
     Facility or  otherwise  received by the  Trustee,  including  all  Contract
     Payments  deposited  with the Trustee by the Originator on the Closing Date
     pursuant to Section _____ of the Note Agreement;

          (ii)  the  amount  of each  Delinquency  Payment  or  portion  thereof
     received by the Trustee  (whether  from the Servicer as a Servicer  Advance
     pursuant to Section ______ of the Receivables  Acquisition Agreement,  from
     transfers from the Reserve Account, or from a combination thereof);

          (iii) the amount of each Default Payment or portion  thereof  received
     by the  Trustee  (whether  from  transfers  from  the  Reserve  Account  or
     otherwise);  and the proceeds of any  repurchase of Contract [and Vehicles]
     pursuant to Section ____ of the Receivables Acquisition Agreement;

          (iv) any  Insurance  Proceeds  received  in the  Lockbox  Facility  or
     otherwise received by the Trustee;

          (v) the Pre-Funding Earnings, if any, on each Payment Date; and

          (vi) the  Capitalized  Interest  Requirement,  if any, on each Payment
     Date from amounts on deposit in the Capitalized Interest Account.]

     Unless the Notes have been  declared  due and  payable  pursuant to Section
______ of the Indenture and moneys collected by the Trustee are being applied in
accordance  with  Section  ______ of the  Indenture,  the Trustee  shall on each
Payment Date  withdraw and pay or cause to be paid all  Available  Funds and any
Reserve  Account  Payment  deposited in the  Collection  Account  (including any
investment  income with respect to monies on deposit in the Collection  Account)
the amounts required, for application in the following order of priority:

          [(i) To the  Servicer,  the  Servicing Fee due to the Servicer on such
     Payment  Date and any  unreimbursed  Nonrecoverable  Advances  or  Servicer
     Advances, with respect to Defaulted Receivables;

          (ii) To the [Class A] Distribution  Account, in the following order of
     priority, the sum of:


                                      S-30


<PAGE>



               (a)  the [Class A] Overdue Interest, if any;

               (b)  the [Class A] Monthly Interest;

               (c)  if such Payment Date  follows the Final  Additional  Closing
                    Date,  the product of (x) the amount,  if any,  remaining in
                    the  Pre-Funding  Account on such  Payment  Date and (y) the
                    [Class A] Percentage;

               (d)  the [Class A] Overdue Principal, if any; and

               (e)  the [Class A] Monthly Principal.

          (iii) To the [Class B] Distribution Account, in the following order of
     priority, the sum of:

               (a)  the [Class B] Overdue Interest, if any;

               (b)  the [Class B] Monthly Interest;

               (c)  if such Payment Date  follows the Final  Additional  Closing
                    Date,  the product of (x) the amount,  if any,  remaining in
                    the  Pre-Funding  Account on such  Payment  Date and (y) the
                    [Class B] Percentage;

               (d)  the [Class B] Overdue Principal, if any; and

               (e)  the [Class B] Monthly Principal.

          (iv) To the Reserve Account, an amount equal to the excess, if any, of
     the Maximum  Reserve Amount for the next  succeeding  Payment Date over the
     amount on  deposit  in the  Reserve  Account  (after  giving  effect to any
     withdrawals from the Reserve Account on such Payment Date);

          (v) To the [Class C] Distribution  Account,  in the following order of
     priority, the sum of:

               (a) the [Class C] Overdue Interest, if any;

               (b) the [Class C] Monthly Interest;

               (c)  if such Payment Date  follows the Final  Additional  Closing
                    Date,  the product of (x) the amount  remaining,  if any, in
                    the  Pre-Funding  Account on such  Payment  Date and (y) the
                    [Class C] Percentage;

               (d) the [Class C] Overdue Principal, if any; and

               (e) the [Class C] Monthly Principal;]

     [provided,  however, that if a Restricting Event shall have occurred and be
     continuing on such Payment Date, any such amounts  otherwise  payable under
     this clause (v) shall be deposited in the Reserve Account.


          (vi) To the  [Class A]  Noteholders,  pro  rata,  the  amount  then on
     deposit in the [Class A] Distribution Account;


                                      S-31


<PAGE>


          (vii) To the  [Class B]  Noteholders,  pro rata,  the  amount  then on
     deposit in the [Class B] Distribution Account;

          (viii) To the [Class C]  Noteholders,  pro rata,  the  amount  then on
     deposit in the [Class C] Distribution Account; and

          (ix) All remaining amounts in the Collection  Account shall be paid to
     the  Issuer;  provided,  however,  that if a  Restricting  Event shall have
     occurred and be continuing on such Payment Date, any such amounts otherwise
     payable under this clause (ix) shall be deposited in the Reserve Account.]

Reports to Noteholders

     Concurrently  with each payment to the Noteholders,  the Trustee shall mail
to the Issuer,  the  Originator,  the Servicer and each Noteholder the following
information:  (i) the Monthly  Servicer  Report  furnished to the Trustee by the
Servicer following such Payment Date pursuant to Section ____ of the Receivables
Acquisition  Agreement  or,  if such  report  has not been  received,  a written
statement to such effect; and (ii) the amount on deposit as of such Payment Date
in the Collection Account,  the Reserve Account, the Pre-Funding Account and the
Capitalized  Interest  Account,  in each case after giving  effect to all of the
withdrawals and applications or transfers required on such Payment Date pursuant
to the Indenture.

Optional Redemption

     The  Indenture  provides  that the Notes may be redeemed by the Issuer,  in
whole but not in part, as to the then  Outstanding  Offered  Notes,  at any time
after (i) the [Class A] Note  Balance is less than [___%] of the Initial  [Class
A] Note  Balance and (ii) the [Class B] Note  Balance is less than [___%] of the
Initial [Class B] Note Balance, at the Redemption Price.

     The Issuer, by an Authorized Officer, shall set the redemption date and the
redemption record date and give notice thereof to the Trustee.

     Installments of interest and principal due on or prior to a redemption date
shall  continue  to be  payable  to the  Holders  of  Offered  Notes  called for
redemption  as of the  relevant  Record  Dates  according to their terms and the
provisions  of the  Indenture.  The election of the Issuer to redeem any Offered
Notes  as  described  in this  Section  shall  be  evidenced  in  writing  by an
Authorized  Officer  directing the Trustee to make the payment of the Redemption
Price on all of the Offered Notes to be redeemed from monies  deposited with the
Trustee pursuant to the Indenture.


Indenture Events of Default and Acceleration

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

          (i)  default  in the  payment  of any  principal  of or  interest  and
     premium, if any, upon any Outstanding Note when it becomes due and payable;

          (ii) default in the performance,  or breach, of any covenant set forth
     in the Indenture;

          (iii) default in the  performance,  or breach,  of any covenant of the
     Issuer in the  Indenture,  the  Underwriting  Agreement or the  Receivables
     Acquisition  Agreement  and  continuance  of such  default  or breach for a
     period of [___] days after receipt of the written notice thereof;


                                      S-32

<PAGE>


          (iv) if any representation or warranty of the Issuer or the Originator
     made in the Indenture,  the Note Agreement or the  Receivables  Acquisition
     Agreement  shall prove to be incorrect  in any  material  respect as of the
     time when the same shall have been made;

          (v) voluntary bankruptcy;

          (vi) involuntary bankruptcy;

          (vii) the rendering against the Issuer of a final judgment,  decree or
     order for the payment of money in excess of [$________] and the continuance
     of such  judgment,  decree  or order  unsatisfied  for any  period of [___]
     consecutive days without a stay of execution.

     If an  Indenture  Event of Default  occurs and is  continuing,  then and in
every such case the  Trustee or the  holders of Notes  evidencing  not less than
[______%] of Voting  Rights may declare the unpaid  principal  amount of all the
Notes to be due and  payable  immediately,  by a notice in writing to the Issuer
(and to the Trustee if given by such Noteholders), and upon any such declaration
such principal amount shall become immediately due and payable together with all
accrued and unpaid interest thereon,  without  presentment,  demand,  protest or
other notice of any kind, all of which are hereby waived by the Issuer.

Remedies

     If an  Indenture  Event of  Default  occurs and is  continuing  of which an
Authorized  Officer has actual knowledge,  the Trustee shall give notice to each
Noteholder  as set forth in Section  _______ of the  Indenture and shall solicit
the Noteholders for advice.  The Trustee shall then take such action, if any, as
may be directed by the holders of Notes  evidencing  not less than  [______%] of
Voting Rights.  Following any  acceleration of the Notes, the Trustee shall have

all of the rights,  powers and remedies  with respect to the  Collateral  as are
available  to  secured  parties  under  the  Uniform  Commercial  Code or  other
applicable law. Such rights, powers and remedies may be exercised by the Trustee
in its own name as trustee of an express trust.

Servicer Events of Default

     Any of the following acts or occurrences shall constitute a Servicer
Event of Default by the Servicer under the Receivables Acquisition Agreement:

          (i)  failure on the part of the  Servicer  to remit any payment to the
     Trustee  within the time  period  required by the  Receivables  Acquisition
     Agreement or to make any Servicer Advance;

          (ii)  failure  on the part of either the  Servicer  or (so long as the
     Originator  is the  Servicer)  the  Originator to observe or perform in any
     material respect any other of their  respective  covenants or agreements in
     the Receivables  Acquisition  Agreement which failure continues  unremedied
     for a period of [___] days;

          (iii) if any  representation  or  warranty  of the  Originator  or the
     Servicer  made  in  the  Receivables   Acquisition   Agreement  or  in  any
     certificate  or  other  writing  delivered  pursuant  thereto  or the  Note
     Agreement  or made by the Trustee or any other  successor  to the  Servicer
     (the  "Successor  Servicer") in connection  with such Successor  Servicer's
     assumption of the duties of the Servicer shall prove to be incorrect in any
     material respect as of the time when the same shall have been made;

          (iv) voluntary bankruptcy;

          (v) involuntary bankruptcy;


                                      S-33


<PAGE>

          (vi) the failure of the Servicer to make one or more payments due with
     respect  to  recourse  debt or other  recourse  obligations,  which debt or
     obligations in the aggregate exceed  [$__________] or the occurrence of any
     event or the  existence  of any  condition,  the  effect of which  event or
     condition  is to cause (or permit one or more  Persons to cause)  more than
     [$_________]  of aggregate  recourse debt or other recourse  obligations of
     the Servicer to become due before its (or their) stated  maturity or before
     its  (or  their)  regularly  scheduled  dates  of  payment  so long as such
     failure,  event or condition  shall be  continuing  and shall not have been
     waived by the Person or Persons entitled to performance; and

          (vii) the rendering  against the Servicer of a final judgment,  decree
     or order  for the  payment  of  money in  excess  of  [$_________]  and the
     continuance of such judgment, decree or order unsatisfied and in effect for
     any period of [___] consecutive days without a stay of execution.


Rights Upon an Event of Servicing Termination

     If a Servicer Event of Default shall have occurred and be  continuing,  the
Trustee  shall,  upon the request of the holders of Notes  evidencing  more than
[___%]  of the  Voting  Rights,  give  written  notice  to the  Servicer  of the
termination  of all of the rights and  obligations  of the Servicer (but none of
the  Originator's   obligations   thereunder,   which  shall  survive  any  such
termination) under the Receivables  Acquisition Agreement. On the receipt by the
Servicer of such  written  notice,  all rights and  obligations  of the Servicer
under the Receivables  Acquisition  Agreement,  including without limitation the
Servicer's right thereunder to receive unaccrued Servicing Fees, but none of the
Originator's obligations thereunder,  shall cease and the same shall pass to and
be vested in, and assumed by, the Trustee  pursuant to and under the Receivables
Acquisition Agreement and the Indenture; and, without limitation, the Trustee is
hereby  authorized  and  empowered  to  execute  and  deliver,  on behalf of the
Servicer,  as  attorney-in-fact  or otherwise,  any and all other acts or things
necessary or appropriate  to effect the purposes of such notice of  termination,
whether to complete the transfer and assignment of any Contract [and the related
Vehicles] or such passing,  vesting or assumption or to cause  Obligors to remit
all future  Contract  Payments and other  amounts due under any Contract to such
account as shall be specified by the Trustee.

     On and after the time the Servicer  receives a notice of  termination,  the
Trustee  shall be the  successor in all respects to the Servicer in its capacity
as servicer under the Receivables  Acquisition Agreement of the Receivables and,
to such  extent,  shall  be  subject  to all the  responsibilities,  duties  and
liabilities  relating thereto placed on the Servicer by the terms and provisions
hereof (but not the obligations of the Originator  contained therein which shall
survive any such termination as above provided) and shall be entitled to receive
from the Issuer the  Servicing Fee provided for in the  Receivables  Acquisition
Agreement;  provided that the Trustee shall in no way be  responsible  or liable
for any action or actions of the Servicer before the time the Servicer  receives
such a notice of termination.

Amendment of Agreements

         Indenture

         With the  consent  of the  holders  of Notes  evidencing  not less than
[_______%] of Voting Rights, by act of said Noteholders  delivered to the Issuer
and the Trustee,  and with the consent of the Issuer,  by an Issuer  Order,  the
Trustee  may  enter  into an  amendment  to the  Indenture  or an  indenture  or
indentures  supplemental  thereto for the purpose of adding any provisions to or
changing in any manner or eliminating any of the provisions of this Indenture or
of modifying in any manner the rights of the  Noteholders  under the  Indenture.
Without the consent of Noteholders, amendments may be made by the Issuer and the
Trustee to cure any  ambiguity,  to correct or supplement  any provision that is
inconsistent  with  another  provision  or to add or amend  any  provision  with
respect to matters or questions arising under the Indenture;  provided, however,
that no amendment  to the  Indenture or  supplemental  indenture  may modify the
amount of, or the timing of payment  of, any amount due any  Noteholder  without
the consent of such

                                      S-34


<PAGE>


Noteholder,  or any other rights of the holders of a class of Notes, without the
consent  of  [_______%]  of the  Outstanding  Note  Balance of the Notes of such
class;  and provided  further that no supplemental  indenture may (i) modify any
provision of the  Indenture  requiring  the consent of all  Noteholders  or (ii)
release any of the Collateral  from the lien of the Indenture or modify Sections
______ or ______ of the Indenture without the consent of all Noteholders.

     Receivables Acquisition Agreement

     The terms of the  Receivables  Acquisition  Agreement  shall not be waived,
modified or amended  without the written  consent of the party against whom such
waiver,  modification  or  amendment  is claimed  and, in any case,  the Trustee
(acting upon the  instructions of the holders of Notes  evidencing not less than
[_______%] of Voting Rights),  provided however,  that amendments may be made by
the Issuer and the Trustee to cure any  ambiguity,  to correct or supplement any
provision  that is  inconsistent  with another  provision or to add or amend any
provision  with respect to matters or questions  arising  under the  Receivables
Acquisition Agreement, without the consent of such Noteholders.

Duties and Immunities of the Trustee

     The Trustee will make no  representations as to the validity or sufficiency
of the Indenture,  the Notes (other than the  authentication  thereof) or of any
Receivable  or related  document.  The Trustee  will be required to perform only
those duties  specifically  required of it under the  Indenture.  However,  upon
receipt of the various resolutions,  certificates, statement, opinions, reports,
documents,  orders or other  instruments  required  to be  furnished  to it, the
Trustee will be required to examine them to determine whether they conform as to
form to the requirements of the Indenture.

     No recourse is available based on any provision of the Indenture, the Notes
or any Receivable or assignment thereof against the Trustee, and the Trustee has
no personal  obligation,  liability or duty  whatsoever to any Noteholder or any
other  person  with  respect to any such claim and such claim  shall be asserted
solely against the Collateral or any indemnitor, except for such liability as is
determined to have  resulted from the Trustee's own gross  negligence or willful
misconduct.

     The Issuer agrees to pay to the Trustee from time to time such compensation
for all  services  rendered  by it under the  Indenture  as the  Issuer  and the
Trustee  have agreed in writing  prior to the Closing  Date (which  compensation
shall not be limited by any provision of law in regard to the  compensation of a
trustee of an express trust),  such payment to be made  independent of the other
payment obligations of the Issuer thereunder; and, except as otherwise expressly
provided in the  Indenture,  to  reimburse  the Trustee upon its request for all
reasonable expenses, disbursements, and advances incurred or made by the Trustee
in  accordance  with any provision of the Indenture  (including  the  reasonable
compensation  and the expenses  and  disbursements  of its agents and  counsel),
except any such expense,  disbursement, or advance as may be attributable to its
negligence or bad faith.



                       PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal payments on the Notes will be directly related to the
scheduled rate of principal payments on the underlying  Contracts.  If purchased
at a price of other than par, the yield to maturity will also be affected by the
rate of principal  payments.  The principal payments on such Contracts may be in
the  form of  scheduled  principal  payments  or  liquidations  due to  default,
casualty  and the  like.  Any such  payments  will  result in  distributions  to
Noteholders  of amounts which would  otherwise  have been  distributed  over the
remaining  term of the Contracts.  In general,  the rate of such payments may be
influenced by a number of other factors,  including general economic conditions.
The rate of payment of  principal  may also be  affected  by any  removal of the
Contracts  from the pool and the  deposit of the  related  Prepayment  Amount or
Repurchase Amount into the Collection Account.

                                      S-35

<PAGE>


     The  Contracts  [generally]  do not provide for the right of the Obligor to
prepay.  Under the  Receivables  Acquisition  Agreement,  the  Servicer  will be
permitted  to  allow  such  Prepayments  in full or in  part,  provided  that no
Prepayment of a Contract  will be allowed in an amount less than the  Prepayment
Amount.

     The effective  yield to Noteholders  will depend upon,  among other things,
the  price at which the Notes  are  purchased,  the  amount of and rate at which
principal,  including both scheduled and nonscheduled  payments thereof, is paid
to the  Noteholders.  The yield to Noteholders  will be affected by lags between
the time  interest  accrues to  Noteholders  and the time the  related  interest
income is received by the Noteholders.


               CERTAIN FEDERAL AND STATE INCOME TAX CONSIDERATIONS

     The following summary is a general discussion of certain federal income tax
consequences  under  the  Internal  Revenue  Code of 1986  (the  "Code")  of the
purchase,  ownership and disposition of the Offered Notes offered hereunder.  It
is based upon the provisions of the Code, the Treasury  regulations  thereunder,
and published  rulings and court decisions in effect as of the date hereof,  all
of which authorities are subject to change or differing  interpretations,  which
could apply  retroactively.  The discussion  below does not purport to deal with
federal income tax consequences applicable to all categories of investors and is
directed solely to [Class A] Noteholders and [Class B] Noteholders that hold the
Offered Notes as capital  assets within the meaning of section 1221 of the Code,
and acquire such Offered Notes for investment and not as a dealer or for resale.
Further, this discussion does not address every aspect of the federal income tax
laws that may be relevant to a [Class A] Noteholder or a [Class B] Noteholder in
light of its particular  investment  circumstances or to certain types of [Class
A] Noteholders or [Class B] Noteholders  subject to special  treatment under the
federal  income tax laws (for example,  banks,  insurance  companies and foreign

investors).

     [Class A]  Noteholders  and  [Class B]  Noteholders  and  preparers  of tax
returns should be aware that under applicable Treasury regulations a provider of
advice on specific issues of law is not considered an income tax return preparer
unless the advice is (i) given with respect to events that have  occurred at the
time the advice is rendered and is not given with respect to the consequences of
contemplated  actions,  and (ii) is directly relevant to the determination of an
entry  on a tax  return.  Accordingly,  [Class  A]  Noteholders  and  [Class  B]
Noteholders  should  consult  their own tax  advisors  and tax return  preparers
regarding  the  preparation  of  any  item  on a  tax  return,  even  where  the
anticipated tax treatment has been discussed herein.

     The  Servicer  and the Issuer  make no  representations  regarding  the tax
consequences  of purchase,  ownership or  disposition of the Offered Notes under
the  tax  laws  of  any  state,  locality  or  foreign  jurisdiction.  Investors
considering  an  investment  in the Offered  Notes should  consult their own tax
advisors  regarding  such tax  consequences.  All investors  also should consult
their own tax advisors in determining the federal,  state, local and foreign and
any other tax consequences to them of an investment in the Offered Notes and the
purchase, ownership and disposition thereof.

Characterization of the Offered Notes as Indebtedness

     Dewey Ballantine, special tax counsel to the Issuer, has advised the Issuer
that in its opinion, assuming compliance with the provisions of the Indenture in
all  material  respects,  and based on the  application  of  existing  law,  the
provisions of the Indenture,  the  Receivables  Acquisition  Agreement and other
relevant documents,  the facts set forth above in this Prospectus and additional
information  (including  [valuation  assumptions  relating to the  Vehicles] and
financial  calculations  relating to the Contracts  provided by the Originator),
the  Offered  Notes will be  treated  as  indebtedness  for  federal  income tax
purposes.

                                      S-36

<PAGE>

Taxation of [Class A] Noteholders and [Class B] Noteholders

     Assuming  that  the  Offered  Notes  are   characterized  as  indebtedness,
generally,  interest on the Offered Notes will be taxable as ordinary income for
federal income tax purposes when received by a [Class A] Noteholder or [Class B]
Noteholder  using the cash method of accounting  and when accrued by a [Class A]
Noteholder or [Class B] Noteholder using the accrual method of accounting.

     If a portion of the  purchase  price of an Offered Note paid by a [Class A]
Noteholder or [Class B] Noteholder  reflects  interest that accrued on such Note
prior to the  Closing  Date  ("pre-issuance  accrued  interest"),  the  interest
payable  on the  first  Payment  Date will  include  such  pre-issuance  accrued
interest.  If applicable,  for purposes of information  returns to the [Class A]
Noteholders  and [Class B]  Noteholders  and the Internal  Revenue  Service (the
"IRS"),  the Servicer  currently intends to treat the applicable  portion of the
stated  interest  payable  on  the  first  Payment  Date  as a  return  of  such

pre-issuance  accrued interest (as a separate  asset),  rather than as an amount
payable on the Offered  Note.  This  position is based upon the rules  governing
original issue discount that are set forth in proposed Treasury regulations (the
"[Proposed OID Regulations"])  issued under sections  [1271-1273 and 1275 of the
Code.] However,  the [Proposed OID Regulations]  suggest that such  pre-issuance
accrued  interest also may be treated as included in the issue price of the Note
and that, under such alternative treatment,  the portion of the interest paid on
the  first  Payment  Date in  excess of  interest  accrued  for a number of days
corresponding  to the number of days from the Closing Date to the first  Payment
Date should be included in the stated  redemption price of the Note for purposes
of the original issue discount rules under the [Proposed OID Regulations.] It is
unclear whether a [Class A] Noteholder or [Class B] Noteholder  could adopt such
alternative  treatment  unilaterally.  Accordingly,  [Class A]  Noteholders  and
[Class B]  Noteholders  should  consult  their own tax advisors to determine the
issue price and stated  redemption  price at maturity of an Offered Note and the
consequences  thereof under the original issue discount rules. The [Proposed OID
Regulations]  are subject to change and are not binding  authority  before their
adoption as final or temporary  regulations.  [The Proposed OID  Regulations are
proposed to be effective  sixty days after the date their  publication  as final
regulations, and prior proposed regulations already have been withdrawn.]

     Original  Issue  Discount.  [While it is not  anticipated  that the Offered
Notes will be issued with original issue discount  within the meaning of section
1273  of the  Code  ("OID"),]  if the  Offered  Notes  are in fact  issued  at a
discount,  the following rules will apply. The excess of the principal amount of
the Offered Notes over their initial issue price (in this case,  with respect to
each Offered  Note the price paid by the first buyer of such Offered  Note) will
constitute OID. [Class A] Noteholders and [Class B] Noteholders must include OID
(unless  the amount of such OID is treated as de  minimis) in income as interest
over the term of the Offered Note under a constant yield method. In general, OID
must be included in income in advance of the receipt of cash  representing  that
income. Any de minimis OID on the Offered Notes will be required to be allocated
among the principal  payments to be made on such Offered Notes,  and the portion
of such  discount  allocated  to each  principal  payment will be required to be
reported as income as each principal payment is made.

     In the case of a debt instrument as to which the repayment of principal may
be accelerated as a result of the prepayment of other  obligations  securing the
debt  instrument,  under section  1272(a)(6) of the Code the periodic accrual of
OID is determined by taking into account (i) a reasonable  prepayment assumption
in accruing OID (generally,  the assumption used to price the debt offering) and
(ii)  adjustments  in the accrual of OID when  prepayments do not conform to the
prepayment   assumption,   and  regulations  could  be  adopted  applying  those
provisions to the Offered Notes. It is unclear whether those provisions would be
applicable  to the Offered Notes in the absence of such  regulations  or whether
use of a reasonable  prepayment  assumption may be required or permitted without
reliance on these rules.  If this provision  applies to the Offered  Notes,  the
amount of OID that will accrue in any given "accrual period" may either increase
or decrease  depending upon the actual  prepayment  rate. In the absence of such
regulations,  the Servicer  currently  intends that any  information  reports or
returns  to the IRS and the  [Class A]  Noteholders  and  [Class B]  Noteholders
regarding OID, if any, will be based on the assumption that



                                      S-37

<PAGE>

there will be no prepayments under the Contracts.  However,  neither the Issuer,
the Trustee,  the Underwriter(s) nor the Originator will make any representation
regarding  the  prepayment  rate of the  Contracts.  See  "Prepayment  and Yield
Considerations."  Accordingly,  [Class A] Noteholders  and [Class B] Noteholders
are  advised  to  consult  their own tax  advisors  regarding  the impact of any
prepayments  under the  Contracts  (and the OID rules) if the Offered  Notes are
issued with OID.

     If any  Prepayment  Premium is payable on any  Payment  Date as a result of
certain prepayments under the Offered Notes, as described above (see "Summary of
Memorandum -- Prepayment Premium" and "Prepayment and Yield Considerations"), it
is unclear when such amounts will be taxable to a [Class A] Noteholder or [Class
B]  Noteholder.  It is possible that such holder of an Offered Note would not be
required to include any such amounts in income unless and until such  Prepayment
Premium  becomes  payable to such holder,  depending upon the holder's method of
accounting.  However, the IRS could require such amounts to be accrued as income
in earlier  periods based on anticipated  prepayments  or other factors.  In the
absence  of  further  guidance,  the  Servicer  currently  intends to treat such
amounts as not includible by the [Class A] Noteholders and [Class B] Noteholders
prior to the Payment Date  immediately  following any actual  prepayment under a
Contract (or the Payment Date on which any other prepayment of the Offered Notes
occurs) that creates the entitlement of such [Class A] Noteholders and [Class B]
Noteholders to a redemption premium. Holders of the Offered Notes should consult
their own tax advisors  concerning the tax treatment of such Prepayment Premium.
It appears that such income would be ordinary  income  rather than capital gain.
However,  this is not  entirely  clear and [Class A]  Noteholders  and [Class B]
Noteholders also should consult their own tax advisors concerning such aspect of
the tax treatment of such Prepayment Premiums.

     The   foregoing   discussion   is  based  in  part  on  the  [Proposed  OID
Regulations],  which do not  address  certain  issues  relevant  to,  or are not
applicable to, prepayable securities such as the Offered Notes in the event that
the OID rules apply to the  Offered  Notes.  [Moreover,  final  regulations  may
differ from such proposed regulations,  and may have retroactive effect.] [Class
A] Noteholders  and [Class B] Noteholders  should consult their own tax advisors
regarding the proper method of reporting  taxable income from the Offered Notes.
Furthermore,  if the  Offered  Notes  are  issued  with  OID the  Servicer  will
calculate the yield of each Offered Note based on the initial issue price of the
Offered Notes and will report such amount annually to the IRS and each holder of
an Offered Note.  The amount of OID, if any,  reported to [Class A]  Noteholders
and [Class B]  Noteholders  by the Servicer  for a calendar  year may not be the
proper  amount of OID required to be reported by any holder who did not purchase
its Offered Note at such initial issue price, or by any holders of Offered Notes
who are not original purchasers.  Accordingly,  [Class A] Noteholders and [Class
B] Noteholders  should consult their own tax advisors to determine the amount of
OID  includible in income during a calendar year.  See  "Information  Reporting"
below.

     Market  Discount.  A subsequent  holder who  purchases an Offered Note at a
discount may be subject to the "market  discount" rules of the Code. These rules

provide,  in part,  for the  treatment of gain  attributable  to accrued  market
discount as ordinary income upon the receipt of partial principal payments or on
the sale or other  disposition  of the  Offered  Note,  and for the  deferral of
interest deductions with respect to debt incurred to acquire or carry the market
discount  Offered Note. In particular,  under section 1276 of the Code, a holder
who  purchases  an Offered  Note at a discount  that  exceeds de minimis  market
discount  generally  will be required to allocate a portion of each such partial
principal  payment or proceeds of  disposition  to accrued  market  discount not
previously  included in income, and to recognize ordinary income to that extent.
If the provisions of section  1272(a)(6) of the Code apply to the Offered Notes,
as described above with respect to the use of a reasonable prepayment assumption
(and adjustments resulting from actual prepayments),  such provisions also would
affect accrual of any market  discount.  Accordingly,  [Class A] Noteholders and
[Class B]  Noteholders  are advised to consult their own tax advisors  regarding
the impact of such requirement if the Offered Notes are purchased at a discount.

     A [Class A] Noteholder  or [Class B]  Noteholder  may elect to include such
market discount in income  currently as it accrues rather than including it on a
deferred basis in accordance with the foregoing.

                                      S-38

<PAGE>

If made, such election will apply to all market-discount  bonds acquired by such
[Class A]  Noteholder  or [Class B]  Noteholder on or after the first day of the
first taxable year to which such election applied. If such election is made, the
interest  deferral rule  described  above will not apply.  If an Offered Note is
purchased at a de minimis market discount,  the actual discount will be required
to be allocated  among the  principal  payments to be made on such Offered Note,
and the portion of such  discount  allocated to each  principal  payment will be
required to be reported as income as each principal payment is made, in the same
manner as discussed above regarding de minimis OID.

     Premium. In the event that an Offered Note is purchased at a premium (i.e.,
the purchase  price exceeds the sum of principal  payments to be made  thereon),
such  premium  will be  amortizable  by a [Class  A]  Noteholder  or  [Class  B]
Noteholder as an offset to interest  income (with a  corresponding  reduction in
the [Class A]  Noteholder's  or [Class B]  Noteholder's  basis) under a constant
yield  method over the term of the Offered  Note if such holder makes (or has in
effect) an election under section 171 of the Code.

     Sales of Offered  Notes.  Except as  described  above  with  respect to the
market  discount  rules and as provided  under section 582(c) of the Code in the
case of banks and other financial  institutions,  any gain or loss, equal to the
difference  between the amount  realized on the sale and the  adjusted  basis of
such Offered  Note,  recognized on the sale or exchange of an Offered Note by an
investor who holds such Offered Note as a capital  asset will be capital gain or
loss. However, a portion of any gain from the sale of an Offered Note that might
otherwise be capital  gain may be treated as ordinary  income to the extent such
Offered Note is held as part of a "conversion transaction" within the meaning of
new section 1258 of the Code,  recently  enacted  pursuant to the Omnibus Budget
Reconciliation Act of 1993. A conversion  transaction  generally is one in which
the  taxpayer  has taken  two or more  positions  in  Offered  Notes or  similar

property  that reduce or eliminate  market  risk,  if  substantially  all of the
taxpayer's  return  is  attributable  to the time  value of the  taxpayer's  net
investment in such conversion  transaction.  The amount of gain so realized in a
conversion  transaction  that is  recharacterized  as ordinary income in general
will not exceed the amount of interest that would have accrued on the taxpayer's
net  investment  in such  conversion  transaction  at  120%  of the  appropriate
"applicable  Federal rate" (which rate is computed and published  monthly by the
IRS) at the time the taxpayer enters into the conversion transaction, subject to
appropriate  reduction (to the extent  provided in  regulations to be issued) to
reflect  prior  inclusion  of interest or other  ordinary  income items from the
transaction.

     The  adjusted  basis of an  Offered  Note  generally  will  equal its cost,
increased  by any  income  previously  reported  (including  any OID and  market
discount income) by the selling [Class A] Noteholder or [Class B] Noteholder and
reduced (but not below zero) by any deduction  previously allowed for losses and
any amortized  premium and by any payments  previously  received with respect to
such  Offered  Note.  Principal  payments on the Offered Note will be treated as
amounts received upon a sale or exchange of the Offered Note under the foregoing
rules.

Information Reporting

     The Servicer is required to furnish or cause to be furnished to each [Class
A]  Noteholder  or [Class B]  Noteholder  with each payment a statement  setting
forth the amount of such payment  allocable to principal on the Offered Note and
to interest thereon at the applicable  interest rate. In addition,  the Servicer
is required to furnish or cause to be furnished,  within a reasonable time after
the end of each  calendar  year,  to each  [Class  A]  Noteholder  or  [Class B]
Noteholder  who was  such a  holder  at any  time  during  such  year,  a report
indicating  such other  customary  factual  information  as the  Servicer  deems
necessary to enable  holders of Offered Notes to prepare  their tax returns.  If
the  [Class A] Notes or the [Class B] Notes are issued  with OID,  the  Servicer
will  provide or cause to be  provided  to the IRS and,  as  applicable,  to the
[Class A]  Noteholders  or [Class B]  Noteholders  information  statements  with
respect to OID as required by the Code or as such  holders of the Offered  Notes
may  reasonably  request  from time to time.  For the  reasons  described  under
"Taxation of [Class A]  Noteholders  and [Class B] Noteholders -- Original Issue
Discount,"  above,  if  Offered  Notes are  issued  with OID,  the amount of OID
reported for


                                      S-39

<PAGE>

a calendar  year may not be the proper  amount of OID required to be reported by
any holder  thereof who did not purchase its Offered Note for the initial  issue
price at which such Offered Notes were first sold, or by holders of such Offered
Notes who are not original  purchasers.  Accordingly,  [Class A] Noteholders and
[Class B]  Noteholders  should  consult  their own tax advisors to determine the
amount of any OID and market  discount  includible  in income  during a calendar
year.


Foreign Investors

     A [Class A] Noteholder or [Class B] Noteholder that is not a "United States
person" (as defined  below) and is not subject to federal income tax as a result
of any direct or  indirect  connection  to the United  States in addition to its
ownership  of an Offered  Note  generally  will not be subject to United  States
federal income or withholding tax in respect of interest (including accrued OID,
if any) paid on an  Offered  Note,  provided  that the [Class A]  Noteholder  or
[Class  B]   Noteholder   complies  to  the  extent   necessary   with   certain
identification  requirements  (including delivery of a statement (IRS Form W-8),
signed by the [Class A] Noteholder or [Class B]  Noteholder  under  penalties of
perjury,  certifying  that such [Class A]  Noteholder or [Class B] Noteholder is
not a United  States person and providing the name and address of such [Class A]
Noteholder or [Class B] Noteholder).  The foregoing  exemption does not apply to
payments of  interest  (including  payments in respect of accrued  OID, if any),
received by a [Class A] Noteholder or [Class B] Noteholder  that either (i) owns
directly or indirectly a 10% or greater  interest in the Issuer,  (ii) is a bank
that purchased its Note in the ordinary  course of its trade or business,  (iii)
is a person  within a foreign  country  which the IRS has  included in a list of
countries that do not provide  adequate  exchange of information with the United
States to prevent tax evasion by United States persons, or (iv) is a "controlled
foreign  corporation"  (within  the  meaning  of  section  957 of the Code) with
respect to which the Issuer is a "related person" (within the meaning of section
881(c)(3)(C)  of the Code).  If the [Class A] Noteholder or [Class B] Noteholder
does not qualify  for the  foregoing  exemption  from  withholding,  payments of
interest  (including  payments in respect of any accrued  OID) to such [Class A]
Noteholder or [Class B] Noteholder  may be subject to  withholding  tax at a tax
rate of 30%, subject to reduction (including exemption) under any applicable tax
treaty,  provided the [Class A] Noteholder or [Class B] Noteholder  supplies (at
the time of its initial  purchase,  and at such subsequent times as are required
under  the  Treasury  regulations)  a  completed  IRS Form  1001 to  report  its
eligibility for such reduced rate or exemption.

     Amounts allocable to interest (including accrued OID,if any), received by a
[Class A] Noteholder or [Class B] Noteholder that is not a United States person,
which constitute income that is effectively connected with a United States trade
or business carried on by the [Class A] Noteholder or [Class B] Noteholder, will
not be subject to  withholding  tax, but rather will be subject to United States
income tax at the graduated rates applicable to United States persons,  provided
the [Class A] Noteholder  or [Class B]  Noteholder  supplies (at the time of its
initial  purchase,  and at such  subsequent  times  as are  required  under  the
Treasury  regulations)  a completed IRS Form 4224 to report its  exemption  from
withholding.

     For these  purposes,  "United States person" means a citizen or resident of
the  United  States,  a  corporation,  partnership  or other  entity  created or
organized  in,  or  under  the laws  of,  the  United  States  or any  political
subdivision  thereof  or an  estate or trust the  income of which  from  sources
without  the United  States is  includible  in gross  income  for United  States
federal income tax purposes  regardless of its connection  with the conduct of a
trade or business within the United States.  [Class A] Noteholders and [Class B]
Noteholders  who are not United  States  persons  should  consult  their own tax
advisors regarding the tax consequences of purchasing, owning or disposing of an
Offered Note.


Backup Withholding

         Payments of  interest  and  principal,  as well as payments of proceeds
from the sale of Offered Notes, may be subject to the  "backup  withholding tax"
under  section 3406 of the Code at a rate of 31% if  recipients of such payments
fail to furnish  to the payor  certain  information,  including  their  taxpayer
identification  numbers,  or otherwise  fail to establish an exemption from such
tax. Any amounts deducted

                                      S-40

<PAGE>

and withheld  from a  distribution  to a recipient  would be allowed as a credit
against such  recipient's  federal  income tax liability.  Furthermore,  certain
penalties  may be imposed by the IRS on a recipient of payments that is required
to supply information but that does not do so in the proper manner.  Information
returns  will be sent  annually  to the IRS and each  [Class A]  Noteholder  and
[Class B]  Noteholder  setting  forth the amount of interest paid on the Offered
Notes and the amount of any tax withheld thereon.

State, Local and Other Taxes

     Investors  should  consult  their own tax  advisors  regarding  whether the
purchase of the Offered Notes, either alone or in conjunction with an investor's
other  activities,  may subject an investor to any state or local taxes based on
an assertion that the investor is either "doing business" in, or deriving income
from a  source  located  in,  any  state or  local  jurisdiction.  Additionally,
potential  investors should consider the state, local and other tax consequences
of purchasing,  owning or disposing of an Offered Note. State and local tax laws
may  differ  substantially  from the  corresponding  federal  tax  law,  and the
foregoing  discussion does not purport to describe any aspect of the tax laws of
any state or other jurisdiction. Accordingly, potential investors should consult
their own tax advisors with regard to such matters.

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

                              ERISA CONSIDERATIONS

     The Notes may be  purchased by an employee  benefit  plan or an  individual
retirement  account  (a  "Plan")  subject  to the  Employees  Retirement  Income
Security  Act of 1974,  as amended  ("ERISA"),  or section  4975 of the Code.  A
fiduciary of a Plan must  determine  that the  purchase of a Note is  consistent
with its  fiduciary  duties  under  ERISA  and does not  result  in a  nonexempt
prohibited transaction as defined in Section 406 of ERISA or Section 4975 of the
Code. Employee benefit plans which are governmental plans (as defined in Section
3(32) of ERISA) and certain  church plans (as defined in Section 3(33) of ERISA)

are not  subject  to the  fiduciary  responsibility  or  prohibited  transaction
provisions of ERISA or the Code. For additional  information regarding treatment
of the Notes under ERISA, see "ERISA Considerations" in the Prospectus.

     If the Notes constitute  equity  interests,  there can be no assurance that
any of the exceptions set forth in the Regulations will apply to the purchase of
Notes offered  hereby.  Under the terms of the  Regulations,  if the Issuer were
deemed to hold Plan assets by reason of a Plan's  investment in Notes, such Plan
assets would  include an undivided  interest in the  Receivables,  and any other
assets held by the Issuer.  In such an event,  the Originator,  the Issuer,  the
Trustee and other persons  providing  services with respect to the  Receivables,
may be subject to the fiduciary responsibility provisions of Title Originator of
ERISA and be subject to the prohibited transaction provisions of Section 4975 of
the Code with respect to  transactions  involving  the  Receivables  unless such
transactions   are  subject  to  a  statutory   or   administrative   exemption.
Additionally, if the Issuer were deemed to hold Plan assets, each Noteholder may
be subject to the fiduciary  responsibility  provisions  of Title  Originator of
ERISA with respect to its right to consent or withhold  consent to amendments to
the Indenture and with respect to its right to vote on action to be taken or not
taken if an Indenture Event of Default occurs.

     In  addition,  certain  affiliates  of the  Originator,  the Issuer and the
Trustee may be considered to be parties in interest or fiduciaries  with respect
to many Plans. An investment by such a Plan in Notes

                                      S-41

<PAGE>


may be a prohibited  transaction under ERISA and the Code unless such investment
is subject to a statutory or administrative exemption.

     Any Plan  fiduciary  that proposes to cause a Plan to purchase Notes should
consider whether such purchase would be appropriate  under the general fiduciary
standards  of prudence  and  diversification,  taking  into  account the overall
investment policy of the Plan and its existing portfolio and should consult with
its counsel with respect to the potential applicability of ERISA and the Code.

                                     RATINGS

     As a condition  to the issuance of the Offered  Notes,  the [Class A] Notes
must be rated at least "____" by the Rating  Agency and the [Class B] Notes must
be rated at least  "____"  by the  Rating  Agency.  A  security  rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time. The rating of  ________________________  assigned to the
Offered Notes  addresses the  likelihood of the receipt by [Class A] Noteholders
and [Class B] Noteholders of all  distributions  to which such  Noteholders  are
entitled.  The  ratings  assigned  to the  Offered  Notes do not  represent  any
assessment of the likelihood that principal  prepayments might differ from those
originally anticipated or address the possibility that [Class A] Noteholders and
[Class B] Noteholders might suffer a lower than anticipated yield.

                                  UNDERWRITING


     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement"),  the  Issuer has agreed to sell to each of the
Underwriter(s)   named   below   (the   "Underwriter(s)"),   and   each  of  the
Underwriter(s)  has severally agreed to purchase,  the principal amount of Notes
set forth opposite its name below.

                      Principal             Principal
                      Amount                Amount
Underwriter(s)        of A Notes            of B Notes

                      $                     $

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

Total                 $
                      ------------          ------------

         In the Underwriting Agreement,  the Underwriter(s) have agreed, subject
to the terms and conditions therein, to purchase all the Notes offered hereby if
any  of  such  Notes  are  purchased.   The  Issuer  has  been  advised  by  the
Underwriter(s)  that they  propose  initially to offer the Class A Notes and the
Class B Notes to the  public  at the  price set  forth  herein,  and to  certain
dealers at such price less a  concession  not in excess of ___% per Class A Note
and __% per Class B Note.  The  Underwriter(s)  may allow and such  dealers  may
reallow a concession  not in excess of __% per Class A Note and ___% per Class B
Note to certain other dealers.  After the initial public  offering,  such prices
and such concessions may be changed.

   
         The Underwriting Agreement provides that the Issuer and Originator will
indemnify  the  Underwriter(s)  against  certain  civil  liabilities,  including
liabilities  under the  Securities  Act, or contribute to payments the [several]
Underwriter(s) may be required to make in respect thereof.  The Commission is of
the opinion that  indemnification  for  securities law violations is contrary to
the public policy
    

                                      S-42

<PAGE>

   
expressed  in  the  federal  securities  laws,  and,  consequently,   that  such
indemnification provisions are unenforceable.
    

     The Trustee may, from time to time, invest the funds in certain accounts in
Eligible Investments acquired from the Underwriter(s).

                                REPORT OF EXPERTS

     The financial  statements of the Certificate  Insurer,  _____________,  for
each of the two  years  in the  periods  ending  December  31,  199_  and  199_,

appearing  in  Appendix A of this  Prospectus  Supplement  have been  audited by
_____________,  independent  accountants,  as indicated in their report  thereon
appearing elsewhere herein and in the Registration  Statement,  and are included
in reliance  upon such report and upon the  authority of such firm as experts in
accounting and auditing.

                                  LEGAL MATTERS

     In addition to the legal  opinions  described  in the  Prospectus,  certain
legal matters relating to the issuance of the Notes, including federal and state
income tax consequences with respect thereto, as well as other matters,  will be
passed upon for the Issuer and the Underwriter(s) by Dewey Ballantine, New York,
New York.


                                      S-43

<PAGE>

                             INDEX OF DEFINED TERMS

                                                                Page
                                                                ----
   
Additional Receivable Transfer  Agreement ..................     21
Additional Receivable Transfer  Date .......................      6
Additional  Receivables ....................................      6
Aggregate Discounted Contract  Balance .....................     10
Agreements .................................................     26
Applicable Federal  Rate
Applicable Federal Rate ....................................     41
APR ........................................................     18
Available  Funds ...........................................     10
Backup Withholding Tax .....................................     42
Bond Insurance  Policies ...................................   3,11
Bond  Insurer ..............................................   3,11
Business  Day ..............................................     27
Calculation  Date ..........................................     10
Capitalized Interest  Account ..............................      7
Cede .......................................................      3
Class A Monthly Interest ...................................      7
Class A Monthly Principal ..................................      8
Class A Note Balance .......................................      7
Class A Note Rate ..........................................      7
Class A  Noteholders .......................................      7
Class A Notes ..............................................      1
Class A Overdue Interest ...................................      7
Class A Overdue Principal ..................................      8
Class A Percentage .........................................      1
Class B Monthly Interest ...................................      7
Class B Monthly Principal ..................................      8
Class B Note  Balance ......................................      7
Class B Note  Rate .........................................      7
Class B  Noteholders .......................................      7

Class B Notes ..............................................      1
Class B Overdue Interest ...................................      7
Class B Overdue Principal ..................................      9
Class B Percentage .........................................      1
Class C  Distributions .....................................     11
Class C Monthly Interest ...................................      8
Class C Monthly Principal ..................................      9
Class C Note  Balance ......................................      8
Class C Note  Rate .........................................      8
Class C  Noteholders .......................................      8
Class C Notes ..............................................      1
Class C Overdue Interest ...................................      8
Class C Overdue Principal ..................................      9
Code .......................................................     38
Collateral .................................................      1
Collection Account .........................................     10
Commission .................................................      3
Contracts ..................................................      1
Contribution and Servicing Agreement .......................      3
    

                                      S-44

<PAGE>

                                                                           Page
                                                                           ----
   
Defaulted  Contract .......................................................   12
Delinquency  Amounts ......................................................   12
Delinquency  Condition ....................................................   11
Delinquent  Contract ......................................................   12
Discount  Rate ............................................................    9
Discounted Contract  Balance ..............................................    9
 ERISA ....................................................................   14
Excess  Collections .......................................................   10
Excess Contract  Balance ..................................................    5
Funding  Period ...........................................................    6
 Indenture ................................................................    3
Investment  Earnings ......................................................   12
 IRS ......................................................................   39
Issuer ....................................................................    1
List of Receivables .......................................................   29
Lockbox  Account ..........................................................   12
Lockbox  Facility .........................................................   32
Maximum Reserve  Amount ...................................................   11
Monthly  Yield ............................................................    9
 Net Receivables Rate .....................................................   16
Noteholders ...............................................................    7
Notes .....................................................................    1
Offered Notes .............................................................    1
Optional  Redemption ......................................................   13
Original Capitalized Interest Amount ......................................   31
Payment  Date .............................................................    3

Pre-Funded  Amount ........................................................    6
Pre-Funding  Account ......................................................    6
Predecessor  Receivable ...................................................   20
Rating Agencies ...........................................................   15
Receivables ...............................................................    1
Record  Date ..............................................................    7
Required Deposit Date .....................................................   32
Required  Payments ........................................................   10
Reserve  Account ..........................................................   10
Reserve Account  Payment ..................................................   10
Restricting  Event ........................................................   11
Rule of  78s ..............................................................   18
 Servicer .................................................................    4
Servicer  Advance .........................................................   12
Servicing  Charges ........................................................   12
Servicing  Fee ............................................................   12
Servicing Fee  Rate .......................................................   12
Stated Maturity  Date .....................................................    3
Successor Servicer ........................................................   35
 Supplement ...............................................................    4
 Trustee ..................................................................    4
VSI Insurance Policy ......................................................   24
Weighted-Average Note  Rate ...............................................   10
[Class C] Percentage ......................................................    1
    

                                      S-45



<PAGE>



                                  EXHIBIT 99.3


<PAGE>



   
                                                                    Exhibit 99.3


                  SUBJECT TO COMPLETION DATED ___________, 1997

[Exhibit 99.3 Form of Prospectus Supplement.  This form of Prospectus Supplement
is for  illustrative  purposes only. A Prospectus  Supplement in definitive form
reflecting  the terms of each  Series  of  Certificates  will be filed  with the
Commission under the Securities Act of 1933, as amended, pursuant to Rule 424(b)
promulgated thereunder.]

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED _________, 1996)
    

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


   
              ADVANTA AUTO RECEIVABLES FINANCE CORPORATION 199__-__
    
                                 $______________

                 _____% Auto Receivables Certificates, Class __
   
                        ADVANTA AUTO FINANCE CORPORATION
    
                                   ----------
                                     Sponsor


                                   ----------
                                    Servicer


                                   ----------
                                   Originator
- --------------------------------------------------------------------------------

   
     The Class ___ Auto Receivables  Backed  Certificates  (the  "Certificates")
hereby  offered by  Advanta  Auto  Finance  Corporation  represent  the right to
receive repayment of the Initial Certificate Principal Amount ($____________) of
the  Certificates  and  monthly  interest  at a rate of _____%  per annum on the
unpaid portion of such principal amount. The rights to receive such payments are
based  solely  upon  the  interests  represented  by the  Certificates  in the [
Advanta]  Receivables  Trust 199__-__ (the "Trust") formed pursuant to a Pooling
and Servicing  Agreement (the "Pooling  Agreement"),  dated as of  ____________,
199__, among __________, as originator,  (the "Originator") Advanta Auto Finance

Corporation as servicer of the receivables (the "Servicer") Advanta Auto Finance
Corporation (the "Sponsor") and  ____________,  as trustee (the "Trustee").  The
assets of the Trust will consist of any combination of retail  installment sales
contracts between manufacturers, dealers or certain other originators and retail
purchasers  secured by new and used  automobiles  and light duty trucks financed
thereby or  participation  interests  therein,] all monies relating thereto (the
"Contracts"),  [the  underlying new and used  automobiles  and light duty trucks
(the  "Vehicles,"  together  with the  Contracts],  the  "Receivables")  and the
proceeds  thereof received by the Trust from the Sponsor on or prior to the date
of the issuance of the Certificates.  [The assets of the Trust also will include
a certificate  guaranty insurance policy issued with respect to the Certificates
(the  "Certificate   Insurance   Policy")  by  _____________  (the  "Certificate
Insurer"),  and during the Funding Period, amounts on deposit in the Pre-funding
Account and the Capitalized  Interest Account. The Trustee will also have access
to the Reserve  Account to be established  for the benefit of the holders of the
Certificates (the "Certificateholders") and the Certificate Insurer. Capitalized
terms used herein are  defined  terms  having  specific  meanings.  An "Index of
Defined  Terms" is set forth as page hereto,  which  indicates the page on which
such defined terms are defined.

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
AS PAGE HEREIN AND IN THE PROSPECTUS AT PAGE .
    

                          [FORM OF CREDIT ENHANCEMENT]
                                   ----------

   
THE  CERTIFICATES  REPRESENT  BENEFICIAL  INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT  INTERESTS IN OR  OBLIGATIONS  OF THE  ORIGINATOR,  THE  SPONSOR,  THE
SERVICER, ANY SUCCESSOR SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NEITHER
THE SECURITIES NOR THE UNDERLYING  RECEIVABLES  WILL BE GUARANTEED OR INSURED BY
ANY GOVERNMENTAL  AGENCY OR INSTRUMENTALITY OR BY THE ORIGINATOR OR THE SPONSOR.
SEE ALSO "RISK FACTORS."
    

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

- --------------------------------------------------------------------------------
                               Price to        Underwriting     Proceeds to the
                               Public(1)        Discount(2)      Sponsor(1)(3)
- --------------------------------------------------------------------------------
Per Certificate.............            %                 %                  %

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

(1)  Plus accrued interest, if any, from ____________, 199__.


(2)  The Sponsor has agreed to  indemnify  the  Underwriter(s)  against  certain
     liabilities,  including  liabilities  under the  Securities Act of 1933, as
     amended. See "Underwriting".

(3)  Before  deducting  estimated  expenses  of  $____________  payable  by  the
     Sponsor.

     [The  Certificates  are  offered  subject to prior sale,  when,  as, and if
accepted  by the  Underwriter(s)  and subject to the  approval of certain  legal
matters by Dewey Ballantine, counsel for the Underwriter(s). It is expected that
delivery of the  Certificates  will be made only in book-entry  form through the
Same Day Funds  Settlement  System of The  Depository  Trust Company on or about
_____________, 19__]

                         [Name(s) of the Underwriter(s)]


<PAGE>



     The Contracts  are  contracts  for the sale of the Vehicles,  entitling the
originator  thereunder  to  payments of  principal  and  interest  (hereinafter,
"Contract Principal" and "Contract Interest," respectively).

     Principal and interest will be paid to the Certificateholders  [monthly] on
the _____ day (or the next succeeding  business day thereafter) of each [month],
commencing  (except as provided below) in ____________  199__. The final payment
of  principal  and  interest  on the  Certificates  will not be  later  than the
____________ Payment Date. The Pooling Agreement and the Receivables Acquisition
Agreement will provide that, to the extent  additional,  qualifying  Receivables
satisfactory to the Certificate Insurer are available from the Originator during
the period  prior to the  ____________  199__  Payment  Date,  or, if a Required
Amortization  Event (as defined  herein)  occurs with  respect to a Payment Date
prior to the  ____________  199__ Payment Date,  such earlier  Payment Date (the
____________ 199__ or such earlier Payment Date being the "Initial  Amortization
Date"),  the Pre-Funded Amount and all Contract  Principal received by the Trust
will be  disbursed to the Sponsor in  consideration  of the  conveyance  of such
additional, qualifying Receivables (the "Additional Receivables").

     On the Funding  Distribution Date, the amount, if any, remaining on deposit
in the  Pre-Funding  Account will be transferred  to the Remittance  Account for
distribution to the  Certificateholders as a prepayment of principal.  Beginning
with the Initial  Amortization  Date, the  Certificateholders  will generally be
entitled to receive the Applicable  Percentage of all Contract  Principal (other
than Contract  Principal  resulting  from certain  Prepayments)  received by the
Trust during the prior  calendar month together with, as a payment of principal,
___% of the lesser of (x) all Contract Interest received by the Trust during the
preceding  calendar  month in excess of the amount of  interest  then due on the
Certificates,  subject to certain  adjustments (the "Excess Contract  Interest")
and (y) the amount then  remaining in the Remittance  Account.  On and after the
Initial  Amortization Date (unless a Required  Amortization  Event has occurred)
the  Sponsor  will have the  option on each  Payment  Date to convey  Additional

Receivables to the Trust, having an aggregate Discounted Contract Balance not in
excess  of the  aggregate  amount of  Prepayments  deposited  to the  Remittance
Account with respect to the prior Remittance Period. The Trust shall disburse to
the Sponsor an amount equal to the aggregate Discounted Contract Balance of such
Additional Receivables.

     The Certificate  Insurer will be unconditionally  obligated,  to the extent
that  Available  Funds on any  Payment  Date are  insufficient,  to pay the full
amount of the required  payments of principal  and interest then due and payable
under the  Certificates.  "Available  Funds"  shall mean all amounts held by the
Trust received with respect to the  Receivables,  all amounts in the Capitalized
Interest  Account and the  Reserve  Account  established  by the Sponsor for the
benefit of the  Certificateholders,  other than payments  under the  Certificate
Insurance Policy or payments received by the Servicer which relate to subsequent
collection periods.

                                   ----------

     THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING  OF  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  CERTIFICATES  MAY NOT BE
CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS  SUPPLEMENT
AND THE PROSPECTUS.

                                   ----------



                                       S-2


<PAGE>


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

                                   ----------

                          REPORTS TO CERTIFICATEHOLDERS

     Unless and until Definitive  Certificates  are issued,  periodic 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 & Company
("Cede"),  as nominee of The  Depository  Trust Company  ("DTC") and  registered
holders of the  Certificates.  See  "Description of the Securities -- Reports to
Securityholders" in the accompanying Prospectus (the "Prospectus"). Such reports
will not constitute  financial  statements prepared in accordance with generally
accepted  accounting  principles.  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  thereunder  and as are  otherwise  agreed to by the
Commission.  Copies of such  periodic  reports may be  obtained  from the Public
Reference Section of the Commission at 450 Fifth Street, N.W., Washington,  D.C.
20549, at prescribed rates.



                                       S-3


<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  herein  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.........................   ADVANTA  AUTO  RECEIVABLES  TRUST  199_-_ (the
                                  "Trust" or the "Issuer").

Sponsor........................   Advanta   Auto   Finance    Corporation   (the
                                  "Sponsor"), a Nevada corporation.  The Sponsor
                                  will   acquire   the   Receivables   from  the
                                  Originator  and will  simultaneously  transfer
                                  the  Receivables  (including from time to time
                                  the Additional  Receivables) to the Trust. The
                                  principal executive offices of the Sponsor are
                                  located  at  500  Office  Center  Drive,  Fort
                                  Washington,   Pennsylvania   19034,   and  its
                                  telephone number is (215) 283-4200.

Servicer.......................   Advanta  Auto  Finance  Corporation  a  Nevada
                                  corporation  (the  "Servicer").  The principal
                                  executive  offices of the Servicer are located
                                  at 500 Office Center Drive,  Fort  Washington,
                                  Pennsylvania  19034,  and its telephone number
                                  is (215) 283-4200.
    

Originator.....................   _____________________,  a ________ corporation
                                  (the  "Originator").  The principal  executive
                                  offices  of  the  Originator  are  located  at
                                  ______________________,   and  its   telephone
                                  number is __________.

Trustee........................   ________________________  (the  "Trustee"),  a

                                  ___________  association.  The corporate trust
                                  offices  of  the   Trustee   are   located  at
                                  ______________________   and   its   telephone
                                  number is (___) ______.

Certificate
Insurer........................   ________________________,    a    ____________
                                  corporation (the "Certificate  Insurer").  The
                                  principal executive offices of the Certificate
                                  Insurer      are      located     at     _____
                                  __________________ and its telephone number is
                                  (___) ____________.

Cut-Off Date...................   ____________, 199_.

Closing Date...................   ____________, 199__.

The Certificates...............   The  Certificates  will represent the right to
                                  receive  a  specified   principal  amount  and
                                  [monthly]  interest  at a rate of  _____%  per
                                  annum on the unpaid  portion of that principal
                                  amount (the "Required  Payments").  The rights
                                  to  such  payments  are  based  solely  on the
                                  interest  in  the  Trust  represented  by  the
                                  Certificates.  The Certificates will be issued
                                  in a principal amount of $____________,  which
                                  is not greater than the sum of (i) ___% of the
                                  aggregate  Contract  Principal  Balance of the
                                  Contracts  as of  the  close  of  business  on
                                  ____________,  199__ (the "Cut-Off Date") (the
                                  "Initial Contract Principal Balance") and (ii)
                                  the Original

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

                                       S-4



<PAGE>


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


                                  Pre-Funded   Amount.   As  of  any   date   of
                                  determination,   the   aggregate   outstanding
                                  Discounted  Contract  Balance of all Contracts
                                  (including  all Additional  Receivables)  then
                                  owned by the Trust and not  represented by the
                                  Certificates  is  the "Transferor's  Balance."
                                  The  Discounted  Contract  Balance was derived
                                  using a discount  rate of ___%.  As  discussed
                                  below,  the Sponsor's  Balance as evidenced by

                                  the   Sponsor's   Certificate   represents   a
                                  subordinate  interest in the Trust because all
                                  amounts received with respect to the Sponsor's
                                  Balance (as well as all Residual  Receipts and
                                  all Excess Contract Interest) are available to
                                  service any shortfall in the amounts available
                                  to   meet   Required    Payments   under   the
                                  Certificates.

                                  The interest in the Trust to be evidenced by a
                                  Certificate    will    represent    at   least
                                  [$1,000,000]   of  the   Initial   Certificate
                                  Principal Amount.

                                  As described  below under  "Trust  Assets" and
                                  below under "Flow of Funds," from time to time
                                  the Sponsor may convey Additional  Receivables
                                  to the Trust. The Pooling  Agreement  provides
                                  that,  unless a  Required  Amortization  Event
                                  occurs prior to the ____________ 199__ Payment
                                  Date,  all  Contract   Principal  which  would
                                  otherwise be paid to the Certificateholders or
                                  distributed  to the Sponsor  will be disbursed
                                  to  the  Sponsor  in   consideration   of  the
                                  conveyance of Additional Receivables, with the
                                  result   that  the   Certificateholders   will
                                  receive  payments  of  interest  only,  and no
                                  payments of  principal,  on each  Payment Date
                                  prior to the  ____________  199__ Payment Date
                                  except for a possible  prepayment of principal
                                  resulting  from the  distribution  of  amounts
                                  remaining   on  deposit  in  the   Pre-Funding
                                  Account on the Funding  Distribution Date. See
                                  "Description   of   the    Certificates"   and
                                  "Prepayment and Yield  Considerations"  in the
                                  Prospectus.

The Trust......................   The Trust  will be a trust  established  under
                                  the  laws of the  State of  ____________.  The
                                  activities  of the  Trust are  limited  by the
                                  terms of the Trust  Agreement  to  purchasing,
                                  owning and managing the  Receivables,  issuing
                                  and making  payments on the  Certificates  and
                                  other activities  related  thereto.  The Trust
                                  Property  includes (i) the  Receivables,  (ii)
                                  all monies  (including  accrued  interest) due
                                  thereunder on or after the Cut-off Date, (iii)
                                  such  amounts as from time to time may be held
                                  in  one  or  more  accounts   established  and
                                  maintained  by the  Servicer  pursuant  to the
                                  Pooling  Agreement,  as described below, [(iv)
                                  the security  interests in the  Vehicles,  (v)
                                  the rights to proceeds from claims on physical
                                  damage,  credit life and disability  insurance

                                  policies,   if  any,   covering   Vehicles  or
                                  Obligors,   as  the  case  may  be,  (vi)  any
                                  proceeds of repossessed  Vehicles,]  (vii) the
                                  rights of the  Sponsor  under the  Receivables
                                  Acquisition   Agreement  and  (viii)  interest
                                  earned on short-term  investments  made by the
                                  Trust.

                                  In the Receivables Acquisition Agreement,  the
                                  Originator  will make certain  representations
                                  and warranties to the Sponsor with respect to,
                                  among  other  things,  the  Vehicles  and  the
                                  Contracts,     which    representations    and
                                  warranties  will be  assigned  to the  Trustee
                                  under the Pooling Agreement.

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

                                       S-5



<PAGE>


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



The Receivables................   The  Receivables   consist  of   noncancelable
                                  [retail  installment  sales contracts  between
                                  manufacturers,   dealers  or   certain   other
                                  originators and retail purchasers  serviced by
                                  new and used automobiles and light duty trucks
                                  financed  thereby  or  participation  interest
                                  therein.] Each Obligor's  obligation under its
                                  Contract is a full  recourse  obligation.  The
                                  "Obligor" is the obligor  under each  Contract
                                  including  any  guarantor.   The   Receivables
                                  contain   provisions   which   unconditionally
                                  obligate  the  Obligor  to make  all  Contract
                                  Payments.

                                  [All of the  Contracts  were  purchased by the
                                  Sponsor  from the  Originator  in the ordinary
                                  course   of   business   and   the   Contracts
                                  constitute substantially all of the automobile
                                  and light duty truck retail  installment  sale
                                  contracts   included   in   the   Originator's
                                  portfolio   meeting  the  selection   criteria
                                  described  herein.   Such  selection  criteria
                                  included that: (i) each Contract is secured by
                                  a new or used  automobile or light duty truck;
                                  (ii)  each  Contract  was  originated  in  the

                                  United  States;  (iii) each Contract  provides
                                  for level monthly payments that fully amortize
                                  the amount  financed  over its  original  term
                                  except  that the  payment in the first or last
                                  month  in  the  life  of the  Contract  may be
                                  minimally  different  from the level  payment,
                                  and a minimal number of the Contracts  provide
                                  for monthly  payments for a period of time not
                                  exceeding  one year  after  origination  in an
                                  amount less than such level payment,  provided
                                  that as of the Cutoff Date the monthly payment
                                  currently  due  under  each such  Contract  is
                                  equal  to  such  level   payment;   (iv)  each
                                  Contract  was   originated   on  or  prior  to
                                  _______,  199  ;  (v)  each  Contract  has  an
                                  original  term of __ to __ months  and,  as of
                                  the  Cutoff  Date,  had a  remaining  term  to
                                  maturity  of not less than  three  months  nor
                                  more than month;  (vi) each Contract  provides
                                  for the payment of a finance  charge at an APR
                                  ranging from __% to ___;  (vii) each  Contract
                                  shall  not have a  Scheduled  Payment  that is
                                  more  than 30 days  past due as of the  Cutoff
                                  Date;  (viii) no Contract shall be due, to the
                                  best  knowledge  of the  Originator,  from any
                                  Obligor  who is  presently  the  subject  of a
                                  bankruptcy   proceeding   or  is  bankrupt  or
                                  insolvent;    (ix)   no   Vehicle   has   been
                                  repossessed  without  reinstatement  as of the
                                  Cutoff  Date;  and (x) as of the Cutoff  Date,
                                  physical  damage  insurance  relating  to each
                                  Vehicle  is  not  being  force-placed  by  the
                                  Servicer.]

                                  [As of the Cutoff Date,  approximately __% and
                                  approximately __% of the Aggregate  Discounted
                                  Contract  Balance are  expected  to  represent
                                  Contracts  secured  by  automobiles  and light
                                  duty  trucks,   respectively.   Based  on  the
                                  Aggregate    Discounted    Contract   Balance,
                                  approximately  ___% and approximately  ___% of
                                  the  Contracts  are  expected  to rep-  resent
                                  financing of new  vehicles and used  vehicles,
                                  respectively,  and no  more  than  ___% of the
                                  Contracts  are expected to be due from employ-
                                  ees of the Originator or any of its respective
                                  affiliates. As of the Cutoff Date, the average
                                  Principal  Balance  of  Contracts  secured  by
                                  automobiles  and light duty trucks is expected
                                  to    be    approximately     $________    and
                                  approximately  $________,   respectively.  The
                                  majority of the  Vehicles  are  expected to be
                                  foreign  and  domestic  automobiles  and light
                                  duty trucks.  Except in the case of any breach

                                  of  representations   and  warranties  by  the
                                  Originator, it is expected that

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

                                       S-6


<PAGE>


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


                                  none of the Contracts  provide for recourse to
                                  the  Originator  who  originated  the  related
                                  Contract.]

Flow of Funds..................   The Pooling  Agreement  will  require that the
                                  Trustee  establish an account (the "Remittance
                                  Account") and that the Servicer deposit to the
                                  Remittance Account all collections received by
                                  the  Servicer  on the  Contracts  on the  next
                                  business   day   following   receipt  of  such
                                  amounts.

                                  The Pooling  Agreement  will also require that
                                  the   Trustee   establish   an  account   (the
                                  "Pre-Funding  Account")  and that the  Sponsor
                                  deposit  to  the  Pre-Funding  Account  on the
                                  Closing   Date   cash   in   the   amount   of
                                  $____________   (the   "Original    Pre-Funded
                                  Amount").  On the Funding  Distribution  Date,
                                  the Trustee will transfer the amount,  if any,
                                  then on deposit in the Pre-Funding  Account to
                                  the Remittance Account for distribution to the
                                  Certificateholders    as   a   prepayment   of
                                  principal.

                                  On  each  Payment  Date  the  Trustee  will be
                                  required to make the  following  payments from
                                  the  Available  Funds  then on  deposit in the
                                  Remittance  Account, in the following order of
                                  priority:

                                        (i) to the  Servicer,  the Servicing Fee
                                        then   due,    together   with   certain
                                        miscellaneous amounts;

                                        (ii) on the  Payment  Date which is also
                                        the Funding  Distribution  Date,  to the
                                        Certificateholders,    the    Pre-Funded
                                        Amount, if any;


                                        (iii)  to  the  Certificateholders,  the
                                        Certificate    Interest    and   Overdue
                                        Interest  for  the  related   Remittance
                                        Period;

                                        (iv) on and after the Payment Date which
                                        is also the  Initial  Amortization  Date
                                        and  until  the  Certificate   Principal
                                        Balance has been reduced to zero, to the
                                        Certificateholders,  the Base  Principal
                                        Distribution   Amount  and  any  Overdue
                                        Principal  for  the  related  Remittance
                                        Period;

                                        (v)  to  the  Certificate  Insurer,  the
                                        premiums  then due with  respect  to the
                                        Certificate  Insurance  Policy (the cost
                                        of which  will be  debited  against  the
                                        Sponsor's Interest);

                                        (vi)  to the  Certificate  Insurer,  any
                                        amounts  previously paid by it under the
                                        Certificate  Insurance  Policy  and  not
                                        theretofore   repaid,    together   with
                                        interest thereon;

                                        (vii) to the Reserve Account, the amount
                                        of any insufficiency therein;

                                        (viii)  on and after  the  Payment  Date
                                        which is also the  Initial  Amortization
                                        Date and until the Certificate Principal
                                        Balance has been reduced to zero, to the
                                        Certificateholders, the Excess Principal
                                        Amount as of such Payment Date;

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


                                       S-7


<PAGE>


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


                                        (ix) to the Servicer,  certain remaining
                                        amounts  as  reimbursement  for  certain
                                        expenses; and

                                        (x)  to  the  holder  of  the  Sponsor's
                                        Certificate, any remaining amounts.


                                  See "Description of the Certificates - Flow of
                                  Funds" for the  definitions of certain defined
                                  terms used above.

Credit Enhancement.............   The  credit  enhancement   available  for  the
                                  benefit  of the  Certificateholders  takes the
                                  following forms:  the  Transferor's  Interest,
                                  the Capitalized  Interest Account, the Reserve
                                  Account and the Certificate Insurance Policy.

A.  Sponsor's Interest.........   The "Sponsor's Interest",  as evidenced by the
                                  Sponsor's  Certificate,  is the  right  of the
                                  holder of the Sponsor's Certificate to receive
                                  the  Sponsor's  Balance  plus other  remaining
                                  Available  Funds as described in clause (x) of
                                  "Flow of Funds" above.

                                  The  Sponsor's  Balance  as  of  any  date  of
                                  determination  is equal to the  excess  of (x)
                                  the aggregate outstanding  Discounted Contract
                                  Balance  of  all  Contracts  as of  such  date
                                  (computed  as  stated   above)  over  (y)  the
                                  outstanding   Certificate   Principal  Balance
                                  minus the  Pre-Funded  Amount,  if any,  as of
                                  such  date.   As  of  the  Cut-Off   Date  the
                                  Sponsor's Balance was equal to ___% of the sum
                                  of the Initial Aggregate  Discounted  Contract
                                  Balance.

                                  The Pooling  Agreement  provides  that 100% of
                                  any losses on Defaulted Contracts be allocated
                                  to the  Sponsor's  Balance until the Sponsor's
                                  Balance  is  reduced  to zero.  If  losses  on
                                  Defaulted  Contracts  occur when the Sponsor's
                                  Balance   is   zero,   then   the   Applicable
                                  Percentage  of  the   outstanding   Discounted
                                  Contract  Balance of such Defaulted  Contracts
                                  will be due to the  Certificateholders  on the
                                  next Payment Date, such amount to be paid from
                                  any   Available   Funds  on   deposit  in  the
                                  Remittance   Account  on  such  Payment  Date,
                                  amounts  transferred  from the Reserve Account
                                  on such  Payment  Date and,  if the  foregoing
                                  sources  are  insufficient,  Insured  Payments
                                  made by the Certificate Insurer.

                                  In addition to the  repayment of the Sponsor's
                                  Balance,   the   holder   of   the   Sponsor's
                                  Certificate as owner of the Sponsor's Interest
                                  will be  entitled  to receive on each  Payment
                                  Date any  Available  Funds not  required to be
                                  used  for   repayments   to  the   Certificate
                                  Insurer,  the making of any required  deposits

                                  to  the  Reserve  Account  or  other  required
                                  purposes.

                                  If,  prior to the Initial  Amortization  Date,
                                  the  Sponsor's  Balance is reduced below ___%,
                                  then the Sponsor  will be required on the next
                                  Payment   Date  to   transfer   to  the  Trust
                                  Additional  Receivables  having  an  aggregate
                                  Discounted   Contract  Balance   necessary  to
                                  increase  the  Sponsor's  Balance  to the ___%
                                  level. The Trust will disburse to the

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


                                       S-8


<PAGE>


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


                                  Sponsor  Excess  Contract  Interest  and other
                                  excess  cash with  respect to such  transfers,
                                  and the  obligation of the Sponsor to transfer
                                  such Additional  Receivables is limited by the
                                  amount of the  Excess  Contract  Interest  and
                                  other excess cash available.

B. Capitalized Interest
      Account..................   The Pooling  Agreement  will  require that the
                                  Trustee establish an account (the "Capitalized
                                  Interest   Account")   and  that  the  Sponsor
                                  deposit to the Capitalized Interest Account on
                                  the  Closing   Date  cash  in  the  amount  of
                                  $_________ (the "Initial  Capitalized Interest
                                  Amount").  On each  Payment  Date  during  the
                                  Funding  Period,  amounts  on  deposit  in the
                                  Capitalized  Interest Account will be required
                                  to be transferred to the Remittance Account to
                                  the extent the  aggregate  amount of  Contract
                                  Interest for the related  Remittance Period is
                                  insufficient  to fund the full  amount  of the
                                  Certificate  Interest and Servicer Fee payable
                                  on such  Payment  Date.  On each such  Payment
                                  Date,  the  Sponsor  will  have  the  right to
                                  instruct   the  Trustee  to  transfer  to  the
                                  Sponsor from the Capitalized  Interest Account
                                  the Overfunded Interest Amount. The amount, if
                                  any,  on deposit in the  Capitalized  Interest
                                  Account on the Funding  Distribution Date will
                                  be disbursed to the Sponsor.


C.  Reserve Account............   Pursuant   to  the  terms  of  the   Insurance
                                  Agreement,  dated as of  ____________,  199__,
                                  among  the  Originator,   the  Servicer,   the
                                  Sponsor, the Collateral Agent, the Trustee and
                                  the   Certificate   Insurer  (the   "Insurance
                                  Agreement"),  and the Pooling  Agreement,  the
                                  Trustee  will  hold  a  reserve  account  (the
                                  "Reserve  Account")  for  the  benefit  of the
                                  Certificateholders,  the  Certificate  Insurer
                                  and the  Transferor,  as their  interests  may
                                  appear,  which will be funded with cash on the
                                  Closing   Date  in  the   initial   amount  of
                                  $____________.

                                  In connection with each payment to the Sponsor
                                  from the Pre-Funding Account, the Trustee will
                                  transfer from the  Pre-Funding  Account to the
                                  Reserve  Account an amount equal to __% of the
                                  aggregate  Contract  Principal Balances of the
                                  Additional  Contracts conveyed to the Trust on
                                  the  date  of  such  payment.  The  amount  on
                                  deposit in the Reserve  Account on the Funding
                                  Termination   Date  will  be  required  to  be
                                  maintained  until the date two years after the
                                  Closing Date (the  "Determination  Date").  On
                                  each  Payment Date  thereafter,  the amount on
                                  deposit  in  the  Reserve   Account   will  be
                                  required to be  maintained  in an amount equal
                                  to the  greater  of (i) the  product  of (x) a
                                  fraction, the numerator of which is the amount
                                  on  deposit  in  the  Reserve  Account  on the
                                  Determination  Date  and  the  denominator  of
                                  which  is  the  aggregate  Contract  Principal
                                  Balances   as   of   the   Calculation    Date
                                  immediately  preceding the Determination  Date
                                  and  (y)  the  aggregate   Contract  Principal
                                  Balances  as of the related  Calculation  Date
                                  and  (ii)  $________.  On each  Payment  Date,
                                  amounts on deposit in the Reserve  Account are
                                  required to be  transferred  to the Remittance
                                  Account to the extent that Available Funds are
                                  insufficient   to  fund  the  full  amount  of
                                  Required Payments on such Payment Date.

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


                                       S-9



<PAGE>



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


D.  Certificate Insurance
      Policy...................   In the event  that  Available  Funds  plus any
                                  amounts  available  to be  withdrawn  from the
                                  Reserve Account and the  Capitalized  Interest
                                  Account  are  insufficient  to fund  the  full
                                  amount  of the  Required  Payments  due on any
                                  Payment Date,  the Trustee will be required to
                                  make a claim under the  Certificate  Insurance
                                  Policy.

                                  "Required Payments" means, with respect to any
                                  Payment Date, the amounts described in clauses
                                  (ii),  (iii)  and (iv)  under  "Flow of Funds"
                                  above on such Payment Date.

Servicing......................   The   Servicer   will   be   responsible   for
                                  servicing,    managing,    arranging,   making
                                  collections  on and  otherwise  enforcing  the
                                  Contracts.  The  Servicer  will be required to
                                  exercise  the  degree  of  skill  and  care in
                                  performing these functions that it customarily
                                  exercises  with  respect to similar  contracts
                                  owned by the  Servicer.  The Servicer  will be
                                  entitled   to  receive  a  monthly   fee  (the
                                  "Servicing   Fee")  of  the   product  of  (i)
                                  one-twelfth,  (ii)  ___% (the  "Servicing  Fee
                                  Rate")  and  (iii)  the  Aggregate  Discounted
                                  Contract  Balance as of the  beginning  of the
                                  previous Remittance Period, payable out of the
                                  Collection Account, plus late payment fees and
                                  certain   other  fees  paid  by  the  Obligors
                                  ("Servicing  Charges") and investment earnings
                                  on  amounts  held  in the  Remittance  Account
                                  ("Investment  Earnings"),  as compensation for
                                  acting as Servicer.

                                  Except  as  hereinafter  provided,  on the day
                                  prior to any Payment  Date,  the Servicer will
                                  be  required  to make an advance (a  "Servicer
                                  Advance")   to  the   Trustee   in  an  amount
                                  sufficient to cover all amounts due and unpaid
                                  on any Delinquent  Contract as of the previous
                                  Determination Date ("Delinquency  Amounts"). A
                                  "Delinquent  Contract"  will  mean,  as of any
                                  Determination Date, any Contract (other than a
                                  Contract  which  became a  Defaulted  Contract
                                  prior to such Determination Date) with respect
                                  to which the Obligor has not paid all Contract
                                  Payments   then  due.   With  respect  to  any
                                  Delinquent  Contract,  whenever  the  Servicer

                                  shall have  determined  that it will be unable
                                  to  recover a  Delinquency  Amount or  portion
                                  thereof  on  such  Delinquent  Contract,   the
                                  Servicer  shall  not  be  required  to  make a
                                  Servicer   Advance   on   such   unrecoverable
                                  Delinquency  Amount or  portion  thereof,  but
                                  will  be  required  to  enforce  its  remedies
                                  (including  acceleration) under such Contract.
                                  Furthermore,  if at any time the Originator is
                                  no longer the Servicer,  no Servicer  Advances
                                  will  be  required.  In  the  event  that  the
                                  Servicer determines that any Servicer Advances
                                  previously made are  Nonrecoverable  Advances,
                                  or any  Delinquent  Contracts  for  which  the
                                  Originator  has made  advances of  Delinquency
                                  Amounts in respect  thereof  become  Defaulted
                                  Contracts,  then the  Trustee  shall  have the
                                  right to draw on the  Collection  Account  and
                                  the  Reserve  Account to repay  such  Servicer
                                  Advances.

Optional Termination...........   The Sponsor  will have the option,  subject to
                                  certain  conditions  set forth in the  Pooling
                                  Agreement,  including  the  deposit of the sum
                                  specified in the Pooling Agreement,  to remove
                                  all, but not less than all, of the

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


                                      S-10



<PAGE>


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


                                                                     
                                  property in the Trust, and thereby cause early
                                  retirement   of  the   Certificates   and  the
                                  Sponsor's  Certificate  as of any Payment Date
                                  on which the Certificate  Principal Balance is
                                  less  than  ____% of the  Initial  Certificate
                                  Principal   Amount  (after  giving  effect  to
                                  payment of principal on such Payment Date). In
                                  the  event  of  such  a  removal,  the  entire
                                  outstanding   Certificate  Principal  Balance,
                                  together with accrued  interest thereon at the
                                  Certificate  Rate, will be required to be paid
                                  to  the  Certificateholders  on  such  Payment
                                  Date, and the Sponsor's Balance,  if any, will

                                  be  required  to be paid to the  holder of the
                                  Sponsor's Certificate on such Payment Date.

Certain Legal
Aspects of the
Receivables....................   With   respect   to   the   transfer   of  the
                                  Receivables,  the Original  Pre-Funded  Amount
                                  and the Initial Capitalized Interest Amount to
                                  the Trust,  the  Sponsor  will  warrant in the
                                  Pooling  Agreement  that the transfer by it to
                                  the  Trust  is  either  a valid  transfer  and
                                  assignment  of the  Receivables,  the Original
                                  Pre-Funded Amount and the Initial  Capitalized
                                  Interest Amount to the Trust or the grant of a
                                  security  interest  in  the  Receivables,  the
                                  Original  Pre-Funded  Amount  and the  Initial
                                  Capitalized  Interest Amount. The Sponsor will
                                  be required to take such action as is required
                                  to perfect  the Trust's  security  interest in
                                  the  Receivables,   the  Original   Pre-Funded
                                  Amount and the  Initial  Capitalized  Interest
                                  Amount.  The Sponsor  will warrant that if the
                                  transfer  by it to the Trust is deemed to be a
                                  grant to the Trust of a security  interest  in
                                  the  Receivables,   the  Original   Pre-Funded
                                  Amount and the  Initial  Capitalized  Interest
                                  Amount,  then  the  Trust  will  have a  first
                                  priority  perfected security interest therein,
                                  except for certain  liens which have  priority
                                  over previously  perfected  security interests
                                  by  operation  of  law,   and,   with  certain
                                  exceptions,  in the proceeds  thereof.  If the
                                  Sponsor, the Servicer,  or the Trustee,  while
                                  in possession of an item of Receivables, sells
                                  or pledges and delivers  such  Receivables  to
                                  another  party,  in  violation  of the Pooling
                                  Agreement,  there is a risk that the purchaser
                                  could  acquire an  interest in such an item of
                                  Receivables  having  priority over the Trust's
                                  interest.

   
                                  [Because  of  the  administrative  burden  and
                                  expense  that would be  entailed  in so doing,
                                  neither  the  Originator  nor the  Sponsor has
                                  filed  or will  be  required  to file  UCC (as
                                  herein defined) financing  statements in favor
                                  of the  Trustee  identifying  the  Vehicles as
                                  collateral pledged to the Trustee on behalf of
                                  the Trust.  In the absence of such filings any
                                  security  interest in the Vehicles will not be
                                  perfected  in  favor  of  the  Trustee.   Upon
                                  request,  the  Originator  and/or the  Sponsor
                                  will be  required  to make such  filings  with

                                  respect  to  Defaulted  Contracts.  See  "Risk
                                  Factors -- Certain Legal Aspects" and "Certain
                                  Legal   Aspects   --   UCC   and    Bankruptcy
                                  Considerations."]

 Federal Income Tax
 Consequences.................    The  Certificates  will  be  characterized  as
                                  indebtedness  for federal income tax purposes.
                                  Under the Pooling  Agreement,  the Sponsor and
                                  the  Certificateholders and other parties will
                                  agree to treat  the  Certificates  as debt for
                                  federal and state income tax purposes. See 
    

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


                                      S-11


<PAGE>


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


   
                                  "Federal  Income   Tax    Consequences"    for
                                  additional    information    concerning    the
                                  application  of federal  and state  income tax
                                  laws.
    

ERISA
Considerations.................   The   acquisition   of  a  Certificate  by  an
                                  employee  benefit plan subject to the Employee
                                  Retirement  Income  Security  Act of 1974,  as
                                  amended  ("ERISA"),   and  the  provisions  of
                                  Section  4975 of the  Code (a  "Plan"),  could
                                  result in a prohibited transaction under ERISA
                                  and  Section  4975 of the  Code,  unless  such
                                  acquisition  is  subject  to  a  statutory  or
                                  administrative  exemption,  if,  by  virtue of
                                  such acquisition, assets held by the Trust and
                                  pledged  to  the  Trustee  were  deemed  to be
                                  assets  of  the   Plan.   In   addition,   the
                                  Originator  or other parties may be considered
                                  to be a  fiduciary  with  respect to any Plan.
                                  Therefore, the acquisition and transfer of the
                                  Certificates    are    subject    to   certain
                                  restrictions. See "ERISA Considerations."

Ratings........................   It is a condition of the original  issuance of
                                  the Certificates that the Certificates receive

                                  ratings   of   ___   by   ____________________
                                  ("____"), and ___ by ("_________"). A security
                                  rating is not a recommendation to buy, sell or
                                  hold   securities,   and  may  be  subject  to
                                  revision  or  withdrawal  at any  time  by the
                                  assigning entity. See "Ratings."

   
Risk Factors.................     For  a  discussion  of  certain  factors  that
                                  should be considered by prospective  investors
                                  in the Certificates, see "Risk Factors" herein
                                  and in the Prospectus.
    

Certain Legal Matters..........   Certain legal matters relating to the validity
                                  of the  issuance of the  Certificates  will be
                                  passed upon for the Issuer and the Underwriter
                                  by Dewey Ballantine, New York, NY.

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


                                      S-12



<PAGE>



   
                                  RISK FACTORS
    

     Prospective  Certificateholders  should consider,  among other things,  the
following factors in connection with the purchase of the Certificates:

   
    Risk of Losses on  Investment  Associated  with Limited  Obligations  of the
Trust.  Distributions  of interest  and  principal on the  Certificates  will be
subordinated  in  priority  of  payment to  interest  and  principal  due on the
Certificates.  The  Certificateholders  will not receive any distributions  with
respect to a Payment Date until the full amount of interest on and  principal of
the  Certificates  on such  Payment Date has been  deposited in the  Certificate
Distribution  Account.  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 Trust  Accounts.  The Securities  represent  solely  obligations  of, or
interests in, the Trust and the Securities  will not be insured or guaranteed by
the Sponsor,  the  Originator,  the Servicer,  the [Owner]  Trustee or any other
person  or  entity.  Consequently,  holders  of the  Securities  must  rely  for
repayment upon payments on the Receivables and, if and to the extent  available,
amounts on deposit  in the  Reserve  Account.  Amounts  to be  deposited  in the
Reserve Account are limited in amount,  and the amount required to be on deposit
in the  Reserve  Account  will be reduced as the Pool  Balance  is  reduced.  In

addition, funds in the Reserve Account will be available on each Payment Date to
cover  shortfalls in distributions of interest and principal on the Certificates
prior to the application thereof to cover shortfalls on the Certificates. If the
Reserve Account is exhausted,  the Trust will depend solely on current  payments
on the Receivables to make payments on the  Securities.  Although the Trust will
covenant to sell the  Receivables if directed to do so by the Indenture  Trustee
in accordance with the Indenture  following an acceleration of the  Certificates
upon an Event of Default,  there is no  assurance  that the market  value of the
Receivables will at any time be equal to or greater than the aggregate principal
amount of  outstanding  Certificates.  Therefore,  upon an Event of Default with
respect to the Certificates there can be no assurance that sufficient funds will
be  available  to  repay   Certificateholders   in  full  and  consequently  the
Certificateholders  run the risk of loss on their investment.  In addition,  the
amount of principal required to be distributed to  Certificateholders  under the
Indenture is generally limited to amounts available  therefor in the Certificate
Distribution   Account.   Therefore,   the  failure  to  pay  principal  on  the
Certificates  may not result in the  occurrence of an Event of Default until the
Final Scheduled Payment Date.

    Risk of Limited Liquidity and Lower Market Price Associated with a Reduction
or Withdrawal of Ratings of the Securities. It is a condition to the issuance of
the  Certificates  and the  Certificates  that the  Certificates be rated in the
[_____] rating category or its equivalent, by at least two nationally recognized
rating agencies (the "Rating  Agencies").  A rating is not a  recommendation  to
purchase,  hold or sell Securities,  inasmuch as such rating does not comment as
to market  price or  suitability  for a particular  investor.  The rating of the
Securities addresses the likelihood of the timely payment of interest on and the
ultimate repayment of principal of the Securities pursuant to their terms. There
is 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 in the future so warrant. The rating of the Certificates
is based primarily on the creditworthiness of the Receivables, the subordination
provided  by the  Certificates  and the  availability  of funds  in the  Reserve
Account.   The  rating  of  the   Certificates   is  based   primarily   on  the
creditworthiness of the Receivables and the availability of funds in the Reserve
Account.  The  ratings  of the  Securities  are also  based on the rating of the
security insurer.  Upon a security insurer default, the rating on the Securities
may be lowered or  withdrawn  entirely.  In the event that any rating  initially
assigned  to the  Securities  were  subsequently  lowered or  withdrawn  for any
reason,  including  by  reason  of  a  downgrading  of  the  security  insurer's
claims-paying  ability,  no person or entity  will be  obligated  to provide any
additional credit  enhancement with respect to the Securities.  Any reduction or
withdrawal  of a rating will have an adverse  effect on the liquidity and market
price of the Securities. See "Ratings."
    


                                      S-13


<PAGE>


   

    [Risk of Reduced Rate of Return  Associated with  Relationship  Between Base
Rate and LIBOR.  Allocations  of payments on the variable  rate  Receivables  to
principal and interest  depend upon the  applicable  Base Rate.  Interest on the
Certificates  accrues at a rate generally based upon LIBOR.  These two rates can
and will vary with respect to each other.  Historically,  they have increased or
decreased  roughly in tandem and,  during the last ten years,  LIBOR  always has
remained  below the Base Rate.  However,  no  assurance  can be given that these
historical  trends  will  continue.  There is a risk that if LIBOR  were to more
above the Base Rate,  the spread  used to pay  interest  to the  Securityholders
would disappear and the rate of return to investors would be reduced.]

    [The  variable rate  Receivables  bear interest at the Base Rate plus a Base
Rate Additive ranging from _____% to _____%.  The Certificate  Interest is based
upon LIBOR.  If, in respect of any Payment Date, there does not exist a positive
spread  between  the  weighted  average  of the  Receivables  Rate,  Certificate
Interest  Rate  less  the  Servicing  Fee  Rate  (such  difference  between  the
Receivables  Rate and the Servicing Fee Rate being the "Net  Receivables  Rate")
for the Collection  Period preceding such Payment Date, on the one hand, and the
Certificate Interest Rate for such Payment Date (calculated before giving effect
to this  sentence),  on the other hand,  then the  [Pass-Through  Rate] for such
Payment Date shall not exceed the Net Receivables Rate.]

    [Risk of Reduced Rate of Return  Associated with Yield  Considerations.  The
Certificateholders  will bear the risk associated with the possible narrowing of
the spread between the  Certificate  Interest Rate, on the one hand, and the Net
Receivables  Rate, on the other hand.  If this spread  disappears ( i.e., if the
Certificate  Interest  Rate  exceeds or equals the Net  Receivables  Rate),  the
interest  payable on the  Certificates  for the  related  Payment  Date will not
exceed such Net Receivables  Rate. A substantial  change in LIBOR at a time when
the Net  Receivables  Rate does not  experience a similar change could result in
limiting the Certificate Interest Rate and consequently could reduce the rate of
return to investors as described above.]

    Risk of Lower Yield Associated with Prepayment Considerations.  If purchased
at other than par, the yield to maturity on the  Securities  will be affected by
the rate of the payment of  principal  of the  Contracts.  If the actual rate of
payments on the Contracts is slower than the rate anticipated by an investor who
purchases the  Securities at a discount,  the actual yield to such investor will
be lower than such investor's  anticipate  yield. If the actual rate of payments
on the  Contracts  is  faster  than  the rate  anticipated  by an  investor  who
purchases the Securities at a premium, the actual yield to such investor will be
lower than such investor's anticipated yield.

    [All of the Contracts are fixed-rate contracts. The rate of prepayments with
respect to conventional  fixed contracts has fluctuated  significantly in recent
years. In general,  if prevailing  interest rates fall  significantly  below the
interest rates on fixed rate contracts,  such contracts are likely to be subject
to higher  prepayment  rates  than if  prevailing  rates  remain at or above the
interest  rate on such  contracts.  However,  the monthly  payment on  contracts
similar to the  Contracts  is often  smaller  than the monthly  payment on other
types of consumer debt, for example,  a typical mortgage loan.  Consequently,  a
decrease in the interest rate payable as a result of a refinancing  would result
in a relatively small reduction in the amount of the contracts  monthly payment,
as a result of the  relatively  small loan  balance.  Conversely,  if prevailing

interest  rates  rise  appreciably  above  the  interest  rates  on  fixed  rate
contracts,  such contracts are likely to experience a lower prepayment rate than
if prevailing rates remain at or below the interest rates on such contracts.  As
of the Cut-off Date, ____% of the aggregate  principal  balance of the Contracts
had prepayment penalties.]

    [All of the Contracts are  adjustable  rate  contracts.  As is the case with
conventional fixed rate contracts, adjustable rate contracts may be subject to a
greater rate of principal  prepayments in a declining interest rate environment.
For example, if prevailing interest rates fall significantly,
    


                                      S-14


<PAGE>


   
adjustable  rate contracts could be subject to higher  prepayment  rates than if
prevailing interest rates remain constant because the availability of fixed-rate
contracts at  competitive  interest  rates may  encourage  obligors to refinance
their  adjustable  rate  contracts  to "lock in" a lower  fixed  interest  rate.
However,  no  assurance  can be given as to the  level of  prepayments  that the
contracts  will  experience.  As of the  Cut-off  Date,  ____% of the  aggregate
principal balance of the Contracts had prepayment penalties.]
    

                                 THE RECEIVABLES

Contracts

     [Description  of  collateral  is  transaction  dependent  - an  example  of
disclosure language is set forth below.]

     [All of the Contracts  were purchased by the Sponsor from the Originator in
the ordinary course of business and the Contracts  constitute  substantially all
of the  automobile  and light  duty  truck  retail  installment  sale  contracts
included in the Originator's  portfolio meeting the selection criteria described
herein. Such selection criteria included that: (i) each Contract is secured by a
new or used automobile or light duty truck; (ii) each Contract was originated in
the United States;  (iii) each Contract provides for level monthly payments that
fully  amortize  the amount  financed  over its  original  term  except that the
payment in the first or last month in the life of the  Contract may be minimally
different from the level payment,  and a minimal number of the Contracts provide
for  monthly  payments  for a  period  of time  not  exceeding  one  year  after
origination in an amount less than such level  payment,  provided that as of the
Cutoff Date the monthly payment  currently due under each such Contract is equal
to such  level  payment;  (iv)  each  Contract  was  originated  on or  prior to
________,  199_;  (v) each Contract has an original term of __ to __ months and,
as of the Cutoff Date,  had a remaining  term to maturity of not less than three
months nor more than month;  (vi) each  Contract  provides  for the payment of a
finance  charge at an APR ranging from __% to __%; (vii) each Contract shall not

have a  Scheduled  Payment  that is more than 30 days past due as of the  Cutoff
Date;  (viii) no Contract shall be due, to the best knowledge of the Originator,
from any Obligor who is presently  the subject of a bankruptcy  proceeding or is
bankrupt  or   insolvent;   (ix)  no  Vehicle  has  been   repossessed   without
reinstatement  as of the Cutoff Date;  and (x) as of the Cutoff  Date,  physical
damage  insurance  relating  to each  Vehicle is not being  force-placed  by the
Servicer.

     Certain information with respect to the Receivables  expected to be sold by
the Originator to the Sponsor pursuant to the Receivables  Acquisition Agreement
and in turn sold by the Sponsor to the Trust  pursuant to the Pooling  Agreement
is set  forth  below.  The  description  of the  Receivables  presented  in this
Prospectus Supplement is based upon the pool of Receivables as it is expected to
be constituted on the Cutoff Date. While  information as of the Closing Date for
the Receivables that actually will be sold to the Trust may differ somewhat from
the  information  presented  herein,  the  Sponsor  does  not  expect  that  the
characteristics  of the  Receivables  that  are  sold  to the  Trust  will  vary
materially  from  the  information   presented  in  this  Prospectus  Supplement
concerning the Receivables.

     As of the Cutoff Date,  approximately  ____% and  approximately  __% of the
Aggregate  Discounted  Contract  Balance  are  expected to  represent  Contracts
secured  by  automobiles  and  light  duty  trucks,  respectively.  Based on the
Aggregate  Discounted Contract Balance,  approximately __% and approximately __%
of the  Contracts  are expected to represent  financing of new vehicles and used
vehicles, respectively, and no more than __% of the Contracts are expected to be
due from employees of the Originator or any of its respective affiliates.  As of
the  Cutoff  Date,  the  average  Principal  Balance  of  Contracts  secured  by
automobiles  and light duty trucks is expected  to be  approximately  $_____ and
approximately $_____, respectively. The majority of the Vehicles are expected to
be foreign and domestic automobiles and light duty trucks. Except in the case of
any breach of representations and warranties by


                                      S-15


<PAGE>


the Originator,  it is expected that none of the Contracts  provide for recourse
to the Originator who originated the related Contract.

     Each Contract provides for fixed level monthly payments which will amortize
the full  amount  of the  Contract  over its term.  The  Contracts  provide  for
allocation  of payments  according to the "sum of periodic  balances" or "sum of
monthly  payments"  method (the "Rule of 78s").  Each Contract  provides for the
payment by the  Obligor of a  specified  total  amount of  payments,  payable in
monthly  installments  on the  related  due date,  which  total  represents  the
principal  amount  financed and finance  charges in an amount  calculated on the
basis of a stated annual  percentage rate ("APR") for the term of such Contract.
The rate at which such amount of finance charges is earned and, correspondingly,
the  amount  of  each  fixed  monthly  payment  allocated  to  reduction  of the
outstanding  principal  balance  of  the  related  Contract  are  calculated  in

accordance  with the Rule of 78s.  Under the Rule of 78s,  the  portion  of each
payment allocable to interest is higher during the early months of the term of a
Contract and lower  during later months than that under a constant  yield method
for allocating  payments  between  interest and principal.  Notwithstanding  the
foregoing,  all  payments  received  by the  Servicer  on or in  respect  of the
Contract  will be  allocated  pursuant to the Pooling  Agreement on an actuarial
basis.

     If an Obligor  elects to prepay a Contract  in full,  it is  entitled  to a
rebate  of  the  portion  of  the  outstanding  balance  then  due  and  payable
attributable to unearned finance charges, calculated in accordance with the Rule
of 78s. The amount of a rebate under a Contract  calculated  in this manner will
always be less than had such  rebate  been  calculated  on an  actuarial  basis.
Distributions to Certificateholders  will not be affected by Rule of 78s rebates
under the Contract because pursuant to the Pooling Agreement such  distributions
will be determined using the actuarial method.]


                                      S-16


<PAGE>


     The expected composition, distribution by APR and geographical distribution
of the Contracts are as set forth in the following tables.

                      Expected Composition of the Contracts

Initial Aggregate Discounted Contract Balance ..........  $
Number of Contracts ....................................  ___
Average Original Principal Balance .....................  $
  Range of Original Principal Balances .................  $____ to $____
Weighted Average APR(1).................................  ____%
  Range of APRs ........................................  ____% to ____%
Weighted Average Original Maturity(1) ..................  ______ months
  Range of Original Maturities .........................  __ months to __ months
Weighted Average Remaining Maturity(1) .................  __ months
  Range of Remaining Maturities ........................  __ months to __ months

- ----------
(1)  Weighted by Aggregate Discounted Contract Balance as of the Cutoff Date.



                  Expected Distribution of the Contracts by APR

<TABLE>
<CAPTION>
                                                                             Aggregate                Percentage of
                                                 Percentage of              Discounted                  Aggregate
                                                   Aggregate                 Contract                  Discounted
                            Number of                Number                  Principal                  Contract
Range of APRs               Contracts             of Contracts                Balance                    Balance

- -------------               ---------            --------------              ---------                  --------
<S>                         <C>                       <C>                    <C>                         <C>
  %  to   % ............                                     %               $                                 %
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  %  to   % ............
  Total ................                                     %               $                                  %
                            =========                 ========               =======                      =======
</TABLE>


                                      S-17


<PAGE>


                 Expected Distribution of the Contracts by State
<TABLE>
<CAPTION>
                                                                                                      Percentage of
                                                 Percentage of               Aggregate                  Aggregate
                                                   Aggregate                Discounted                 Discounted
                            Number of               Number                   Contract                   Contract
State(1)                    Contracts            of Contracts                 Balance                   Balance
- --------                    ---------            --------------              ---------                  --------
<S>                         <C>                       <C>                    <C>                         <C>
                                                             %               $                                 %






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

- ----------
(1)  Based on the addresses of the Obligors.

Substitution

     Pursuant to the Receivables  Acquisition Agreement,  the Servicer will have
the  right  (but  not the  obligation)  at any  time to  substitute  one or more

Eligible   Receivables  (each  a  "Substitute   Receivable")  for  a  Receivable
("Predecessor Receivable") if:

          (i) the Predecessor  Receivable is then in default and, as of the most
     recent  Cut-Off Date,  has been in default for at least [(60)]  consecutive
     days or a bankruptcy petition has been filed by or against the Obligor;

          [(ii) the Vehicles  comprising  part of the  Substitute  Receivable or
     Receivables  has a current  estimated  fair  market  value and a  projected
     residual  value,  respectively,  equal to or greater  than the current fair
     market value and projected  residual value of the Vehicles  comprising part
     of the Predecessor Receivable;] and

          (iii) the Substitute  Receivable or Receivables require the obligor or
     obligors  thereunder to make Contract  Payments during each month ending on
     or prior to the final payment date of the Certificate in an amount which is
     at least as great as the Contract  Payment  required under the  Predecessor
     Receivable during each such month.

[provided,  however,  that the  Aggregate  Discounted  Contract  Balance  of all
Contracts  substituted  shall  not  exceed  [10%]  of the  Aggregate  Discounted
Contract Balance of the Initial Receivables and the Additional Receivables.]
       

     [The original  counterpart of each Contract  constituting chattel paper and
the Contract  Files will be held by  _________________,  as Trustee on behalf of
the  Certificateholders.  The Trustee  will be  required  to  indicate  that the
Contracts have been transferred by the Originator to the Trust.]

The Additional Receivables

     Subject  to  the  conditions  set  forth  below,  in  consideration  of the
Trustee's delivery on the related Additional  Receivable  Transfer Date upon the
order  of the  Sponsor  of all or a  portion  of the  balance  of  funds  in the
Pre-Funding Account, the Originator shall on any Additional  Receivable Transfer
Date sell, transfer,  assign, set over and otherwise convey without recourse, to
the Sponsor, all right, title and interest


                                      S-18


<PAGE>


of the Originator in and to each  Additional  Receivable  listed on the schedule
delivered  by the  Originator  to the  Sponsor and the  Trustee  (including  all
Contract  Payments  due  thereunder);  provided,  however,  that the  Originator
reserves and retains all of its right, title and interest in and to all Contract
Payments  collected  and interest  accruing on each such  Additional  Receivable
prior to the related Additional Receivable Transfer Date.

     The  amount  released  from the  Pre-Funding  Account  shall be  __________
percent  (___%)  of  the  Discounted   Contract   Balances  of  each  Additional

Receivables so transferred.

     The Originator  shall transfer to the Issuer the Additional  Receivable and
the other property and rights related thereto only upon the satisfaction of each
of the  following  conditions on or prior to the related  Additional  Receivable
Transfer Date:

          (i) the  Originator  shall have  provided  the  Trustee  with a timely
     Addition  Notice  and  shall  have  provided  any  information   reasonably
     requested  by the Sponsor or the  Trustee  with  respect to the  Additional
     Receivables;

          (ii) the  Originator  shall  have  delivered  to the  Sponsor  and the
     Trustee a duly executed written assignment  (including an acceptance by the
     Trustee) (the  "Additional  Receivable  Transfer  Agreement"),  which shall
     include schedules listing the Additional Receivables and any other exhibits
     listed thereon;

          (iii) the Originator  shall have  deposited in the Remittance  Account
     all  collections  in respect of the Additional  Receivables  received on or
     after the related Additional Receivable Transfer Date;

          (iv) as of each  Additional  Receivable  Transfer Date, the Originator
     was not insolvent nor will it be made  insolvent by such transfer nor is it
     aware of any pending insolvency;

          (v)  such  addition  will  not  result  in  a  material   adverse  tax
     consequence to the Sponsor or the Certificateholders;

          (vii) the Originator  shall have delivered to the Trustee an Officers'
     Certificate   confirming  the  satisfaction  of  each  condition  precedent
     specified  in  this  paragraph  and in the  related  Additional  Receivable
     Transfer Agreement;

          (viii)  the  obligation  of the  Sponsor  to  purchase  an  Additional
     Receivable  on any  Additional  Receivable  Transfer Date is subject to the
     requirement that such Additional Receivable comply in all material respects
     with the  representations  and  warranties  made by the  Originator  on the
     Initial Receivables in the Pooling Agreement.


                         THE ORIGINATOR AND THE SERVICER

General

     The  Originator  is  principally  a  company  engaged  in the  business  of
originating and acquiring retail  installment sales contract financing to retail
customers of automotive dealers. The Originator provides full-service financing,
primarily  through  installment  sales  contracts,  to servicing of new and used
automobiles and light duty trucks through dealer programs.

     [The   Originator   has  financed  over   [$______   million  of  vehicles,
representing  over _____ vehicles.  The Originator  currently  services over ___
customers through its direct servicing activities and



                                      S-19


<PAGE>


an  additional   _______   customers  in  connection   with  its   subsidiaries'
activities.] As of [_________________, the Originator had ____ employees.

Delinquency and Default Experience

   
     There  can  be no  assurance  that  the  levels  of  delinquency  and  loss
experience  reflected  in Table 1 and  Table 2,  below,  are  indicative  of the
performance of the Receivables included in the Collateral for the Certificates.
    

TABLE 1
- -------

<TABLE>
<CAPTION>
                                                DELINQUENCY EXPERIENCE
=========================================================================================================================

                                                              Year Ended December 31,
                          -----------------------------------------------------------------------------------------------
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
   
<S>                                  <C>        <C>             <C>             <C>             <C>               <C>
Total Originator Portfolio
  at Year End                        $                          $                               $

Delinquencies:

30-59 Days                           $               %          $                     %         $                     %
61-89 Days                                           %                                %                               %
90+ Days                                             %          $                     %         $                     %
                                     ---             -          ------                -         -----                 -
Total Delinquencies                  $                          $                               $

Total Delinquencies as a
% of Total Portfolio                                 %                                %                               %
    
</TABLE>



TABLE 2
- -------

<TABLE>

                                                      Year Ended December 31,
                          -----------------------------------------------------------------------------------------------
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                                    <C>         <C>               <C>           <C>               <C>           <C>
Total Acquisitions (1)                 $                             $                               $
Gross Defaults                                         %                              %                               %
Gross Recoveries                                       %                              %                               %
Net Losses                                             %                              %                               %
=========================================================================================================================
</TABLE>

(1)  Total  Acquisition = total cost (aggregate  purchase price of the Vehicles)
     to the  Originator  since  inception in ____ through and including the year
     end set forth above.

Litigation

   
     The Originator is not involved in any legal  proceedings,  and is not aware
of any  pending  or  threatened  legal  proceedings  that  would have a material
adverse effect upon its financial condition or results of operations.
    


                                      S-20


<PAGE>


Servicing

     The Receivables will be serviced by the Originator,  as Servicer,  pursuant
to the Pooling Agreement.

     The Pooling  Agreement  requires that  servicing of the  Receivables by the
Originator  shall be  carried  out in the  same  manner  in  which  it  services
contracts and vehicles held for its own account and  consistent  with  customary
practices of servicers in the retail automobile industry,  but in performing its
duties  hereunder,  the Originator will act on behalf and for the benefit of the
Sponsor,  the Trustee and the holders of the Certificates,  subject at all times
to the provisions of the Pooling  Agreement,  without regard to any relationship
which the  Originator or any Affiliate of the Originator may otherwise have with
a Obligor.  Except as permitted by the terms of any Contract following a default

thereunder,  the Originator  shall not take any action which would result in the
interference with the Obligor's right to quiet enjoyment of the Vehicles subject
to the Contract during the term thereof.

     Following each  Determination  Date, the Originator shall advance and remit
to the  Trustee,  in such  manner  as will  ensure  that the  Trustee  will have
immediately  available  funds on account  thereof by 11:00 a.m. New York time on
the [______] Business Day prior to the next succeeding  Payment Date, a Servicer
Advance equal to the Contract Payment due during the preceding  Contract Payment
Period  with  respect to each  Contract  (other than a Contract  which  became a
Defaulted  Contract  on or prior to such  Determination  Date)  under  which the
Obligor has not made such payment by such Determination Date; provided, however,
that the  Originator  will not be  obligated  to make a  Servicer  Advance  with
respect to any Contract if the Originator, in its good faith judgment,  believes
that such Servicer Advance would be a Nonrecoverable  Advance. If the Originator
determines that any Contract  Payment it has made, or is  contemplating  making,
would be a Nonrecoverable  Advance,  the Originator shall deliver to the Trustee
an Officers' Certificate stating the basis for such determination.

Servicing Compensation and Payment of Expenses

     For its servicing of the  Receivables,  the Originator  will be entitled to
receive a Servicing Fee equal to the product of (i)  one-twelfth,  (ii) ___% and
(iii) the  Aggregate  Discounted  Contract  Balance of all  Contracts  as of the
preceding  Determination  Date,  payable  out of the  Remittance  Account,  plus
Servicing Charges and Investment Earnings.

     All costs of servicing each Contract in the manner  required by the Pooling
Agreement shall be borne by the Originator, but the Originator shall be entitled
to retain,  out of any amounts actually  recovered with respect to any Defaulted
Contract  [or  the  Vehicles   subject   thereto,]   the   Originator's   actual
out-of-pocket  expenses  reasonably  incurred  with  respect  to such  Defaulted
Contract [or Vehicles]. In addition, the Originator shall be entitled to receive
on each  Payment  Date any  unreimbursed  Nonrecoverable  Advances  or  Servicer
Advances with respect to any Defaulted Contract and the Servicing Fee.

Evidence as to Compliance

     The Pooling Agreement  requires that with each set of financial  statements
delivered  pursuant to the Pooling  Agreement,  the  Originator  will deliver an
Officers'  Certificate  stating (i) that the officers  signing such  Certificate
have  reviewed the relevant  terms of the Pooling  Agreement  and have made,  or
caused to be made under such officers'  supervision,  a review of the activities
of the  Originator  during  the  period  covered  by the  statements  then being
furnished,  (ii) that the review has not disclosed the existence of any Servicer
Event of Default  or, if a  Servicer  Event of Default  exists,  describing  its
nature  and what  action the  Originator  has taken and is taking  with  respect
thereto,  and (iii) that on the basis of such review the  officers  signing such
certificate are of the opinion that during such period the Originator


                                      S-21



<PAGE>


has serviced the Receivables in compliance with the required  procedures  except
as described in such certificate.

     The  Originator  shall  cause  a  firm  of  independent   certified  public
accountants (who may also render other services to the Originator) to deliver to
the  Trustee,  with  a  copy  to  the  Rating  Agency  and  each  holder  of the
Certificates,  within  [90] days  following  the end of each  fiscal year of the
Originator,  beginning with the  Originator's  fiscal year ending  ____________,
199__,  a  written  statement  to the  effect  that such  firm has  examined  in
accordance with generally accepted  practices samples of the accounts,  records,
and computer systems of the Originator for the fiscal year ended on the previous
__________  relating to the Receivables (which accounts,  records,  and computer
systems  shall be described in one or more  schedules to such  statement),  that
such firm has compared the  information  contained in the  Originator's  reports
delivered in the relevant  period with  information  contained in the  accounts,
records,  and computer  systems for such period,  and that, on the basis of such
examination and comparison, such firm is of the opinion that the Originator has,
during the relevant  period,  serviced the  Receivables in compliance  with such
servicing procedures,  manuals, and guides and in the same manner as it services
comparable  contracts for itself or others,  that such  accounts,  records,  and
computer systems have been  maintained,  and that such  certificates,  accounts,
records,  and computer systems have been properly prepared and maintained in all
material  respects,  except  in each case for (a) such  exceptions  as such firm
shall  believe to be  immaterial  and (b) such other  exceptions as shall be set
forth in such statement.

Other Servicing Procedures

     At least  [___] days  prior to each  Payment  Date,  the  Originator  shall
deliver a report in writing (the "[Monthly]  Servicer Report") to each holder of
the Certificates, the Trustee and the Rating Agency.

     If an Obligor has [____]  Contract  Payments which are due and unpaid as of
any  Determination  Date,  such  Obligor's  Contract  shall  become a  Defaulted
Contract.  Where no  satisfactory  arrangements  can be made for  collection  of
delinquent  payments  within  [___]  days of a  Contract  becoming  a  Defaulted
Contract,  the  Originator  shall  foreclose  or  otherwise  liquidate  any such
Defaulted  Contract  [(together with the related  Vehicles)] within [60] days of
such Contract becoming a Defaulted Contract.  In connection with any foreclosure
or other  liquidation,  the Originator  will take such action as is appropriate,
consistent  with  the  Originator's  administration  of  contracts  in  its  own
portfolio,  including  such action as may be necessary  to cause,  or attempt to
cause, the Obligor thereunder to cure such default (if the same may be cured) or
to terminate or attempt to terminate such Contract and to recover, or attempt to
recover, all damages resulting from such default.

     [The  Originator  will use its best  efforts  (i) to sell or  re-lease  any
Vehicles subject to a Defaulted  Contract in a timely manner and upon reasonable
terms and  conditions so as to reduce as  expeditiously  as is  consistent  with
sound commercial  practice any unreimbursed  amounts drawn by the Trustee on the
Reserve Account and (ii) to sell or re-lease any Vehicles  remaining  subject to

the lien of the  Trustee  upon the  expiration  of the  Contract  to which  such
Vehicles is subject,  in a timely  manner and in a manner  consistent  with that
utilized  by the  Originator  with  respect  to  vehicles  owned  by it so as to
realize, to the extent possible under then prevailing market conditions, the Net
Residual Value of such Vehicles.]

     [All Residual Payments realized by the Originator in the performance of its
duties with respect to any item of Vehicles remaining subject to the Lien of the
Trustee  (net  of the  Originator's  actual  out-of-pocket  expenses  reasonably
incurred in such realization) shall be held in trust by the Originator, as agent
for the Trustee,  and turned over to the Trustee  within [___] Business Days for
application in accordance with the provisions of the Pooling Agreement, provided
that, to the extent that (i) the  Originator  has made any advances with respect
to any  Contract  which  thereafter  became a  Defaulted  Contract  and (ii) the
Originator  has not  otherwise  been fully  reimbursed  for such  advances,  the
Originator shall


                                      S-22


<PAGE>


reimburse  itself for such advances from any Residual  Payments  recovered  with
respect to such  Defaulted  Contract  before  remitting  to the Trustee any such
amounts for deposit in the Remittance Account.]

Removal of the Servicer

     The Pooling  Agreement will provide that the Originator may not resign from
its obligations and duties as Servicer  thereunder,  except upon a determination
that the Originator's  performance of such duties is no longer permissible under
applicable law. The Originator can only be removed  pursuant to a Servicer Event
of  Default.  If a  Servicer  Event  of  Default  shall  have  occurred  and  be
continuing,  the Trustee  shall give  written  notice to the  Originator  of the
termination of all of the rights and  obligations of the Originator (but none of
the  Originator's   obligations   thereunder,   which  shall  survive  any  such
termination) under the Pooling  Agreement.  On and after the time the Originator
receives a notice of  termination,  the Trustee  shall be the  successor  in all
respects  to the  Originator  in its  capacity  as  servicer  under the  Pooling
Agreement  of the  Receivables.  The Trustee may, if it shall be unwilling to so
act,  or  shall,  if it is unable  to so act,  give  notice of such fact to each
holder  of  the  Certificates  and  (i)  appoint  an  established   institution,
satisfactory to the holders of  Certificates  evidencing not less than [66-2/3%]
of the Voting  Rights,  as the successor to the  Originator to assume all of the
rights and obligations of the Originator,  including,  without  limitation,  the
Originator's  right to receive the Servicing Fee (but not the obligations of the
Originator  contained in the Pooling  Agreement) or, (ii) if no such institution
is so  appointed,  petition  a court of  competent  jurisdiction  to  appoint an
institution meeting such criteria as the Originator.

                                   THE TRUSTEE


     The Trustee, ____________, has an office at ________________________.

     The Trustee may resign,  subject to the conditions set forth below,  at any
time upon  written  notice to the  Sponsor,  the  Servicer  and the  Certificate
Insurer,  in which  event the  Servicer,  with the  consent  of the  Certificate
Insurer,  will be  obligated  to appoint a successor  Trustee.  If no  successor
Trustee shall have been so appointed and have accepted such  appointment  within
[30] days after the giving of such notice of resignation,  the resigning Trustee
may  petition  a  court  of  competent  jurisdiction  for the  appointment  of a
successor  Trustee.  Any  successor  Trustee  shall meet the financial and other
standards for qualifying as a successor Trustee under the Pooling Agreement. The
Servicer,  the Certificate  Insurer or  Certificateholders  evidencing more than
[___%] of the  Percentage  Interests of the Trust may also remove the Trustee if
the  Trustee  ceases to be  eligible  to  continue  as such  under  the  Pooling
Agreement  and fails to resign after  written  request  therefor,  or is legally
unable  to act,  or if the  Trustee  is  adjudicated  to be  insolvent.  In such
circumstances,  the Servicer, the Certificate Insurer or such Certificateholders
will also be  obligated  to appoint a  successor  Trustee.  Any  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 TRUST

   
     The  Trust  will be  formed  in  accordance  with the laws of the  State of
Nevada,   pursuant  to  the  Pooling  Agreement,   solely  for  the  purpose  of
effectuating the transactions  described herein.  Prior to formation,  the Trust
will have had no assets or obligations and no operating history. Upon formation,
the Trust will not engage in any  business  activity  other than  acquiring  and
holding the Receivables and, during the Funding Period,  the Pre-Funded  Amount,
issuing the Certificates and distributing  payments thereon.  As described under
"Description  of the  Certificates  -  Servicing  Compensation  and  Payment  of
Expenses," a portion of the monthly  collections  with respect to the  Contracts
will be paid to the Servicer as servicing  compensation.  All other  expenses of
the Trust  will be paid on  behalf  of the  Sponsor  by the  Servicer  or by the
Originator, as provided in the Pooling Agreement.
    


                                      S-23


<PAGE>


     The Trust  Fund will  consist  of the  [Vehicles],  the  Contracts  and any
Scheduled  Contract  Payments  to be made by  Obligors  (but not  including  any
payments due on or prior to the Cut-Off  Date or, with respect to an  Additional
Receivable,  the day prior to the Payment Date on which the Trust  acquires such
Additional  Receivable;  any  guaranties  of an  Obligor's  obligations  under a
Contract; any documents in the Contract Files; the insurance policies maintained
by the Obligors with respect to the Vehicles (the "Insurance  Policies") and the
proceeds  of such  Insurance  Policies;  any  rights  of the  Sponsor  under the
Receivables   Acquisition   Agreement  (including  the  right  to  instruct  the

Originator  to  exercise  any  unassignable  rights  of  enforcement  under  the
Contracts and any guaranties thereof, the Originator's rights ("Vendor Agreement
Rights")  under  agreements  with any  vendors  from  which the  Contracts  were
acquired,  and the  Insurance  Policies);  a security  interest  in the  Reserve
Account and amounts on deposit therein; funds from time to time deposited in the
Pre-Funding  Account,  the Capitalized Interest Account, the Remittance Account,
the Advance Payment Account and the Additional  Receivables Funding Account; the
Certificate  Insurance Policy; and any and all income and proceeds of foregoing.
The Pooling Agreement does not permit the Trust to acquire any additional assets
other than Additional Receivables. Because the Trust does not have any operating
history and will not engage in any business activity other than owning the Trust
Fund, issuing the Certificates and making distributions  thereon,  there has not
been  included any  historical  or pro forma ratio of earnings to fixed  charges
with respect to the Trust.


                         DESCRIPTION OF THE CERTIFICATES

     The  Certificates  will be issued  pursuant to the Pooling  Agreement to be
entered into by the  Servicer,  the Sponsor,  and the Trustee.  The Trustee will
provide a copy of the Pooling Agreement to subsequent Certificateholders without
charge on  written  request  addressed  to its  Corporate  Trust  Department  at
________________________.

     The following  summary  describes  certain terms of the Pooling  Agreement,
does not purport to be complete and is subject to and  qualified in its entirety
by  reference  to the  Pooling  Agreement.  Wherever  provisions  of the Pooling
Agreement are referred to, such  provisions  are hereby  incorporated  herein by
reference.

General

     The obligations evidenced by the Certificates are recourse to the assets of
the  Trust  only  and are not  recourse  to the  Sponsor,  the  Originator,  the
Servicer,  the  Trustee,  or any other  Person.  The  Trustee  will agree in the
Pooling Agreement and in the Certificates to pay to the  Certificateholders  (i)
an amount of principal  equal to the Initial  Certificate  Principal  Amount and
(ii) Certificate  Interest,  in each case at the times,  from the sources and on
the  terms  and  conditions  set  forth  in  the  Pooling  Agreement  and in the
Certificates.

     The  Certificates  will  be  issued  in  fully  registered  form  only,  as
authenticated by the Trustee.  Each  Certificate  will evidence  [$1,000,000] or
more of the Initial Certificate Principal Amount.

     The "Percentage  Interest" owned by a Certificateholder  will be expressed,
for voting and  certain  other  purposes  under the  Pooling  Agreement,  as the
percentage  obtained by dividing the  denomination  representing  the Percentage
Interest of the related Certificate by the Initial Certificate Principal Amount.
The Certificates  are  transferable and exchangeable  through the Trustee at its
Corporate Trust Department in  ____________.  No service charge will be made for
any registration of transfer or exchange of  Certificates,  but a sum sufficient
to cover any tax or other governmental  charge may be required to be paid by the
Certificateholder.



                                      S-24


<PAGE>


     Payments on the Certificates are required to be made by the Trustee on each
Payment Date, to persons in whose names  Certificates  are  registered as of the
last day of the immediately preceding calendar month (the "Record Date").

     The first Payment Date for distributions to the Certificateholders  will be
__________,  199__.  Payments are  required to be made by the Trustee,  by check
mailed  or,  if  requested  by  the  Certificateholder,   by  wire  transfer  of
immediately  available  funds,  to  Certificateholders  entitled  thereto at the
address appearing on the Certificate register on the Record Date.

Conveyance of Receivables

     On the date of issuance  of the  Certificates  (the  "Closing  Date"),  the
Sponsor  will  transfer,  assign,  set over and  otherwise  convey to the Trust,
without recourse (except as expressly set forth in the Pooling  Agreement),  all
of its right,  title and interest in and to [(a) the Initial  Vehicles,] (b) the
Initial  Contracts,  (c) any  guaranties  of an  Obligor's  obligations  under a
Contract,  (d) any documents in the Contract files, (e) Insurance  Policies with
respect to the Initial Vehicles and insurance  proceeds thereof,  (f) the Vendor
Agreement  Rights with  respect to the Initial  Vehicles,  (g) the rights of the
Sponsor  pursuant  to the  Receivables  Acquisition  Agreement,  (h) a  security
interest  in the  Reserve  Account  and  amounts on deposit  therein and (i) all
income and proceeds of the foregoing  (collectively,  the "Initial Receivables")
and  cash  in an  amount  equal  to  the  Original  Pre-Funded  Amount.  On  the
instructions  of the  Sponsor,  the  Trustee  will  cause the Trust to issue the
Certificates offered hereby to the initial investors.

     During the Funding Period, the Sponsor may transfer to the Trust Additional
Receivables  relating to and including Contracts having an aggregate  Discounted
Contract Balance not less than $____________. In consideration of the conveyance
of such Additional Receivables,  the Trust shall disburse to the Sponsor and the
Reserve Account from the  Pre-Funding  Account an amount not exceeding ____% and
___%,  respectively,  of the  aggregate  Discounted  Contract  Balances  of such
Additional  Receivables.  Any amounts  remaining  on deposit in the  Pre-Funding
Account on the Funding  Distribution Date shall be transferred to the Remittance
Account for distribution to the Certificateholders as a prepayment of principal.

     During  the  Interest-Only  Period,  and  provided  that (a) the  amount on
deposit in the Pre-Funding  Account has been reduced to zero and (b) no Required
Amortization  Event  has  occurred,  all  Contract  Principal  deposited  to the
Remittance  Account  with  respect  to each  Remittance  Period  (including  the
principal portions of Servicer Advances and of Reconveyance Amounts deposited on
the related  Notice  Date) shall be  disbursed  on the next  Payment Date to the
Sponsor in  consideration  of the  conveyance  of  Additional  Receivables.  The
Contracts  relating  to such  Additional  Receivables  shall  have an  aggregate
Discounted Contract Balance as nearly as possible equal to, but in no event less

than, the Contract Principal deposited to the Remittance Account with respect to
the prior  Remittance  Period  (including  the  principal  portions  of Servicer
Advances and of Reconveyance Amounts deposited on the related Notice Date).

     On and after the Initial Amortization Date (unless a Required  Amortization
Event has  occurred)  the Sponsor  will have the option to transfer to the Trust
Additional  Receivables  relating to and including Contracts having an aggregate
Discounted  Contract  Balance not in excess of the aggregate  amount of Contract
Principal  Payments received by the Servicer during the prior Remittance Period.
In  consideration  of the conveyance of such Additional  Receivables,  the Trust
shall  disburse  to the  Sponsor  an amount  equal to the  aggregate  Discounted
Contract Balances of such Additional Receivables.  This option of the Sponsor is
limited  to  $____________   aggregate   Discounted  Contract  Balance  of  such
Additional Receivables.

     In  connection  with each such  additional  transfer,  the Sponsor  will be
required to send to the Trustee, by facsimile, on the Notice Date preceding each
such Payment Date and the Funding


                                      S-25


<PAGE>


Distribution Date, in the event of a transfer on such date, a list of Additional
Receivables  listing all Contracts to be  transferred to the Trust on such date,
together  with (i) an Additional  Receivables  Agreement in the form required by
the Pooling  Agreement,  properly  completed  by an  appropriate  officer of the
Sponsor (an "Additional  Pooling  Agreement") and, (ii) an opinion of counsel in
the form required by the Pooling Agreement.

     If a Required  Amortization  Event occurs,  then no further  conveyances of
Additional  Receivables  shall occur,  and all amounts that would otherwise have
been  paid in  consideration  of  such  conveyances  shall  be  retained  in the
Remittance  Account or, during the Funding Period,  the Pre-Funding  Account and
shall be  distributed,  in the case of  amounts  on  deposit  in the  Remittance
Account,  on each  Payment  Date or, in the case of  amounts  on  deposit in the
Pre-Funding Account, on the Funding Distribution Date.

     The Sponsor will be required to deliver the Contract  files to the Servicer
as required by the Pooling Agreement. The Servicer will retain possession of the
Contracts  and the Contract  files,  and the Servicer  will retain copies of any
other  documents  which  relate to the  Receivables,  any  related  evidence  of
insurance  and  payment,  delinquency  and  related  reports  maintained  by the
Servicer in the ordinary  course of business  with  respect to each  Receivable.
Prior to transfer of the  Receivables to the Trust,  the Servicer will cause its
electronic  ledger  to be  marked  to  show  that  such  Receivables  have  been
transferred to the Sponsor and then to the Trust,  and the Sponsor will file UCC
financing  statements  reflecting the transfer and assignment of the Receivables
with  the  Secretary  of State of the  State  of ____  and the  County  Clerk of
____________ County, __________. See "Certain Legal Aspects of the Receivables."


Indemnification

     The Pooling  Agreement  will  provide that the  Originator  will defend and
indemnify the Servicer,  the Certificate  Insurer, the Sponsor, the Trustee, the
Trust and the Certificateholders against any and all losses, claims, damages and
liabilities  to the  extent,  but only to the  extent,  that the same  have been
suffered  by any such  party by  virtue  of a breach  by the  Originator  of its
obligations  (other  than  breach  of  the  Originator's   representations   and
warranties,  with respect to which the sole remedy is  expressly  limited to the
removal of the  affected  Receivables  and the  remittance  of the  Reconveyance
Amount by the Originator as discussed above) under the Pooling Agreement.

     The Pooling  Agreement  will also provide that the Servicer will defend and
indemnify the Sponsor,  the Certificate  Insurer, the Trustee, the Trust and the
Certificateholders  against any and all costs, expenses, losses, damages, claims
and liabilities,  including reasonable fees and expenses of counsel and expenses
of litigation,  reasonably  incurred,  arising out of or resulting from [(i) the
use,  repossession or operation by the Servicer or any affiliate  thereof of any
Vehicles]  and (ii) the failure of the  Servicer to perform its duties under the
Pooling Agreement. The Originator's  obligations,  as Servicer, to indemnify the
Trust and the  Certificateholders  for acts or  omissions of the  Originator  as
Servicer will survive the removal of the Servicer but will not apply to any acts
or omissions of a successor Servicer.

     The Trustee is required to establish  and maintain in  accordance  with the
Pooling Agreement the Pre-Funding Account, the Capitalized Interest Account, the
Remittance Account,  the Advance Payment Account and the Additional  Receivables
Funding  Account,  each  in the  name  of the  Trust  and  for  the  benefit  of
Certificateholders.  Each  such  Account  will be one or more  segregated  trust
accounts.

     On the Closing Date, the Sponsor shall deposit in the  Pre-Funding  Account
and the  Capitalized  Interest  Account the Original  Pre-Funded  Amount and the
Initial  Capitalized  Interest Account,  respectively,  from the proceeds of the
sale of the Certificates.


                                      S-26


<PAGE>


     During the Funding Period, it is anticipated that amounts on deposit in the
Pre-Funding Account will generate Investment Earnings in an amount less than the
interest  payable  on  the  Certificates  issued  in  respect  of  the  Original
Pre-Funded Amount.  The Capitalized  Interest Account will hold amounts that may
be required to be  disbursed  to the  Certificateholders  on each  Payment  Date
during the Funding Period in the event the aggregate Contract Interest deposited
in the Remittance  Account for the related  Remittance Period is insufficient to
fund the payment of Certificate  Interest payable to the  Certificateholders  on
such Payment Date. On each Payment Date during the Funding  Period,  the Sponsor
will have the right to direct the Trustee to  transfer  to the Sponsor  from the
Capitalized  Interest  Account the Overfunded  Interest  Amount.  The Overfunded

Interest  Amount  arises as a result of the  Sponsor's  conveyance of Additional
Receivables  to the Trust in  exchange  for cash on deposit  in the  Pre-Funding
Account. It is expected that the Contract Interest with respect to the Contracts
included in such Additional  Receivables will exceed the Investment  Earnings on
the amount of cash  disbursed  to the Sponsor  from the  Pre-Funding  Account in
exchange for such Additional  Receivables by the Overfunded  Interest Amount. On
the funding Distribution Date, the amount, if any, on deposit in the Capitalized
Interest Account shall be disbursed to the Sponsor.

     Section _____ of the Pooling Agreement outlines the amounts to be deposited
in the  Remittance  Account.  In  particular,  (A) the  Servicer  is required to
deposit,  within [___] business days following receipt, Actual Payments; (B) the
Servicer is required to deposit Servicer Advances not later than the Notice Date
for a Remittance Period; (C) the Trustee will deposit, not later than the Notice
Date, that portion of any Advance  Payments that constitute  Scheduled  Payments
due during the immediately  preceding  Remittance  Period; (D) the Originator or
the Servicer  will  deposit,  not later than the Notice Date,  any  Reconveyance
Amount then due and payable by it and the Certificate Insurer will deposit prior
to the Payment Date the repurchase  price for any Defaulted  Contracts it elects
to purchase; (E) the Trustee will deposit, on the Funding Distribution Date, the
amount,  if any, on deposit in the  Pre-Funding  Account;  (F) the Trustee  will
deposit from the Capitalized  Interest Account,  on each Payment Date during the
Funding Period, the Capitalized  Interest  Requirement,  if any; (G) the Trustee
will  deposit from the Reserve  Account,  on the Claim Date,  any  Insufficiency
Amount; and (H) the Certificate  Insurer is required to deposit,  not later than
12:00  noon New York  City  time on the later of the  Business  Day  immediately
following  receipt by the Fiscal Agent of a Notice of  Nonpayment or the Payment
Date, any Insured Payment required to be paid for such Payment Date.

     The  Servicer is  required  to deposit all Advance  Payments to the Advance
Payment  Account.  "Advance  Payments"  are  amounts  paid  by a user  during  a
Remittance  Period  with  respect  to amounts  due from such user in  subsequent
Remittance Periods.

     The Additional Receivables Funding Account will hold amounts required to be
disbursed to the Sponsor  pending the transfer of Additional  Receivables to the
Trust. From and after the Payment Date two months after the Funding Distribution
Date, the amount on deposit in the Additional  Receivables  Funding  Account may
not exceed  $____________.  The purpose of the  Additional  Receivables  Funding
Account  is to  prevent  a  temporary  shortfall  in the  supply  of  Additional
Receivables from becoming a Required Amortization Event.

     The Pooling  Agreement  permits the  Servicer to direct the  investment  of
amounts in the  Pre-Funding  Account,  the  Capitalized  Interest  Account,  the
Remittance Account,  the Advance Payment Account and the Additional  Receivables
Funding Account in Eligible  Investments that mature not later than the business
day  prior to the next  succeeding  Payment  Date,  on which  Payment  Date such
amounts shall be distributed as described  below, and such amounts shall be held
to  maturity.  Generally,  the  holder  of the  Sponsor's  Certificate  shall be
entitled to any income from such investments.

     "Eligible  Investments" for amounts on deposit in the Pre-Funding  Account,
the  Remittance  Account,   the  Advance  Payment  Account  and  the  Additional
Receivables  Funding  Account  are  described  in  [Article  I] of  the  Pooling

Agreement.


                                      S-27


<PAGE>


     The Servicer may deduct from amounts  otherwise  payable to the  Remittance
Account  with  respect  to a  Remittance  Period  an  amount  equal  to  amounts
previously  deposited  by the  Servicer  into  the  Remittance  Account  but (i)
subsequently  uncollectible as a result of dishonor of the instrument of payment
for or on behalf of the Obligor or (ii) later  determined  to have resulted from
mistaken deposits.

Servicer Advances

     In the event that any Obligor fails to remit its full Scheduled  Payment by
the  Calculation  Date, the Servicer is required to make an advance from its own
funds of an amount equal to such unpaid Scheduled Payment (a "Servicer Advance")
if the Servicer,  in its sole discretion,  determines that eventual repayment of
such  Servicer  Advance  is  likely  from  collections  from or on behalf of the
related Obligor.  The Pooling  Agreement  provides for the  reimbursement of the
Servicer for such Servicer Advances from funds available for distribution in the
Remittance  Account  on  each  Payment  Date  after  the  Required  Payments  to
Certificateholders  have  been  made as set  forth  below in  "Distributions  on
Certificates".

Reserve Account

     Pursuant to the Insurance Agreement, the Sponsor will establish the Reserve
Account with the Collateral Agent and a security interest in the Reserve Account
will be granted to the Trust.  On each Payment  Date,  as described  below under
"Flow of Funds,"  certain  amounts are required to be deposited into the Reserve
Account.  No later than each  Claim  Date,  amounts  on  deposit in the  Reserve
Account will be deposited in the Remittance  Account to the extent that Required
Payments for the following Payment Date exceed Available Funds in the Remittance
Account.  Amounts on deposit in the  Reserve  Account  that are in excess of the
specified Reserve Account  Requirement set forth in the Insurance Agreement will
be paid to the Sponsor on each Payment Date.

     Amounts on deposit in the  Reserve  Account  will be  invested  in Eligible
Investments.

Flow of Funds

     On the  [_________]  calendar  day of each  month,  or if such day is not a
Business Day, on the immediately preceding business day (the "Notice Date"), the
Servicer is  required to deliver to the  Trustee,  the Rating  Agencies  and the
Certificate Insurer a certificate (the "Servicer's  Certificate")  setting forth
the information needed to make payments on the upcoming Payment Date.

     If, in preparing the Servicer's  Certificate  the Servicer  determines that

the Required  Payments exceed the Available  Funds, the Servicer shall calculate
the  Insufficiency  Amount and notify the  Trustee and the  Certificate  Insurer
thereof.  Pursuant to the Pooling  Agreement  and the Insurance  Agreement,  the
Trustee  will  deposit  an  amount  equal to such  Insufficiency  Amount  in the
Remittance Account from the amounts, if necessary,  the Reserve Account.  Unless
the Certificate Insurer has otherwise caused the remaining  Insufficiency Amount
(after  any  deposits  from  the  Reserve  Account)  to be  deposited  into  the
Remittance  Account  not later than  [12:00 p.m New York City] time on the Claim
Date  preceding any Payment Date, the Trustee shall deliver on such Claim Date a
completed  Notice of Nonpayment to the Certificate  Insurer and the Fiscal Agent
(with the amount of the Insufficiency Amount as of such Claim Date and any other
data  appropriately  completed).  The  Certificate  Insurer  will  then  pay the
remaining balance of the Insufficiency  Amount as of such Claim Date as provided
under the terms of the Certificate Insurance Policy.

     On each Payment  Date,  the Trustee is required to pay the entire amount of
money then on  deposit  in the  Remittance  Account  in the  following  order of
priority:

     [(a) Amounts  inadvertently  deposited in the  Remittance  Account,  to the
          Person entitled thereto;


                                      S-28


<PAGE>


     (b)  To the Servicer by wire transfer to the account  designated in writing
          by the Servicer of immediately  available  funds, the aggregate amount
          of the following:

          (1)  The Servicer Fee;

          (2)  An  amount   necessary   to   reimburse   the  Servicer  for  any
               unreimbursed Servicer Advances; and

          (3)  Any Servicing Charges  inadvertently  deposited in the Remittance
               Account;

     (c)  To  the  Certificateholders,  the  Certificate  Interest  and  Overdue
          Interest for the related Remittance Period;

     (d)  On the Payment Date which is also the Funding  Distribution  Date,  to
          the Certificateholders,  the Pre-Funded Amount, if any, deposited into
          the Remittance Account on such Payment Date;

     (e)  On and after the Payment  Date which is also the Initial  Amortization
          Date,  to the  Certificateholders,  until  the  Certificate  Principal
          Balance  has been  reduced to zero,  the Base  Principal  Distribution
          Amount and any Overdue Principal for the related Remittance Period;

     (f)  To the  Certificate  Insurer,  an amount equal to any Premium owed for

          such Payment Date;

     (g)  To the Certificate Insurer, by wire transfer of immediately  available
          funds to the account designated in writing by the Certificate Insurer,
          the  Reimbursement  Amount,  if  any,  then  owed  to the  Certificate
          Insurer;

     (h)  To the Reserve  Account,  for disposition in accordance with the terms
          of the Insurance Agreement,  by wire transfer of immediately available
          funds,  the  lesser of (1) the  difference,  if any,  between  (x) the
          Specified Reserve Account  Requirement as of such Payment Date and (y)
          the  amount  then  on  deposit  in the  Reserve  Account  and  (2) the
          aggregate amount remaining in the Remittance Account;

     (i)  On and after the Payment  Date which is also the Initial  Amortization
          Date,  to the  Certificateholders,  until  the  Certificate  Principal
          Balance has been reduced to zero,  the Excess  Principal  Amount as of
          such Payment Date;

     (j)  To the  Servicer,  any other  amounts due the  Servicer  as  expressly
          provided in the Pooling Agreement; and

     (k)  To the holder of the Sponsor's Certificate, any remaining amounts.]

As used in this  Prospectus  Supplement,  the following terms have the following
meanings:

     Actual  Payment:  With respect to a Remittance  Period and a Contract,  all
Scheduled  Payments,  Prepayments and Residual Receipts received by the Servicer
from or on behalf of an  Obligor  with  respect  to such  Contract  during  such
Remittance  Period.  Actual  Payments do not  include  Initial  Unpaid  Amounts,
Reconveyance Amounts, Advance Payments and Servicer Advances.


                                      S-29


<PAGE>


     Adjusted  Certificate  Rate: The sum of (i) the Certificate  Rate, (ii) the
Servicing  Fee Rate and (iii) the  Certificate  Insurance  Premium  Rate,  i.e.,
_____% per annum.

     Administrative  Amount:  For any  Remittance  Period,  the  product  of (x)
one-twelfth  of the sum of (i) the Servicing  Fee Rate and (ii) the  Certificate
Insurance Premium Rate and (y) the aggregate Discounted Contract Balances of all
Contracts outstanding as of the immediately preceding Calculation Date (or as of
the Cut-Off Date in the case of the initial Remittance Period).

     Advance Payment: With respect to a Receivables and a Remittance Period, any
Scheduled  Payment or  portion  thereof  made by or on behalf of an Obligor  and
received by the Servicer during such Remittance Period,  which Scheduled Payment
or portion thereof does not become due until a subsequent Remittance Period.


     Applicable Percentage: As of any Payment Date the greater of (x) _____% and
(y) the Certificate Percentage with respect to such Payment Date.

     Available Funds: With respect to a Payment Date, shall mean for the related
Notice Date any and all amounts  held in the  Remittance  Account on such Notice
Date and shall mean for the related Claim Date,  any and all amounts held in the
Remittance  Account on such Claim  Date,  but in each case shall not include any
(i) moneys to be disbursed to the Sponsor in connection  with its  conveyance of
Additional  Receivables  to the Trust on such  Payment  Date,  (ii) moneys to be
applied as  described  in clauses (a) and (b) under Flow of Funds  above,  (iii)
payments  under the  Certificate  Insurance  Policy or (iv) any Actual  Payments
received by the Servicer after the immediately preceding Calculation Date.

     Base Interest Amount:  With respect to any Remittance  Period,  the product
(x)  [one-twelfth]  of the  Certificate  Rate and (y) the  aggregate  Discounted
Contract Balances of all Contracts  outstanding as of the immediately  preceding
Calculation  Date  (or  as of  the  Cut-Off  Date  in the  case  of the  initial
Remittance Period).

     Base  Principal  Distribution  Amount:  With  respect to any  Payment  Date
occurring  prior to the Initial  Amortization  Date,  zero.  With respect to any
Payment Date  occurring  on or after the Initial  Amortization  Date,  an amount
equal to the  product  of (x) the  Applicable  Percentage  with  respect to such
Payment  Date  and (y)  the  sum,  without  duplication,  of (i)  all  Scheduled
Discounted  Contract  due during the related  Remittance  Period with respect to
each Contract that has not become a Defaulted  Contract,  (ii) for each Contract
that was the  subject of a  Prepayment  in full  during the  related  Remittance
Period, the Discounted  Contract Balance of such Contract as of the date of such
Prepayment,  but only to the  extent of the  amount  actually  deposited  in the
Remittance Account with respect to such Prepayment, (iii) for each Contract that
was the subject of a partial Prepayment during the related Remittance Period, an
amount equal to the difference  between (a) the Discounted  Contract  Balance of
such  Contract  immediately  prior  to  such  partial  Prepayment  and  (b)  the
Discounted Contract Balance immediately after such partial Prepayment,  but only
to the extent of the amount  actually  deposited in the Remittance  Account with
respect to such partial  Prepayment,  (iv) for each Receivable  which is removed
from the Trust pursuant to the Pooling  Agreement during the related  Remittance
Period,  the  Discounted  Contract  Balance  of such  Receivable  to the  extent
actually  deposited in the Remittance Account pursuant to the Pooling Agreement,
(v) the principal  portion of all Insurance  Proceeds  received during the prior
Remittance  Period,  and (vi) the amount,  if any, by which (A) the  Certificate
Principal  Balance as of such Payment  Date,  after  giving  effect to all other
distributions  to be  made on  such  Payment  Date,  exceeds  (B) the  aggregate
Discounted Contract Balance of all Receivables as of the last day of the related
Remittance  Period  plus  the  aggregate  Discounted  Contract  Balances  of all
Additional  Receivables  conveyed by the Sponsor on such Payment Date; provided,
however,  that with respect to the  Remittance  Period during which the Required
Amortization  Event occurs,  if ever, the phrase "during the related  Remittance
Period" shall refer only to the portion of such Remittance  Period  occurring on
and after the  Required  Amortization  Event;  and  provided,  further  that the
amounts  described  in  clauses  (y)(ii)  and  (y)(iii)  shall be reduced on any
Payment



                                      S-30


<PAGE>


Date by the amount,  if any,  of such  Prepayments  disbursed  to the Sponsor in
consideration of Additional Receivables on such Payment Date.

     Calculation Date: The last day of a Remittance  Period.  Amounts calculated
from  Calculation Date balances shall be calculated from such balances as of the
close of business on the Calculation Date.

     Capitalized Interest Rate: _____%.

     Capitalized Interest  Requirement:  With respect to each Payment Date prior
to the  Funding  Termination  Date,  the  excess  if  any,  of (x)  the  Class A
Certificate  Interest for the related  Remittance Period over (y) the product of
(i) the aggregate  Discounted  Contract  Balances of all  Receivables  as of the
related Calculation Date and (ii) one-twelfth of the Capitalized Interest Rate.

     Certificate Insurance Premium Rate: _____% per annum, except that such rate
is zero for the first year.

     Certificate Interest:  With respect to any Payment Date, the product of (x)
[one-twelfth]  of  the  Certificate  Rate  and  (y)  the  aggregate  Certificate
Principal Balance outstanding immediately prior to such Payment Date.

     Certificate  Percentage:  With  respect to the  Certificates  and as of any
Payment Date, the fraction equal to (x)(A) the Certificate  Principal Balance as
of such Payment Date  (following  distributions  on such Payment Date) minus (B)
the  Pre-Funded  Amount  divided  by (y) the  aggregate  sum of (i)  outstanding
Discounted  Contract  Balances of all  Receivables  as of the  Calculation  Date
immediately  preceding such Payment Date, (ii) the aggregate Discounted Contract
Balances as of the day preceding such Payment Date of all  Additional  Contracts
to be  transferred  to the Trust on such  Payment  Date and (iii) the  amount on
deposit in the Additional Receivables Funding Account on such Payment Date.

     Certificate  Principal  Balance:  At  any  time,  the  Initial  Certificate
Principal   Amount   minus   all   payments    theretofore   received   by   the
Certificateholders on account of principal.

     Certificate Rate: _____% per annum.

     Claim  Date:  With  respect  to a Payment  Date,  the second  business  day
immediately preceding such Payment Date.

     Contract Principal: With respect to any Remittance Period, the sum, without
duplication,  of all amounts actually deposited in the Remittance Account during
such Remittance Period with respect to Scheduled  Contract  Principal,  full and
partial  Prepayments to the extent of the principal  portion of such Prepayments
and the  principal  portion of all  Servicer  Advances,  Insurance  Proceeds and
Reconveyance Amounts. Residual Receipts are not part of "Contract Principal."


     Contract Rate: _____%.

     Cut-Off  Date:  With  respect  to the  Initial  Receivables,  the  close of
business on  ____________,  199__.  With  respect to any  Additional  Receivable
transferred  to the Trust on any Transfer Date, the close of business on the day
preceding such Transfer Date.

     Defaulted  Contract:  A Delinquent  Contract (a)(i) with respect to which a
Obligor is contractually  delinquent for four consecutive months (without regard
to any Servicer  Advances or the application of any Security Deposit) or (ii) as
to which the Servicer has determined in accordance with its customary  servicing
practices,  for  purposes  of  this  Agreement,  that  eventual  payment  of the
Scheduled


                                      S-31


<PAGE>


Payments  is  unlikely  and (b) as to which the  Servicer  has  accelerated  the
remaining  Scheduled Payments to become due thereunder,  and as permitted in the
Contract.

     Delinquent  Contract:  A Contract (a) as to which the Scheduled Payment was
not  received  when due by the  Servicer as of the close of business on the last
day of the month in which such  payment was due and (b) which is not a Defaulted
Contract.

     Sponsor's  Certificate  Principal  Balance:  As of any  Payment  Date,  the
difference, if any, between (i) the sum of (x) the aggregate Discounted Contract
Balances of all Contracts as of the immediately  preceding Calculation Date, (y)
the aggregate  Discounted  Contract Balances as of the day prior to such Payment
Date of all  Additional  Receivables to be conveyed to the Trust on such Payment
Date and (z) the amount on deposit in the Additional Receivables Funding Account
as of such  Payment  Date  (and  after  taking  into  account  any  deposits  or
withdrawals  therein on such payment Date) and (ii) the outstanding  Certificate
Principal  Balance as of such  Payment  Date,  after  taking  into  account  any
distribution  of the  Base  Principal  Distribution  Amount  and  of the  Excess
Principal Amount on such Payment Date, minus the Pre-Funded Amount, if any.

     Sponsor's Certificates: The certificates evidencing the Sponsor's Interest.

     Discounted  Contract Balance:  On any date of calculation with respect to a
Contract which does not include a Defaulted  Contract,  the present value of the
Scheduled  Payments to become due with respect to such  Receivable  on and after
such date of calculation, discounted monthly to the Calculation Date immediately
following such date of calculation  (or to such date of calculation if such date
of  calculation is a Calculation  Date) at  one-twelfth of the Receivable  Rate;
with respect to any Contract which has a Defaulted Contract, zero.

     Excess Contract Interest:  With respect to any Payment Date, the product of

(x) the  difference  between (i)  [one-twelfth]  of the  Contract  Rate and (ii)
one-twelfth of the Adjusted  Certificate  Rate and (y) the aggregate  Discounted
Contract  Balances  of all  Contracts  outstanding  as of the  beginning  of the
immediately preceding Remittance Period.

     Excess Principal  Amount:  With respect to any Payment Date, the product of
(i) _____%  and (ii) the  lesser of (x) the  amount,  if any,  remaining  in the
Remittance  Account after the making of the  distributions  described in clauses
(a) through (h) (inclusive) under "Flow of Funds" above on such Payment Date and
(y) the Excess Contract Interest with respect to such Payment Date.

     Funding  Distribution Date: The earlier to occur of (x) the Payment Date in
_______  199__ and (y) the Payment Date which  immediately  follows the Required
Amortization Event.

     Funding Termination Date: The earlier of (x) the date on which the Required
Amortization Event has occurred and (y) ____________, 199__.

     Initial Certificate Principal Amount: $____________.

     Initial  Unpaid  Amount:  With  respect  to a  Contract,  the excess of the
aggregate  amount of all  Scheduled  Payments  due prior to the related  Cut-Off
Date,  over the  aggregate of all  Scheduled  Payments made prior to the related
Cut-Off Date with respect to such Contract.

     Insufficiency  Amount:  With  respect to a Notice Date or a Claim Date,  as
applicable,  the excess,  if any, of (a) Required  Payments  over (b)  Available
Funds.

     Interest-Only  Period.  The period from the Closing Date to, but excluding,
the Initial Amortization Date.


                                      S-32


<PAGE>


     Overdue Interest: With respect to any Payment Date, the difference, if any,
equal to (a) the  aggregate  amount  of  Certificate  Interest  due on all prior
Payment  Dates  and (b) the  aggregate  amount  of  Certificate  Interest  (from
whatever source) actually paid to Certificateholders on all prior Payment Dates.

     Overdue  Principal:  With respect to any Payment Date, the  difference,  if
any, equal to (a) the aggregate of the Base Principal  Distribution  Amounts due
on all prior Payment Dates and (b) the  aggregate  amount of the Base  Principal
Distribution Amounts (from whatever source) actually paid to  Certificateholders
on all prior Payment Dates.

     Overfunded  Interest Amount:  With respect to each Transfer Date during the
Funding  Period,  the  excess,  if any,  of (x) in the case of a  Transfer  Date
occurring in ____________  199__,  (i)  three-months'  interest on the aggregate
Discounted Contract Balances of the Additional Receivables conveyed to the Trust

on such Transfer  Date,  calculated at the  Capitalized  Interest Rate over (ii)
three-months'  interest on the aggregate  Discounted  Contract  Balances of such
Additional Receivables, calculated at the rate at which the Pre-Funded Amount is
invested as of such Transfer  Date, (y) in the case of a Transfer Date occurring
in  ____________,  199__, (i) two-months'  interest on the aggregate  Discounted
Contract  Balances of the Additional  Receivables  conveyed to the Trust on such
Transfer Date, calculated at the Capitalized Interest Rate over (ii) two-months'
interest  on the  aggregate  Discounted  Contract  Balances  of such  Additional
Receivables,  calculated at the rate at which the Pre-Funded  Amount is invested
as of such  Transfer  Date and (z) in the case of a Transfer  Date  occurring in
____________ 199__ or on the Funding Termination Date, (i) one-months'  interest
on the aggregate  Discounted  Contract  Balances of the  Additional  Receivables
conveyed  to the Trust on such  Transfer  Date,  calculated  at the  Capitalized
Interest  Rate over (ii)  [one-months']  interest  on the  aggregate  Discounted
Contract  Balances of such  Additional  Receivables,  calculated  at the rate at
which the Pre-Funded Amount is invested as of such Transfer Date.

     Payment  Date:  The  _____  day of each  month,  or,  if such  day is not a
business day, the next succeeding business day.

     Prepayment:  With respect to a Remittance Period and a Receivable (except a
Receivable  which  includes a Defaulted  Contract),  the amount  received by the
Servicer  during such  Remittance  Period  from or on behalf of an Obligor  with
respect to such Contract in excess of the sum of (x) the  Scheduled  Payment due
during such  Remittance  Period plus (y) the aggregate of any overdue  Scheduled
Payments,   Initial  Unpaid  Amounts  and  unpaid  Servicing  Charges  for  such
Receivable,  so long as such amount is designated by the Obligor as a Prepayment
and the Servicer has  consented to such  Prepayment.  Residual  Receipts are not
"Prepayments."

     Prepayment  Amount:  With  respect to a Payment Date and a  Receivable,  an
amount,  without  duplication,  equal to the sum of (i) the Discounted  Contract
Balance as of the immediately  preceding Payment Date (without any deduction for
any Security  Deposit paid by an Obligor,  unless such Security Deposit has been
deposited in the Remittance Account pursuant to the Pooling Agreement); (ii) the
product of (x) such Contract's Discounted Contract Balance as of the immediately
preceding  Payment Date and (y) [one-twelfth] of the Contract Rate and (iii) any
Scheduled Payments not paid by an Obligor.

     Reimbursement  Amount:  With respect to any Payment Date,  the aggregate of
unreimbursed  Insured Payments as of such Payment Date, plus accrued interest at
the rate specified in the Insurance Agreement.

     Reconveyance  Amount: The sum, without  duplication,  of (i) the Discounted
Contract  Balance of such  Contract  (without  any  deduction  for any  Security
Deposit paid by a Obligor,  unless such Security  Deposit has been  deposited in
the  Remittance  Account  pursuant to the Pooling  Agreement)  as of the date of
reconveyance with respect to a Contract that is reconveyed by the Trust or as of
the Closing Date with  respect to a  Receivable  that shall have been prepaid in
full on or after the Cut-Off Date and prior


                                      S-33



<PAGE>


to the Closing Date, (ii) the product of (x) such Contract's Discounted Contract
Balance as of the immediately  preceding  Payment Date and (y)  [one-twelfth] of
the Contract Rate and (iii) any Scheduled Payments not paid by a Obligor.

     Remittance  Period:  With  respect to any  Payment  Date,  the  immediately
preceding calendar month.

     Required Amortization Event: The earliest to occur of any of the following:
(i)  the  delivery  by the  Originator  to the  Sponsor,  the  Trustee  and  the
Certificate  Insurer of a notice stating that the  Originator,  due to a lack of
supply,  will be unable  thereafter to transfer  Additional  Receivables  to the
Sponsor,  (ii) the occurrence of an "Event of Servicing  Termination"  under the
Pooling Agreement,  (iii) the Subordinated  Amount is reduced to below _____% of
the aggregate Discounted Contract Balances of all Receivables,  (iv) at any time
on or after the second Payment Date following the Funding  Distribution Date the
amount  on  deposit  in  the  Additional  Receivables  Funding  Account  exceeds
$____________, (v) the bankruptcy of the Originator or the Sponsor or (vi) as of
any Notice Date,  the [three month]  average  ratio of the aggregate  Discounted
Contract Balance of Delinquent  Contracts which are [61] days or more delinquent
to the aggregate Discounted Contract Balance of all Receivables,  exceeds _____%
and the  [three  month]  average  ratio  of the  aggregate  Discounted  Contract
Balances of all Defaulted  Contracts which became Defaulted Contracts during the
related Remittance Period to the aggregate  Discounted  Contract Balances of all
Receivables, exceeds _____%.

     Required  Payments:  With  respect  to any  Payment  Date,  the  sum of the
Certificate Interest as of such Payment Date and the Base Principal Distribution
Amount as of such  Payment  Date,  together  with any Overdue  Interest  and any
Overdue Principal and, on the Funding  Distribution Date, the Pre-Funded Amount;
provided , however,  that for any Payment  Date as to which,  during the related
Remittance  Period, an amount has been withdrawn from the Remittance  Account in
respect  of  withholding  taxes,  an equal  amount  shall be  deducted  from the
Required Payments for such Payment Date.

     Reserve Account Advance:  Amounts deposited in the Remittance  Account from
the Reserve Account.

     [Residual Receipts: All amounts collected as judgments against a Obligor or
others related to the failure of such Obligor to pay any required  amounts under
the related  Contract or to return the Vehicles,  in each case as reduced by (i)
any  unreimbursed  Servicer  Advances with respect to such Contract and (ii) any
reasonably incurred out-of-pocket expenses incurred by the Servicer in enforcing
such Contract or in liquidating such Vehicles.]

     Scheduled  Contract  Principal:  With respect to any Remittance Period, the
difference  between (x) all Scheduled Payments due in such Remittance Period and
(y) the sum of (i) the Administrative  Amount for such Remittance  Period,  (ii)
the Base  Interest  Amount  for such  Remittance  Period  and (iii)  the  Excess
Contract Interest for such Remittance Period.


     Scheduled  Payments:  With  respect to a Payment  Date and a Contract,  the
periodic payment  (exclusive of any amounts in respect of insurance or taxes and
reflecting any adjustment for any partial Prepayment) set forth in such Contract
due from the Obligor  (including  any  Security  Deposit  applied  with  respect
thereto) in the related Remittance Period.

     Servicer  Fee:  The fee  payable to the  Servicer  on the first day of each
month in consideration for the Servicer's  performance of its duties pursuant to
the Pooling Agreement, in an amount equal to the product of (x) [one-twelfth] of
the Servicer Fee Rate and (y) the aggregate  Discounted  Contract Balances as of
the prior Calculation Date.

     Servicer Fee Rate: _____% per annum.


                                      S-34


<PAGE>


     Specified  Reserve  Account  Requirement:  As of any date,  the  "Specified
Reserve  Account  Requirement"  applicable  to such  date,  as set  forth in the
Insurance Agreement.

     Subordinated Amount: As of any date of determination,  the sum on such date
of (x) the Sponsor's  Certificate  Principal  Balance and (y) the amount then on
deposit in the Reserve Account.

Withholding

     The Trustee is required to comply with all federal  income tax  withholding
requirements  respecting payments to  Certificateholders of interest or original
issue  discount  with respect to the  Certificates  that the Trustee  reasonably
believes are applicable under the Code. The consent of  Certificateholders  will
not be  required  for such  withholding.  In the  event  that the  Trustee  does
withhold or causes to be withheld  any amount  from  interest or original  issue
discount  payments or  advances  thereof to any  Certificateholders  pursuant to
federal income tax withholding requirements, the Trustee is required to indicate
the amount withheld in its monthly report to such Certificateholders.

Reports to Certificateholders

     On each Payment Date the Trustee will furnish or cause to be furnished with
each payment to Certificateholders,  a statement (a "Monthly Report"),  based on
information  in  the  Servicer's   Certificate,   setting  forth  the  following
information  (per $1,000 of Initial  Certificate  Principal Amount as to (a) and
(b) below):

          a. The amount of such payment  allocable  to such  Certificateholder's
     Percentage  Interest of the Base  Principal  Distribution  Amount,  Overdue
     Principal,  the Excess Principal Amount and, if applicable,  the Pre-Funded
     Amount;


          b. The amount of such payment  allocable  to such  Certificateholder's
     Percentage Interest of Certificate Interest and Overdue Interest;

          c. The  aggregate  amount  of fees and  compensation  received  by the
     Servicer for the Remittance Period;

          d.  The  aggregate   Certificate   Principal  Balance,  the  aggregate
     Discounted Contract Balance,  the Certificate  Percentage,  the Certificate
     Factor and the Pool Factor,  after  taking into  account all  distributions
     made on such Payment Date;

          e. The total  unreimbursed  Servicer  Advances  and the total  Insured
     Payment with respect to the related Remittance Period;

          f. The Subordinated Amount as of such Payment Date;

          g. The amount of Residual  Receipts for the related  Remittance Period
     and the  aggregate  Discounted  Contract  Balances for all  Contracts  that
     become Defaulted Contracts during the related Remittance Period; and

          h.  Information   provided  by  the  Servicer  concerning  losses  and
     delinquencies with respect to the Contracts.

     The "Certificate  Factor" is the seven digit decimal that the Servicer will
compute  or cause  to be  computed  for each  Remittance  Period  and will  make
available on the related Notice Date  representing  the ratio of (x) Certificate
Principal Balance which will be outstanding on the next Payment


                                      S-35


<PAGE>


Date (after  taking into  account all  distributions  to be made on such Payment
Date) to (y) the Initial Certificate Principal Amount.

     The "Pool Factor" is the seven digit decimal that the Servicer will compute
or cause to be computed for each  Remittance  Period and will make  available on
the related Notice Date  representing the ratio of (x) the aggregate  Discounted
Contract  Balance as of the immediately  preceding  Calculation  Date to (y) the
aggregate Discounted Contract Balance as of the Cut-Off Date.

     In  addition,  by [January 31] of each  calendar  year  following  any year
during which the Certificates are outstanding,  commencing  [January 31,] 199__,
the   Trustee   will   furnish   to  the   Certificate   Insurer   and  to  each
Certificateholder  of record at any time during such  preceding  calendar  year,
information  as to the aggregate of amounts  reported  pursuant to items (a) and
(b) above for such calendar year to enable  Certificateholders  to prepare their
federal income tax returns.

Optional Removal


     The Pooling  Agreement  will provide that on any Payment Date following the
Record Date on which the Certificate  Principal Balance is _____% or less of the
Initial Certificate  Principal Amount (after giving effect to the payment of any
principal on such Payment Date), the Sponsor will have the option to acquire all
rights,  title and interest in all, but not less than all,  Receivables  held in
the Trust, by paying into the Trust for retirement of the  Certificates  and the
Sponsor's  Certificates an amount equal to the sum of the aggregate  outstanding
Certificate   Principal   Balance   and   all   other   amounts   due   to   the
Certificateholders,  the Sponsor's  Balance,  the premium due to the Certificate
Insurer, all Insured Payments that remain unreimbursed,  all other amounts owing
to the Certificate Insurer and all amounts owing to the Trustee.

Remittance and Other Servicing Procedures

     The Servicer has agreed to manage,  administer and service the  Receivables
and to  enforce  and  make  collections  on the  Receivables  and any  Insurance
Policies, exercising the degree of skill and care consistent with that which the
Servicer customarily exercises with respect to similar property owned by it.

     The Servicer may grant to an Obligor any rebate,  refund or adjustment that
the Servicer in good faith  believes is required,  because of Prepayment in full
of a Contract.  The Servicer may deduct the amount of any such rebate, refund or
adjustment from the amount otherwise payable by the Servicer into the Remittance
Account; provided,  however, that the Servicer will not permit any rescission or
cancellation  of any Contract  which would  materially  impair the rights of the
Trust or the  Certificateholders  or the Certificate Insurer in the Contracts or
the proceeds  thereof,  nor will the prepayment price after giving effect to any
such rebate,  refund or adjustment  (and without any adjustment for any Security
Deposit  previously paid by the Obligor) be less than the Prepayment Amount. The
Servicer may waive,  modify or vary any term of a Contract if the  Servicer,  in
its reasonable and prudent  judgment,  determines that it will not be materially
adverse to the  Certificateholders  or the  Certificate  Insurer.  However,  the
Servicer will covenant in the Pooling Agreement that (i) it will not forgive any
payment of rent,  principal or interest (except for certain offsets for Security
Deposits  which offsets are only  permitted  after the Servicer has deposited in
the Remittance  Account an amount equal to such offset),  (ii) unless an Obligor
is in default,  it will not permit any  modification  with respect to a Contract
which  would  defer the payment of any  principal  or interest or any  Scheduled
Payment or change the final  maturity date on any Contract;  provided,  however,
that no change in the final  maturity  date of any  Contract  shall be permitted
under any  circumstances  if such new maturity date is after  ____________,  and
(iii) the Servicer may accept Prepayment in part or in full;  provided,  however
that (1) in the event of  Prepayment  in full,  the Servicer may consent to such
Prepayment only in an amount not less than the Prepayment  Amount and (2) in the
event  of a  partial  Prepayment,  the  Servicer  may  consent  to such  partial
Prepayment only if (x) following such partial Prepayment there are no delinquent
amounts then due from the Obligor and (y) such partial


                                      S-36


<PAGE>



Prepayment  will not  reduce  the  Discounted  Contract  Balance by more than an
amount  equal to (I) the amount of such  partial  Prepayment,  minus (II) unpaid
interest at the Contract  Rate,  accrued  through the Payment  Date  immediately
following such partial Prepayment on the outstanding Discounted Contract Balance
prior to such  partial  Prepayment.  In the case of a  partial  Prepayment,  the
Servicer is required to accurately  recalculate the Discounted Contract Balance,
and the allocation of Scheduled Payments to principal and interest.

Servicing Compensation and Payment of Expenses

     For its servicing of the  Contracts,  the Servicer  will receive  servicing
compensation  including  the monthly  Servicer  Fee for each  Remittance  Period
(payable on the next succeeding Payment Date) and Servicing Charges.

     The  servicing  compensation  will  compensate  the Servicer for  customary
servicing  activities to be performed by the Servicer for the Trust,  additional
administrative  services  performed  by the  Servicer on behalf of the Trust and
expenses paid by the Servicer on behalf of the Trust.

     The Servicer,  as an independent  contractor on behalf of the Trust and for
the benefit of the Certificateholders,  the Sponsor and the Certificate Insurer,
will  be  responsible  for  the  managing,   servicing  and   administering  the
Receivables  and  enforcing  and making  collections  on the  Contracts  and any
Insurance  Policies [and for the enforcing of any security  interest in any item
of  Vehicles,]  all as  set  forth  in the  Pooling  Agreement.  The  Servicer's
responsibilities will include collecting and posting of all payments, responding
to  inquiries  of  Obligors,   investigating   delinquencies,   accounting   for
collections,  furnishing  monthly and annual  statements  to the Trustee and the
Certificate  Insurer with respect to  distributions,  making Servicer  Advances,
providing  appropriate  federal  income  tax  information  for use in  providing
information to  Certificateholders,  collecting and remitting sales and property
taxes on behalf of taxing  authorities and  maintaining  the perfected  security
interest of the Trust in the Vehicles and the Contracts.

Evidence as to Compliance

     The Pooling  Agreement  requires  that the  Servicer  cause an  independent
accountant  (who may also render  other  services to the  Servicer) to prepare a
statement to the Trustee,  the Rating Agencies and the Certificate Insurer dated
as of ____________, 199__, and annually as of the same month and day thereafter,
to the  effect  that the  independent  accountant  has  examined  the  servicing
procedures,  manuals,  guides and records of the  Servicer  and the accounts and
records of the  Servicer  relating to the  Receivables  and the  Contract  Files
(which procedures, manuals, guides and records shall be described in one or more
schedules  to such  statement),  that such  firm has  compared  the  information
contained in the Servicer's  Certificates  delivered in the relevant period with
information  contained in the accounts and records for such period and that,  on
the  basis  of  such  examination  and  comparison,  nothing  has  come  to  the
independent accountant's attention to indicate that the Servicer has not, during
the relevant period,  serviced the Receivables in compliance with such servicing
procedures, manuals and guides and in the same manner required by the Servicer's
standards and with the same degree of skill and care  consistent with that which
the Servicer customarily exercises with respect to similar property owned by it,

that such accounts and records have not been  maintained in accordance  with the
Pooling Agreement, that the information contained in the Servicer's Certificates
does not reconcile with the information contained in the accounts and records or
that such certificates, accounts and records have not been properly prepared and
maintained in all material respects, except in each case for (a) such exceptions
as the independent  accountant shall believe to be immaterial and (b) such other
exceptions as shall be set forth in such statement. On or before ____________ of
each year, commencing on ____________,  199__, the Servicer shall deliver to the
Trustee,  the  Rating  Agencies  and  the  Certificate  Insurer  a copy  of such
statement.


                                      S-37


<PAGE>


     The Pooling  Agreement  will also  provide for annual  delivery of a report
(the "Supplementary  Report") by the Servicer to the Trustee and the Certificate
Insurer  not later than 90 days after the end of each fiscal  year,  signed by a
Servicing  Officer of the  Servicer  and dated as of the last day of such fiscal
year,  stating  that (a) a review  of the  activities  of the  Servicer  and the
Servicer's  performance  under the Pooling  Agreement for the previous  12-month
period has been made under such Servicing Officer's  supervision and (b) nothing
has come to such  Servicing  Officer's  attention to indicate  that the Servicer
could be terminated as such under the terms of the Pooling  Agreement (an "Event
of Servicing  Termination"),  or, if such Event of Servicing  Termination has so
occurred and is continuing, specifying each such event known to the officer, the
nature and status thereof and the steps necessary to remedy such event.

     The Servicer is also required to furnish to the Trustee, and the Trustee is
required to furnish to the  Certificateholders,  copies of the  Servicer  annual
audited and quarterly unaudited financial statements.

     The Pooling  Agreement will provide that the Servicer,  upon request of the
Trustee,  will  furnish  to the  Trustee  such  underlying  data  necessary  for
administration  of the Trust or  enforcement  actions as can be generated by the
Servicer's existing data processing system.

Certain Matters Relating to the Servicer

     The Pooling  Agreement  will  provide that the Servicer may not resign from
its obligations and duties as Servicer  thereunder,  except upon a determination
that the Servicer's  performance of such duties is no longer  permissible  under
applicable  law.  The  Servicer  can  only be  removed  pursuant  to an Event of
Servicing Termination as discussed below.

Events of Servicing Termination

     An Event of Servicing  Termination  under the Pooling  Agreement will occur
(a) if the  Servicer  fails  to make  (i) any  Servicing  Advance  within  [two]
business  days or (ii) any other payment or deposit  required  under the Pooling
Agreement  within  [three]  business days; (b) if the Servicer fails to submit a

Servicer's   Certificate,   within  [two]  business  days  following  notice  of
non-receipt; (c) (i) if the Servicer fails to observe or perform in any material
respect any covenant or agreement in the Pooling  Agreement or the  Certificates
or (ii)  if any  representation  or  warranty  of the  Servicer  in the  Pooling
Agreement is incorrect, and such failure or breach materially affects the rights
of the Trustee or the  Certificateholders and continues unremedied for [15] days
after the earlier to occur of (x) written  notice to the Servicer by the Trustee
or  to  the  Trustee  and  the  Servicer  by  the  Certificate  Insurer  or  any
Certificateholders or (y) any Servicing Officer knows, or reasonably should have
known, of such failure or of such breach;  (d) upon the filing of an involuntary
petition in bankruptcy or the decree or order of a court,  agency or supervisory
authority  having  jurisdiction  over  the  Servicer  for the  appointment  of a
conservator,  receiver,  trustee in bankruptcy or liquidator in any  bankruptcy,
insolvency or similar  proceedings,  and the  continuance  of any such petition,
decree or order  undismissed  or  unstayed  and in  effect  for a period of [60]
consecutive  days; (e) upon the voluntary  filing of such petition or assignment
for  the  benefit  of  creditors,  the  consent  by the  Servicer  to  any  such
appointment  or the admission in writing by the Servicer of its inability to pay
its debts as they  become  due;  (f) in the event that the  Servicer  assigns or
attempts to assign its rights and duties under the Pooling  Agreement  except as
specifically  permitted  therein;  (g) the Servicer shall fail to respond within
[60] days to judgments  against it of [$250,000]  or more or (h) the  occurrence
and  continuance  of a default under  recourse debt or other  obligations of the
Servicer aggregating more than $____________. (Section 10.01.)


                                      S-38


<PAGE>


Rights Upon an Event of Servicing Termination

     If an Event of Servicing Termination has occurred and is continuing, either
the Trustee,  the Certificate  Insurer or the Majority Holders (with the consent
of the  Certificate  Insurer) may  terminate  all (but not less than all) of the
Servicer's  rights  and  obligations  under  the  Pooling  Agreement.  Upon such
termination,  the Trustee will succeed to all the  responsibilities,  duties and
liabilities of the Servicer under the Pooling Agreement; provided, however, that
neither the Trustee nor any successor Servicer (i) will assume any obligation to
reacquire Receivables by reason of misrepresentations or breaches of warranties,
(ii) will be  required to make any  Servicer  Advance if such  Servicer  Advance
would  be  prohibited  by  applicable  law or (iii)  will be  liable  for  acts,
omissions or breaches of  representations  or  warranties by the Servicer or the
Originator   occurring   prior  to   transfer   of  the   servicing   functions.
Notwithstanding  such termination,  the Servicer shall be entitled to payment of
certain  amounts payable to it prior to such  termination for services  rendered
prior to such  termination.  The  Trustee,  with the consent of the  Certificate
Insurer, also may appoint, or petition a court of competent jurisdiction for the
appointment of, a successor Servicer in accordance with the procedures set forth
in Sections _____ and _____ of the Pooling Agreement.

Termination of the Trust


     The Trust and the Pooling  Agreement  will  terminate  [123] days after the
payment to Certificateholders  and holders of the Sponsor's  Certificates of all
amounts required to be paid to them pursuant to the Pooling Agreement,  reducing
the Certificate  Principal Balance and the Sponsor's Balance to zero;  provided,
however,  in the event of insolvency of the Certificate  Insurer or a default by
the Certificate Insurer under the Certificate  Insurance Policy, the Trust shall
in no event  continue to exist  beyond  [123] days after the  Payment  Date next
succeeding the  Remittance  Period during which the last Contract not removed by
the Servicer  shall have been  liquidated  and any Residual  Receipts shall have
been  deposited in the Remittance  Account or the Advance  Payment  Account,  as
applicable.  Upon  termination of the Trust,  any remaining  Trust Fund shall be
distributed to the Sponsor.

     Upon  a  Sponsor   Liquidation  with  the  prior  written  consent  of  the
Certificate  Insurer,  the Trust shall terminate and the assets thereof shall be
sold  as and to the  extent  necessary  to  fund  the  payment  in  cash  to the
Certificateholders  of the Certificate  Principal Balance then outstanding,  any
Overdue Principal and all Certificate  Interest and Overdue Interest due thereon
and any Reimbursement  Amounts due to the Certificate Insurer, and the remaining
assets of the Trust shall be  distributed  to the Sponsor.  If the assets of the
Trust shall be insufficient to pay all amounts due the  Certificateholders,  the
Certificate Insurer shall be liable for such deficiency.

     A "Sponsor Liquidation" shall occur when:

          (i) Sponsor shall consent to the appointment of a custodian, receiver,
     trustee or liquidator (or other similar official) of itself, [the Vehicles]
     or of a  substantial  part of its  property,  or shall admit in writing its
     inability  to pay its  debts  generally  as they  come  due,  or a court of
     competent  jurisdiction  shall  determine that the Sponsor is generally not
     paying  its debts as they come due,  or the  Sponsor  shall  make a general
     assignment for the benefit of creditors;

          (ii)  Sponsor  shall file a  voluntary  petition  in  bankruptcy  or a
     voluntary  petition or an answer  seeking  reorganization  in a  proceeding
     under any  bankruptcy  laws (as now or  hereafter  in  effect) or an answer
     admitting the material  allegation of a petition  filed against the Sponsor
     in any such proceeding, or the Sponsor shall, by voluntary petition, answer
     or consent,  seek relief under the provisions of any now existing or future
     bankruptcy or other similar law providing for the reorganization or winding
     up of debtors,  or providing  for an agreement,  composition,  extension or
     adjustment with its creditors;


                                      S-39


<PAGE>


          (iii) an order,  judgment or decree shall be entered in any proceeding
     by any court of  competent  jurisdiction  appointing,  without  the consent
     (express or legally implied) of the Sponsor, a custodian, receiver, trustee

     or liquidator (or other similar  official) of the Sponsor,  the Vehicles or
     any substantial part of its property,  [or sequestering the Vehicles or any
     substantial  part of its property,] and any such order,  judgment or decree
     or appointment or sequestration shall remain in force undismissed, unstayed
     or unvacated for a period of 90 days after the date of entry thereof;

          (iv) a petition  against the Sponsor in a proceeding  under applicable
     bankruptcy  laws or other  insolvency  laws, as now or hereafter in effect,
     shall be filed and shall not be stayed,  withdrawn or dismissed within [90]
     days  thereafter,  or if, under the  provisions  of any law  providing  for
     reorganization or winding-up of debtors which may apply to the Sponsor, any
     court of  competent  jurisdiction  shall  assume  jurisdiction,  custody or
     control  of the  Sponsor,  the  Vehicles  or any  substantial  part  of its
     property and such  jurisdiction,  custody or control  shall remain in force
     unrelinquished, unstayed or unterminated for a period of [90] days.

     The  respective   representations,   warranties  and   indemnities  of  the
Originator,  the Servicer and the Sponsor  will survive any  termination  of the
Trust and the Pooling Agreement.

Amendment

     The Pooling  Agreement  may be amended by  agreement  of the  Trustee,  the
Originator,  the Sponsor and the  Servicer at any time,  without  consent of the
Certificateholders, to cure any ambiguity, upon receipt of an opinion of counsel
to the Servicer that such amendment will not adversely affect in any respect the
interests of any Certificateholder.

     The Pooling Agreement may also be amended from time to time by the Trustee,
the  Originator,  the  Sponsor,  and  the  Servicer  with  the  consent  of  the
Certificate Insurer and Holders of Certificates  evidencing Percentage Interests
of not less than [___%] (such Holders,  the "Majority  Holders") for the purpose
of adding any provisions to or changing in any manner or eliminating  any of the
provisions of the Pooling  Agreement or the Certificate  Insurance  Policy or of
modifying in any manner the rights of the Certificateholders; provided, however,
that no such amendment shall (a) increase or reduce in any manner the amount of,
or accelerate or delay the timing of, collections of payments on the Receivables
or  distributions  which are required to be made on any Certificate  without the
consent of the holder of such Certificate,  (b) reduce the aforesaid  percentage
of  Certificateholders  required to consent to any amendment,  without unanimous
consent  of the  Certificateholders  or (c)  adversely  affect  in any  material
respect the interests of any  Certificateholder  with respect to the Certificate
Insurance Policy.

     The  Trustee  is  required   under  the   Pooling   Agreement   to  furnish
Certificateholders, the Certificate Insurer and the Rating Agencies with written
notice of the substance of any such amendment to the Pooling Agreement  promptly
upon execution of such amendment.

Duties and Immunities of the Trustee

     The Trustee will make no  representations as to the validity or sufficiency
of the  Pooling  Agreement,  the  Certificates  (other  than the  authentication
thereof) or of any  Receivable or related  document and will not be  accountable

for the use or application by the Originator or Sponsor of any funds paid to the
Sponsor in consideration  of the sale of the Certificate to the Investor.  If no
Event of Servicing  Termination has occurred,  then the Trustee will be required
to perform  only those  duties  specifically  required  of it under the  Pooling
Agreement.  However,  upon  receipt of the  various  resolutions,  certificates,
statement, opinions, reports, documents, orders or other instruments required to
be  furnished  to it, the Trustee  will be required to examine them to determine
whether they conform as to form to the requirements of the Pooling Agreement.


                                      S-40


<PAGE>


     No recourse is available  based on any provision of the Pooling  Agreement,
the Certificates or any Receivable or assignment  thereof against  ____________,
in its  individual  capacity,  and  ____________  shall  not have  any  personal
obligation,  liability or duty whatsoever to any  Certificateholder or any other
person with  respect to any such claim and such claim  shall be asserted  solely
against the Trust  assets or any  indemnitor,  except for such  liability  as is
determined to have  resulted from the Trustee's own gross  negligence or willful
misconduct.

     The Servicer,  to the extent provided in the Pooling Agreement,  will agree
to pay to  the  Trustee  (a)  reasonable  compensation  for  its  services,  (b)
reimbursement  for its  reasonable  expenses and (c)  indemnification  for loss,
liability or expense incurred without gross negligence or bad faith on its part,
arising out of performance of its duties thereunder.


                        THE CERTIFICATE INSURANCE POLICY
                           AND THE CERTIFICATE INSURER

     The following information has been furnished by the Certificate Insurer for
use in this  Prospectus  Supplement.  Reference  is made  to  Exhibit  ___ for a
specimen of the Certificate Insurance Policy.

     The Certificate Insurer, in consideration of the payment of the premium and
subject   to  the   terms  of  the   Certificate   Insurance   Policy,   thereby
unconditionally  and  irrevocably   guarantees  to  any   Certificateholder  (as
described  below) that an amount equal to the full and complete Insured Payments
(as  described  below)  will  be  received  by the  Trustee,  on  behalf  of the
Certificateholders,   for  distribution  to  each   Certificateholder   of  each
Certificateholder's   proportionate  share  of  the  Insured  Payment.  "Insured
Payment" means (A) with respect to any Payment Date, the  Insufficiency  Amount,
if any,  remaining after making all required transfers to the Remittance Account
from  the  Reserve  Account  pursuant  to the  Pooling  Agreement,  and  (B) the
reimbursement  of any portion of any  interest or principal  payment  previously
paid which is subsequently  recovered from the Trustee or any  Certificateholder
pursuant to a final nonappealable  judgment by a court of competent jurisdiction
to the  effect  that such  payment  constitutes  a voidable  preference  to such
Certificateholder or the Trustee within the meaning of any applicable bankruptcy

law.  Insured  Payments  shall  be  made  only  at the  time  set  forth  in the
Certificate  Insurance Policy and no accelerated  Insured Payments shall be made
regardless of any acceleration of the Certificates,  unless such acceleration is
at the sole option of the Certificate Insurer.

     The  Certificate  Insurer will pay any amount payable under the Certificate
Insurance Policy pursuant to clause (A) above no later than [12:00 noon New York
City] time on the later of the Payment  Date on which the related  Insufficiency
Amount  is due or the  Business  Day  following  receipt  on a  Business  Day by
____________,  as Fiscal Agent for the  Certificate  Insurer,  or any  successor
fiscal agent  appointed  by the  Certificate  Insurer (the "Fiscal  Agent") of a
Notice of  Nonpayment;  provided  that if such Notice of  Nonpayment is received
after [12:00 noon New York City] time on such Business Day, it will be deemed to
be  received on the  following  Business  Day. If any such Notice of  Nonpayment
received by the Fiscal Agent is not in proper form or is otherwise  insufficient
for the purpose of making claim under the Certificate  Insurance Policy it shall
be deemed not to have been  received  by the Fiscal  Agent for  purposes of this
paragraph,  and the Certificate Insurer or the Fiscal Agent, as the case may be,
shall  promptly  so advise the  Trustee  and the  Trustee  may submit an amended
Notice of Nonpayment.

     The  Certificate  Insurer will pay any amount payable under the Certificate
Insurance  Policy pursuant to clause (B) above voided as a preference  under any
applicable  bankruptcy  law on the Business Day following  receipt on a Business
Day by the Fiscal Agent of (i) a certified  copy of the final order of the court
which   exercised   jurisdiction   to  the  effect   that  the  Trustee  or  the
Certificateholder  is  required  to return  principal  or  interest  paid on the
Certificates  because such payments were voidable  preferences  under applicable
bankruptcy  law,  (ii) an  opinion of counsel  satisfactory  to the  Certificate
Insurer that such order


                                      S-41


<PAGE>


is final and not  subject  to  appeal,  (iii) an  assignment  in such form as is
reasonably  required by the Certificate  Insurer,  irrevocably  assigning to the
Certificate Insurer all rights and claims of the  Certificateholder  relating to
or arising under the Certificates  against the debtor which made such preference
payment  or  otherwise  with  respect  to  such  preference   payment  and  (iv)
appropriate  instruments to effect the appointment of the Certificate Insurer as
agent for such  Certificateholder  in any legal proceeding related to payment of
principal or interest distributed  thereunder,  such instruments being in a form
satisfactory  to the  Certificate  Insurer,  provided that if such documents are
received  after [12:00 noon New York City] time on such  Business Day, they will
be deemed to be received on the following  Business Day. Such payments  shall be
disbursed to the receiver or trustee in  bankruptcy  named in the final order of
the court exercising  jurisdiction on behalf of the Certificateholder and not to
any  Certificateholder  directly  unless  such  Certificateholder  has  returned
principal or interest  paid on the  Certificates  to such receiver or trustee in
bankruptcy,   in  which  case  such   payment   shall  be   disbursed   to  such

Certificateholder.

     Insured  Payments  due  under  the  Certificate   Insurance  Policy  unless
otherwise stated therein will be disbursed by the Fiscal Agent to the Trustee on
behalf of the Certificateholders by wire transfer of immediately available funds
in the amount of the  Insured  Payment  less,  in  respect  of Insured  Payments
described in (B) of the definition  thereof,  any amount held by the Trustee for
the  payment  of such  Insured  Payment  and  legally  available  therefor.  The
Certificate  Insurer's  obligations under the Certificate Insurance Policy shall
be  discharged  to  the  extent  funds  are   transferred  to  the  Trustee  for
distribution to such  Certificateholders as provided therein whether or not such
funds are properly applied by the Trustee.

     The  Fiscal  Agent is the  agent of the  Certificate  Insurer  only and the
Fiscal Agent shall in no event be liable to  Certificateholders  for any acts of
the Fiscal Agent or any failure of the  Certificate  Insurer to deposit or cause
to be deposited,  sufficient  funds to make  payments due under the  Certificate
Insurance Policy.

     Subject to the prior right of the  Certificateholders to the receipt of the
Certificate  Interest,  the Overdue  Interest,  the Base Principal  Distribution
Amount and the Overdue  Principal on each Payment Date, the Certificate  Insurer
shall be entitled to reimbursement of amounts previously paid by the Certificate
Insurer under the Certificate Insurance Policy plus interest thereon.

     As used in this section of the Prospectus  Supplement,  the following terms
shall have the following meanings:

     "Business  Day" means any day other than a  Saturday,  a Sunday or a day on
which  banking  institutions  in New  York  City  or in the  city in  which  the
corporate trust office of the Trustee under the Pooling Agreement is located are
authorized or obligated by law or executive order to close.

     "Insufficiency  Amount" is the  amount by which the  Required  Payments  in
respect  of the  Certificates  for  the  applicable  Payment  Date  exceeds  the
Available  Funds for  distribution  to  Certificateholders  on the  Business Day
preceding such Payment Date.

     "Notice of Nonpayment" means the telephonic or telegraphic notice, promptly
confirmed in writing by telecopy substantially in the form of Exhibit A attached
to the  Certificate  Insurance  Policy,  the  original of which is  subsequently
delivered by  registered  or certified  mail,  from the Trustee  specifying  the
Insufficiency Amount which shall be due and owing on the Payment Date.

     "Certificateholder"  means any  Certificateholder as defined in the Pooling
Agreement (other than the Trust Fund, the Sponsor, the Originator,  the Servicer
or any affiliate thereof) who, on the applicable Payment Date, is entitled under
the terms of the Certificates to payment thereunder.


                                      S-42


<PAGE>



     "Pooling  Agreement" means the Pooling  Agreement dated and effective as of
____________,  199__,  by and among the Servicer,  the Sponsor,  and the Trustee
without regard to any amendment or supplement thereto.

     Capitalized  terms  used  in  the  Certificate  Insurance  Policy  and  not
otherwise  defined  therein shall have the respective  meanings set forth in the
Pooling  Agreement  as of the date of  execution  of the  Certificate  Insurance
Policy, without giving effect to any subsequent amendment or modification to the
Pooling Agreement.

     Any notice under the Certificate  Insurance Policy or service of process on
the Fiscal Agent of the  Certificate  Insurer may be made at the address  listed
below for the Fiscal Agent of the  Certificate  Insurer or such other address as
the Certificate Insurer shall specify in writing to the Trustee.

     The  notice  address  of  the  Fiscal  Agent  is  ________________________,
Attention:  ____________ or such other address as the Fiscal Agent shall specify
to the Trustee in writing.

     The Certificate Insurance Policy is being issued under and pursuant to, and
shall be  construed  under,  the laws of the State of New York,  without  giving
effect to the conflict of laws principles thereof.

     The insurance  provided by the Certificate  Insurance Policy is not covered
by the  Property/Casualty  Insurance Security specified in Article 76 of the New
York Insurance Law.

     The Certificate  Insurance  Policy is  noncancellable  for any reason.  The
premium on the  Certificate  Insurance  Policy is not  refundable for any reason
including payment, or provision being made for payment, prior to maturity of the
Certificates.

     The Certificate Insurer does not accept any responsibility for the accuracy
or completeness  of this Prospectus  Supplement or any information or disclosure
contained herein,  or omitted herefrom,  other than with respect to the accuracy
of the information  regarding the Certificate  Insurance  Policy and Certificate
Insurer set forth under this heading "The  Certificate  Insurance Policy and the
Certificate Insurer".


                       PREPAYMENT AND YIELD CONSIDERATIONS

     The Originator will transfer the Receivables to the Sponsor pursuant to the
Receivables Acquisition Agreement, dated as of ____________,  199__, between the
Originator and the Sponsor (the "Receivables  Acquisition  Agreement").  On each
Payment  Date during the Funding  Period  and, if no Required  Amortization  has
occurred, on the Funding Termination Date, to the extent Additional  Receivables
satisfactory to the Certificate  Insurer are available from the Originator,  the
Original  Pre-Funded  Amount  will be  disbursed  by the Trust to the Sponsor in
consideration  of  the  conveyance  of  Additional   Receivables  which  include
Contracts  having an aggregate  Discounted  Contract  Balance equal as nearly as
practicable to _____% of the Original  Pre-Funded  Amount.  The amount,  if any,

remaining on deposit in the Pre-Funding Account on the Funding Distribution Date
will  be  transferred  to  the  Remittance   Account  for  distribution  to  the
Certificateholders  as a prepayment  of principal.  Thereafter,  on each Payment
Date on and prior to the  ____________  199__  Payment  Date,  or, if a Required
Amortization  Event  occurs  with  respect  to  a  Payment  Date  prior  to  the
____________  199__  Payment Date,  on such earlier  Payment Date,  all Contract
Principal  received by the Trust on the  Contracts  with  respect to the related
Remittance Period will be disbursed by the Trust to the Sponsor in consideration
of the  conveyance  of  Additional  Receivables  having  an  aggregate  Contract
Principal  Balance on such  Payment Date equal as nearly as  practicable  to the
amount of such Contract Principal. Beginning with the Initial Amortization Date,
the  Certificateholders  will  generally  be entitled to receive the  Applicable
Percentage of all Discounted


                                      S-43


<PAGE>


Contract  (other  than  Prepayments)  received  by the  Trust  during  the prior
calendar  month  together  with,  as a  payment  of  principal,  the  Applicable
Percentage  of all Excess  Contract  Interest  received by the Trust  during the
prior  calendar  month.  On and after the Initial  Amortization  Date  (unless a
Required  Amortization Event has occurred),  the Sponsor will have the option on
each  Payment  Date to transfer to the Trust  Additional  Receivables  having an
aggregate  Discounted  Contract Balance not in excess of the aggregate amount of
Prepayments  received by the Servicer during the prior Remittance  Period and to
remove  from  the  Trust  cash  in an  amount  not in  excess  of the  aggregate
Discounted Contract Balance of such Additional  Receivables.  This option of the
Sponsor is limited to  $____________  aggregate  Discounted  Contract Balance of
such Additional Receivables.

     Following the Interest-Only  Period,  the rate of principal payments on the
Certificates  will be  directly  related  to the  scheduled  rate  of  principal
payments on the underlying Contracts. If purchased at a price of other than par,
the yield to maturity  also will be affected by the rate of principal  payments.
The  principal  payments  on such  Contracts  may be in the  form  of  scheduled
principal  payments or liquidations  due to default,  casualty and the like. Any
such  payments will result in  distributions  to  Certificateholders  of amounts
which would  otherwise  have been  distributed  over the  remaining  term of the
Contracts.  In general,  the rate of such payments may be influenced by a number
of other factors,  including general economic conditions. The rate of payment of
principal may also be affected by any removal of the Receivables  from the Trust
and the deposit of the  Reconveyance  Amount into the Trust. See "Description of
the  Certificates --  Representations  and  Warranties" and  "Description of the
Certificates   --  Optional   Termination."   In  such  event,   following   the
Interest-Only  Period the Certificate  Percentage of the Reconveyance  Amount is
required to be paid to the  Certificateholders  as a payment of principal in the
month following the month of such removal.

     The effective  yield to  Certificateholders  will depend upon,  among other
things, the price at which such Certificates are purchased and the amount of and

rate at which  Principal,  including  both scheduled and  nonscheduled  payments
thereof,   is  paid  to  the   Certificateholders.   The   after-tax   yield  to
Certificateholders  may be affected by lags between the time interest accrues to
Certificateholders  and the time the related  interest income is received by the
Certificateholders.


   
                         FEDERAL INCOME TAX CONSEQUENCES

     The  following  is  a  discussion  of  the  material   federal  income  tax
consequences  to the original  purchasers of the  Certificates  of the purchase,
ownership and  disposition of the  Certificates.  It does not purport to discuss
all federal income tax consequences  that may be applicable to investment in the
Certificates  or to particular  categories  of  investors,  some of which may be
subject to  special  rules.  In  particular,  this  discussion  applies  only to
institutional investors that purchase Certificates directly from the Sponsor and
hold the Certificates as capital assets.
    

     The  discussion  that  follows,  and the  opinion  set forth below of Dewey
Ballantine,  special  tax  counsel to Trust  ("Tax  Counsel"),  are based on the
provisions of the Internal Revenue Code of 1986, as amended (the "Code") and the
Treasury regulations  promulgated thereunder as in effect on the date hereof and
on  existing  judicial  and  administrative   interpretations   thereof.   These
authorities are subject to change and to differing interpretations,  which could
apply retroactively.  The opinion of Tax Counsel is not binding on the courts or
the Internal  Revenue Service (the "IRS").  Potential  investors  should consult
their own tax advisors in determining the federal, state, local, foreign and any
other tax consequences to them of the purchase, ownership and disposition of the
Certificates.


                                      S-44


<PAGE>


Characterization of the Certificates as Indebtedness

     In the opinion of Tax Counsel,  based on the application of existing law to
the  facts  as set  forth  in the  Receivables  Acquisition  Agreement,  Pooling
Agreement,   Insurance   Agreement  and  other   relevant   documents  and  such
investigations  as it deemed  appropriate,  the Certificates  will be treated as
indebtedness for federal income tax purposes.

     In  general,  whether  instruments  such  as  the  Certificates  constitute
indebtedness  for  federal  income  tax  purposes  is a  question  of fact,  the
resolution  of which is based  primarily  upon  the  economic  substance  of the
instruments  and the  transaction  pursuant to which they are issued rather than
the form of the  transaction or the manner in which the instruments are labeled.
The IRS and the courts have set forth  various  factors to be taken into account
in determining whether or not an instrument constitutes indebtedness for federal

income tax purposes.  On the basis of a review of such factors as applied to the
facts of the  contemplated  transaction,  Tax Counsel has  concluded,  as stated
above,  that the  Certificates  constitute  indebtedness  for federal income tax
purposes.

     In Article  ____ of the  Pooling  Agreement,  the  parties  thereto and all
successors and assigns thereof, including, upon acquisition of the Certificates,
the Certificateholders,  express their mutual intent that the Certificates shall
constitute  indebtedness for all applicable tax purposes and, further,  covenant
and agree to treat the  Certificates  as  indebtedness  for all  applicable  tax
purposes in all tax filings, reports and returns and otherwise.  Notwithstanding
such  agreement,  because  different  criteria are used to determine the non-tax
accounting  characterization  of the issuance and sale of the Certificates,  the
Originator  and the  Sponsor  intend to treat the  transaction  as a sale by the
Sponsor of interests in the Receivables for financial accounting purposes.

     Although the economic  substance of a  transaction  is generally of primary
importance in determining its proper  treatment for federal income tax purposes,
nevertheless,  a party to a transaction will be held to a high standard of proof
in  establishing  that  the form of the  transaction,  if at  variance  with the
economic substance of the transaction,  should not be treated as controlling. In
some  instances,  courts have indicated  that a taxpayer  should be bound by the
particular  form it has chosen for a  transaction,  even if the substance of the
transaction  does not accord with its form.  Tax Counsel is  nonetheless  of the
opinion that the Certificates will be treated as indebtedness for federal income
tax  purposes  because  (i) in many  respects  the  form of the  transaction  as
reflected  in  the  operative  provisions  of the  documents  accords  with  the
characterization  of the  Certificates  as  indebtedness,  (ii) the parties have
stated  unambiguously  their intention to treat the Certificates as indebtedness
for tax  purposes and (iii) the  characteristics  of the  Certificates  strongly
indicate that in economic substance the Certificates are a form of indebtedness.

Possible  Classification  of the  Transaction  as a Partnership  or  Association
Taxable as a Corporation

     Notwithstanding Tax Counsel's opinion, potential investors should recognize
that  there  is  some  uncertainty  as to the  correct  characterization  of the
Certificates.  It is possible that the IRS could assert that, for federal income
tax  purposes,  the  transaction  contemplated  by  this  Prospectus  Supplement
constitutes the sale of a direct or indirect  interest in [the Vehicles and] the
Receivables to the  Certificateholders and that the proper classification of the
legal relationship between the Servicer,  the Sponsor and the Certificateholders
resulting  from this  transaction  is that of a  partnership  or an  association
taxable  as a  corporation.  Since  Tax  Counsel  is of  the  opinion  that  the
Certificates   will  be   treated   as   indebtedness   in  the   hands  of  the
Certificateholders for federal income tax purposes, the Servicer and the Sponsor
will not attempt to comply with the federal  income tax  reporting  requirements
applicable to either partnerships or corporations.

     If the  transaction  were  treated as  creating a  partnership  between the
Certificateholders,  the Servicer and the Sponsor,  the partnership itself would
not be subject to federal income tax (unless



                                      S-45


<PAGE>


characterized  as a  publicly  traded  partnership  taxable  as a  corporation);
rather,  the  Servicer,  the Sponsor and each  Certificateholder  would be taxed
individually  on  their  respective  distributive  shares  of the  partnership's
income,   gain,   loss,   deductions  and  credits.   The  amount,   timing  and
characterization of items of income and deductions for a Certificateholder would
differ if the Certificates were held to constitute partnership interests, rather
than indebtedness.

     If it were determined that this transaction created an entity classified as
a  corporation   (including  a  publicly   traded   partnership   taxable  as  a
corporation),  the Trust  would be subject to  federal  income tax at  corporate
income tax rates on the  income it derives  from the  Receivables,  which  would
reduce the amounts  available for distribution to the  Certificateholders.  Cash
distributions to the Certificateholders  generally would be treated as dividends
for tax purposes to the extent of such corporation's earnings and profits.

Taxation of Interest Income of Certificateholders

     Assuming,  in  accordance  with  the  opinion  of  Tax  Counsel,  that  the
Certificates  will  constitute  indebtedness  for federal  income tax  purposes,
interest  thereon will be includable as ordinary income when received or accrued
by the  Certificateholders  in accordance with their  respective  methods of tax
accounting.

Sales of Certificates

     Upon the sale or  exchange of a  Certificate,  the  Certificateholder  will
realize a gain or loss equal to the  difference  between the amount  realized on
the sale and the adjusted basis of such Certificate.

Backup Withholding with Respect to Certificates

     Payments of interest and principal, together with payments of proceeds from
the sale of Certificates,  may be subject to the "backup  withholding tax" under
Section 3406 of the Code at a rate of 31% if recipients of such payments fail to
furnish   to  the  payor   certain   information,   including   their   taxpayer
identification  numbers,  or otherwise  fail to establish an exemption from such
tax. Any amounts  deducted and withheld  from a payment to a recipient  would be
allowed as a credit against such  recipient's  federal income tax.  Furthermore,
certain  penalties  may be imposed by the IRS on a recipient of payments that is
required to supply information but that does not do so in the proper manner.

Foreign Investors in Certificates

     A Certificateholder  that is not a "United States person" may be subject to
United  States  federal  withholding  tax  in  respect  of  distributions  on  a
Certificate.  Whether withholding of tax would be required, and, if so, the rate
at which  such  withholding  would be  imposed,  would  depend  upon a number of

factors,  including the  characterization  of the Certificates and the Trust for
federal income tax purposes,  and, under current law, the withholding rate could
be as high as 35 percent.  For these  purposes,  "United  States person" means a
citizen or resident of the United States, a corporation,  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 without the United States
is  includable  in gross income for United  States  federal  income tax purposes
regardless of its connection  with the conduct of a trade or business within the
United States.

[Proposed Tax Legislation

     Legislation  pending  before  Congress  would apply special rules to "large
partnerships",  generally  defined as  partnerships  with at least 250  partners
during a taxable year (counting towards such total each owner during the year of
a partnership interest that is transferred during the year). Under the


                                      S-46


<PAGE>


legislation,  certain computations are made at the partnership level rather than
the  partner  level.  In  particular,   taxable  income  is  calculated  at  the
partnership  level,  and is  calculated  generally  in the same manner as for an
individual,  except  that  70% of  miscellaneous  itemized  deductions  (such as
expenses for the production of nonbusiness income) are disallowed.  As a result,
all  partners  (including  corporations)  might have a portion of their share of
partnership deductions (other than interest expense) disallowed. Moreover, large
partnerships  would become subject to new audit procedures;  among other things,
an adjustment to taxable income of the  partnership  for a prior year would flow
through  to  current  partners  in the  year  the  audit  was  settled,  and the
partnership itself (rather than the partners) would be subject to any applicable
interest or  penalties.  As  proposed,  these  rules would apply to  partnership
taxable years ending on or after December 31, 1993.

     The proposed tax  legislation  dealing  with large  partnerships  discussed
above was not  adopted  in the  Revenue  Reconciliation  Act of 1993,  which was
enacted into law in August 1993. No prediction can be made whether that proposal
or similar legislation might be enacted in the future, or the ultimate effective
date of such legislation or whether the number of Certificateholders would cause
the Trust to be considered a "large partnership".]

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

                    STATE, LOCAL AND OTHER TAX CONSIDERATIONS

    

     Investors  should  consult  their own tax  advisors  regarding  whether the
purchase of the Certificates,  either alone or in conjunction with an investor's
other  activities,  may subject an investor to any state or local taxes based on
an assertion that the investor is either "doing business" in, or deriving income
from a  source  located  in,  any  state or  local  jurisdiction.  Additionally,
potential  investors should consider the state, local and other tax consequences
of purchasing,  owning or disposing of a  Certificate.  State and local tax laws
may  differ  substantially  from the  corresponding  federal  tax  law,  and the
foregoing  discussion does not purport to describe any aspect of the tax laws of
any state or other jurisdiction. Accordingly, potential investors should consult
their own tax advisors with regard to such matters.
       


                              ERISA CONSIDERATIONS

     The  Certificates  may be  purchased  by an  employee  benefit  plan  or an
individual  retirement  account (a "Plan")  subject to the  Employee  Retirement
Income Security Act of 1974, as amended ("ERISA"),  or Section 4975 of the Code.
A fiduciary  of a Plan must  determine  that the  purchase of a  Certificate  is
consistent  with its  fiduciary  duties  under  ERISA  and does not  result in a
nonexempt  prohibited  transaction as defined in Section 406 of ERISA or Section
4975 of the  Code.  Employee  benefit  plans  which are  governmental  plans (as
defined  in Section  3(32) of ERISA) and  certain  church  plans (as  defined in
Section  3(33) of ERISA) are not  subject  to the  fiduciary  responsibility  or
prohibited   transaction  provisions  of  ERISA  or  the  Code.  For  additional
information  regarding  treatment of the  Certificates  under ERISA,  see "ERISA
Considerations" in the Prospectus.

     If the Certificates constitute equity interests,  there can be no assurance
that any of the  exceptions  set  forth  in the  Regulations  will  apply to the
purchase of Certificates offered hereby. Under the terms of the Regulations,  if
the Trust were  deemed to hold Plan assets by reason of a Plan's  investment  in
Certificates,  such Plan  assets  would  include an  undivided  interest  in the
Receivables, and any other


                                      S-47


<PAGE>


assets held by the Trust.  In such an event,  the Originator,  the Sponsor,  the
Trust,  the Trustee and other  persons  providing  services  with respect to the
Receivables,  may be subject to the fiduciary responsibility provisions of Title
Originator of ERISA and be subject to the prohibited  transaction  provisions of
Section 4975 of the Code with respect to transactions  involving the Receivables
unless such transactions are subject to a statutory or administrative exemption.
Additionally,   if  the  Trust   were   deemed  to  hold   Plan   assets,   each
Certificateholder may be subject to the fiduciary  responsibility  provisions of
Title  Originator  of ERISA with  respect  to its right to  consent or  withhold

consent to  amendments to the Indenture and with respect to its right to vote on
action to be taken or not taken if an Indenture Event of Default occurs.

     In addition,  certain affiliates of the Originator,  the Sponsor, the Trust
and the Trustee may be considered to be parties in interest or fiduciaries  with
respect to many Plans.  An  investment by such a Plan in  Certificates  may be a
prohibited  transaction  under  ERISA and the Code  unless  such  investment  is
subject to a statutory or administrative exemption.

   
     Any Plan fiduciary  that proposes to cause a Plan to purchase  Certificates
should  consider  whether such purchase would be  appropriate  under the general
fiduciary  standards  of prudence and  diversification,  taking into account the
overall  investment  policy of the Plan and its  existing  portfolio  and should
consult with its counsel with respect to the  potential  applicability  of ERISA
and the Code.
    


                                     RATINGS

     It is a condition  to the issuance of the  Certificates  that they be rated
"_____" by ____________ and "_____" by ____________.  A security rating is not a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal at any time. The ratings of ____________ and ____________ assigned to
Certificates  addresses the likelihood of the receipt by  Certificateholders  of
all distributions to which such  Certificateholders are entitled. The ratings do
not address the timely or ultimate  payment of any withholding tax imposed.  The
ratings  assigned  to  Certificates  do  not  represent  any  assessment  of the
likelihood  that  principal  Prepayments  might  differ  from  those  originally
anticipated or address the possibility  that  Certificateholders  might suffer a
lower than anticipated yield.


                                  UNDERWRITING

     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement"),  the  Sponsor has agreed to cause the Trust to
sell to [each of] the  underwriter(s)  named below (the  "Underwriter(s)"),  and
each of the Underwriter(s) has severally,  and not jointly,  agreed to purchase,
the principal amount of Certificates set forth opposite its name below.

                                               Principal
                                               Amount of
                                              Certificates
Underwriter(s)
__________________.........................   $
                                               ---------
__________________.........................


                  TOTAL....................   $
                                               =========



     In the Underwriting  Agreement,  the Underwriter(s) have agreed, subject to
the terms and  conditions  therein,  to purchase  all the  Certificates  offered
hereby if any of such Certificates are purchased.


                                      S-48


<PAGE>


The Sponsor has been advised by the  Underwriter(s)  that they propose initially
to offer the  Certificates  to the  public at the  respective  prices  set forth
herein, and to certain dealers at such prices less a concession not in excess of
_____%  per  Certificate.  The  Underwriter(s)  may allow and such  dealers  may
reallow a concession  not in excess of 0.__% per  Certificate  to certain  other
dealers. After the initial public offering, such prices and such concessions may
be changed.

   
     The  Underwriting  Agreement  provides that the Sponsor and the  Originator
will indemnify the Underwriter(s)  against certain civil liabilities,  including
liabilities   under  the   Securities   Act,  or   contribute  to  payments  the
Underwriter(s) may be required to make in respect thereof.  The Commission is of
the opinion that  indemnification  for  securities law violations is contrary to
the public policy expressed in the federal  securities  laws, and  consequently,
that such indemnification provisions are unenforceable.
    

     The  Trustee (on behalf of the Trust)  may,  from time to time,  invest the
funds  in  the  Trust  Accounts  in  Eligible   Investments  acquired  from  the
Underwriter(s).


                                  LEGAL MATTERS

     In addition to the legal  opinions  described  in the  Prospectus,  certain
legal matters relating to the issuance of the  Certificates,  including  federal
and  state  income  tax  consequences  with  respect  thereto,  as well as other
matters,  will be passed upon for the Trust, the Sponsor and the  Underwriter(s)
by Dewey Ballantine, New York, New York.


                                      S-49


<PAGE>


                             INDEX OF DEFINED TERMS

                                                                            Page
                                                                            ----


Actual Payment .......................................................        30
Additional Pooling Agreement .........................................        26
Additional Receivable Transfer Agreement .............................        17
Additional Receivables ...............................................         2
Adjusted Certificate Rate ............................................        30
Administrative Amount ................................................        30
Advance Payment ......................................................        30
Advance Payments .....................................................        27
Applicable Percentage ................................................        30
APR ..................................................................        14
Available Funds ......................................................     2, 30
Base Interest Amount .................................................        30
Base Principal Distribution Amount ...................................        30
Business Day .........................................................        42
Calculation Date .....................................................        31
Capitalized Interest Account .........................................         9
Capitalized Interest Rate ............................................        31
Capitalized Interest Requirement .....................................        31
Certificate Factor ...................................................        36
Certificate Insurance Policy .........................................         1
Certificate Insurance Premium Rate ...................................        31
Certificate Insurer ..................................................      1, 4
Certificate Interest .................................................        31
Certificate Percentage ...............................................        31
Certificate Principal Balance ........................................        31
Certificate Rate .....................................................        31
Certificateholder ....................................................        43
Certificateholders ...................................................         1
Certificates .........................................................         1
Claim Date ...........................................................        31
Closing Date .........................................................        25
Code .................................................................        45
Commission ...........................................................         3
Contract Interest ....................................................         2
Contract Principal ...................................................     2, 31
Contract Rate ........................................................        32
Contracts ............................................................         1
Contribution Agreement ...............................................        43
Credit Score Analysts ................................................        19
Cut-Off Date .........................................................     4, 32
Defaulted Contract ...................................................        32
Delinquency Amounts ..................................................        10
Delinquent Contract ..................................................    10, 32
Determination Date ...................................................         9
Discounted Contract Balance ..........................................        32
Distributions on Certificates ........................................        28
Eligible Investments .................................................        28
ERISA ................................................................    12, 47
Event of Servicing Termination .......................................        38


                                      S-50



<PAGE>


                                                                            Page
                                                                            ----

Excess Contract Interest .............................................     2, 32
Excess Principal Amount ..............................................        32
Exchange Act .........................................................         3
Fiscal Agent .........................................................        41
Funding Distribution Date ............................................        32
Funding Termination Date .............................................        33
Initial Amortization Date ............................................         2
Initial Capitalized Interest Amount ..................................         9
Initial Certificate Principal Amount .................................        33
Initial Contract Principal Balance ...................................         4
Initial Receivables ..................................................        25
Initial Unpaid Amount ................................................        33
Insufficiency Amount .................................................    33, 43
Insurance Agreement ..................................................         9
Insurance Policies ...................................................        24
Insured Payment ......................................................        41
Interest-Only Period .................................................        33
Investment Earnings ..................................................        10
IRS ..................................................................        45
Issuer ...............................................................         4
Large partnership ....................................................        47
Majority Holders .....................................................        40
Monthly Report .......................................................        35
Notice Date ..........................................................        28
Notice of Nonpayment .................................................        43
Obligor ..............................................................         6
Original Pre-Funded Amount ...........................................         7
Originator ...........................................................         4
Overdue Interest .....................................................        33
Overdue Principal ....................................................        33
Overfunded Interest Amount ...........................................        33
Payment Date .........................................................        33
Plan .................................................................    12, 47
Pool Factor ..........................................................        36
Pooling Agreement ....................................................     1, 43
Pre-Funding Account ..................................................         7
Predecessor Receivable ...............................................        16
Prepayment ...........................................................        33
Prepayment Amount ....................................................        34
Prospectus ...........................................................         3
Receivables ..........................................................         1
Reconveyance Amount ..................................................        34
Record Date ..........................................................        25
Reimbursement Amount .................................................        34
Remittance Account ...................................................         7
Remittance Period ....................................................        34
Required Amortization Even ...........................................        34

Required Payments .................................................... 4, 10, 34
Reserve Account ......................................................         9
Reserve Account Advance ..............................................        34
Residual Receipts ....................................................        34


                                      S-51


<PAGE>


                                                                            Page
                                                                            ----
   
Rule of 78s ..........................................................        14
Scheduled Contract Principal .........................................        35
Scheduled Payments ...................................................        35
Servicer .............................................................         1
Servicer Advance .....................................................    10, 28
Servicer Fee .........................................................        35
Servicer Fee Rate ....................................................        35
Servicer's Certificate ...............................................        28
Servicing Charges ....................................................        10
Servicing Fee ........................................................        10
Servicing Fee Rate ...................................................        10
Specified Reserve Account Requirement ................................        35
Sponsor ..............................................................      1, 4
Sponsor Liquidation ..................................................        39
Sponsor's Certificate Principal Balance ..............................        32
Sponsor's  Certificates ..............................................        34
Subordinated Amount ..................................................        37
Substitute Receivable ................................................        16
Supplementary Report .................................................        38
Tax Counsel ..........................................................        45
Transferor's Balance .................................................         5
Trust ................................................................      1, 4
Trustee ..............................................................      1, 4
Underwriter(s) .......................................................        48
Underwriting Agreement ...............................................        48
United States person .................................................        46
Vehicles .............................................................         1
Vendor Agreement Rights ..............................................        24
VSI Insurance Policy .................................................        20
[Monthly] Servicer Report ............................................        22
    


                                      S-52




<PAGE>





                                  EXHIBIT 99.4





<PAGE>

                                                                    EXHIBIT 99.4

   
                  SUBJECT TO COMPLETION DATED __________, 1997
    

[Exhibit 99.4 Form of Prospectus Supplement.  This form of Prospectus Supplement
is for  illustrative  purposes only. A Prospectus  Supplement in definitive form
reflecting  the terms of each  Series  of  Certificates  will be filed  with the
Commission under the Securities Act of 1933, as amended, pursuant to Rule 424(b)
promulgated thereunder.]

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED ___________, 1996)

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

                [ADVANTA AUTO RECEIVABLES MASTER TRUST 199__-__]

                                $_______________

     _____% Class [A] Auto Receivables Backed Certificates, Series 199__-__

                        ADVANTA AUTO FINANCE CORPORATION

                                     Sponsor

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

                               Originator/Servicer

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

     The _____% Class [A] Auto Receivables Backed Certificates,  Series 199__-__
(the  "[Class  A]   Certificates")   hereby  offered  by  Advanta  Auto  Finance
Corporation  represent the right to receive repayment of the Initial Certificate
Principal  Amount  ($____________)  of the [Class A]  Certificates  and  monthly
interest at a rate of _____% per annum on the unpaid  portion of such  principal
amount.  The rights to receive such payments are based solely upon the interests
represented  by the [Class A]  Certificates  in the  [Advanta  Auto  Receivables
Master Trust 199__-__] (the "Trust") formed pursuant to a Pooling Agreement (the
"Pooling    Agreement"),    dated    as   of    ____________,    199__,    among
______________________,  as originator and as servicer of the  Receivables  (the
"Originator" and the "Servicer,"  respectively) Advanta Auto Finance Corporation
(the "Sponsor") and ____________,  as trustee (the "Trustee"). The assets of the
Trust will consist of any  combination  of retail  installment  sales  contracts
between   manufacturers,   dealers  or  certain  other  originators  and  retail
purchasers  secured by new and used  automobiles  and light duty trucks financed
thereby or participation  interests  therein,] together with all monies received
relating thereto (the "Contracts"), [the underlying new and used automobiles and
light  duty  trucks  (the   "Vehicles,"   together  with  the  Contracts],   the
"Receivables")  and the proceeds  thereof received by the Trust from the Sponsor

on or prior to the date of the  issuance  of the  [Class  A]  Certificates.  The
Trustee will also have access to the Reserve  Account to be established  for the
benefit  of  the  holders  of  the  [Class  A]  Certificates   (the  "[Class  A]
Certificateholders") and the Certificate Insurer.  Concurrently with issuance of
the [Class A]  Certificates,  the Trust will issue from the same Series  another
Class of  Certificates  (the  "[Class B]  Certificates";  collectively  with the
[Class A] Certificates,  the "Series 199__-1  Certificates")  described  herein,
which  initially will be retained by the Sponsor and will be subordinated to the
[Class A] Certificates in the right to payments of principal and interest.  Only
the [Class A] Certificates are offered hereby.  In addition,  from time to time,
the Sponsor may offer  other  Series of  Certificates  that  evidence  undivided
interests  in the Trust which may have terms  significantly  different  from the
[Class A] Certificates.

   
     Capitalized  terms used herein are defined terms having specific  meanings.
An "Index of Defined  Terms" is set forth as page ___ hereof,  which  indicates
the page on which such defined terms are defined.

     THE RIGHTS OF THE HOLDERS OF THE CLASS A  CERTIFICATES  OFFERED  HEREBY ARE
NOT SUBORDINATED,  BUT ARE OF AN EQUAL PRIORITY WITH CERTAIN OUTSTANDING SERIES.
SEE "SERIES PROVISIONS" HEREIN.
    

                          [FORM OF CREDIT ENHANCEMENT]

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

THE [CLASS A] CERTIFICATES  REPRESENT BENEFICIAL INTERESTS IN THE TRUST ONLY AND
DO NOT REPRESENT  INTERESTS IN OR OBLIGATIONS OF THE ORIGINATOR,  THE SPONSOR OR
ANY OF THEIR RESPECTIVE  AFFILIATES.  NEITHER THE [CLASS A] CERTIFICATES NOR THE
UNDERLYING  RECEIVABLES WILL BE GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY OR BY THE ORIGINATOR OR THE SPONSOR. SEE ALSO "RISK FACTORS."

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 REPRESENTATIONS TO THE CONTRARY IS
A CRIMINAL OFFENSE.

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

   
PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
AT PAGE ___ HEREIN AND AT PAGE ___ IN THE PROSPECTUS.
    
<PAGE>

<TABLE>
<CAPTION>
- ---------------------------------------------------------------------------------------------------------------
                                                Price to             Underwriting           Proceeds to the
                                                Public(1)             Discount(2)            Sponsor(1)(3)
- ---------------------------------------------------------------------------------------------------------------

<S>                                       <C>                   <C>                     <C>
Per [Class A] Certificate...............                      %                       %                      %

Total...................................  $                     $                       $
- ---------------------------------------------------------------------------------------------------------------
</TABLE>

(1)  Plus accrued interest, if any, from ____________, 199__.
(2)  The Sponsor has agreed to  indemnify  the  Underwriter(s)  against  certain
     liabilities,  including  liabilities  under the  Securities Act of 1933, as
     amended. See "Underwriting."
(3)  Before  deducting  estimated  expenses  of  $____________  payable  by  the
     Sponsor.

     [The [Class A] Certificates  are offered  subject to prior sale,  when, as,
and if accepted  by the  Underwriter(s)  and subject to the  approval of certain
legal matters by Dewey Ballantine, counsel for the Underwriter(s).]

                         [Name(s) of the Underwriter(s)]




<PAGE>

     The Contracts  are  contracts  for the sale of the Vehicles,  entitling the
originator  thereunder  to  payments of  principal  and  interest  (hereinafter,
"Contract Principal" and "Contract Interest," respectively).

     Interest will accrue on the [Class A]  Certificates at the rate of ___% per
annum (the  "Certificate  Rate").  Interest and Principal will be distributed on
_________, 19__, and on the __ day of each month thereafter (or, of any such ___
day  is  not  a  business  day,  the  next  succeeding  business  day)  (each  a
"Distribution  Date").  Principal is scheduled  to be  distributed  as described
herein  under  "Series  Provisions--Principal,"  and  its  distribution  may  be
accelerated under certain circumstances  described under "Series Provisions--Pay
Out Events"  herein.  If not previously  paid, a principal  payment equal to the
then  outstanding  Invested Amount of the [Class A] Certificates  will be due on
the __________________ Distribution Date (the "Final Payment Date").

     The Trust will have the  benefit  of funds on deposit in a reserve  account
(the  "Reserve  Account")  which  will  be  funded  by  an  initial  deposit  of
$10,000,000.  Amounts available to be withdrawn from the Reserve Account will be
applied as described herein under "Summary of Series Terms--Reserve Account" and
"Series Provisions--Reserve Account."

     The [Class A]  Certificates  initially will be represented by  certificates
which  will  be  registered  in the  name  of  Cede & Co.,  the  nominee  of The
Depository Trust Company.  [Class A]  Certificateholders  will be represented by
book entries on the records of The  Depository  Trust Company and  participating
members  thereof.  Definitive  Certificates  will  be  available  to  [Class  A]
Certificateholders   only  under  the  limited  circumstances   described  under
"Description of the Securities--Definitive Notes" in the Prospectus.


     There currently is no secondary market for the [Class A] Certificates,  and
there is no  assurance  that one will develop or, if one does  develop,  that it
will continue until the [Class A] Certificates are paid in full.



     THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING OF THE [CLASS A] 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 [CLASS A] CERTIFICATES  MAY
NOT BE  CONSUMMATED  UNLESS THE  PURCHASER  HAS  RECEIVED  BOTH THIS  PROSPECTUS
SUPPLEMENT AND THE PROSPECTUS.

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

                          REPORTS TO CERTIFICATEHOLDERS

     Periodic and annual unaudited reports containing information concerning the
Receivables  will be prepared by the Servicer and sent on behalf of the Trust to
the registered  holders of the [Class A]  Certificates.  See "Description of the
Securities--  Reports to  Securityholders"  in the accompanying  Prospectus (the
"Prospectus"). Such reports will not constitute financial statements prepared in
accordance with generally accepted  accounting  principles.  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  thereunder  and as are
otherwise  agreed to by the Commission.  Copies of such periodic  reports may be
obtained  from the  Public  Reference  Section  of the  Commission  at 450 Fifth
Street, N.w., Washington, D.C. 20549, at prescribed rates.

                                       S-2

<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  herein  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:............................... Advanta Auto  Receivables  Trust 199__-__
                                       (the "Trust" or the "Issuer").

Sponsor:.............................. Advanta  Auto  Finance  Corporation  (the

                                       "Sponsor"),  a  Nevada  corporation.  The
                                       Sponsor will acquire the Receivables from
                                       the  Originator  and will  simultaneously
                                       transfer the Receivables  (including from
                                       time to time the Additional  Receivables)
                                       to the  Trust.  The  principal  executive
                                       offices of the Sponsor are located at 500
                                       Office  Center  Drive,  Fort  Washington,
                                       Pennsylvania   19034  and  its  telephone
                                       number is (215) 283-4200.

Servicer.............................. Advanta  Auto  Finance   Corporation,   a
                                       _____________       corporation      (the
                                       "Servicer").   The  principal   executive
                                       offices of the  Servicer  are  located at
                                       _______________________,      and     its
                                       telephone number is __________________.

Originator............................ _________________,     a    _____________
                                       corporation  (   the   "Servicer").   The
                                       principal   executive   offices   of  the
                                       Servicer       are       located       at
                                       _______________________,      and     its
                                       telephone number is __________________.

Trustee:.............................. ________________________ (the "Trustee"),
                                       a ____________ association. The corporate
                                       trust  offices of the Trustee are located
                                       at    ______________________    and   its
                                       telephone number is (___) ______.

Cut-Off Date:......................... ____________, 199__.

Closing Date:......................... ____________, 199__.

[Class A] Certificates

   Initial [Class A] Invested
     Amount........................... $_____________________

   Certificate Rate................... _____% per annum.

   Distribution Date.................. The ____ day of each  month  (or,  if any
                                       such ____ day is not a business  day, the
                                       next succeeding business day), commencing
                                       __________, 19__.

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

                                       S-3

<PAGE>



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

   Record Date........................ The  business day  preceding  the related
                                       Distribution   Date  (or,  if  Definitive
                                       Certificates are issued,  the last day of
                                       the  month  preceding  the month in which
                                       the related Distribution Date occurs).

   Principal Commencement Date........ The ___________________________,  199____
                                       Distribution Date.

   Final Payment Date................. The _____________________________________
                                       Distribution Date.

   [Class A] Controlled
     Amortization Amount.............. For each  Distribution  Date with respect
                                       to the Scheduled Amortization Period, the
                                       amount   shown   for  such  date  on  the
                                       "Schedule   of   [Class   A]   Controlled
                                       Amortization    Amounts."   See   "Series
                                       Provisions--        Applications       of
                                       Collections--Payments  of  Principal"  in
                                       this Prospectus Supplement.

   Scheduled Amortization
     Period........................... The  Scheduled  Amortization  Period with
                                       respect    to    the    Series    199__-_
                                       Certificates  will commence on the Series
                                       Cut-Off Date and will end at the close of
                                       business on _____________,  199__, unless
                                       terminated earlier upon the occurrence of
                                       a  Pay  Out  Event.  Available  Principal
                                       Collections  will be  distributed  to the
                                       [Class  A]  Certificateholders  up to the
                                       [Class A] Controlled  Distribution Amount
                                       on each Distribution Date with respect to
                                       the Scheduled Amortization Period.

   Full Amortization Period........... At the close of  business on the last day
                                       of the Scheduled Amortization Period, the
                                       Full Amortization  Period with respect to
                                       the  Series  199__-_   Certificates  will
                                       commence.   The   [Class  A]   Controlled
                                       Amortization Amount will not apply to any
                                       distributions      to      [Class      A]
                                       Certificateholders  on  any  Distribution
                                       Date   with    respect    to   the   Full
                                       Amortization  Period.  Principal  will be
                                       distributed       to       [Class      A]
                                       Certificateholders  on each  Distribution
                                       Date   with    respect    to   the   Full
                                       Amortization Period in an amount equal to
                                       the lesser of (i) all Available Principal
                                       Collections  with  respect to the related

                                       Collection  Period,  (ii)  all  Principal
                                       Payments   allocated  to  the  [Class  A]
                                       Certificateholders'  Interest  and  (iii)
                                       the remaining  Invested  Amount of [Class
                                       A]  Certificates  on  such   Distribution
                                       Date. The Full  Amortization  Period will
                                       continue until the Invested Amount of the
                                       Series  199__-_  Certificates  is paid in
                                       full  or  the  Full   Amortization   Pool
                                       Balance is zero, whichever first occurs.

                                       Upon   the   commencement   of  the  Full
                                       Amortization  Period,  the  Trustee  will
                                       include all the Receivables then included
                                       in the Trust's  Floating  Receivable Pool
                                       in the  Full  Amortization  Pool  for the
                                       Series 199__-_

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

                                       S-4

<PAGE>

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

                                       Certificates.  Following  commencement of
                                       the Full Amortization  Period, the Series
                                       199__-_  Certificateholders  will have an
                                       interest  only in the  Full  Amortization
                                       Pool and will  not have any  interest  in
                                       Receivables  subsequently  transferred to
                                       the  Trust,  in the  Floating  Receivable
                                       Pool  or  in  Full   Amortization   Pools
                                       subsequently  segregated  with respect to
                                       other Series.

                                       The Full Amortization  Pool, and Contract
                                       Payments  and the  Defaulted  Amount with
                                       respect  to  Contracts  therein,  will be
                                       allocated    to   the   Series    199__-_
                                       Certificateholders' Interest on the basis
                                       of the Fixed  Allocation  Percentage  for
                                       the Series 199__-_ Certificates. The Full
                                       Amortization   Pool  and  such   Contract
                                       Payments  and  Defaulted  Amount  will be
                                       further   allocated   to  the  [Class  A]
                                       Certificates on the basis of its Floating
                                       Allocation Percentage. The portion of the
                                       Contract   Payments  and  the   Defaulted
                                       Amount with  respect to  Contracts in the
                                       Full  Amortization  Pool not allocated to
                                       the  Series  199__-_  Certificateholders'
                                       Interest (the  "Participation  Interest")

                                       initially   will  be   included   in  the
                                       Floating Receivable Pool and subsequently
                                       included  in the next  Full  Amortization
                                       Pool created for another Series, if any.

   [Class B] Certificates............. Concurrently  with  the  issuance  of the
                                       [Class A]  Certificates,  the Trust  will
                                       issue  another Class of  Certificates  of
                                       the   same   Series,    the   [Class   B]
                                       Certificates,  which  initially  will  be
                                       retained  by the  Sponsor.  The [Class A]
                                       Certificates    and   the    [Class    B]
                                       Certificates  collectively  comprise  the
                                       first  Series to be issued by the  Trust.
                                       Only  the  [Class  A]  Certificates   are
                                       offered hereby.

                                       Payments of interest and principal on the
                                       [Class    B]    Certificates    will   be
                                       subordinated  to payments of interest and
                                       certain other amounts due with respect to
                                       the [Class A]  Certificates  as described
                                       under "Series  Provisions--Application of
                                       Collections--Subordination."

   [Reserve Account................... The Reserve  Account will be  established
                                       in  the  name  of  the  Trustee  for  the
                                       benefit      of     the     [Class     A]
                                       Certificateholders.  The Reserve  Account
                                       will be  funded  on the  Series  Issuance
                                       Date from the  proceeds  of the [Class A]
                                       Certificates    in    the    amount    of
                                       $________________  (the "Initial  Reserve
                                       Amount").  On each Distribution Date, the
                                       Available  Reserve Amount will be applied
                                       to fund the Required Amount, if any, with
                                       respect to such Distribution Date.

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

                                       S-5

<PAGE>


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

                                       On  each  Distribution  Date,   Available
                                       Finance Charge  Collections and Available
                                       Principal   Collections   allocated   and
                                       available  for that purpose (as described
                                       under "Series Provisions-- Application of
                                       Collections--Payments  of Interest,  Fees
                                       and  Other  Items"  and   "--Payments  of

                                       Principal)  will be applied  to  increase
                                       the  amount  on  deposit  in the  Reserve
                                       Account  (to the  extent  such  amount is
                                       less than the Required  Reserve  Amount).
                                       In addition,  if on any Distribution Date
                                       the  amount  on  deposit  in the  Reserve
                                       Account  exceeds  the  Required   Reserve
                                       Amount, such excess will be withdrawn and
                                       paid  to  the   Sponsor   (the   "Reserve
                                       Sponsor").           See          "Series
                                       Provisions--Reserve Account."]

   Series Servicing Fee
     Percentage....................... For  so  long  as the  Originator  is the
                                       Servicer, ___% per annum or, in the event
                                       a successor  Servicer has been appointed,
                                       a  percentage  determined  by the Trustee
                                       which   shall  not   exceed   ___%.   See
                                       "Description       of      the      Trust
                                       Agreements--Servicing   Compensation"  in
                                       the Prospectus.

   Registration....................... The [Class A] Certificates initially will
                                       be represented by certificates registered
                                       in the name of Cede,  as  nominee of DTC,
                                       and   no    purchaser    of   [Class   A]
                                       Certificates  will be entitled to receive
                                       a  definitive  certificate  except  under
                                       certain limited circumstances.  [Class A]
                                       Certificateholders   may  elect  to  hold
                                       their [Class A] Certificates  through DTC
                                       (in  the  United   States)  or  CEDEL  or
                                       Euroclear (in Europe).  See  "Description
                                       of    the     Securities--     Book-Entry
                                       Registration"  and "-- Definitive  Notes"
                                       in the Prospectus.

   Optional Repurchase................ On any Distribution  Date occurring on or
                                       after the day on which the Series 199__-1
                                       Invested  Amount is reduced to 5% or less
                                       of the Series  199__-1  Initial  Invested
                                       Amount,  the Sponsor will have the option
                                       to repurchase all, but not less than all,
                                       the  Series  199__-1  Certificateholders'
                                       Interest.  The  purchase  price  will  be
                                       equal  to the sum of the  Series  199__-1
                                       Invested  Amount plus  accrued and unpaid
                                       interest    on   the    Series    199__-1
                                       Certificates  through  the day  preceding
                                       such Distribution  Date. See "Description
                                       of the Trust  Agreements--Termination" in
                                       the Prospectus.

   ERISA Eligibility.................. [Class A]  Certificates  may be  eligible

                                       for purchase by Benefit Plans. See "ERISA
                                       Considerations" herein.

   Ratings............................ It is a condition  to the issuance of the
                                       [Class A] Certificates that they be rated
                                       in the highest rating

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

                                       S-6

<PAGE>


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

                                       category  by  at  least  one   nationally
                                       recognized rating agency.

[Class B] Certificates

   Initial [Class B]
     Invested Amount.................. $____________________.

   [Class B] Certificateholder........ The [Class B] Certificates initially will
                                       be retained by the  Sponsor.  The Sponsor
                                       must  retain   ____%  of  the  [Class  B]
                                       Certificates,  which are nontransferable,
                                       but,  subject to certain  conditions  and
                                       limitations,  the  Sponsor may sell up to
                                       _____%  of  the  [Class  B]  Certificates
                                       after  the  Series   Issuance   Date.  In
                                       connection  with  such  a  transfer,  the
                                       Trustee  and the  Sponsor  may  agree  to
                                       amend  the  Supplement  and  the  Pooling
                                       Agreement  with  respect to the [Class B]
                                       Certificates,   including   changing  the
                                       Series  Enhancement  provided  for Series
                                       199__-_   Certificates   to  add   Series
                                       Enhancement    for    the    [Class    B]
                                       Certificates, so long as no Rating Effect
                                       or  Pay  Out  Event   results  from  such
                                       amendment. The [Class B] Certificates are
                                       not offered hereby.

   [Class B] Certificate Rate......... _____% per annum.

   [Class B] Controlled
     Amortization Amount.............. For each  Distribution  Date  during  the
                                       Scheduled Amortization Period, the amount
                                       provided    in   the    Series    199__-_
                                       Supplement.

   Subordination of Distributions

     to [Class B] Certificateholders.. Collections  of  Principal  Payments  and
                                       collections  of Finance  Charge  Payments
                                       otherwise  allocable  to  the  [Class  B]
                                       Certificateholders  will be  subordinated
                                       to the  payment of  interest  and certain
                                       other  amounts  due with  respect  to the
                                       [Class A]  Certificates.  No principal or
                                       interest will be payable on the [Class B]
                                       Certificates    with    respect    to   a
                                       Distribution   Date  until  all  interest
                                       payments, the Investor Default Amount and
                                       aggregate      unreimbursed      Investor
                                       Charge-Offs   have  been   covered   with
                                       respect  to the  [Class  A]  Certificates
                                       with  respect to such  Distribution  Date
                                       and the Available  Reserve  Amount equals
                                       the  Required   Reserve  Amount  on  such
                                       Distribution    Date.   The   [Class   B]
                                       Certificates  will receive  distributions
                                       of  interest  on each  Distribution  Date
                                       equal to the lesser of  Available  [Class
                                       B]   Finance   Charge   Collections   and
                                       interest accrued and unpaid on the [Class
                                       B]  Invested  Amount  at  the  [Class  B]
                                       Certificate    Rate.    The   [Class   B]
                                       Certificates  will receive  distributions
                                       of  principal on each  Distribution  Date
                                       during the Scheduled  Amortization Period
                                       equal to the

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

                                       S-7

<PAGE>

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

                                       lesser   of  the   Available   [Class  B]
                                       Principal  Collections  and the [Class B]
                                       Controlled  Amortization  Amount.  During
                                       the Full Amortization  Period, the [Class
                                       B]     Certificates      will     receive
                                       distributions   of   principal   on  each
                                       Distribution   Date  equal  to  Available
                                       [Class B] Principal Collections. Payments
                                       of    principal    to   the   [Class   B]
                                       Certificates  will  reduce  the [Class B]
                                       Invested     Amount     available     for
                                       subordination.  See "Series  Provisions--
                                       Application       of        Collections--
                                       Subordination" herein.

Risk Factors.......................... For a discussion of certain  factors that

                                       should  be  considered   by   prospective
                                       investors in the Certificates,  see "Risk
                                       Factors" herein and in the Prospectus.

Certain Legal Matters................. Certain  legal  matters  relating  to the
                                       validity   of   the   issuance   of   the
                                       Certificates  will be passed upon for the
                                       Issuer  and  the   Underwriter  by  Dewey
                                       Ballantine, New York, NY.

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

                                       S-8

<PAGE>

                                  RISK FACTORS

     Prospective  Certificateholders  should consider,  among other things,  the
following factors in connection with the purchase of the Certificates:

     Risk of Losses on Investment  Associated  with Limited  Obligations  of the
Trust.  Distributions  of interest  and  principal on the  Certificates  will be
subordinated  in  priority  of  payment to  interest  and  principal  due on the
Certificates.  The  Certificateholders  will not receive any distributions  with
respect to a Payment Date until the full amount of interest on and  principal of
the  Certificates  on such  Payment Date has been  deposited in the  Certificate
Distribution  Account.  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 Trust  Accounts.  The Securities  represent  solely  obligations  of, or
interests in, the Trust and the Securities  will not be insured or guaranteed by
the Sponsor,  the  Originator,  the Servicer,  the [Owner]  Trustee or any other
person  or  entity.  Consequently,  holders  of the  Securities  must  rely  for
repayment upon payments on the Receivables and, if and to the extent  available,
amounts on deposit  in the  Reserve  Account.  Amounts  to be  deposited  in the
Reserve Account are limited in amount,  and the amount required to be on deposit
in the  Reserve  Account  will be reduced as the Pool  Balance  is  reduced.  In
addition, funds in the Reserve Account will be available on each Payment Date to
cover  shortfalls in distributions of interest and principal on the Certificates
prior to the application thereof to cover shortfalls on the Certificates. If the
Reserve Account is exhausted,  the Trust will depend solely on current  payments
on the Receivables to make payments on the  Securities.  Although the Trust will
covenant to sell the  Receivables if directed to do so by the Indenture  Trustee
in accordance with the Indenture  following an acceleration of the  Certificates
upon an Event of Default,  there is no  assurance  that the market  value of the
Receivables will at any time be equal to or greater than the aggregate principal
amount of  outstanding  Certificates.  Therefore,  upon an Event of Default with
respect to the Certificates there can be no assurance that sufficient funds will
be  available  to  repay   Certificateholders   in  full  and  consequently  the
Certificateholders  run the risk of loss on their investment.  In addition,  the
amount of principal required to be distributed to  Certificateholders  under the
Indenture is generally limited to amounts available  therefor in the Certificate
Distribution   Account.   Therefore,   the  failure  to  pay  principal  on  the
Certificates  may not result in the  occurrence of an Event of Default until the

Final Scheduled Payment Date.

     Risk  of  Limited  Liquidity  and  Lower  Market  Price  Associated  with a
Reduction or Withdrawal of Ratings of the  Securities.  It is a condition to the
issuance of the Certificates and the Certificates that the Certificates be rated
in the [_____]  rating  category or its  equivalent,  by at least two nationally
recognized  rating  agencies  (the  "Rating  Agencies").   A  rating  is  not  a
recommendation  to purchase,  hold or sell  Securities,  inasmuch as such rating
does not comment as to market price or  suitability  for a particular  investor.
The rating of the  Securities  addresses the likelihood of the timely payment of
interest on and the ultimate  repayment of principal of the Securities  pursuant
to their terms.  There is 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  in the future so warrant.  The
rating of the  Certificates  is based primarily on the  creditworthiness  of the
Receivables, the subordination provided by the Certificates and the availability
of funds  in the  Reserve  Account.  The  rating  of the  Certificates  is based
primarily on the  creditworthiness  of the Receivables  and the  availability of
funds in the Reserve  Account.  The ratings of the  Securities are also based on
the rating of the security insurer.  Upon a security insurer default, the rating
on the  Securities may be lowered or withdrawn  entirely.  In the event that any
rating  initially  assigned  to the  Securities  were  subsequently  lowered  or
withdrawn for any reason,  including by reason of a downgrading  of the security
insurer's  claims-paying  ability,  no  person or entity  will be  obligated  to
provide any additional  credit  enhancement with respect to the Securities.  Any
reduction or withdrawal of a rating will have an adverse effect on the liquidity
and market price of the Securities. See "Ratings."

     [Risk of Reduced Rate of Return Associated with  Relationship  Between Base
Rate and LIBOR.  Allocations  of payments on the variable  rate  Receivables  to
principal and interest  depend upon the  applicable  Base Rate.  Interest on the
Certificates  accrues at a rate generally based upon LIBOR.  These two rates can
and will vary with respect to each other.  Historically,  they have increased or
decreased

                                       S-9

<PAGE>

roughly in tandem  and,  during the last ten years,  LIBOR  always has  remained
below the Base Rate.  However,  no assurance can be given that these  historical
trends will continue.  There is a risk that if LIBOR were to more above the Base
Rate, the spread used to pay interest to the Securityholders would disappear and
the rate of return to investors would be reduced.]

     [The variable rate  Receivables  bear interest at the Base Rate plus a Base
Rate Additive ranging from _____% to _____%.  The Certificate  Interest is based
upon LIBOR.  If, in respect of any Payment Date, there does not exist a positive
spread  between  the  weighted  average  of the  Receivables  Rate,  Certificate
Interest  Rate  less  the  Servicing  Fee  Rate  (such  difference  between  the
Receivables  Rate and the Servicing Fee Rate being the "Net  Receivables  Rate")
for the Collection  Period preceding such Payment Date, on the one hand, and the
Certificate Interest Rate for such Payment Date (calculated before giving effect
to this  sentence),  on the other hand,  then the  [Pass-Through  Rate] for such

Payment Date shall not exceed the Net Receivables Rate.]

     [Risk of Reduced Rate of Return Associated with Yield  Considerations.  The
Certificateholders  will bear the risk associated with the possible narrowing of
the spread between the  Certificate  Interest Rate, on the one hand, and the Net
Receivables  Rate, on the other hand.  If this spread  disappears ( i.e., if the
Certificate  Interest  Rate  exceeds or equals the Net  Receivables  Rate),  the
interest  payable on the  Certificates  for the  related  Payment  Date will not
exceed such Net Receivables  Rate. A substantial  change in LIBOR at a time when
the Net  Receivables  Rate does not  experience a similar change could result in
limiting the Certificate Interest Rate and consequently could reduce the rate of
return to investors as described above.]

     Risk of Lower Yield Associated with Prepayment Considerations. If purchased
at other than par, the yield to maturity on the  Securities  will be affected by
the rate of the payment of  principal  of the  Contracts.  If the actual rate of
payments on the Contracts is slower than the rate anticipated by an investor who
purchases the  Securities at a discount,  the actual yield to such investor will
be lower than such investor's  anticipate  yield. If the actual rate of payments
on the  Contracts  is  faster  than  the rate  anticipated  by an  investor  who
purchases the Securities at a premium, the actual yield to such investor will be
lower than such investor's anticipated yield.

     [All of the Contracts are  fixed-rate  contracts.  The rate of  prepayments
with respect to  conventional  fixed contracts has fluctuated  significantly  in
recent years. In general,  if prevailing interest rates fall significantly below
the interest  rates on fixed rate  contracts,  such  contracts  are likely to be
subject to higher  prepayment  rates than if prevailing rates remain at or above
the interest rate on such contracts.  However,  the monthly payment on contracts
similar to the  Contracts  is often  smaller  than the monthly  payment on other
types of consumer debt, for example,  a typical mortgage loan.  Consequently,  a
decrease in the interest rate payable as a result of a refinancing  would result
in a relatively small reduction in the amount of the contracts  monthly payment,
as a result of the  relatively  small loan  balance.  Conversely,  if prevailing
interest  rates  rise  appreciably  above  the  interest  rates  on  fixed  rate
contracts,  such contracts are likely to experience a lower prepayment rate than
if prevailing rates remain at or below the interest rates on such contracts.  As
of the Cut-off Date, ____% of the aggregate  principal  balance of the Contracts
had prepayment penalties.]

     [All of the Contracts are adjustable  rate  contracts.  As is the case with
conventional fixed rate contracts, adjustable rate contracts may be subject to a
greater rate of principal  prepayments in a declining interest rate environment.
For example, if prevailing  interest rates fall  significantly,  adjustable rate
contracts  could be  subject  to  higher  prepayment  rates  than if  prevailing
interest rates remain constant because the availability of fixed-rate  contracts
at  competitive  interest  rates  may  encourage  obligors  to  refinance  their
adjustable rate contracts to "lock in" a lower fixed interest rate.  However, no
assurance can be given as to the level of  prepayments  that the contracts  will
experience.  As of the Cut-off Date, ____% of the aggregate principal balance of
the Contracts had prepayment penalties.]

                                      S-10


<PAGE>

                                 THE RECEIVABLES

Contracts

[Description of collateral is transaction  dependent -- an example of disclosure
language is set forth below.]

     [All of the Contracts  were purchased by the Sponsor from the Originator in
the ordinary course of business and the Contracts  constitute  substantially all
of the  automobile  and light  duty  truck  retail  installment  sale  contracts
included in the Originator's  portfolio meeting the selection criteria described
herein. Such selection criteria included that: (i) each Contract is secured by a
new or used automobile or light duty truck; (ii) each Contract was originated in
the United States;  (iii) each Contract provides for level monthly payments that
fully  amortize  the amount  financed  over its  original  term  except that the
payment in the first or last month in the life of the  Contract may be minimally
different from the level payment,  and a minimal number of the Contracts provide
for  monthly  payments  for a  period  of time  not  exceeding  one  year  after
origination in an amount less than such level  payment,  provided that as of the
Cutoff Date the monthly payment  currently due under each such Contract is equal
to such level payment;  (iv) each Contract was originated on or prior to _______
, 199__;  (v) each Contract has an original term of ___ to ___ months and, as of
the Cutoff Date,  had a remaining term to maturity of not less than three months
nor more than ___  month;  (vi) each  Contract  provides  for the  payment  of a
finance  charge at an APR ranging from ___% to ___%;  (vii) each Contract  shall
not have a Scheduled Payment that is more than 30 days past due as of the Cutoff
Date;  (viii) no Contract shall be due, to the best knowledge of the Originator,
from any Obligor who is presently  the subject of a bankruptcy  proceeding or is
bankrupt  or   insolvent;   (ix)  no  Vehicle  has  been   repossessed   without
reinstatement  as of the Cutoff Date;  and (x) as of the Cutoff  Date,  physical
damage  insurance  relating  to each  Vehicle is not being  force-placed  by the
Servicer.

     Certain information with respect to the Receivables  expected to be sold by
the Originator to the Sponsor pursuant to the Receivables  Acquisition Agreement
and in turn sold by the Sponsor to the Trust  pursuant to the Pooling  Agreement
is set  forth  below.  The  description  of the  Receivables  presented  in this
Prospectus Supplement is based upon the pool of Receivables as it is expected to
be constituted on the Cutoff Date. While  information as of the Closing Date for
the Receivables that actually will be sold to the Trust may differ somewhat from
the  information  presented  herein,  the  Sponsor  does  not  expect  that  the
characteristics  of the  Receivables  that  are  sold  to the  Trust  will  vary
materially  from  the  information   presented  in  this  Prospectus  Supplement
concerning the Receivables.

     As of the Cutoff Date,  approximately  ___% and  approximately  ___% of the
Aggregate  Discounted  Contract  Balance  are  expected to  represent  Contracts
secured  by  automobiles  and  light  duty  trucks,  respectively.  Based on the
Aggregate Discounted Contract Balance, approximately ___% and approximately ___%
of the  Contracts  are expected to represent  financing of new vehicles and used
vehicles,  respectively,  and no more than ___% of the Contracts are expected to
be due from employees of the Originator or any of its respective affiliates.  As

of the Cutoff  Date,  the  average  Principal  Balance of  Contracts  secured by
automobiles  and light duty  trucks is  expected  to be  approximately  $___ and
approximately $___,  respectively.  The majority of the Vehicles are expected to
be foreign and domestic automobiles and light duty trucks. Except in the case of
any breach of representations  and warranties by the Originator,  it is expected
that none of the Contracts provide for recourse to the Originator who originated
the related Contract.

     Each Contract provides for fixed level monthly payments which will amortize
the full  amount  of the  Contract  over its term.  The  Contracts  provide  for
allocation  of payments  according to the "sum of periodic  balances" or "sum of
monthly  payments"  method (the "Rule of 78s").  Each Contract  provides for the
payment by the  Obligor of a  specified  total  amount of  payments,  payable in
monthly  installments  on the  related  due date,  which  total  represents  the
principal  amount  financed and finance  charges in an amount  calculated on the
basis of a stated annual  percentage rate ("APR") for the term of such Contract.
The rate at which such amount of finance charges is earned and, correspondingly,
the amount of each fixed

                                      S-11

<PAGE>

monthly payment  allocated to reduction of the outstanding  principal balance of
the related  Contract are  calculated in accordance  with the Rule of 78s. Under
the Rule of 78s,  the portion of each  payment  allocable  to interest is higher
during the early  months of the term of a Contract and lower during later months
than that under a constant yield method for allocating payments between interest
and  principal.  Notwithstanding  the  foregoing,  all payments  received by the
Servicer  on or in respect of the  Contract  will be  allocated  pursuant to the
Pooling Agreement on an actuarial basis.

     If an Obligor  elects to prepay a Contract  in full,  it is  entitled  to a
rebate  of  the  portion  of  the  outstanding  balance  then  due  and  payable
attributable to unearned finance charges, calculated in accordance with the Rule
of 78s. The amount of a rebate under a Contract  calculated  in this manner will
always be less than had such  rebate  been  calculated  on an  actuarial  basis.
Distributions to Certificateholders  will not be affected by Rule of 78s rebates
under the Contract because pursuant to the Pooling Agreement such  distributions
will be determined using the actuarial method.]

     The expected composition, distribution by APR and geographical distribution
of the Contracts are as set forth in the following tables.

                      Expected Composition of the Contracts


     Aggregate Discounted Contract Balance ...   $______

     Number of Contracts .....................    ______

      Average Original Principal Balance .....   $______

       Range of Original Principal Balances ..   $______ to $______


     Weighted Average APR(1)..................    ______%

       Range of APRs .........................    ______% to ______%

     Weighted Average Original Maturity(1) ...    ______ months
 
       Range of Original Maturities ..........    ______ months to ______ months

      Weighted Average Remaining Maturity(1) .    ______ months

       Range of Remaining Maturities .........    ______ months to ______ months

- ------------------
(1) Weighted by Aggregate Discounted Contract Balance as of the Cutoff Date.

                                      S-12

<PAGE>

                  Expected Distribution of the Contracts by APR

<TABLE>
<CAPTION>
                                                      Percentage of  Aggregate      Percentage of  
                                                        Aggregate    Discounted       Aggregate    
                                 Number of                Number      Contract        Discounted   
Range of APRs                    Contracts             of Contracts   Balance      Contract Balance
- -------------                    ---------             ------------   -------      ----------------
<S>                              <C>                   <C>            <C>          <C>             
    %  to   % ............                                  %         $                     %

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............

    %  to   % ............


    %  to   % ............

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

                 Expected Distribution of the Contracts by State

<TABLE>
<CAPTION>
                                                      Percentage of  Aggregate      Percentage of  
                                                        Aggregate    Discounted       Aggregate    
                                 Number of                Number      Contract        Discounted   
State(1)                         Contracts             of Contracts   Balance      Contract Balance
- --------                         ---------             ------------   -------      ----------------
<S>                              <C>                   <C>            <C>          <C>             

                                                                    % $                       %






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

- ------------------
(1) Based on the addresses of the Obligors.
</TABLE>



Substitution

     Pursuant to the Receivables  Acquisition Agreement,  the Servicer will have
the  right  (but  not the  obligation)  at any  time to  substitute  one or more
Eligible Receivables (each a "Substitute  Receivable") [and the Vehicles subject
thereto  (or  a  perfected  security  interest  therein)]  for a  Receivable  ("
Predecessor  Receivable")  [and the  Vehicles  subject  thereto  (or a perfected
security interest therein)] if:

                                      S-13

<PAGE>


          (i) the Predecessor  Receivable is then in default and, as of the most
     recent  Cut-Off  Date,  has been in default for at least  ________  [(___)]
     consecutive days or a bankruptcy  petition has been filed by or against the
     Obligor;

          [(ii) the Vehicles subject to the Substitute Receivable or Receivables
     has a current  estimated fair market value and a projected  residual value,

     respectively,  equal to or greater  than the current  fair market value and
     projected  residual  value  of the  Vehicles  subject  to  the  Predecessor
     Receivable;] and

          (iii) the Substitute  Receivable or Receivables require the obligor or
     obligors  thereunder to make Contract  Payments during each month ending on
     or prior to the final payment date of the Certificate in an amount which is
     at least as great as the Contract  Payment  required under the  Predecessor
     Receivable during each such month.

[provided,  however,  that the  Aggregate  Discounted  Contract  Balance  of all
Contracts  substituted  shall  not  exceed  [10%]  of the  Aggregate  Discounted
Contract Balance of the Initial Receivables and the Additional Receivables.]

     [Upon  repossession  and disposition of any Vehicles subject to a Defaulted
Contract,  any  deficiency  remaining  will  be  pursued  to the  extent  deemed
practicable  by the Servicer.  [The Servicer on behalf of the Issuer is directed
to maximize the Net Residual  Value of the  Vehicles  relating to any  Defaulted
Contract,  and, in such regard,  the Servicer may sell such Vehicles at the best
available  price,  refurbish  such  Vehicles and re-lease such Vehicles to third
parties,  or take any  other  commercially  reasonable  steps to  maximize  such
Vehicles's  Net Residual  Value.  Liquidation  proceeds with respect to any such
Defaulted Contract,  including any future payments received with respect to such
Defaulted  Contracts,  shall be paid to the Collection  Account. If the Servicer
reasonably  believes  that the Net Residual  Value of any Vehicles is zero or de
minimis,  it will  dispose of such  Vehicles  in  accordance  with its  standard
procedures.]

     The original  counterpart of each Contract  constituting  chattel paper and
the Contract  Files will be held by  _________________,  as Trustee on behalf of
the  Certificateholders.  The Trustee  will be  required  to  indicate  that the
Contracts have been transferred by the Originator to the Trust.

[The Additional Receivables

     Subject  to  the  conditions  set  forth  below,  in  consideration  of the
Trustee's delivery on the related Additional  Receivable  Transfer Date upon the
order  of the  Sponsor  of all or a  portion  of the  balance  of  funds  in the
Pre-Funding Account, the Originator shall on any Additional  Receivable Transfer
Date sell, transfer,  assign, set over and otherwise convey without recourse, to
the Sponsor,  all right, title and interest of the Originator in and to (i) each
Additional  Receivable listed on the schedule delivered by the Originator to the
Sponsor and the Trustee  (including all Contract  Payments due thereunder);  and
[(ii) the related Vehicles;  provided, however, that the Originator reserves and
retains all of its right,  title and  interest in and to all  Contract  Payments
collected and interest accruing on each such Additional  Receivable prior to the
related Additional Receivable Transfer Date.]

     The amount  released  from the  Pre-Funding  Account  shall be  ___________
percent (___%) of the Discounted Contract Balances of the Additional Receivables
so transferred.

     The Originator shall transfer to the Issuer the Additional  Receivables and
the other property and rights related thereto only upon the satisfaction of each

of the  following  conditions on or prior to the related  Additional  Receivable
Transfer Date:

          (i) the  Originator  shall have  provided  the  Trustee  with a timely
     Addition  Notice  and  shall  have  provided  any  information   reasonably
     requested  by the Sponsor or the  Trustee  with  respect to the  Additional
     Receivables;

                                      S-14

<PAGE>

          (ii) the  Originator  shall  have  delivered  to the  Sponsor  and the
     Trustee a duly executed written assignment  (including an acceptance by the
     Trustee) (the  "Additional  Receivable  Transfer  Agreement"),  which shall
     include schedules listing the Additional Receivables and any other exhibits
     listed thereon;

          (iii) the Originator  shall have  deposited in the Remittance  Account
     all  collections  in respect of the Additional  Receivables  received on or
     after the related Additional Receivable Transfer Date;

          (iv) as of each  Additional  Receivable  Transfer Date, the Originator
     was not  insolvent,  will not be made  insolvent by such transfer nor is it
     aware of any pending insolvency;

          (v)  such  addition  will  not  result  in  a  material   adverse  tax
     consequence to the Sponsor or the Certificateholders;

          (vi) the  Originator  shall have delivered to the Trustee an Officers'
     Certificate   confirming  the  satisfaction  of  each  condition  precedent
     specified  in  this  paragraph  and in the  related  Additional  Receivable
     Transfer Agreement;

          (vii)  the  obligation  of  the  Sponsor  to  purchase  an  Additional
     Receivable  on any  Additional  Receivable  Transfer Date is subject to the
     requirement that such Additional Receivable comply in all material respects
     with the  representations  and  warranties  made by the  Originator  on the
     Initial Receivables in the Pooling Agreement.]

                         THE ORIGINATOR AND THE SERVICER

General

     The  Originator  is a company  engaged in the business of  originating  and
acquiring  retail  installment  sale contract  financing to retail  customers of
automotive dealers. The Originator provides  full-service  financing,  primarily
through  installment  sales  contracts,  to  retail  purchasers  of new and used
automobiles and light duty trucks through dealer programs.

     The  Originator  has financed  over $___ million of vehicles,  representing
over _________  vehicles.  The Originator  currently services over ___ customers
through its direct servicing  activities and an additional  __________ customers
in connection with its subsidiaries  activities.  As of  _________________,  the

Originator had __ employees.

       

Delinquency and Default Experience

     There  can  be no  assurance  that  the  levels  of  delinquency  and  loss
experience  reflected  in Table 1 and  Table 2,  below,  are  indicative  of the
performance of the Receivables included in the Collateral for the Notes.



                                      S-15

<PAGE>

TABLE 1

<TABLE>
<CAPTION>
                                                DELINQUENCY EXPERIENCE
=========================================================================================================================

                                                              Year Ended December 31,
                          -----------------------------------------------------------------------------------------------
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                               <C>         <C>               <C>          <C>                <C>          <C>

Total Originator Portfolio
  at Year End

Delinquencies:

   
31- 59 Days
 60-89 Days

90 Days or more
    

Total Delinquencies

Total Delinquencies as a
% of Total Portfolio

=========================================================================================================================

<CAPTION>


TABLE 2


                                                    LOSS EXPERIENCE
=========================================================================================================================


                                                              Year Ended December 31,
                          -----------------------------------------------------------------------------------------------
                                    1991                          1992                            1993
                          ===============================================================================================
                                  Dollar      Percentage        Dollar       Percentage         Dollar       Percentage
                                  Amount        of Total        Amount         of Total         Amount         of Total
                                   (000)       Portfolio         (000)        Portfolio          (000)        Portfolio
                                   -----       ---------         -----        ---------          -----        ---------
<S>                               <C>         <C>               <C>          <C>                <C>          <C>

Total Acquisitions (1)
($000's)

Gross Defaults ($000's)

 Gross Recoveries
($000's)

Net Losses ($000's)
=========================================================================================================================
</TABLE>


(1)  Total  Acquisition = total cost (aggregate  purchase price of the Vehicles)
     to the  Originator  since  inception in ____ through and including the year
     end set forth above.


Litigation

     The Originator is not involved in any legal  proceedings,  and is not aware
of any  pending  or  threatened  legal  proceedings  that  would have a material
adverse effect upon its financial condition or results of operations.

Servicing

     The Contracts will be serviced by the Originator, as Servicer,  pursuant to
the Pooling Agreement.

                                      S-16

<PAGE>

     The Pooling  Agreement  requires  that  servicing  of the  Contracts by the
Originator  shall be  carried  out in the  same  manner  in  which  it  services
contracts and vehicles held for its own account and  consistent  with  customary
practices of servicers in the retail automobile industry,  but in performing its

duties  hereunder,  the Originator will act on behalf and for the benefit of the
Sponsor,  the Trustee and the holders of the Certificates,  subject at all times
to the provisions of the Pooling  Agreement,  without regard to any relationship
which the  Originator or any Affiliate of the Originator may otherwise have with
a Obligor.  Except as permitted by the terms of any Contract following a default
thereunder,  the Originator  shall not take any action which would result in the
interference with the Obligor's right to quiet enjoyment of the Vehicles subject
to the Contract during the term thereof.

     Following each  Determination  Date, the Originator shall advance and remit
to the  Trustee,  in such  manner  as will  ensure  that the  Trustee  will have
immediately  available  funds on account  thereof by 11:00 a.m. New York time on
the [______] Business Day prior to the next succeeding  Payment Date, a Servicer
Advance equal to the Contract Payment due during the preceding  Contract Payment
Period  with  respect to each  Contract  (other than a Contract  which  became a
Defaulted  Contract  on or prior to such  Determination  Date)  under  which the
Obligor has not made such payment by such Determination Date; provided, however,
that the  Originator  will not be  obligated  to make a  Servicer  Advance  with
respect to any Contract if the Originator, in its good faith judgment,  believes
that such Servicer Advance would be a Nonrecoverable  Advance. If the Originator
determines that any Contract  Payment it has made, or is  contemplating  making,
would be a Nonrecoverable  Advance,  the Originator shall deliver to the Trustee
an Officers' Certificate stating the basis for such determination.

Servicing Compensation and Payment of Expenses

     For its servicing of the  Receivables,  the Originator  will be entitled to
receive a Servicing Fee equal to the product of (i)  one-twelfth,  (ii) ___% and
(iii) the  Aggregate  Discounted  Contract  Balance of all  Contracts  as of the
preceding  Determination  Date,  payable  out of the  Remittance  Account,  plus
Servicing Charges and Investment Earnings.

     All costs of servicing each Contract in the manner  required by the Pooling
Agreement shall be borne by the Originator, but the Originator shall be entitled
to retain,  out of any amounts actually  recovered with respect to any Defaulted
Contract  [or  the  Vehicles   subject   thereto,]   the   Originator's   actual
out-of-pocket  expenses  reasonably  incurred  with  respect  to such  Defaulted
Contract [or Vehicles]. In addition, the Originator shall be entitled to receive
on each  Payment  Date any  unreimbursed  Nonrecoverable  Advances  or  Servicer
Advances with respect to any Defaulted Contract and the Servicing Fee.

     The servicing  compensation  will  compensate  the Originator for customary
contract  servicing   activities  to  be  performed  for  the  Sponsor  and  the
Originator, as well as additional administrative services to be performed by the
Originator.

Evidence as to Compliance

     The Pooling Agreement  requires that with each set of financial  statements
delivered  pursuant to the Pooling  Agreement,  the  Originator  will deliver an
Officers'  Certificate  stating (i) that the officers  signing such  Certificate
have  reviewed the relevant  terms of the Pooling  Agreement  and have made,  or
caused to be made under such officers'  supervision,  a review of the activities
of the  Originator  during  the  period  covered  by the  statements  then being

furnished,  (ii) that the review has not disclosed the existence of any Servicer
Event of Default  or, if a  Servicer  Event of Default  exists,  describing  its
nature  and what  action the  Originator  has taken and is taking  with  respect
thereto,  and (iii) that on the basis of such review the  officers  signing such
certificate  are of the  opinion  that during  such  period the  Originator  has
serviced the  Receivables in compliance with the required  procedures  except as
described in such certificate.

                                      S-17

<PAGE>

     The  Originator  shall  cause  a  firm  of  independent   certified  public
accountants (who may also render other services to the Originator) to deliver to
the  Trustee,  with  a  copy  to  the  Rating  Agency  and  each  holder  of the
Certificates,  within  [90] days  following  the end of each  fiscal year of the
Originator,  beginning with the  Originator's  fiscal year ending  ____________,
199__,  a  written  statement  to the  effect  that such  firm has  examined  in
accordance with generally accepted  practices samples of the accounts,  records,
and computer systems of the Originator for the fiscal year ended on the previous
_______  relating to the  Receivables  (which  accounts,  records,  and computer
systems  shall be described in one or more  schedules to such  statement),  that
such firm has compared the  information  contained in the  Originator's  reports
delivered in the relevant  period with  information  contained in the  accounts,
records,  and computer  systems for such period,  and that, on the basis of such
examination and comparison, such firm is of the opinion that the Originator has,
during the relevant  period,  serviced the  Receivables in compliance  with such
servicing procedures,  manuals, and guides and in the same manner as it services
comparable  contracts for itself or others,  that such  accounts,  records,  and
computer systems have been  maintained,  and that such  certificates,  accounts,
records,  and computer systems have been properly prepared and maintained in all
material  respects,  except  in each case for (a) such  exceptions  as such firm
shall  believe to be  immaterial  and (b) such other  exceptions as shall be set
forth in such statement.

Other Servicing Procedures

     At least  [___] days  prior to each  Payment  Date,  the  Originator  shall
deliver a report in writing (the "[Monthly]  Servicer Report") to each holder of
the Certificates, the Trustee and the Rating Agency.

     If an Obligor has [____]  Contract  Payments which are due and unpaid as of
any Calculation Date, such Obligor's Contract shall become a Defaulted Contract.
Where no  satisfactory  arrangements  can be made for  collection  of delinquent
payments  within  [___] days of a Contract  becoming a Defaulted  Contract,  the
Originator  shall foreclose or otherwise  liquidate any such Defaulted  Contract
[(together  with  the  related  Vehicles)]  within  [60]  days of such  Contract
becoming a Defaulted  Contract.  In  connection  with any  foreclosure  or other
liquidation, the Originator will take such action as is appropriate,  consistent
with  the  Originator's  administration  of  contracts  in  its  own  portfolio,
including  such action as may be  necessary to cause,  or attempt to cause,  the
Obligor  thereunder  to cure  such  default  (if the  same may be  cured)  or to
terminate or attempt to terminate  such  Contract and to recover,  or attempt to
recover, all damages resulting from such default.


     [The  Originator  will use its best  efforts  (i) to sell or  re-lease  any
Vehicles subject to a Defaulted  Contract in a timely manner and upon reasonable
terms and  conditions so as to reduce as  expeditiously  as is  consistent  with
sound commercial  practice any unreimbursed  amounts drawn by the Trustee on the
Reserve Account and (ii) to sell or re-lease any Vehicles  remaining  subject to
the lien of the  Trustee  upon the  expiration  of the  Contract  to which  such
Vehicles is subject,  in a timely  manner and in a manner  consistent  with that
utilized  by the  Originator  with  respect  to  vehicles  owned  by it so as to
realize, to the extent possible under then prevailing market conditions, the Net
Residual Value of such Vehicles.]

     [All Residual Payments realized by the Originator in the performance of its
duties with respect to any item of Vehicles remaining subject to the Lien of the
Trustee  (net  of the  Originator's  actual  out-of-pocket  expenses  reasonably
incurred in such realization) shall be held in trust by the Originator, as agent
for the Trustee,  and turned over to the Trustee  within [___] Business Days for
application in accordance with the provisions of the Pooling Agreement, provided
that, to the extent that (i) the  Originator  has made any advances with respect
to any  Contract  which  thereafter  became a  Defaulted  Contract  and (ii) the
Originator  has not  otherwise  been fully  reimbursed  for such  advances,  the
Originator shall reimburse  itself for such advances from any Residual  Payments
recovered  with  respect to such  Defaulted  Contract  before  remitting  to the
Trustee any such amounts for deposit in the Remittance Account.]

                                      S-18

<PAGE>

Removal of the Servicer

     The Pooling  Agreement will provide that the Originator may not resign from
its obligations and duties as Servicer  thereunder,  except upon a determination
that the Originator's  performance of such duties is no longer permissible under
applicable law. the Originator can only be removed  pursuant to a Servicer Event
of  Default.  If a  Servicer  Event  of  Default  shall  have  occurred  and  be
continuing,  the Trustee  shall give  written  notice to the  Originator  of the
termination of all of the rights and  obligations of the Originator (but none of
the  Originator's   obligations   thereunder,   which  shall  survive  any  such
termination) under the Pooling  Agreement.  On and after the time the Originator
receives a notice of  termination,  the Trustee  shall be the  successor  in all
respects  to the  Originator  in its  capacity  as  servicer  under the  Pooling
Agreement  of the  Receivables.  The Trustee may, if it shall be unwilling to so
act,  or  shall,  if it is unable  to so act,  give  notice of such fact to each
holder  of  the  Certificates  and  (i)  appoint  an  established   institution,
satisfactory to the holders of  Certificates  evidencing not less than [______%]
of the Voting  Rights,  as the successor to the  Originator to assume all of the
rights and obligations of the Originator,  including,  without  limitation,  the
Originator's  right to receive the Servicing Fee (but not the obligations of the
Originator  contained in the Pooling  Agreement) or, (ii) if no such institution
is so  appointed,  petition  a court of  competent  jurisdiction  to  appoint an
institution meeting such criteria as the Originator.

                                   THE TRUSTEE


     The Trustee, ____________, has an office at ________________________.

     The Trustee may resign,  subject to the conditions set forth below,  at any
time upon  written  notice to the  Sponsor,  the  Servicer  and the  Certificate
Insurer,  in which  event the  Servicer,  with the  consent  of the  Certificate
Insurer,  will be  obligated  to appoint a successor  Trustee.  If no  successor
Trustee shall have been so appointed and have accepted such  appointment  within
[30] days after the giving of such notice of resignation,  the resigning Trustee
may  petition  a  court  of  competent  jurisdiction  for the  appointment  of a
successor  Trustee.  Any  successor  Trustee  shall meet the financial and other
standards for qualifying as a successor Trustee under the Pooling Agreement. The
Servicer,  the Certificate  Insurer or  Certificateholders  evidencing more than
[___%] of the  Percentage  Interests of the Trust may also remove the Trustee if
the  Trustee  ceases to be  eligible  to  continue  as such  under  the  Pooling
Agreement  and fails to resign after  written  request  therefor,  or is legally
unable  to act,  or if the  Trustee  is  adjudicated  to be  insolvent.  In such
circumstances,  the Servicer, the Certificate Insurer or such Certificateholders
will also be  obligated  to appoint a  successor  Trustee.  Any  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 TRUST

     The Trust, as a master trust, is expected to issue  additional  Series from
time to time.  The Trust has not  engaged  and will not  engage in any  business
activity other than  acquiring and holding Trust Assets and proceeds  therefrom,
issuing Series of Certificates and the Sponsor's Certificate and making payments
thereon and related activities. As a consequence,  the Trust does not and is not
expected to have any source of capital  resources  other than the Trust  Assets.
The  Trust  will be  administered  in  accordance  with the laws of the State of
Nevada.

     The Sponsor will convey to the Trust, without recourse, its interest in all
the  Receivables  listed in the Series 199__-1  Supplement.  The Trust Fund will
consist of the Contracts,  [any related Vehicles or a security  interest in such
Vehicles,]  all monies  due or to become due  thereunder,  the  proceeds  of the
Contracts,  all monies on deposit in the Collection Account and in certain other
accounts  maintained  for the benefit of the  Certificateholders  and any Series
Enhancements. The Trust Fund is expected to change over the life of the Trust as
Additional Receivables become subject to the Trust and as Contracts

                                      S-19

<PAGE>

terminate,  are charged  off or removed and are no longer  subject to the Trust.
Pursuant to the Pooling  Agreement,  the Sponsor will have the right (subject to
certain  limitations  and  conditions),   and  in  some  circumstances  will  be
obligated, to designate Additional Receivables to the Trust Fund.

                                 USE OF PROCEEDS

     The net proceeds from the sale of the [Class A]  Certificates  will be paid

to the Sponsor and distributed to the Originator in payment for the Receivables.

                                SERIES PROVISIONS

     The Series 199__-1  Certificates will consist of two Classes, the [Class A]
Certificates  and the [Class B]  Certificates.  The [Class A]  Certificates  and
[Class B] Certificates  will be issued  pursuant to the Pooling  Agreement and a
Supplement  thereto  relating  to the  [Class  A]  Certificates  and  [Class  B]
Certificates (the "Series 199__-1 Supplement").  The following summary describes
the material  terms  generally  applicable to Series 199__-1 and is qualified in
its entirety by reference to the Series  199__-1  Supplement.  The Servicer will
provide,  without  charge,  to  any  prospective  purchaser  of  the  [Class  A]
Certificates a copy of the Pooling Agreement and the Series 199__-1  Supplement.
Reference  should be made to "Description of the Securities" and "Description of
the Trust  Agreements" in the Prospectus for additional  information  concerning
the Series 199__-1 Certificates and the Pooling Agreement.

     Payments with respect to [Class B] Certificates will be subordinated to the
payment of interest and certain  other amounts due with respect to the [Class A]
Certificates.  The [Class B]  Certificates  initially  will be  retained  by the
Sponsor;  however,  subject  to certain  restrictions,  the  Sponsor  may sell a
portion of the Class B Certificates  subsequent to the Series Issuance Date, and
in connection with such transfer, the Trustee and the Sponsor may agree to amend
the Series 199__-1 Supplement and the Pooling Agreement,  including changing the
Series  Enhancement  provided for the Series 199__-1  Certificates to add Series
Enhancement for the [Class B] Certificates,  so long as no Ratings Effect or Pay
Out Event  results  from such  amendment.  The  [Class B]  Certificates  are not
offered hereby.

Interest

     Interest  will accrue on the [Class A] Invested  Amount at the  Certificate
Rate.  Interest  will be  distributed  to the  [Class A]  Certificateholders  on
____________, 199__, and on each Distribution Date thereafter in an amount equal
to one-twelfth of the product of the Certificate Rate and the [Class A] Invested
Amount as of the  preceding  Record  Date,  except that  interest  for the first
Distribution  Date will be equal to the interest accrued at the Certificate Rate
for the period from and including ___________, 199__ to but excluding such first
Distribution Date. Interest will be calculated on the basis of a 360-day year of
twelve 30-day months.  Interest with respect to the [Class A]  Certificates  due
but not  paid  on any  Distribution  Date  will  be due on the  next  succeeding
Distribution  Date with  additional  interest on such amount at the  Certificate
Rate to the  extent  permitted  by  law.  Interest  payments  on the  [Class  A]
Certificates on any Distribution  Date will be funded from (a) Available Finance
Charge  Collections for the related  Collection Period as described herein under
"--Application of  Collections--Payments  of Interest, Fees and Other Items" and
(b) to the extent  necessary,  withdrawals from the Reserve Account as described
under "--Reserve Account."

Principal

     During the  Scheduled  Amortization  Period  principal  will be paid to the
[Class A]  Certificateholders  monthly on each Distribution Date in an amount up
to the Controlled  Distribution  Amount with respect to such Distribution  Date.

The Scheduled  Amortization  Period will commence on the Series Cut-Off Date and
will end at the close of business on  _____________,  199__,  unless  terminated
earlier upon the occurrence

                                      S-20

<PAGE>

of a Pay Out Event,  in which case it will end at the close of  business  on the
last day of the  Collection  Period during which the Pay Out Event occurs.  Upon
the  completion or termination of the Scheduled  Amortization  Period,  the Full
Amortization  Period will begin, and principal equal to the Available  Principal
Collections  for  each  Collection   Period  will  be  paid  to  the  [Class  A]
Certificateholders  monthly on each  Distribution Date until the Invested Amount
of the [Class A] Certificates is paid in full.

Allocation Percentages

     Pursuant to the Pooling  Agreement,  for each Collection  Period during the
Scheduled  Amortization  Period,  the Servicer will allocate among the [Class A]
Certificateholders'  Interest, the [Class B]  Certificateholders'  Interest, the
Sponsor's  Interest  and the  Certificateholders'  Interest of the other  Series
issued  and  outstanding   from  time  to  time  that  are  in  their  Scheduled
Amortization Periods, all Finance Charge Payments and Principal Payments and the
Defaulted  Amount with respect to Receivables  allocated to the Trust's Floating
Receivable Pool.  Because Series 199__-1 is the first Series to be issued by the
Trust, the Floating Receivable Pool is not expected to contain any Participation
Interests  created in connection with the formation of Full  Amortization  Pools
with  respect  to  other  Series  while  Series  199__-1  is  in  its  Scheduled
Amortization Period. Collections of Finance Charge Payments,  Principal Payments
and  the  Defaulted  Amount  with  respect  to  Receivables  (and  Participation
Interests,  if any) in the Floating Receivable Pool will be allocated during the
Scheduled  Amortization  Period to the  [Class A]  Certificateholders'  Interest
based on the  Floating  Allocation  Percentage  with  respect  to the  [Class A]
Certificates  and to the  [Class B]  Certificateholders'  Interest  based on the
Floating Allocation Percentage with respect to the [Class B] Certificates.

     The  "[Class A] Invested  Amount" for any day means an amount  equal to (i)
the  initial  principal  amount of the  [Class A]  Certificates,  minus (ii) the
amount of principal payments made to [Class A] Certificateholders  prior to such
day,  and minus (iii) the excess,  if any, of the  aggregate  amount of Investor
Charge-Offs  for all  Distribution  Dates  preceding such day over the aggregate
amount of Investor Charge-Offs reimbursed prior to such day.

     The "[Class B] Invested Amount" for any day means an amount determined with
respect  to the  [Class B  Certificates]  in the same  manner  as the  [Class A]
Invested Amount.

     "Series 199__-1 Invested Amount" for any day means the sum of the [Class A]
Invested Amount and the [Class B] Invested Amount.

     "Floating Allocation  Percentage" means, for the [Class A] Certificates and
the [Class B]  Certificates,  as  applicable,  with  respect  to any  Collection
Period, the percent equivalent of a fraction,  the numerator of which equals the

Invested  Amount  of  such  Class  as of the  day  before  the  last  day of the
Collection  Period and the  denominator of which equals (i) during the Scheduled
Amortization  Period, the Floating Contract Pool Balance or (ii) during the Full
Amortization  Period,  the Full  Amortization  Pool Balance  allocated to Series
199__-1, as applicable, as of such day.

     Upon the  commencement of the Full  Amortization  Period,  the Trustee will
segregate all the Receivables (and Participation  Interests, if any) included in
the Trust's  Floating  Receivable Pool as of such date into a Full  Amortization
Pool. Contract Payments and the Defaulted Amount with respect to the Receivables
allocated to the Full  Amortization  Pool will be the only Contract Payments and
Defaulted  Amounts  allocated to the Full  Amortization  Pool and Series 199__-1
Certificateholders  will  thereafter  have an  interest  in only  such  Contract
Payments  and  Defaulted  Amount.  The  interest in such  Contract  Payments and
Defaulted  Amount  not  allocated  to  the  Series  199__-1  Certificateholders'
Interest  will  represent  the  Participation  Interest  and  will be  allocated
initially to the Floating Receivable Pool. The Full Amortization Pool for Series
199__-1 is  expected  to be the first Full  Amortization  Pool  created  for the
Trust.  Consequently,   the  Floating  Pool  is  not  expected  to  contain  any
Participation  Interest at the time the Series 199__-1 Full Amortization Pool is
segregated,  and the Series  199__-1 Full  Amortization  Pool is not expected to
have a Participation Interest allocated to it.

                                      S-21

<PAGE>

     Contract   Payments  and  the  Defaulted   Amount  allocated  to  the  Full
Amortization  Pool will be allocated to the Series  199__-1  Certificateholders'
Interest on the basis of the applicable  Fixed Allocation  Percentage.  Contract
Payments and the  Defaulted  Amount  initially  allocated to the Series  199__-1
Certificateholders'  Interest  will be allocated  further  between the [Class A]
Certificateholders'  Interest and the [Class B] Certificateholders'  Interest on
the basis of the Floating Allocation  Percentage  applicable to each such Class.
The Full  Amortization  Period will  continue  until the Invested  Amount of the
Series  199__-1  Certificates  is paid in full  or the  Full  Amortization  Pool
Balance is zero, whichever first occurs.

     "Fixed Allocation Percentage" for Series 199__-1 shall equal the percentage
equivalent  of a fraction,  the  numerator  of which is the  Invested  Amount of
Series 199__-1 on the day before the last day of the first Collection  Period in
the  Full  Amortization  Period  and  the  denominator  of  which  is  the  Full
Amortization Pool Balance on such day.

Application of Collections

     Payments of Interest,  Fees and Other Items. On each Distribution Date, the
Trustee, acting pursuant to the Servicer's instructions,  will apply all amounts
allocated  to  the  [Class  A]  Certificateholders'  Interest  with  respect  to
collections of Finance Charge Payments for the preceding  Collection  Period (as
described above under "--Allocation Percentages"),  all amounts allocated to the
[Class B]  Certificateholders'  Interest with respect to  collections of Finance
Charge Payments and Principal  Payments for the preceding  Collection Period (as
described  under  "--Subordination")  and any  Additional  Finance  Charges with

respect to other Series that are allocated to Series 199__-1 in accordance  with
the Pooling Agreement (collectively, "Available Finance Charge Collections"), to
make the following payments and deposits in the following order of priority:

          [(i) an  amount  equal  to the  Monthly  Investor  Servicing  Fee with
     respect to the Series 199__-1 Certificates for such Distribution Date, plus
     the amount of any Monthly Investor Servicing Fee with respect to the Series
     199__-1 Certificates  previously due but not distributed to the Servicer on
     a prior  Distribution  Date,  plus the amount of any  outstanding  Servicer
     Advances allocable to the Series 199__-1 Certificates that the Servicer has
     determined will not be recovered from the Receivables to which the Servicer
     Advances  were  related  as  described  under  "Description  of  the  Trust
     Agreements--Servicing Procedures" in the Prospectus, will be distributed to
     the Servicer;

          (ii) an amount equal to Monthly  Interest for such  Distribution  Date
     due on the [Class A] Certificates,  plus the amount of any Monthly Interest
     previously due but not distributed to the [Class A] Certificateholders on a
     prior  Distribution  Date, plus any additional  interest at the Certificate
     Rate with respect to interest  amounts that were due but not paid to [Class
     A]  Certificateholders on a prior Distribution Date, will be distributed to
     the [Class A] Certificateholders;

          (iii)  an  amount  equal  to the  Investor  Default  Amount  for  such
     Distribution  Date will be  treated  as a portion  of  Available  Principal
     Collections for such Distribution Date;

          (iv) an amount equal to the aggregate  amount of Investor  Charge-Offs
     which have not been  previously  reimbursed will be treated as a portion of
     Available Principal Collections for such Distribution Date;

          (v) an amount  up to the  deficiency,  if any,  between  the  Required
     Reserve Amount and the remaining  Available  Reserve Amount will be used to
     increase  the amount on deposit in the Reserve  Account up to the  Required
     Reserve Amount;

          (vi) an amount  equal to any  unreimbursed  draws  under any letter of
     credit or surety bond obtained by the Servicer will be paid to the provider
     of such letter of credit or surety bond;



                                      S-22

<PAGE>

          (vii) an amount equal to the amount of Finance  Charge  Payments  with
     respect to the [Class B] Certificates  included in Available Finance Charge
     Collections  will be  reallocated  to the  [Class B]  Certificates  for the
     payment of interest on the [Class B] Certificates  pursuant to the terms of
     the  Series  199__-1  Supplement  ("Class  B  Reallocated   Finance  Charge
     Collections");

          (viii)  an  amount  equal to the  amount of  Principal  Payments  with

     respect to the [Class B] Certificates  included in Available Finance Charge
     Collections  will be  reallocated  to the  [Class B]  Certificates  for the
     payment of principal on the [Class B]  Certificates  pursuant to the Series
     199__-1 Supplement ("[Class B] Reallocated Principal Collections"); and

          (ix) the balance,  if any,  will  constitute  a portion of  Additional
     Finance  Charges  for such  Distribution  Date and  will be  available  for
     allocation to other Series in the Trust or to the Sponsor.]

     "Monthly   Interest"  means,   with  respect  to  any  Distribution   Date,
one-twelfth  of the product of (i) the  Certificate  Rate and (ii) the [Class A]
Invested Amount as of the preceding Record Date; provided, however, that Monthly
Interest  with  respect  to the  first  Distribution  Date  will be equal to the
interest  accrued on the initial  principal amount of the [Class A] Certificates
at the  Certificate  Rate for the period  from the Series  Issuance  Date to but
excluding the first Distribution Date.

     "Required Amount" means, with respect to any Distribution Date, the excess,
if any, of the full amount required to be allocated  pursuant to paragraphs (i),
(ii) and (iii) of the second preceding paragraph for such Distribution Date over
the amount of Available Finance Charge Collections for such Distribution Date.

     "Investor  Default Amount" means, (x) with respect to any Distribution Date
in the Scheduled Amortization Period, the product of (i) the Floating Allocation
Percentage with respect to the [Class A] Certificates for the related Collection
Period and (ii) the Defaulted Amount with respect to the Floating  Contract Pool
for such Collection  Period and (y) with respect to any Distribution Date in the
Full  Amortization  Period,  the product of (i) the Fixed Allocation  Percentage
with respect to Series  199__-1,  (ii) the Floating  Allocation  Percentage with
respect to the [Class A]  Certificates  for the  related  Collection  Period and
(iii) the Defaulted Amount with respect to the Full  Amortization  Pool for such
Collection Period.

     Payments of  Principal.  On each  Distribution  Date,  the Trustee,  acting
pursuant to the Servicer's instructions, will apply all amounts allocated to the
[Class A] Certificateholders'  Interest with respect to collections of Principal
Payments  for  the  preceding   Collection  Period  (as  described  above  under
"--Allocation  Percentages"),  any Shared Principal  Collections with respect to
other  Series that are  allocable  to the [Class A]  Certificates  and any other
amounts  which are to be  allocated  in the same manner as  Available  Principal
Collections  (as described  above under  "--Payment of Interest,  Fees and Other
Items")  (collectively,  "Available Principal  Collections") and will distribute
such  amounts  on  each   Distribution   Date  with  respect  to  the  Scheduled
Amortization  Period or the Full  Amortization  Period in the following order of
priority:

          [(i) an amount equal to Monthly  Principal for such  Distribution Date
     will be distributed to the [Class A] Certificates;

          (ii) an amount up to the  deficiency,  if any,  between  the  Required
     Reserve  Amount and the remaining  Available  Reserve  Amount (after giving
     effect to any deposit made from  Available  Finance  Charge  Collections as
     described  above)  will be used to  increase  the  amount on deposit in the
     Reserve Account up to the Required Reserve Amount;


          (iii) the amount  necessary  to be paid to the Sponsor in exchange for
     any related Additional Receivables;

                                      S-23

<PAGE>

          (iv) an amount  equal to any  unreimbursed  draws  under any letter of
     credit or surety bond obtained by the Servicer will be paid to the provider
     of such letter of credit or surety bond;

          (v)  the  balance,  if any,  will be  allocated  to  Shared  Principal
     Collections.]

     "Monthly  Principal" with respect to any Distribution  Date relating to the
Scheduled  Amortization  Period or the Full  Amortization  Period will equal the
least of (i) the Available  Principal  Collections for such  Distribution  Date,
(ii) for each  Distribution  Date with  respect  to the  Scheduled  Amortization
Period,  the Controlled  Deposit Amount for such Distribution Date and (iii) the
[Class A] Invested Amount.

     "Controlled  Distribution  Amount" means,  for any  Distribution  Date with
respect to the Scheduled  Amortization Period, an amount equal to the sum of the
Controlled  Amortization  Amount  for such  Distribution  Date  and any  Deficit
Controlled Amortization Amount for the preceding Distribution Date.

     "Controlled  Amortization  Amount" means,  for any  Distribution  Date with
respect  to the  Scheduled  Amortization  Period,  the amount set forth for such
Distribution Date on the "Schedule of Class A Controlled Amortization Amounts."

     "Deficit   Controlled   Amortization   Amount"  means,  (x)  on  the  first
Distribution Date with respect to the Scheduled Amortization Period, the excess,
if any, of the Controlled  Amortization  Amount for such  Distribution Date over
the amount  distributed as Monthly  Principal for such Distribution Date and (y)
on each subsequent  Distribution Date with respect to the Scheduled Amortization
Period, the excess, if any, of the sum of the Controlled Amortization Amount for
such subsequent Distribution Date and any Deficit Controlled Amortization Amount
for the prior Distribution Date over the amount distributed as Monthly Principal
on such subsequent Distribution Date.

     The  schedule  below shows the [Class A] Invested  Amount and the [Class A]
Controlled  Amortization  Amount for each  Distribution Date with respect to the
Scheduled  Amortization  Period for the [Class A]  Certificates,  assuming  each
[Class A] Controlled  Amortization Amount is paid in full on the date indicated,
no Payout Event occurs and losses allocable to the [Class A] Certificates do not
exceed the amounts  available  to cover such  losses.  The [Class A]  Controlled
Amortization  Amount  is equal to the  [Class A]  Certificateholders'  allocable
share  of  Scheduled  Principal  Payments  due  with  respect  to  the  Original
Receivables for each of the Distribution Dates shown.






                                      S-24

<PAGE>

<TABLE>
<CAPTION>
                                                SCHEDULE OF CLASS A
                                          CONTROLLED AMORTIZATION AMOUNTS

                                                                                                         Class A
                                                                                Class A                Controlled
                                                                               Invested               Amortization
                          Distribution Date                                     Amount                   Amount
                          -----------------                                     ------                   ------
<S>                                                                             <C>                   <C>

Original Invested Amount.............................................           $                     $
December 199_........................................................
January 199_.........................................................
February 199_........................................................
March 199_...........................................................
April 199_...........................................................
May 199_.............................................................
June 199_............................................................
July 199_............................................................
August 199_..........................................................
September 199_.......................................................
October 199_.........................................................
November 199_........................................................
</TABLE>

     Subordination.  The fractional  undivided interest in the Trust represented
by the [Class B]  Certificates  will be  subordinated  to the  extent  described
herein to fund payments with respect to the [Class A]  Certificates.  The [Class
B] Invested Amount represents the [Class B] Certificateholders'  Interest in the
Trust Assets and represents the  subordinated  amount which,  in addition to the
Reserve  Account,  any  Additional  Finance  Charges  and any  Shared  Principal
Collections, is available to fund payments of interest and certain other amounts
due with  respect to the  [Class A]  Certificates  as  described  under  "Series
Provision--Application  of  Collections--Payments  of  Interest,  Fees and Other
Items."  No  principal  or  interest  will  be  distributed  on  the  [Class  B]
Certificates with respect to a Distribution  Date unless all interest  payments,
the Investor Default Amount and aggregate unreimbursed Investor Charge-Offs have
been  covered with  respect to the [Class A]  Certificates  with respect to such
Distribution  Date and the Available  Reserve Amount equals the Required Reserve
Amount on such  Distribution  Date. See "--Payments of Interest,  Fees and Other
Items" and  "--Payments  of  Principal."  To the  extent the [Class B]  Invested
Amount is  reduced  to zero,  withdrawals  will  then be made  from the  Reserve
Account. If the Reserve Account is reduced to zero as described under "--Reserve
Account,"  the [Class A]  Invested  Amount may be  reduced  as  described  under
"--Investor Charge-Offs" and the [Class A] Certificateholders will bear directly
the credit and other risks associated with their interest in the Trust.


     The [Class B] Certificates  will receive  distributions of interest on each
Distribution  Date equal to the lesser of (x) [Class B] Available Finance Charge
Collections and (y) interest accrued and unpaid on the [Class B] Invested Amount
at the [Class B] Certificate Rate ("[Class B] Monthly Interest").  Any remaining
[Class  B]  Available  Finance  Charge  Collections  will  be  allocated  in the
following priority: (a) an amount equal to the [Class B] Investor Default Amount
for the  Collection  Period will be treated as a portion of [Class B]  Available
Principal  Collections  for such  Distribution  Date, (b) an amount equal to the
aggregate  amount of [Class B] Investor  Charge-Offs  which have not  previously
been  reimbursed  will be treated as a portion of [Class B] Available  Principal
Collections for such Distribution Date and (c) the balance will be available for
allocation to the Sponsor. The [Class B] Certificates will receive distributions
of  principal  on each  Distribution  Date  equal to the lesser of the [Class B]
Available  Principal  Collections  and the  principal  payable  to the [Class B]
Certificates pursuant to the Series 199__-1 Supplement.  Any remaining [Class B]
Available Principal Collections will be allocated in the following priority: (x)
the amount  necessary  to be paid to the  Sponsor in  exchange  for any  related
Additional  Receivables  and (y) the  balance,  if any,  will be remitted to the
Seller.


                                      S-25

<PAGE>

     "[Class B] Required Amount" means,  with respect to any Distribution  Date,
the  excess,  if any, of the full amount  required to be  allocated  pursuant to
clause  (a) in the  preceding  paragraph  for such  Distribution  Date  over the
remaining [Class B] Available  Finance Charge  Collections for such Distribution
Date.

     "[Class B] Available Finance Charge  Collections" for any Distribution Date
means [Class B] Reallocated  Finance Charge Collections as described above under
"--Payments of Interest, Fees and Other Items."

     "[Class B] Available Principal Collections" for any Distribution Date means
the sum of [Class B]  Reallocated  Principal  Collections  and any other amounts
treated as a portion of [Class B] Available  Principal  Collections as described
above.

     "[Class B] Investor  Default Amount" will be calculated with respect to the
[Class B] Certificates for any Distribution  Date in the same manner as Investor
Default Amount is calculated with respect to the [Class A] Certificates.

Reserve Account

     The Trustee will hold the Reserve  Account for the benefit of the [Class A]
Certificateholders  and the Reserve Sponsor,  as their interests may appear. The
interest of the Reserve  Sponsor will be  subordinated  to the  interests of the
[Class A] Certificateholders  as provided in the Series 199__-1 Supplement.  The
Reserve  Account  will be one or more  Eligible  Deposit  Accounts  and funds on
deposit in the Reserve  Account  will be invested  in  Eligible  Investments.  A
portion of such funds may be invested in debt obligations of the Reserve Sponsor
or  its  affiliates  to  the  extent  such   obligations   qualify  as  Eligible

Investments.

     The  Reserve  Account  will be funded on the  Series  Issuance  Date by the
Sponsor from the proceeds of the  issuance of the [Class A]  Certificates  in an
amount equal to the Initial Reserve Amount (with respect to the Reserve Account,
the Sponsor shall be referred to as the "Reserve Sponsor").  The Reserve Account
will be  terminated  following the earlier to occur of (a) the date on which the
[Class A]  Certificates  are paid in full and (b) the  termination of the Trust.
Any amounts then remaining on deposit in the Reserve Account will be distributed
to the Reserve Sponsor.

     On each  Distribution  Date, the amount  available to be withdrawn from the
Reserve Account (the "Available  Reserve Amount") will be equal to the lesser of
the  amount on deposit  in the  Reserve  Account  (before  giving  effect to any
deposit to be made to the  Reserve  Account on such  Distribution  Date) and the
Required Reserve Amount.  The "Required Reserve Amount" shall mean, with respect
to any Distribution Date,  $______________ plus, if as of any Determination Date
an Additional  Reserve Event shall have occurred and be continuing,  the excess,
if any,  of (i) __% of the [Class A]  Invested  Amount as of the last day of the
previous  Collection  Period over (ii)  $____________.  An  "Additional  Reserve
Event"  shall occur with respect to Series  199__-1 if the average  ratio on the
three  preceding  Determination  Dates (as  determined  by the  Servicer  on any
Determination  Date)  of (x)  the  product  of 12  and  the  aggregate  Contract
Discounted  Balances as of the last day of the previous Collection Period of all
Defaulted  Contracts  which  became  Defaulted  Contracts  during  the  previous
Collection Period to (y) the Discounted Contract Balance of the Receivables Pool
as of the last day of the previous Collection Period, exceeds ___%.

     On each  Distribution  Date,  a  withdrawal  will be made from the  Reserve
Account in an amount equal to the Required Amount,  if any, with respect to such
Distribution  Date (but not in excess of the  Available  Reserve  Amount on such
Distribution  Date).  Any such funds  withdrawn from the Reserve Account will be
applied  in  accordance  with,  and  subject  to the  priorities  set  forth in,
paragraphs (i), (ii) and (iii) under "--Application of Collections--  Payment of
Interest, Fees and Other Items" above.

                                      S-26

<PAGE>

     On each Distribution  Date, the Trustee,  acting pursuant to the Servicer's
instructions,  will apply  Available  Finance Charge  Collections  and Available
Principal  Collections (to the extent  described above under  "--Application  of
Collections--Payment  of Interest,  Fees and Other Items" and  "--Application of
Collections--  Payments of  Principal") to increase the amount on deposit in the
Reserve  Account (to the extent such  amount is less than the  Required  Reserve
Amount).  On each  Distribution  Date,  after giving effect to any deposit to be
made to,  and any  withdrawal  to be made  from,  the  Reserve  Account  on such
Distribution  Date, the Trustee will withdraw from the Reserve Account an amount
equal to the excess,  if any,  of the amount on deposit in the  Reserve  Account
over the Required  Reserve  Amount and shall  distribute  such excess to (a) the
provider of any letter of credit or surety bond  described  in clause (vi) under
"--Application of Collections--  Payments of Interest,  Fees and Other Items" to
the extent of any  unreimbursed  draws under the letter of credit or surety bond

and (b) the balance,  if any,  will be treated as [Class B] Available  Principal
Collections   and   distributed   as   provided   under   "--   Application   of
Collections--Subordination."  Any amounts withdrawn from the Reserve Account and
distributed  as described  above will not be available for  distribution  to the
[Class A] Certificateholders.

Investor Charge-Offs

     On each  Distribution  Date, if the Required  Amount for such  Distribution
Date exceeds the  Available  Reserve  Amount with  respect to such  Distribution
Date,  the  [Class B]  Invested  Amount  will be  reduced  by the amount of such
excess,  but not by more than the Investor Default Amount for such  Distribution
Date (a "[Class B]  Investor  Charge-Off").  If such  reduction  would cause the
[Class B] Invested  Amount to be a negative number (or if the [Class B] Invested
Amount is already  zero),  the [Class B]  Invested  Amount will be reduced to or
remain at zero, and the [Class A] Invested  Amount will be reduced by the amount
by which the [Class B] Invested  Amount would have been reduced below zero,  but
not more than the  excess,  if any,  of the  Investor  Default  Amount  for such
Distribution  Date over the amount of such  reduction,  if any, of the [Class B]
Invested   Amount  with  respect  to  such   Distribution   Date  (an  "Investor
Charge-Off").

     If the  [Class A]  Invested  Amount  has been  reduced by the amount of any
Investor  Charge-Offs,  it will thereafter be increased on any Distribution Date
(but not by an amount in excess of the aggregate  Investor  Charge-Offs)  by the
amount of Available Finance Charge Collections  allocated and available for such
purpose as described under "--Application of Collections-- Payments of Interest,
Fees and Other Items." If an Investor Charge-Off is not subsequently reimbursed,
it will have the effect of slowing or reducing  the return of  principal  to the
[Class A] Certificateholders.

     On each  Distribution  Date,  if the  [Class B]  Required  Amount  for such
Distribution  Date is greater than zero,  the [Class B] Invested  Amount will be
reduced by the amount of such  excess,  but not below zero,  and such  reduction
will be a [Class B] Investor Charge-Off.

     If the  [Class B]  Invested  Amount  has been  reduced by the amount of any
[Class  B]  Investor  Charge-Offs,  it  will  thereafter  be  increased  on  any
Distribution  Date (but not by an amount  in excess of the  aggregate  [Class B]
Investor  Charge-Offs)  by the  amount of  Available  [Class B]  Finance  Charge
Collections  allocated  and  available  for such purpose as described  under "--
Application of Collections--Subordination."

Pay Out Events

     A Pay Out Event will occur with  respect to Series  199__-1 if the  average
ratio on the three preceding  Determination Dates (as determined by the Servicer
on any Determination Date) of (i) the product of 12 and the aggregate Discounted
Contract  Balances as of the last day of the previous  Collection  Period of all
Defaulted  Contracts  which  became  Defaulted  Contracts  during  the  previous
Collection  Period to (ii) the Discounted  Contract  Balance of the  Receivables
Pool as of the last day of the previous  Collection  Period,  exceeds ___%. Such
Pay Out Event shall occur immediately on such


                                      S-27

<PAGE>

Determination  Date without notice or other action on the part of the Trustee or
the Series 199__-1 Certificateholders.

Distributions

     Payments to [Class A]  Certificateholders  will be made from the Collection
Account.  The Servicer shall  instruct the Trustee to apply,  or have the Paying
Agent  apply,  the  funds on  deposit  in such  account  to make  the  following
distributions:

          (a)  on  each   Distribution  Date  with  respect  to  the  [Class  A]
     Certificates,  all amounts on deposit in the  Collection  Account which are
     allocated and available to pay interest on the [Class A] Certificates  will
     be distributed to the [Class A]  Certificateholders or applied as described
     under "--Application of  Collections--Payments  of Interest, Fees and Other
     Items"; and

          (b) on each Distribution Date all amounts on deposit in the Collection
     Account which are allocated and available to pay principal of the [Class A]
     Certificates (as described under "--Application of Collections--Payments of
     Principal")  will be  distributed to [Class A]  Certificateholders  up to a
     maximum  amount  on any  such  date  equal  to  (i)  during  the  Scheduled
     Amortization  Period, the Controlled  Distribution  Amount, and (ii) during
     the Full  Amortization  Period,  the [Class A] Invested Amount on such date
     (unless   there  has  been  an  optional   repurchase   of  the  [Class  A]
     Certificateholders'  Interest  due  to the  failure  to  find  a  successor
     Servicer  upon a Servicer  Default (as  described in the  Prospectus  under
     "Description of Trust  Agreements--  Servicer  Default") in which event the
     foregoing limitation shall not apply).

   
                         FEDERAL INCOME TAX CONSEQUENCES

     The  following  is  a  discussion  of  the  material   federal  income  tax
consequences  to the original  purchasers of the [Class A]  Certificates  of the
purchase,  ownership and disposition of the [Class A] Certificates.  It does not
purport to discuss all federal income tax consequences that may be applicable to
investment  in  the  [Class  A]  Certificates  or to  particular  categories  of
investors,  some of which may be subject to special rules.  In particular,  this
discussion applies only to institutional investors that purchase Series 199__-__
Certificates directly from the Sponsor and hold the Series 199__-__ Certificates
as capital assets.
    

     The  discussion  that  follows,  and the  opinion  set forth below of Dewey
Ballantine,  special  tax  counsel to Trust  ("Tax  Counsel"),  are based on the
provisions of the Internal Revenue Code of 1986, as amended (the "Code") and the
Treasury regulations  promulgated thereunder as in effect on the date hereof and
on  existing  judicial  and  administrative   interpretations   thereof.   These
authorities are subject to change and to differing interpretations,  which could

apply retroactively.  The opinion of Tax Counsel is not binding on the courts or
the Internal  Revenue Service (the "IRS").  Potential  investors  should 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
[Class A] Certificates.

Characterization of the [Class A] Certificates as Indebtedness

     In the opinion of Tax Counsel,  based on the application of existing law to
the  facts  as set  forth  in the  Contribution  Agreement,  Pooling  Agreement,
Insurance  Agreement and other relevant documents and such  investigations as it
deemed  appropriate,  the [Class A] Certificates will be treated as indebtedness
for federal income tax purposes.

     In  general,  whether  instruments  such  as  the  [Class  A]  Certificates
constitute  indebtedness  for federal income tax purposes is a question of fact,
the resolution of which is based  primarily  upon the economic  substance of the
instruments and the transaction pursuant to which they are issued rather than

                                      S-28

<PAGE>

the form of the  transaction or the manner in which the instruments are labeled.
The IRS and the courts have set forth  various  factors to be taken into account
in determining whether or not an instrument constitutes indebtedness for federal
income tax purposes.  On the basis of a review of such factors as applied to the
facts of the  contemplated  transaction,  Tax Counsel has  concluded,  as stated
above,  that the [Class A]  Certificates  constitute  indebtedness  for  federal
income tax purposes.

     In Article  ____ of the  Pooling  Agreement,  the  parties  thereto and all
successors and assigns  thereof,  including,  upon  acquisition of the [Class A]
Certificates,  the  Certificateholders,  express  their  mutual  intent that the
[Class A]  Certificates  shall  constitute  indebtedness  for all applicable tax
purposes and, further, covenant and agree to treat the [Class A] Certificates as
indebtedness  for all  applicable  tax purposes in all tax filings,  reports and
returns  and  otherwise.   Notwithstanding  such  agreement,  because  different
criteria are used to determine the non-tax  accounting  characterization  of the
issuance and sale of the [Class A] Certificates,  the Originator and the Sponsor
intend to treat the  transaction  as a sale by the Sponsor of  interests  in the
Receivables for financial accounting purposes.

     Although the economic  substance of a  transaction  is generally of primary
importance in determining its proper  treatment for federal income tax purposes,
nevertheless,  a party to a transaction will be held to a high standard of proof
in  establishing  that  the form of the  transaction,  if at  variance  with the
economic substance of the transaction,  should not be treated as controlling. In
some  instances,  courts have indicated  that a taxpayer  should be bound by the
particular  form it has chosen for a  transaction,  even if the substance of the
transaction  does not accord with its form.  Tax Counsel is  nonetheless  of the
opinion  that the [Class A]  Certificates  will be treated as  indebtedness  for
federal  income  tax  purposes  because  (i) in many  respects  the  form of the
transaction  as reflected in the operative  provisions of the documents  accords

with the  characterization  of the [Class A] Certificates as indebtedness,  (ii)
the parties  have stated  unambiguously  their  intention to treat the [Class A]
Certificates as indebtedness for tax purposes and (iii) the  characteristics  of
the [Class A]  Certificates  strongly  indicate  that in economic  substance the
[Class A] Certificates are a form of indebtedness.

Possible  Classification  of the  Transaction  as a Partnership  or  Association
Taxable as a Corporation

     Notwithstanding Tax Counsel's opinion, potential investors should recognize
that there is some uncertainty as to the correct  characterization of the [Class
A]  Certificates.  It is possible  that the IRS could assert  that,  for federal
income tax purposes, the transaction  contemplated by this Prospectus Supplement
constitutes the sale of a direct or indirect  interest in [the Vehicles and] the
Receivables to the  Certificateholders and that the proper classification of the
legal  relationship  between  the  Servicer,  the  Sponsor  and  the  [Class  A]
Certificateholders  resulting from this  transaction is that of a partnership or
an  association  taxable as a  corporation.  Since Tax Counsel is of the opinion
that the [Class A] Certificates  will be treated as indebtedness in the hands of
the  Certificateholders  for federal  income tax purposes,  the Servicer and the
Sponsor  will not  attempt  to comply  with the  federal  income  tax  reporting
requirements applicable to either partnerships or corporations.

     If the  transaction  were  treated as  creating a  partnership  between the
Certificateholders,  the Servicer and the Sponsor,  the partnership itself would
not be subject to federal income tax (unless  characterized as a publicly traded
partnership  taxable as a corporation);  rather,  the Servicer,  the Sponsor and
each   Certificateholder   would  be  taxed  individually  on  their  respective
distributive  shares of the  partnership's  income,  gain, loss,  deductions and
credits.  The  amount,  timing  and  characterization  of  items of  income  and
deductions for a  Certificateholder  would differ if the [Class A]  Certificates
were held to constitute partnership interests, rather than indebtedness.

     If it were determined that this transaction created an entity classified as
a  corporation   (including  a  publicly   traded   partnership   taxable  as  a
corporation),  the Trust  would be subject to  federal  income tax at  corporate
income tax rates on the  income it derives  from the  Receivables,  which  would
reduce the amounts  available for distribution to the  Certificateholders.  Cash
distributions to the Certificateholders



                                      S-29

<PAGE>

generally  would be treated as dividends  for tax purposes to the extent of such
corporation's earnings and profits.

Taxation of Interest Income of Certificateholders

     Assuming, in accordance with the opinion of Tax Counsel, that the [Class A]
Certificates  will  constitute  indebtedness  for federal  income tax  purposes,
interest  thereon will be includable as ordinary income when received or accrued

by the  Certificateholders  in accordance with their  respective  methods of tax
accounting.

Sales of [Class A] Certificates

     Upon the sale or exchange of a [Class A] Certificate, the Certificateholder
will realize a gain or loss equal to the difference  between the amount realized
on the sale and the adjusted basis of such [Class A] Certificate.

Backup Withholding with Respect to Certificates

     Payments of interest and principal, together with payments of proceeds from
the sale of [Class A]  Certificates,  may be subject to the "backup  withholding
tax"  under  Section  3406 of the  Code at a rate of 31% if  recipients  of such
payments  fail to  furnish to the payor  certain  information,  including  their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax. Any amounts  deducted and withheld  from a payment to a recipient
would be  allowed as a credit  against  such  recipient's  federal  income  tax.
Furthermore,  certain  penalties  may be  imposed by the IRS on a  recipient  of
payments that is required to supply  information  but that does not do so in the
proper manner.

Foreign Investors in [Class A] Certificates

     A Certificateholder  that is not a "United States person" may be subject to
United States federal withholding tax in respect of distributions on a [Class A]
Certificate.  Whether withholding of tax would be required, and, if so, the rate
at which  such  withholding  would be  imposed,  would  depend  upon a number of
factors,  including the  characterization  of the [Class A] Certificates and the
Trust for federal income tax purposes,  and, under current law, the  withholding
rate could be as high as 35 percent. For these purposes,  "United States person"
means a citizen or resident of the United  States,  a  corporation,  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  without  the
United States is includable in gross income for United States federal income tax
purposes  regardless of its  connection  with the conduct of a trade or business
within the United States.

[Proposed Tax Legislation

     Legislation  pending  before  Congress  would apply special rules to "large
partnerships,"  generally  defined as  partnerships  with at least 250  partners
during a taxable year (counting towards such total each owner during the year of
a  partnership  interest  that  is  transferred  during  the  year).  Under  the
legislation,  certain computations are made at the partnership level rather than
the  partner  level.  In  particular,   taxable  income  is  calculated  at  the
partnership  level,  and is  calculated  generally  in the same manner as for an
individual,  except  that  70% of  miscellaneous  itemized  deductions  (such as
expenses for the production of nonbusiness income) are disallowed.  As a result,
all  partners  (including  corporations)  might have a portion of their share of
partnership deductions (other than interest expense) disallowed. Moreover, large
partnerships  would become subject to new audit procedures;  among other things,
an adjustment to taxable income of the  partnership  for a prior year would flow
through  to  current  partners  in the  year  the  audit  was  settled,  and the

partnership itself (rather than the partners) would be subject to any applicable
interest or  penalties.  As  proposed,  these  rules would apply to  partnership
taxable years ending on or after December 31, 1993.

                                      S-30

<PAGE>

     The proposed tax  legislation  dealing  with large  partnerships  discussed
above was not  adopted  in the  Revenue  Reconciliation  Act of 1993,  which was
enacted into law in August 1993. No prediction can be made whether that proposal
or similar legislation might be enacted in the future, or the ultimate effective
date of such legislation or whether the number of Certificateholders would cause
the Trust to be considered a "large partnership."]

   
                     STATE, LOCAL AND OTHER TAX CONSEQUENCES
    

     Investors  should  consult  their own tax  advisors  regarding  whether the
purchase of the [Class A]  Certificates,  either alone or in conjunction with an
investor's other activities, may subject an investor to any state or local taxes
based on an  assertion  that the  investor  is either  "doing  business"  in, or
deriving  income  from a source  located  in,  any state or local  jurisdiction.
Additionally, potential investors should consider the state, local and other tax
consequences  of  purchasing,  owning or disposing  of a [Class A]  Certificate.
State and local tax laws may differ substantially from the corresponding federal
tax law, and the foregoing discussion does not purport to describe any aspect of
the  tax  laws  of any  state  or  other  jurisdiction.  Accordingly,  potential
investors should consult their own tax advisors with regard to such matters.

   
     THE FEDERAL INCOME TAX DISCUSSIONS SET FORTH ABOVE MAY NOT BE APPLICABLE TO
ANY  INDIVIDUAL  INVESTOR  DEPENDING UPON A  CERTIFICATEHOLDER'S  PARTICULAR TAX
SITUATION. PROSPECTIVE PURCHASERS SHOULD CONSULT THEIR TAX ADVISORS WITH RESPECT
TO THE TAX  CONSEQUENCES  TO THEM OF THE PURCHASE,  OWNERSHIP AND DISPOSITION OF
THE CERTIFICATES, INCLUDING THE POSSIBLE EFFECTS OF CHANGES IN FEDERAL TAX LAWS.
    

                              ERISA CONSIDERATIONS

     The [Class A] Certificates  may be purchased by an employee benefit plan or
an individual  retirement account (a "Plan") subject to the Employee  Retirement
Income Security Act of 1974, as amended ("ERISA"),  or Section 4975 of the Code.
A  fiduciary  of a  Plan  must  determine  that  the  purchase  of a  [Class  A]
Certificate  is consistent  with its  fiduciary  duties under ERISA and does not
result in a nonexempt prohibited  transaction as defined in Section 406 of ERISA
or Section 4975 of the Code. Employee benefit plans which are governmental plans
(as defined in Section  3(32) of ERISA) and certain  church plans (as defined in
Section  3(33) of ERISA) are not  subject  to the  fiduciary  responsibility  or
prohibited   transaction  provisions  of  ERISA  or  the  Code.  For  additional
information  regarding  treatment of the [Class A] Certificates under ERISA, see
"ERISA Considerations" in the Prospectus.


     If the [Class A] Certificates constitute equity interests,  there can be no
assurance that any of the exceptions set forth in the Regulations  will apply to
the purchase of [Class A] Certificates  offered  hereby.  Under the terms of the
Regulations,  if the Trust were deemed to hold Plan assets by reason of a Plan's
investment  in [Class  A]  Certificates,  such  Plan  assets  would  include  an
undivided  interest in the Receivables,  and any other assets held by the Trust.
In such an event, the Originator,  the Sponsor, the Trust, the Trustee and other
persons  providing  services with respect to the Receivables,  may be subject to
the  fiduciary  responsibility  provisions  of Title  Originator of ERISA and be
subject to the  prohibited  transaction  provisions  of Section 4975 of the Code
with respect to transactions  involving the Receivables unless such transactions
are subject to a statutory or  administrative  exemption.  Additionally,  if the
Trust were deemed to hold Plan assets, each  Certificateholder may be subject to
the  fiduciary  responsibility  provisions  of Title  Originator  of ERISA  with
respect  to its right to  consent  or  withhold  consent  to  amendments  to the
Indenture  and with  respect  to its  right to vote on action to be taken or not
taken if an Indenture Event of Default occurs.

     In addition,  certain affiliates of the Originator,  the Sponsor, the Trust
and the Trustee may be considered to be parties in interest or fiduciaries  with
respect to many Plans. An investment by such a



                                      S-31

<PAGE>

Plan in [Class A] Certificates may be a prohibited  transaction  under ERISA and
the Code unless such  investment  is subject to a  statutory  or  administrative
exemption.

     Any Plan  fiduciary  that proposes to cause a Plan to purchase Notes should
consider whether such purchase would be appropriate  under the general fiduciary
standards  of prudence  and  diversification,  taking  into  account the overall
investment policy of the Plan and its existing portfolio and should consult with
its counsel with respect to the potential applicability of ERISA and the Code.



                                     RATINGS

     It is a condition to the issuance of the [Class A]  Certificates  that they
be rated "_____" by ____________.  A security rating is not a recommendation  to
buy, sell or hold securities and may be subject to revision or withdrawal at any
time. The ratings of ____________  assigned to [Class A] Certificates  addresses
the  likelihood of the receipt by  Certificateholders  of all  distributions  to
which such  Certificateholders  are  entitled.  The  ratings do not  address the
timely or ultimate payment of any withholding tax imposed.  The ratings assigned
to [Class A] Certificates do not represent any assessment of the likelihood that
principal prepayments might differ from those originally  anticipated or address
the possibility  that  Certificateholders  might suffer a lower than anticipated
yield.


                                  UNDERWRITING

     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement"),  the  Sponsor has agreed to cause the Trust to
sell to [each of] the  underwriter(s)  named below (the  "Underwriter(s)"),  and
each of the Underwriter(s) has severally,  and not jointly,  agreed to purchase,
the  principal  amount of [Class A]  Certificates  set forth  opposite  its name
below.

                                                Principal
                                                Amount of
Underwriter(s)                                Certificates
- --------------                                ------------

- ------------------.......................     $
- ------------------.......................
                                              -------------
        TOTAL............................     $
                                              =============

     In the Underwriting  Agreement,  the Underwriter(s) have agreed, subject to
the terms and  conditions  therein,  to purchase all the [Class A]  Certificates
offered hereby if any of such [Class A] Certificates are purchased.  The Sponsor
has been advised by the Underwriter(s)  that they propose initially to offer the
[Class A] Certificates to the public at the respective  prices set forth herein,
and to certain  dealers at such prices less a concession not in excess of _____%
per [Class A]  Certificate.  The  Underwriter(s)  may allow and such dealers may
reallow a concession not in excess of 0.__% per [Class A] Certificate to certain
other  dealers.  After  the  initial  public  offering,  such  prices  and  such
concessions may be changed.

   
     The  Underwriting  Agreement  provides that the Sponsor and the  Originator
will indemnify the Underwriter(s)  against certain civil liabilities,  including
liabilities   under  the   Securities   Act,  or   contribute  to  payments  the
Underwriter(s) may be required to make in respect thereof.  The Commission is of
the opinion that  indemnification  for  securities law violations is contrary to
the public policy expressed in the federal  securities laws, and,  consequently,
that such indemnification provisions are unenforceable.
    



                                      S-32

<PAGE>

     The  Trustee (on behalf of the Trust)  may,  from time to time,  invest the
funds  in  the  Trust  Accounts  in  Eligible   Investments  acquired  from  the
Underwriter(s).



                                  LEGAL MATTERS


     In addition to the legal  opinions  described  in the  Prospectus,  certain
legal  matters  relating to the  issuance of the Series  199__-__  Certificates,
including  federal and state income tax consequences  with respect  thereto,  as
well as other  matters,  will be passed upon for the Trust,  the Sponsor and the
Underwriter(s) by Dewey Ballantine, New York, New York.



                                      S-33

<PAGE>

                                              INDEX OF DEFINED TERMS

                                                                            Page
                                                                            ----
Additional Receivable Transfer Agreement .....................................14
APR...........................................................................11
Articles of Incorporation.....................................................21
Available Finance Charge Collections..........................................25
Available Principal Collections...............................................26
Certificate Rate ..............................................................2
Class B Reallocated Finance Charge Collections................................26
Code .........................................................................31
Contract Interest .............................................................2
Contract Principal.............................................................2
Contracts ..................................................................1, 3
Controlled Amortization Amount................................................27
Controlled Distribution Amount................................................27
Credit Score Analysts.........................................................15
Deficit Controlled Amortization Amount........................................27
Sponsor .......................................................................1
Distribution Rate .............................................................2
ERISA ........................................................................34
Exchange Act ..................................................................2
Final Payment Date.............................................................2
Fixed Allocation Percentage...................................................25
Floating Allocation Percentage................................................24
Independent Director..........................................................21
Initial Reserve Amount.........................................................5
Investor Charge-Off...........................................................30
Investor Default Amount.......................................................26
IRS ..........................................................................31
Monthly Interest .............................................................26
Monthly Principal ............................................................27
[Monthly] Servicer Report.....................................................20
Originator.....................................................................1
Plan .........................................................................34
Pooling Agreement .............................................................1
Predecessor Receivable........................................................12
Prospectus ....................................................................2
Receivables ...................................................................1
Required Amount ..............................................................26

Required Reserve Amount.......................................................29
Reserve Account ...............................................................2
Reserve Sponsor ...............................................................6
Rule of 78s...................................................................11
Series 199__-1 Invested Amount................................................24
Series 199__-1 Supplement.....................................................23
Servicer ......................................................................1
Series 199_ - 1 Certificates...................................................1
Substitute Receivable.........................................................13
Tax Counsel ..................................................................12
Trust .........................................................................1
Trustee ....................................................................1, 3
UCC ..........................................................................10
Underwriters .................................................................35


                                                      S-34

<PAGE>


                                                                            Page
                                                                            ----
Underwriting Agreement........................................................35
Underwriters .................................................................35
United States person..........................................................33
Vehicles ......................................................................1
VSI Insurance Policy..........................................................16
[Class A] Certificateholders...................................................1
[Class A] Certificates.........................................................1
[Class A] Invested Amount.....................................................24
[Class B] Available Finance Charge Collections................................29
[Class B] Available Principal Collections.....................................29
[Class B] Certificates.........................................................1
[Class B] Invested Amount.....................................................24
[Class B] Investor Default Amount.............................................29
[Class B] Investor Charge-Off.................................................30
[Class B] Monthly Interest....................................................28
[Class B] Reallocated Principal Collections...................................26
[Class B] Required Amount.....................................................29



                                                      S-35




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