UACSC 1997-A AUTO TRUST
8-K, 1997-02-18
ASSET-BACKED SECURITIES
Previous: UACSC 1997-A AUTO TRUST, 424B2, 1997-02-18
Next: OCWEN ASSET INVESTMENT CORP, S-11, 1997-02-18





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 8-K



                                 CURRENT REPORT

                     Pursuant to Section 13 or 15(d) of the
                         Securities Exchange Act of 1934

        Date of Report (Date of earliest event reported): November 21, 1996

                             UACSC 1997-A AUTO TRUST

             (Exact name of registrant as specified in its charter)

                                    NEW YORK

                 (State or other jurisdiction of incorporation)

     333-06929-04                             35-1937340

(Registration Number)                 (IRS Employer Identification No.)




  250 N. Shadeland Avenue
  Suite 210A
  Indianapolis, IN                                              46219

(Address of principal executive offices)                      (Zip Code)



Registrant's telephone number, including area code:  (317) 231-6466


<PAGE>



Item 5.   Other Events.

          Pooling and Servicing Agreement
          -------------------------------

          The  definitive  Pooling and Servicing  Agreement for the UACSC 1997-A
          Auto  Trust,  dated as of  February 18, 1997,  among  Bankers  Trust
          Company,  as trustee,  UAC  Securitization,  as  depositor,  and Union
          Acceptance Corporation, as servicer is filed herewith.

          Filing of Capital Markets Assurance  Corporation
          Financial Statements and Consent of Experts.
          ------------------------------------------------

          The Financial  Statements of Capital Markets Assurance  Corporation as
          of December  31, 1995 and 1994 that are included in this Form 8-K have
          been  audited  by KPMG Peat  Marwick  LLP.  The  consent  of KPMG Peat
          Marwick LLP to the  inclusion of their audit report on such  financial
          statements  in the  Form 8-K and to being  named as  "experts"  in the
          Prospectus  Supplement  for the UACSC  1997-A  Auto Trust is  attached
          hereto as Exhibit 24.

          The financial  statements of Capital Markets Assurance  Corporation as
          of December 31, 1995 and 1994 are attached hereto as Exhibit 99.

Item 7.  Financial Statements and Exhibits.

         Exhibit
         Number             Description
         ------             -----------
          4    Definitive  copy of the Pooling and Servicing  Agreement dated as
               of February 18, 1997 for the UACSC 1997-A Auto Trust

          24   Consent of KPMG Peat Marwick LLP to the  inclusion of their audit
               report on the financial  statements of Capital Markets  Assurance
               Corporation  in the Form 8-K for the UACSC  1997-A Auto Trust and
               to being named as "experts" in the Prospectus  Supplement for the
               UACSC 1997-A Auto Trust

          99   Financial statements of Capital Markets Assurance  Corporation as
               of December 31, 1995 and 1994 and interim financial statements of
               Capital Markets Assurance Corporation as of September 30, 1996




















                                       -2-

<PAGE>



                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned  hereunto  duly  authorized  in the City of  Indianapolis,  State of
Indiana, on February 18, 1997.


                                    UAC SECURITIZATION CORPORATION
                                    as Depositor  (Registrant)



                                    /s/ Melanie S. Otto
                                    ----------------------------------------
                                    By:  Melanie S. Otto, Vice President








                                                                  EXECUTION COPY





                         UAC SECURITIZATION CORPORATION
                                    Depositor


                          UNION ACCEPTANCE CORPORATION
                                    Servicer


                                       and


                         HARRIS TRUST AND SAVINGS BANK,
                                     Trustee


                        POOLING AND SERVICING AGREEMENT,


                          Dated as of February 1, 1997

                                 $293,347,947.22

                             UACSC 1997-A Auto Trust



   $167,000,000.00 6.130% Class A-1 Automobile Receivable Backed Certificates
   $107,000,000.00 6.375% Class A-2 Automobile Receivable Backed Certificates
    $19,347,947.22 6.480% Class A-3 Automobile Receivable Backed Certificates

         Class I Interest Only Automobile Receivable Backed Certificates

                                       and

                Class IC Automobile Receivable Backed Certificate

                                       -1-

<PAGE>


                                TABLE OF CONTENTS

                                                                            Page

ARTICLE I          Creation of Trust........................................  1

ARTICLE II         Definitions..............................................  1
    SECTION 2.01.  Definitions..............................................  1
    SECTION 2.02.  Usage of Terms............................................16
    SECTION 2.03.  Cutoff Date and Record Date...............................16
    SECTION 2.04.  Section References........................................16

ARTICLE III           Conveyance of Receivables..............................17

ARTICLE IV            Acceptance by Trustee..................................18

ARTICLE V             Information Delivered
                         to the Rating Agencies..............................18

ARTICLE VI            Agent for Service......................................19

ARTICLE VII           The Receivables........................................19
    SECTION 7.01.  Representations and Warranties of Depositor...............19
    SECTION 7.02.  Repurchase Upon Breach....................................20
    SECTION 7.03.  Custody of Receivable Files...............................20
    SECTION 7.04.  Duties of Servicer as Custodian...........................20
    SECTION 7.05.  Instructions; Authority to Act............................21
    SECTION 7.06.  Custodian's Indemnification...............................21
    SECTION 7.07.  Effective Period and Termination..........................21
    SECTION 7.08.  Liability of the holder of the 
                          Class IC Certificate and 
                          the Certificateholders.............................22

ARTICLE VIII          Administration and Servicing of Receivables............22
    SECTION 8.01.  Duties of Servicer........................................22
    SECTION 8.02.  Collection of Receivable Payments.........................23
    SECTION 8.03.  Realization Upon Receivables..............................24
    SECTION 8.04.  Physical Damage Insurance.................................24
    SECTION 8.05.  Maintenance of Security Interests 
                         in Financed Vehicles................................24
    SECTION 8.06.  Covenants of Servicer.....................................24
    SECTION 8.07.  Purchase of Receivables Upon Breach.......................24
    SECTION 8.08.  Servicing Fee.............................................25
    SECTION 8.09.  Servicer's Certificate....................................25
    SECTION 8.10.  Annual Statement as to Compliance; 
                         Notice of Default...................................26
    SECTION 8.11.  Annual Independent Certified Public 
                         Accountant's Report.................................26

                                       -i-

<PAGE>



         SECTION 8.12.  Access to Certain Documentation and 
                          Information Regarding Receivables..................26
         SECTION 8.13.  Servicer Expenses....................................27
         SECTION 8.14.  Reports to Certificateholders........................27

ARTICLE IX               Distributions; Statements to 
                              Certificateholders.............................27
         SECTION 9.01.  Certificate Account..................................27
         SECTION 9.02.  Collections..........................................27
         SECTION 9.03.  Purchase Amounts.....................................29
         SECTION 9.04.  Distributions to Parties.............................29
         SECTION 9.05.  Advances.............................................31
         SECTION 9.06.  Net Deposits.........................................31
         SECTION 9.07.  Statements to Certificateholders.....................31
         SECTION 9.08.  Intentionally Blank..................................32
         SECTION 9.09.  Payahead Account.  ..................................32
         SECTION 9.10.  Calculation of Notional Principal Amount.............33

ARTICLE X                Credit Enhancement..................................33
         SECTION 10.01.  Subordination.......................................33
         SECTION 10.02.  Spread Account......................................33

ARTICLE XI               The Certificates....................................35
         SECTION 11.01.  The Certificates....................................35
         SECTION 11.02.  Authentication of Certificates......................35
         SECTION 11.03.  Registration of Transfer and 
                              Exchange of Certificates.......................36
         SECTION 11.04.  Mutilated, Destroyed, Lost, 
                              or Stolen Certificates.........................36
         SECTION 11.05.  Persons Deemed Owners...............................36
         SECTION 11.06.  Access to Agreement and List of 
                              Certificateholders' Names and Addresses........37
         SECTION 11.07.  Maintenance of Office or Agency.....................37
         SECTION 11.08.  Book-Entry Certificates.............................37
         SECTION 11.09.  Notices to Clearing Agency..........................38
         SECTION 11.10.  Definitive Certificates.............................38
         SECTION 11.11.  The Tax Partnership Agreement.......................38

ARTICLE XII              The Depositor.......................................39
         SECTION 12.01.  Representations and 
                              Undertakings of Depositor......................39
         SECTION 12.02.  Liability of Depositor; Indemnities.................41
         SECTION 12.03.  Merger or Consolidation of, or 
                              Assumption of the Obligations of Depositor.....41
         SECTION 12.04.  Limitation on Liability of Depositor and Others.....42
         SECTION 12.05.  Depositor May Own Certificates......................42


                                                       -ii-

<PAGE>



ARTICLE XIII             The Servicer.........................................42
         SECTION 13.01.  Representations of Servicer..........................42
         SECTION 13.02.  Indemnities of Servicer..............................43
         SECTION 13.03.  Merger or Consolidation of, or 
                              Assumption of the Obligations of Servicer.......45
         SECTION 13.04.  Limitation on Liability of Servicer and Others.......45
         SECTION 13.05.  Servicer Not to Resign...............................45
         SECTION 13.06.  Delegation of Duties.................................46

ARTICLE XIV              Default..............................................46
         SECTION 14.01.  Events of Default....................................46
         SECTION 14.02.  Appointment of Successor.............................47
         SECTION 14.03.  Notification to Certificateholders...................48
         SECTION 14.04.  Waiver of Past Defaults..............................48

ARTICLE XV               The Trustee..........................................49
         SECTION 15.01.  Duties of Trustee....................................49
         SECTION 15.02.  Trustee's Certificate................................50
         SECTION 15.03.  Trustee's Assignment of Purchased Receivables........51
         SECTION 15.04.  Certain Matters Affecting the Trustee................51
         SECTION 15.05.  Trustee Not Liable for Certificates or Receivables...52
         SECTION 15.06.  Trustee May Own Certificates.........................53
         SECTION 15.07.  Trustee's Fees and Expenses..........................53
         SECTION 15.08.  Eligibility Requirements for Trustee.................54
         SECTION 15.09.  Resignation or Removal of Trustee....................54
         SECTION 15.10.  Successor Trustee....................................54
         SECTION 15.11.  Merger or Consolidation of Trustee...................55
         SECTION 15.12.  Appointment of Co-Trustee or Separate Trustee........55
         SECTION 15.13.  Representations and Warranties of Trustee............56

ARTICLE XVI              Termination..........................................57
         SECTION 16.01.  Termination of the Trust.............................57
         SECTION 16.02.  Optional Disposition of All Receivables..............58
         SECTION 16.03.  Termination upon the Bankruptcy of the Class IC
                         Certificateholder....................................58

ARTICLE XVII             Miscellaneous Provisions.............................59
         SECTION 17.01.  Amendment............................................59
         SECTION 17.02.  Protection of Title to Trust.........................60
         SECTION 17.03.  Limitation on Rights of Certificateholders...........62
         SECTION 17.04.  Governing Law........................................63
         SECTION 17.05.  Notices..............................................63
         SECTION 17.06.  Severability of Provisions...........................63

                                                       -iii-

<PAGE>



         SECTION 17.07.  Assignment..........................................63
         SECTION 17.08.  Certificates Nonassessable and Fully Paid...........63
         SECTION 17.09.  Nonpetition Covenant................................63
         SECTION 17.10.  Counterparts........................................64
         SECTION 17.11.  Third Party Beneficiary.  ..........................64



*EXHIBIT 1     -   Trustee's Certificate Pursuant to Section 15.02
*EXHIBIT 2     -   Trustee's Certificate Pursuant to Section 15.02
*EXHIBIT 3     -   Servicer's Certificate
*EXHIBIT A-1   -   Form of Class A-1 Automobile Receivable Backed Certificate
*EXHIBIT A-2   -   Form of Class A-2 Automobile Receivable Backed Certificate
*EXHIBIT A-3   -   Form of Class A-3 Automobile Receivable Backed Certificate
*EXHIBIT B     -   Form of Class I Automobile Receivable Backed Certificate
*EXHIBIT C     -   Form of Class IC Automobile Receivable Backed Certificate
*EXHIBIT D     -   Form of Depository Trust Co. Letter of Representations


*SCHEDULE A    -   Schedule of Receivables
*SCHEDULE B    -   Location of Receivables
 SCHEDULE C    -   Planned Notional Principal Amount Schedule


 ANNEX A       -   Tax Partnership Agreement



                          * Omitted from this Form 8-K


                                      -iv-

<PAGE>



         This POOLING AND SERVICING AGREEMENT,  dated as of February 1, 1997, is
made with respect to the  formation  of the UACSC  1997-A Auto Trust,  among UAC
SECURITIZATION   CORPORATION,   a  Delaware   corporation   as  depositor   (the
"Depositor"),  UNION ACCEPTANCE CORPORATION,  an Indiana corporation as servicer
(the  "Servicer"),  and HARRIS  TRUST AND  SAVINGS  BANK,  an  Illinois  banking
corporation, as trustee (the "Trustee").

         WITNESSETH  THAT:  In  consideration  of the premises and of the mutual
agreements herein contained, the parties hereto agree as follows:

                                    ARTICLE I

                                Creation of Trust

         Upon the execution of this  Agreement by the parties  hereto,  there is
hereby created the UACSC 1997-A Auto Trust.

         The parties  hereto  intend that this  Agreement  be construed so as to
create  a   partnership   formed  to   facilitate   the  direct   investment  by
Certificateholders in the assets of the Trust.


                                   ARTICLE II

                                   Definitions

         SECTION  2.01.  Definitions.  Whenever  used  in  this  Agreement,  the
following words and phrases,  unless the context otherwise requires,  shall have
the following meanings:

         "Accrued  Interest" means all interest accrued on the Receivables prior
to the opening of business on the day following the Cutoff Date.

         "Advance"  means,  with respect to a  Receivable  and with respect to a
Collection  Period, the amount that the Servicer is required to advance pursuant
to Section 9.05.

         "Agreement" means this Pooling and Servicing  Agreement executed by the
Depositor,  the Servicer and the Trustee,  and all  amendments  and  supplements
thereto.

         "Amount  Financed",  with  respect  to a  Receivable,  means the amount
advanced under the Receivable  toward the purchase price of the Financed Vehicle
and any related costs.

         "Approved  Rating" means a rating of P-1 by Moody's or A-l+ by Standard
& Poor's.

         "Authorized  Newspaper" means a newspaper of general circulation in the
Borough of Manhattan,  the City of New York, printed in the English language and
customarily  published  on  each  Business  Day,  whether  or not  published  on
Saturdays, Sundays and holidays.

                                        1

<PAGE>



         "Available  Spread Amount" means, on any Distribution  Date, the amount
on  deposit  in the  Spread  Account,  including  any  income  or gain  from any
investment  of  funds  in  the  Spread  Account,  net of any  losses  from  such
investment  before giving effect to deposits into or withdrawals from the Spread
Account pursuant to Article IX.

         "Available Funds" means the amount defined as such in Section 9.02.

         "Book-Entry  Certificates"  means certificates  evidencing a beneficial
interest in the  Certificates,  ownership  and  transfers of which shall be made
through  book  entries  by a Clearing  Agency as  described  in  Section  11.08;
provided, however, that after the occurrence of a condition whereupon book-entry
registration  and transfer are no longer  permitted and Definitive  Certificates
are to be issued to the Certificate Owners, such Certificates shall no longer be
"Book-Entry Certificates".

         "Business Day" means, unless otherwise specified,  any day other than a
Saturday, a Sunday or a day on which banking  institutions in Chicago,  Illinois
or New York, New York (or, if the Servicer has previously provided notice to the
Trustee  that  such  day  is  not a  Business  Day,  Little  Rock,  Arkansas  or
Indianapolis, Indiana) shall be authorized or obligated by law, executive order,
or governmental decree to be closed.

         "Certificate"  means a Class A Certificate,  a Class I Certificate or a
Class IC Certificate.

         "Certificateholder"  or  "Holder"  means the  Person in whose  name the
respective  Certificate shall be registered in the Certificate Register,  except
that, solely for the purposes of giving any consent,  waiver, request, or demand
pursuant to the Agreement,  the interest evidenced by any Certificate registered
in the name of the  Depositor,  the Servicer or UAC, or any Person  controlling,
controlled by, or under common control with the Depositor or the Servicer, shall
not be taken into account in  determining  whether the  requisite  percentage of
Certificates  (except  the Class IC  Certificate)  necessary  to effect any such
consent, waiver, request, or demand shall have been obtained.

         "Certificate Account" means the account designated as such, established
and maintained pursuant to Section 9.01.

         "Certificate  Balance"  means,  at any time,  the  Initial  Certificate
Balance minus all distributions of Monthly Principal made up to such time.

         "Certificate Factor" means a seven digit decimal number computed by the
Servicer and stated in the Servicer's  Certificate which is computed by dividing
the  Certificate  Balance  (after  giving  effect to any prior  distribution  of
Monthly Principal) by the Initial Certificate Balance.

         "Certificate  Owner" means,  with respect to a Book-Entry  Certificate,
the Person who is the owner of such Book-Entry Certificate,  as reflected on the
books of the Clearing Agency, or

                                                         2

<PAGE>



on the  books of a Person  maintaining  an  account  with such  Clearing  Agency
(directly or as an indirect  participant,  in accordance  with the rules of such
Clearing Agency).

         "Certificate Register" and "Certificate Registrar" mean,  respectively,
the register maintained and the registrar appointed pursuant to Section 11.03.

         "Class A  Certificate"  means a  certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-1, Exhibit A-2 or Exhibit A- 3.

         "Class  A  Certificateholder"  means  the  Person  in  whose  name  the
respective Class A Certificate shall be registered in the Certificate  Register,
except that, solely for the purposes of giving any consent,  waiver, request, or
demand  pursuant  to this  Agreement,  the  interest  evidenced  by any  Class A
Certificate registered in the name of the Depositor, the Servicer or UAC, or any
Person controlling, controlled by, or under common control with the Depositor or
the  Servicer,  shall not be taken  into  account  in  determining  whether  the
requisite percentage necessary to effect any such consent,  waiver,  request, or
demand shall have been obtained.

         "Class A Monthly Interest" means, for any Distribution Date, the sum of
Class A-1 Monthly  Interest,  Class A-2 Monthly  Interest  and Class A-3 Monthly
Interest.

         "Class A-1 Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-1.

         "Class A-1  Certificate  Balance" means, at any time, the Initial Class
A-1 Certificate  Balance minus all  distributions of Monthly  Principal to Class
A-1 Certificateholders made up to such time.

         "Class A-1  Certificate  Factor"  means a seven  digit  decimal  number
computed  by the  Servicer  and stated in the  Servicer's  Certificate  which is
computed by dividing the Class A-1  Certificate  Balance (after giving effect to
any prior distribution of Monthly Principal to the Class A-1 Certificateholders)
by the Initial Class A-1 Certificate Balance.

         "Class  A-1  Certificateholder"  means  the  Person  in whose  name the
respective  Class  A-1  Certificate  shall  be  registered  in  the  Certificate
Register,  except that,  solely for the purposes of giving any consent,  waiver,
request,  or demand  pursuant to this Agreement,  the interest  evidenced by any
Class A-1 Certificate  registered in the name of the Depositor,  the Servicer or
UAC, or any Person controlling,  controlled by, or under common control with the
Depositor  or the  Servicer,  shall not be taken  into  account  in  determining
whether the requisite percentage  necessary to effect any such consent,  waiver,
request, or demand shall have been obtained.

         "Class A-1  Monthly  Interest"  means,  (i) for the first  Distribution
Date, the product of the following:  (one twelfth of the Class A-1  Pass-Through
Rate) multiplied by (the number of days

                                        3

<PAGE>



remaining  in the month of the  Closing  Date  assuming a 30-day  month from and
including  the  Closing  Date  divided  by  30)  multiplied  by  the  Class  A-1
Certificate Balance at the Closing Date and (ii) for any subsequent Distribution
Date,  one-twelfth  of the product of the Class A-1 Pass-  Through  Rate and the
Class A-1 Certificate Balance as of the immediately preceding  Distribution Date
(after  giving  effect to any  distribution  of Monthly  Principal  made on such
immediately preceding Distribution Date).

         "Class A-1 Monthly  Principal" means that portion of Monthly  Principal
to be distributed to Class A-1  Certificateholders  on each Distribution Date in
accordance with Section 9.04.

         "Class A-1 Pass-Through Rate" means 6.130% per annum.

         "Class A-1 Stated Final Distribution Date" means July 10, 2001.

         "Class A-2 Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-2.

         "Class A-2  Certificate  Balance" means, at any time, the Initial Class
A-2 Certificate  Balance minus all  distributions of Monthly  Principal to Class
A-2 Certificateholders made up to such time.

         "Class A-2  Certificate  Factor"  means a seven  digit  decimal  number
computed  by the  Servicer  and stated in the  Servicer's  Certificate  which is
computed by dividing the Class A-2  Certificate  Balance (after giving effect to
any prior distribution of Monthly Principal to the Class A-2 Certificateholders)
by the Initial Class A-2 Certificate Balance.

         "Class  A-2  Certificateholder"  means  the  Person  in whose  name the
respective  Class  A-2  Certificate  shall  be  registered  in  the  Certificate
Register,  except that,  solely for the purposes of giving any consent,  waiver,
request,  or demand  pursuant to this Agreement,  the interest  evidenced by any
Class A-2 Certificate  registered in the name of the Depositor,  the Servicer or
UAC, or any Person controlling,  controlled by, or under common control with the
Depositor  or the  Servicer,  shall not be taken  into  account  in  determining
whether the requisite percentage  necessary to effect any such consent,  waiver,
request, or demand shall have been obtained.

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


                                        4

<PAGE>



         "Class A-2 Monthly  Principal" means that portion of Monthly  Principal
to be distributed to Class A-2  Certificateholders  on each Distribution Date in
accordance with Section 9.04.

         "Class A-2 Pass-Through Rate" means 6.375% per annum.

         "Class A-2 Stated Final Distribution Date" means October 8, 2003.

         "Class A-3 Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-3.

         "Class A-3  Certificate  Balance" means, at any time, the Initial Class
A-3 Certificate  Balance minus all  distributions of Monthly  Principal to Class
A-3 Certificateholders made up to such time.

         "Class A-3  Certificate  Factor"  means a seven  digit  decimal  number
computed  by the  Servicer  and stated in the  Servicer's  Certificate  which is
computed by dividing the Class A-3  Certificate  Balance (after giving effect to
any prior distribution of Monthly Principal to the Class A-3 Certificateholders)
by the Initial Class A-3 Certificate Balance.

         "Class  A-3  Certificateholder"  means  the  Person  in whose  name the
respective  Class  A-3  Certificate  shall  be  registered  in  the  Certificate
Register,  except that,  solely for the purposes of giving any consent,  waiver,
request,  or demand  pursuant to this Agreement,  the interest  evidenced by any
Class A-3 Certificate  registered in the name of the Depositor,  the Servicer or
UAC, or any Person controlling,  controlled by, or under common control with the
Depositor  or the  Servicer,  shall not be taken  into  account  in  determining
whether the requisite percentage  necessary to effect any such consent,  waiver,
request, or demand shall have been obtained.

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

         "Class A-3 Monthly  Principal" means that portion of Monthly  Principal
to be distributed to Class A-3  Certificateholders  on each Distribution Date in
accordance with Section 9.04.

         "Class A-3 Pass-Through Rate" means 6.480% per annum.

         "Class A-3  Stated  Final  Distribution  Date"  means the Stated  Final
Distribution Date.


                                                         5

<PAGE>



         "Class I  Certificate"  means a  certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit B.

         "Class  I  Certificateholder"  means  the  Person  in  whose  name  the
respective Class I Certificate shall be registered in the Certificate  Register,
except that solely for the purposes of giving any consent,  waiver,  request, or
demand  pursuant  to the  Agreement,  the  interest  evidenced  by any  Class  I
Certificate registered in the name of the Depositor, the Servicer or UAC, or any
Person controlling, controlled by, or under common control with the Depositor or
the  Servicer,  shall not be taken  into  account  in  determining  whether  the
requisite percentage necessary to effect any such consent,  waiver,  request, or
demand shall have been obtained.

         "Class I Monthly Interest" means (i) for the first  Distribution  Date,
the product of the following:  (one-twelfth  of the Class I  Pass-Through  Rate)
multiplied  by (the number of days  remaining  in the month of the Closing  Date
assuming a 30-day  month from and  including  the  Closing  Date  divided by 30)
multiplied by the Notional  Principal  Amount of the Class I Certificates at the
Closing Date, and (ii) for any subsequent  Distribution Date, one-twelfth of the
product of the Class I Pass-Through Rate and the Notional Principal Amount as of
the  immediately  preceding  Distribution  Date  (after  giving  effect  to  any
application of Monthly Principal on such preceding Distribution Date); provided,
however,  that after the Class I Stated  Final  Distribution  Date,  the Class I
Monthly Interest shall be zero.

         "Class I Pass-Through Rate" means 2.75% per annum.

         "Class I  Stated  Final  Distribution  Date"  means  the  Stated  Final
Distribution Date.

         "Class IC  Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit C.

         "Class IC Certificateholder" means the Depositor or any Person in whose
name the Class IC Certificate shall be registered in the Certificate Register.

         "Clearing  Agency"  means an  organization  registered  as a  "clearing
agency"  pursuant  to Section 17A of the  Securities  Exchange  Act of 1934,  as
amended.

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

         "Closing Date" means February 18, 1997.

         "Collected  Interest"  on  a  Receivable,  as  of  the  last  day  of a
Collection  Period,  means the portion of all payments  received by the Servicer
allocable to interest relating to such Collection Period.


                                                         6

<PAGE>



         "Collected  Principal"  on a  Receivable,  as  of  the  last  day  of a
Collection  Period,  means the portion of all payments  received by the Servicer
allocable to principal relating to such Collection Period.

         "Collection Period" means (i) initially,  the period from the day after
the Cutoff  Date to the end of the  calendar  month of  February,  1997 and (ii)
thereafter,  each calendar month,  until the Trust shall  terminate  pursuant to
Article 16.

         "Companion Component" means, for each respective Distribution Date, the
difference between the Certificate Balance and the PAC Component.

         "Corporate  Trust  Office" means the office of the Trustee at which its
corporate trust business shall, at any particular time, be  administered,  which
office at the date of the  execution  of this  Agreement  is located at 311 West
Monroe Street, 12th Floor, Chicago,  Illinois 60606; Attention:  Corporate Trust
Department;  Telecopy (312) 461-3525 or at such other address as the Trustee may
designate from time to time by notice to the  Certificateholders,  the Depositor
and the Servicer.

         "Cutoff Date" means January 31, 1997.

         "Dealer"  means the seller of a Financed  Vehicle,  who  originated and
assigned  the related  Receivable  to UAC or the  Predecessor  under an existing
agreement with UAC or the Predecessor or who arranged for a loan from UAC or the
Predecessor to the purchaser of a Financed  Vehicle under an existing  agreement
with UAC or the Predecessor.

         "Defaulted  Receivable"  means, for any Collection Period, a Receivable
as to which any of the following has  occurred:  (i) any payment was  delinquent
120 days or more as of the last day of such Collection Period, (ii) the Financed
Vehicle that secures the Receivable has been repossessed,  or (iii) the Servicer
has  determined  that the  Receivable is  uncollectible  in accordance  with the
Servicer's  customary  practices  on or before  the last day of such  Collection
Period;  provided,  however,  that "Defaulted  Receivable" shall not include any
Receivable  that is to be  repurchased  pursuant  to Section  7.02 or  purchased
pursuant to Section 8.07; provided further,  that any Advances made with respect
to a Receivable shall not be considered in the  determination of the delinquency
status of such Receivable.

         "Definitive Certificate" means a Certificate defined as such in Section
11.08.

         "Depositor"   means  UAC   Securitization   Corporation,   a   Delaware
corporation,  in its  capacity as the  depositor of the  Receivables  under this
Agreement,  and each successor to UAC  Securitization  Corporation  (in the same
capacity) pursuant to Section 12.03.

         "Depository  Agreement"  means the agreement  among the Depositor,  the
Trustee and the initial  Clearing  Agency in the form attached hereto as Exhibit
D.

         "Determination  Date" means, for each Collection  Period, the fifth day
of the following month.


                                                         7

<PAGE>



         "Dissolution  Distribution  Date" means the Distribution Date following
the liquidation of the trust corpus pursuant to Section 16.02 or Section 16.03.

         "Distribution  Date"  means,  for each  Collection  Period,  the  third
Business Day after the Determination  Date. The first Distribution Date shall be
March 10, 1997.

         "Eligible  Bank" means any  depository  institution  with trust  powers
(including  the Trustee),  organized  under the laws of the United States or any
State  having a net worth in excess of  $50,000,000,  the  deposits of which are
insured to the full extent  permitted  by law by the Federal  Deposit  Insurance
Corporation, which is subject to supervision and examination by Federal or State
authorities and which (i) has a long-term unsecured debt rating of at least Baa3
from Moody's or (ii) is approved by each Rating Agency.

         "Eligible Investment" means any of the following:

                      (i) direct  obligations  of, and  obligations the full and
         timely  payment of principal and interest on which is fully  guaranteed
         by,  the  United  States of  America,  the  Federal  National  Mortgage
         Association,  or any agency or  instrumentality of the United States of
         America  the  obligations  of which are  backed  by the full  faith and
         credit of the United States of America;

                      (ii) (A)  demand and time  deposits  in,  certificates  of
         deposits of, bankers'  acceptances  issued by, or federal funds sold by
         any depository  institution or trust company  (including the Trustee or
         any  agent  of the  Trustee,  acting  in  their  respective  commercial
         capacities)  incorporated  under  the  laws  of the  United  States  of
         America,  any State  thereof or the District of Columbia or any foreign
         depository  institution with a branch or agency licensed under the laws
         of the United  States of America or any State,  in each case subject to
         supervision and examination by Federal and/or State banking authorities
         and  having  an  Approved  Rating  at the  time of such  investment  or
         contractual  commitment  providing for such investment or (B) any other
         demand or time deposit or certificate of deposit which is fully insured
         by the Federal Deposit Insurance Corporation;

                      (iii)  repurchase  obligations  with  respect  to (A)  any
         security described in clause (i) above or (B) any other security issued
         or guaranteed by an agency or  instrumentality  of the United States of
         America,  in either case entered into with a depository  institution or
         trust company (acting as principal) described in clause (ii) (A) above;

                      (iv) short-term  securities  bearing interest or sold at a
         discount issued by any corporation  incorporated  under the laws of the
         United  States  of  America  or  any  State  the  short-term  unsecured
         obligations of which have an Approved Rating, or higher, at the time of
         such  investment;  provided,  however,  that  securities  issued by any
         particular  corporation will not be Eligible  Investments to the extent
         that  investment  therein  will  cause the then  outstanding  principal
         amount of securities issued by such corporation and held as part of the
         corpus of the Trust to exceed  10% of amounts  held in the  Certificate
         Account;


                                                         8

<PAGE>



                  (v) commercial  paper having an Approved Rating at the time of
         such investment;

                      (vi)  a  guaranteed  investment  contract  issued  by  any
         insurance company or other corporation acceptable to the Rating Agency,
         provided that the Trustee shall have received  written  notice from the
         Rating  Agency to the  effect  that the  investment  of funds in such a
         contract  will not result in the  reduction or withdrawal of any rating
         on the Certificates;

                  (vii)  interests  in any money  market fund having a rating of
         Aaa by Moody's or AAAm by Standard & Poor's; and

                  (viii) any other investment  approved in advance in writing by
         the Rating Agencies and the Surety Bond Issuer.

         "Event of Default" means an event specified in Section 14.01.

                  "Excess  Yield  Requirement"  has  the  meaning  specified  in
         Section 1.01 of the Insurance Agreement.

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

         "Holder" -- see "Certificateholder."

         "Initial Certificate Balance" means $293,347,947.22.

         "Initial Class A-1 Certificate Balance" means $167,000,000.00.

         "Initial Class A-2 Certificate Balance" means $107,000,000.00.

         "Initial Class A-3 Certificate Balance" means $19,347,947.22.

         "Insolvency  Event"  with  respect to a party  means (i) the entry of a
decree  or  order  by  a  court  or  agency  or  supervisory   authority  having
jurisdiction in the premises for the appointment of a  trustee-in-bankruptcy  or
similar  official  for  such  party  in any  insolvency,  readjustment  of debt,
marshalling  of assets  and  liabilities,  or  similar  proceedings,  or for the
winding up or liquidation of their  respective  affairs,  and the continuance of
any such decree or order  unstayed and in effect for a period of 60  consecutive
days;   or  (ii)  the   consent   by  such  party  to  the   appointment   of  a
trustee-in-bankruptcy  or similar  official in any  insolvency,  readjustment of
debt,  marshalling  of assets  and  liabilities,  or similar  proceedings  of or
relating to such party or of or relating to  substantially  all of its property;
or (iii)  such  party  shall  admit in writing  its  inability  to pay its debts
generally  as  they  become  due,  file a  petition  to  take  advantage  of any
applicable  insolvency or  reorganization  statute,  make an assignment  for the
benefit of its creditors, or voluntarily suspend payment of its obligations.


                                                         9

<PAGE>



         "Insurance Agreement" means the Insurance and Reimbursement  Agreement,
dated as of February 18, 1997,  among the  Depositor,  UAC  individually  and as
Servicer,  UAFC and the Surety  Bond  Issuer  pursuant  to which the Surety Bond
Issuer issued the Surety Bond.

         "Interest Advance Amount" with respect to a simple interest  Receivable
as to which an Advance is  required  to be made on the last day of a  Collection
Period,  shall mean an amount  equal to 30 days of interest  upon the  Principal
Balance of such  Receivable as of such date;  and, with respect to a Precomputed
Receivable  as to which an Advance is  required  to be made on the last day of a
Collection  Period,  shall mean an amount  equal to that portion of the earliest
delinquent  Scheduled  Payment  allocable  to interest  (using the  actuarial or
constant yield method).

         "Interest  Shortfall" means, as to any simple interest Receivable as of
the last day of any Collection Period, the amount, if any, by which (a) interest
due on such Receivable  exceeds (b) the Collected  Interest on such  Receivable.
"Interest Shortfall" with respect to a Precomputed Receivable as of the last day
of any Collection  Period means the amount,  if any, by which the portion of the
Scheduled Payment due during such Collection Period allocable to interest (using
the actuarial or constant yield method)  exceeds the Collected  Interest on such
Receivable  (computed  using the same method except that the amount of Collected
Interest in respect of  Precomputed  Receivables  shall be  increased  by giving
effect to the  withdrawal  for the related  Distribution  Date of any previously
received  Scheduled  Payments in respect of such  Receivable  from the  Payahead
Account in accordance with Sections 8.02(b) and 9.09 hereof).

         "Lien" means a security  interest,  lien,  charge,  pledge,  equity, or
encumbrance of any kind other than tax liens,  mechanics'  liens,  and any liens
which  attach to the  respective  Receivable  or  related  Financed  Vehicle  by
operation of law.

         "Liquidation Proceeds" means the monies collected from whatever source,
including insurance proceeds,  on Defaulted  Receivables,  net of the sum of any
amounts expended by the Servicer for the account of the Obligor plus any amounts
required by law to be  remitted  to the  Obligor.  "Liquidation  Proceeds"  with
respect to a Distribution  Date means such monies collected during the preceding
Collection Period. In no event shall Liquidation Proceeds be less than zero.

         "Monthly  Interest" means the sum of Class A Monthly Interest and Class
I Monthly Interest.

         "Monthly  Principal" means, for any Distribution  Date, an amount equal
to (i) the Certificate  Balance as of the prior  Distribution Date (after giving
effect to the  distribution of Monthly  Principal on such date) (or, in the case
of the first Distribution  Date, the Original Pool Balance),  less (ii) the Pool
Balance at the close of  business  on the last day of the  preceding  Collection
Period; provided,  however, that: (i) Monthly Principal will be increased by the
amount,  if any, which is necessary to reduce the Class A-1 Certificate  Balance
to zero on the Class A-1 Stated Final  Distribution Date; (ii) Monthly Principal
will be increased by the amount,  if any, which is necessary to reduce the Class
A-2 Certificate Balance to zero on the Class A-2 Stated Final Distribution Date;
and (iii) Monthly Principal will be equal to the remaining outstanding principal
balance of the Class A-3 Certificates on the Class A-3 Stated Final Distribution
Date. Monthly Principal will not exceed the Certificate Balance.

                                                        10

<PAGE>



         "Monthly Servicing Fee" means, (i) for the first Distribution Date, the
product of the following:  the monthly  Servicing Rate multiplied by (the number
of days  remaining  in the  month of the  Closing  Date from and  including  the
Closing Date, assuming a 30-day month,  divided by 30) multiplied by the Initial
Certificate  Balance and (ii) for any subsequent  Distribution Date, the product
of (a) the Certificate Balance on the preceding  Distribution Date (after giving
effect to any distribution of Monthly  Principal made on that such  Distribution
Date) and (b) the monthly Servicing Rate.

         "Moody's" means Moody's Investors Service, Inc.

         "Net Principal Surety Bond Amount" means the Certificate  Balance as of
the first  Distribution  Date minus all amounts  previously  drawn on the Surety
Bond or from the Spread Account with respect to Monthly Principal.

         "Note Rate" means,  with respect to a Receivable,  the contract rate of
interest on such Receivable, exclusive of prepaid finance charges.

         "Notional  Principal  Amount" or "PAC Component" means, for the purpose
of calculating the Class I Monthly  Interest at any time, the Original  Notional
Principal Amount minus all allocations of Monthly Principal to the PAC Component
made up to such time pursuant to Section 9.10 of this Agreement.

         "Obligor" on a Receivable  means the purchaser or the  co-purchasers of
the Financed Vehicle or any other Person who owes payments under the Receivable.
The phrase  "payment made on behalf of an Obligor"  shall mean all payments made
with respect to a Receivable  except  payments made by UAC, the Depositor or the
Servicer.

         "Officers'  Certificate"  means a certificate  signed by any two of the
chairman of the board,  the president,  any vice chairman of the board, any vice
president,  the  treasurer,  or the  controller  of UAC,  the  Depositor  or the
Servicer,  as the case may be; provided that no individual  shall sign in a dual
capacity.

         "Opinion of  Counsel"  means a written  opinion of counsel,  who may be
counsel to the Depositor and/or  Servicer,  which counsel shall be acceptable to
the Trustee.

         "Optional  Disposition  Price"  means the amount  specified  as such in
Section 16.02.

         "Original Notional Principal Amount" shall be $220,473,912.74.

         "Original Pool Balance" means $293,347,947.22.

         "Outstanding  Advances" as of any date,  with respect to a  Receivable,
means  the  total  amount  of  Advances  made on such  Receivable  for which the
Servicer has not been reimbursed.

         "PAC Component" has the meaning set forth in Section 9.10.


                                                        11

<PAGE>



         "Payahead"  on a  Precomputed  Receivable  means the amount,  as of the
close of business on the last day of a Collection Period, computed in accordance
with Section 8.02(b) with respect to such Receivable.

         "Payahead  Account" means the account  designated as such,  established
and maintained pursuant to Section 9.09.

         "Payahead Balance" on a Precomputed Receivable means the sum, as of the
close of business on the last day of a Collection  Period, of all Payaheads made
by or on behalf of the Obligor with respect to such Precomputed  Receivable,  as
reduced by applications of previous  Payaheads with respect to such  Precomputed
Receivable, pursuant to Sections 8.02(b) and 9.09.

         "Person" means any individual,  corporation, estate, partnership, joint
venture,  association,  joint stock company, trust, unincorporated organization,
or government or any agency or political subdivision thereof.

         "Planned   Notional   Principal  Amount"  means,  for  each  respective
Distribution  Date, the  corresponding  amount specified in the Planned Notional
Principal Amount Schedule.

         "Planned  Notional  Principal  Amount Schedule" means, the amortization
schedule of Planned Notional  Principal Amount for each respective  Distribution
Date, attached hereto as Schedule C.

         "Pool Balance" as of any date means the aggregate  Principal Balance of
the  Receivables  as of such  date;  provided,  however,  that for  purposes  of
determining Monthly Principal,  the Principal Balance of a Defaulted  Receivable
or a Purchased  Receivable (if actually purchased by the Servicer or repurchased
by UAC)  shall be deemed to be zero on and  after the close of  business  on the
last day of the Collection  Period in which the  Receivable  becomes a Defaulted
Receivable or a Purchased Receivable that is actually purchased or repurchased.

         "Precomputed  Receivable"  means any Receivable under which the portion
of a payment  allocable  to earned  interest  (which may be  referred  to in the
related  contract as an add-on finance charge) and the portion  allocable to the
Amount Financed is determined according to the sum of periodic balances, the sum
of monthly balances, the rule of 78's or any equivalent method.

         "Predecessor"  means Union  Federal  Savings  Bank of  Indianapolis,  a
federally chartered stock savings bank.

         "Premium Side Letter Agreement" means the letter dated the Closing Date
as defined in the Insurance Agreement.

         "Prepayment Charges," as used in the Agreement, shall be interpreted to
include,  without  limitation,  in the case of a Precomputed  Receivable that is
prepaid in full, the difference between the Principal Balance of such Receivable
(plus accrued  interest to the date of prepayment) and the Principal  Balance of
such  Receivable  computed in  accordance  with the method  provided  for in the
contract governing such Receivable, such as the rule of 78's.


                                                        12

<PAGE>



         "Principal Balance" of a simple interest Receivable, as of the close of
business on the last day of a Collection Period, means the Amount Financed minus
that portion of all payments received on or before the close of business on such
last day  allocable to principal of such  Receivable.  "Principal  Balance" with
respect to a Precomputed  Receivable,  as of the close of business on the Cutoff
Date, means the gross principal balance of such Receivable on the records of the
Servicer,  net of unearned or accrued interest reflected therein,  and as of the
close of business on the last day of a Collection  Period,  means the  Principal
Balance as of the  Cutoff  Date minus  that  portion of all  Scheduled  Payments
received with respect to such  Receivable in respect of such  Collection  Period
and all prior Collection Periods allocable to principal of such Receivable using
the actuarial or constant yield method.

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

         "Purchase Agreement" means the Purchase Agreement, dated as of February
1, 1997, by and between the Depositor, UAC and UAFC, as amended, supplemented or
modified from time to time.

         "Purchase Amount" of any Receivable, as of the close of business on the
last day of any  Collection  Period,  means the  amount  equal to the sum of the
Principal  Balance of such Receivable  plus any unpaid interest  accrued and due
during or prior to such Collection Period on such Receivable.

         "Purchased  Receivable" means a Receivable purchased not later than the
Determination Date of the month immediately  following the respective Collection
Period by the Servicer  pursuant to Section 8.07 or  repurchased  not later than
the  Determination  Date  of the  month  immediately  following  the  respective
Collection Period by UAC pursuant to Section 7.02.

         "Rating  Agency"  means each of Moody's and Standard & Poor's and their
successors and assigns.

         "Rating Agency Condition" means, with respect to any action,  that each
Rating Agency shall have been given 10 days' (or such shorter period as shall be
acceptable to each Rating Agency) prior notice  thereof and that,  within 7 days
of receipt of such notice,  none of the Rating  Agencies shall have notified the
Depositor,  the  Servicer or the Trustee in writing that such action will result
in a reduction or withdrawal of the then current ratings of the Certificates.

         "Receivable"  means  any  simple  interest  or  pre-computed   (add-on)
interest  installment sales contract or installment loan and security  agreement
which shall appear on Schedule A to the Agreement.

         "Receivable Files" means the documents specified in Section 7.03.


                                                        13

<PAGE>



         "Receivables" or "Receivables Pool" means those Receivables conveyed to
the Trust by the Depositor listed as of the Cutoff Date in Schedule A.

         "Record Date" means,  for any  Distribution  Date,  the last day of the
preceding Collection Period.

         "Recoveries of Advances" means, for any Collection Period, all payments
received by the Servicer by or on behalf of Obligors  (other than  Obligors with
respect to Defaulted  Receivables  and excluding  reimbursements  of Outstanding
Advances on  Defaulted  Receivables  pursuant to Sections  9.04(a)(i)  and 9.05)
during such Collection Period representing recoveries of Interest Shortfalls for
which Advances were made for prior Collection Periods.

         "Required Spread Amount" means on each Distribution  Date, 1.25% of the
Initial Certificate  Balance;  provided,  that on any Distribution Date on which
(or after the first  Distribution Date on which) the Excess Yield Requirement is
not met, the  Required  Spread  Amount  shall be equal to 5% of the  Certificate
Balance  (after  giving  effect to any  payment  of  Monthly  Principal  on such
Distribution Date); and provided further that upon and during the continuance of
an Event of Default or a Trigger  Event,  the  Required  Spread  Amount shall be
equal to the Surety Bond Amount as of such Distribution Date after giving effect
to any  draws  on the  Surety  Bond,  draws  on the  Spread  Account  and  other
distributions pursuant to Section 9.04 on such Distribution Date.

         "Responsible Officer" means, when used with respect to the Trustee, any
officer  within  the  Corporate  Trust  Office  (or any  successor  group of the
Trustee)  including  any  managing  director,  vice  president,  assistant  vice
president,  assistant treasurer, assistant secretary or any other officer of the
Trustee  customarily  performing  functions  similar to those  performed  by the
persons  who at the time shall be such  officers,  respectively,  or to whom any
corporate  trust matter is referred  because of his knowledge of and familiarity
with the particular subject.

         "Scheduled  Payment" on a Receivable  means that portion of the payment
required  to be made by the  Obligor  during the  respective  Collection  Period
sufficient to amortize the Principal Balance and to provide interest at the Note
Rate.

         "Servicer" means Union Acceptance Corporation,  an Indiana corporation,
in its capacity as the servicer of the  Receivables  and each successor to Union
Acceptance  Corporation  (in the same  capacity)  pursuant  to Section  13.03 or
14.02.

         "Servicer's  Certificate" means a certificate completed and executed by
an officer of the Servicer pursuant to Section 8.09.

         "Servicing Rate" means 1.00% per annum,  payable monthly at one-twelfth
of the annual rate,  subject to adjustment with respect to a successor  Servicer
pursuant to Section 14.02.

         "Spread Account" means, the account designated as such, established and
maintained pursuant to Section 10.02.


                                                        14

<PAGE>



         "Spread  Account  Facility"  means any  liquidity  facility  or similar
arrangement established pursuant to Section 10.02.

         "Spread Account Surplus" means, on any  Distribution  Date, the excess,
if any, of the Available Spread Amount on such  Distribution  Date, after giving
effect to deposits  into and  withdrawals  from the Spread  Account  pursuant to
Article 9 on such  Distribution  Date,  over the Required  Spread Amount on such
Distribution  Date (after giving effect to any payments of Monthly Principal and
Monthly  Interest  and all  amounts  owing to the  Surety  Bond  Issuer  on such
Distribution Date).

         "Standard  &  Poor's"  means  Standard  & Poor's  Ratings  Services,  a
division of The McGraw-Hill Companies, Inc.

         "State" means (i) any state of the United States of America or (ii) the
District of Columbia.

         "Stated Final Distribution Date"  means May 10, 2004.

         "Surety  Bond"  means the  irrevocable  Principal/Interest  Surety Bond
dated  February 18, 1997 issued by the Surety Bond Issuer to the Trustee for the
benefit of the Class A Certificateholders and the Class I Certificateholders and
having a maximum  amount  available  to be drawn in  respect  of Class A Monthly
Interest,  Class I Monthly  Interest and Monthly  Principal  equal to the Surety
Bond Amount.

         "Surety Bond Amount" means with respect to any Distribution Date:

                  (x) the sum of (A) the lesser of (i) the  Certificate  Balance
         (after giving  effect to any  distribution  of Available  Funds and any
         funds  withdrawn  from the Spread  Account to pay Monthly  Principal on
         such Distribution  Date) and (ii) the Net Principal Surety Bond Amount,
         plus (B) Class A Monthly  Interest,  plus (C) Class I Monthly Interest,
         plus (D) the Monthly Servicing Fee; less

                  (y) all  amounts  on  deposit  in the  Spread  Account on such
         Distribution Date.

         "Surety Bond Fee" means for any  Distribution  Date, an amount equal to
the  product of (i) the Surety  Bond per annum fee rate set forth in the Premium
Side Letter  Agreement  calculated  for the actual number of days elapsed during
the  Collection  Period on the basis of a 360 day year and (ii) the  Certificate
Balance  calculated  as of the  Record  Date to  which  such  Distribution  Date
relates, payable monthly in arrears.

         "Surety Bond Issuer" means Capital Markets Assurance Corporation, a New
York domiciled monoline stock insurance company.

         "Trigger  Event" means any of the events  identified as such in Section
6.01 of the Insurance Agreement.

         "Trust" means the trust created by the  Agreement,  the estate of which
shall generally comprise the Receivables (other than Purchased  Receivables) and
all monies paid thereon, and all

                                                        15

<PAGE>



monies due thereon,  including Accrued Interest, as of and after the Cutoff Date
(but excluding Accrued Interest paid on or prior to the Closing Date);  security
interests in the Financed Vehicles;  funds deposited in the Certificate Account;
all documents  contained in the Receivable  Files;  any property that shall have
secured a  Receivable  and that shall have been  acquired by or on behalf of the
Trust; any Liquidation Proceeds and any rights of the Depositor in proceeds from
claims or refunds of premiums on any physical damage,  lender's single interest,
credit  life,  disability,   and  hospitalization  insurance  policies  covering
Financed  Vehicles or  Obligors;  the  interest of the  Depositor in recourse to
Dealers relating to certain of the  Receivables;  the proceeds of the foregoing;
amounts on deposit from time to time in the Spread  Account;  and certain rights
of the Depositor under the Purchase  Agreement,  including,  without limitation,
Section 3.04 thereof.

         "Trustee"  means Harris Trust and Savings  Bank, a banking  corporation
organized  under the laws of the State of  Illinois  and its  successors  or any
corporation  resulting from or surviving any merger or consolidation to which it
or its successors may be a party or any successor trustee at the time serving as
successor trustee hereunder.

         "Trustee's  Certificate" means a certificate  completed and executed by
the Trustee by a Responsible Officer pursuant to Section 15.02, substantially in
the form of, in the case of an assignment to UAC,  Exhibit 1, and in the case of
an assignment to the Servicer, Exhibit 2.

         "UAC" means Union Acceptance Corporation,  an Indiana corporation,  and
its successors and assigns, other than in its capacity as Servicer.

         "UAFC"  means  Union  Acceptance   Funding   Corporation,   a  Delaware
corporation, and its successors and assigns.

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

         SECTION  2.02.  Usage  of  Terms.  With  respect  to all  terms in this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other genders;  references to "writing" include
printing,  typing, lithography and other means of reproducing words in a visible
form;  references to agreements and other  contractual  instruments  include all
subsequent amendments thereto or changes therein entered into in accordance with
their  respective  terms and not  prohibited  by this  Agreement;  references to
Persons include their permitted successors and assigns; and the term "including"
means "including without limitation."

         SECTION 2.03. Cutoff Date and Record Date. All references to the Record
Date  prior to the first  Record  Date in the life of the Trust  shall be to the
Closing Date.

         SECTION  2.04.  Section  References.  All  section  references  in this
Agreement shall be to Sections in this Agreement unless otherwise specified.



                                                        16

<PAGE>



                                   ARTICLE III

                            Conveyance of Receivables

         In consideration of the Trustee's  delivery to or upon the order of the
Depositor  of  Class A  Certificates  with a  Certificate  Balance  equal to the
Original Pool Balance,  Class I Certificates  representing  in the aggregate the
Original  Notional  Principal  Amount and the Class IC Certificate the Depositor
does hereby sell,  transfer,  assign,  and otherwise  convey to the Trustee,  in
trust for the  benefit of the  Certificateholders  and the Surety  Bond  Issuer,
without recourse (subject to the obligations herein):

                  (i) all right,  title, and interest of the Depositor in and to
         the Receivables listed in Schedule A hereto;

                  (ii) the security  interests in the Financed  Vehicles granted
         by Obligors pursuant to the Receivables;

                  (iii) any Liquidation Proceeds and any proceeds from claims or
         refunds of premiums on any physical  damage,  lender's single interest,
         credit life, disability and hospitalization insurance policies covering
         Financed Vehicles or Obligors;

                  (iv) funds deposited in the Certificate Account;

                  (v)  the  interest  of  the  Depositor  in any  proceeds  from
         recourse to Dealers relating to the Receivables;

                  (vi) all documents contained in the Receivable Files;

                  (vii) all monies  paid and all monies due,  including  Accrued
         Interest,  after the Cutoff Date, with respect to the Receivables  held
         by the Servicer or Depositor (but excluding Accrued Interest paid prior
         to the Closing Date);

                  (viii) the rights of the  Depositor  pursuant to the  Purchase
         Agreement  to require UAC to  repurchase  any  Receivables  as to which
         there has been a breach of the representations and warranties contained
         therein;

                  (ix) the benefits of the Surety Bond; and

                  (x) all proceeds of the foregoing.

         The Depositor does hereby further  assign,  convey,  pledge and grant a
security  interest  in (i) the funds on deposit  from time to time in the Spread
Account;  (ii) all Eligible  Investments  purchased with funds  deposited in the
Spread Account; (iii) any and all other right, title and interest, including any
beneficial  interest the  Depositor  may have in the  Certificate  Account,  the
Spread Account and the funds deposited therein,  and (iv) any proceeds of any of
the foregoing,  to the Trustee and for the benefit of the  Certificateholders to
secure amounts payable to Certificateholders as provided under this Agreement.

                                                        17

<PAGE>



         The  Depositor  does not  convey to the  Trustee  any  interest  in any
contracts  with  Dealers  related to any  "dealer  reserve" or any rights to the
recapture of any dealer reserve.


                                   ARTICLE IV

                              Acceptance by Trustee

         The  Trustee  does  hereby  accept all  consideration  conveyed  by the
Depositor pursuant to Article III, and declares that the Trustee shall hold such
consideration  upon the trusts  herein set forth for the  benefit of all present
and future  Certificateholders  and the Surety Bond Issuer, subject to the terms
and provisions of this Agreement.


                                    ARTICLE V

                  Information Delivered to the Rating Agencies

         (a) The Servicer hereby  expresses its intention to deliver promptly to
each Rating Agency (i) a copy of each Servicer's Certificate that it delivers to
the Trustee and the Surety Bond Issuer  pursuant to Section 8.09, (ii) a copy of
each annual  Officers'  Certificate  as to compliance  and any notice of Default
that it delivers to the Trustee pursuant to Section 8.10, (iii)  delinquency and
loss  information  for the  Receivables,  the  amount of any draws on the Surety
Bond,  written notice of any merger,  consolidation,  or other succession of the
Servicer,  pursuant  to Section  13.03,  or the  Depositor,  pursuant to Section
12.03,  (iv) a copy of each  amendment to this  Agreement and (v) any Opinion of
Counsel delivered to the Trustee pursuant to Section 17.02(i).

         (b) The Trustee hereby  expresses its intention to deliver  promptly to
each  Rating  Agency  (i)  a  copy  of  each   statement  or   notification   to
Certificateholders  delivered  pursuant to Section 9.07, 14.03 or 15.10,  (ii) a
copy of each annual certified public accountant's report received by the Trustee
pursuant to Section 8.11,  (iii) a copy of each  amendment to this Agreement and
(iv)  a  copy  of  the  notice  of   termination   of  the  Trust   provided  to
Certificateholders pursuant to Section 16.01.

         (c) For purposes of delivery pursuant to paragraphs (a) and (b) of this
Article VIII, the addresses for the Rating Agencies are:

                           Structured Finance/Asset Backed Surveillance Group
                           Standard & Poor's Ratings Group, a division of The
                             McGraw-Hill Companies
                           26 Broadway, 15th Floor
                           New York, New York 10004

                           Moody's Investors Service, Inc.
                           Attention:  ABS Monitoring Department
                           4th Floor

                                                        18

<PAGE>



                           99 Church Street
                           New York, New York 10007

         (d)  The  provisions  of  this  Article  V  are  included   herein  for
convenience  of  reference  only and shall not be  construed  to be  contractual
undertakings  or  obligations.  The  failure of the  Servicer  or the Trustee to
comply with any or all of the  provisions of this Article V shall not constitute
an Event of Default or a default  of any kind under this  Agreement  or make any
remedy available to any Person.

                                   ARTICLE VI

                                Agent for Service

         The agent for service for the Depositor  shall be Melanie S. Otto, Vice
President of the Depositor.  Any and all service on the agent for service of the
Depositor shall be sent to UAC Securitization  Corporation,  250 North Shadeland
Avenue, Suite 210A, Indianapolis, Indiana
46219.

         The agent for service  for the  Servicer  shall be John M.  Stainbrook,
President of the  Servicer.  Any and all service on the agent for service of the
Servicer  shall be sent to Union  Acceptance  Corporation,  250 North  Shadeland
Avenue, Indianapolis, Indiana 46204.

                                   ARTICLE VII

                                 The Receivables

         SECTION 7.01. Representations and Warranties of Depositor.  Pursuant to
Article  III,  the  Depositor  has assigned to the Trust the benefit of, and its
rights respecting,  the  representations and warranties made to the Depositor in
the Purchase  Agreement  as to the  Receivables  on which the Trustee  relies in
accepting  the  Receivables  in  trust  and  executing  and  authenticating  the
Certificates.  Such representations and warranties speak as of the execution and
delivery of the Purchase  Agreement  but shall survive the sale,  transfer,  and
assignment of the Receivables to the Trustee.

         (a) The Depositor hereby represents and warrants to the Trustee that it
has entered into the  Purchase  Agreement  with UAC and UAFC,  that UAC and UAFC
have  made the  representations  and  warranties  set forth  therein,  that such
representations  and warranties run to and are for the benefit of the Depositor,
and that pursuant to Article III of this Agreement the Depositor has transferred
and  assigned to the Trustee all rights of the  Depositor to cause UAC under the
Purchase  Agreement to repurchase  Receivables  in the event of a breach of such
representations and warranties.

         (b)  It is the  intention  of  the  Depositor  that  the  transfer  and
assignment  herein  contemplated,  taken  as a whole,  constitute  a sale of the
Receivables from the Depositor to the Trust and that the beneficial  interest in
and title to the Receivables not be part of the receivership estate in the event
of the appointment of a receiver for the Depositor. No Receivable has been sold,
transferred,  assigned, or pledged by the Depositor to any Person other than the
Trustee.

                                                        19

<PAGE>



Immediately  prior to the  transfer  and  assignment  herein  contemplated,  the
Depositor had good and marketable title to each Receivable free and clear of all
liens, and,  immediately upon the transfer thereof, the Trustee (for the benefit
of the  Certificateholders  and the  Surety  Bond  Issuer)  shall  have good and
marketable title to each  Receivable,  free and clear of all liens and rights of
others,  except for the  rights of the  Certificateholders  and the Surety  Bond
Issuer;  and the transfer has been  perfected  under the UCC. On or prior to the
Closing Date, all filings (including, without limitation, UCC filings) necessary
in any jurisdiction to give the Trustee a first perfected  ownership interest in
the Receivables shall have been made.

         SECTION 7.02. Repurchase Upon Breach. The Depositor, UAC, the Servicer,
or the Trustee,  as the case may be, shall inform the Surety Bond Issuer and the
other  parties  promptly,  in writing,  upon the  discovery of any breach of the
representations  and  warranties  contained  in  the  Purchase  Agreement.  This
obligation  shall not  constitute  an  obligation  on the part of the Trustee to
actively seek to discover any such  breaches.  Unless the breach shall have been
cured by the second Record Date  following the discovery,  UAC,  pursuant to its
obligations  under the  Purchase  Agreement,  shall  repurchase  any  Receivable
materially  and adversely  affected by the breach as of such Record Date (or, at
UAC's option,  the first Record Date following the discovery).  In consideration
of the purchase of the Receivable,  UAC shall remit the Purchase Amount,  in the
manner specified in Section 9.03. The sole remedy of the Trustee,  the Trust, or
the  Certificateholders  with  respect  to a breach of the  representations  and
warranties  referred to in Section  7.01 shall be to require  UAC to  repurchase
Receivables pursuant to the Purchase Agreement and this Section 7.02.

         SECTION 7.03. Custody of Receivable Files. To assure uniform quality in
servicing the Receivables and to reduce  administrative costs, the Trustee, upon
the  execution  and delivery of the  Agreement,  hereby  revocably  appoints the
Servicer,  and the Servicer hereby accepts such appointment,  for the benefit of
the Trust and the  Certificateholders,  to act as the  agent of the  Trustee  as
custodian  of  the  following   documents  or   instruments   which  are  hereby
constructively delivered to the Trustee with respect to each Receivable:

                  (i) The original of the Receivable.

                  (ii) The original  credit  application  fully  executed by the
         Obligor.

                  (iii) The original certificate of title or such documents that
         the Depositor or Servicer  shall keep on file,  in accordance  with its
         customary procedures, evidencing the security interest of the Depositor
         in the Financed Vehicle.

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

         SECTION 7.04.  Duties of Servicer as Custodian.

         (a) Safekeeping. The Servicer, in its capacity as custodian, shall hold
the  Receivable  Files on behalf of the  Trustee  for the use and benefit of all
present and future  Certificateholders,  and maintain such accurate and complete
accounts, records, and computer

                                                        20

<PAGE>



systems pertaining to each Receivable File as shall enable the Trustee to comply
with this  Agreement.  In performing  its duties as custodian the Servicer shall
act with  reasonable  care,  using that degree of skill and  attention  that the
Servicer  exercises  with  respect  to  the  receivable  files  relating  to all
comparable  automotive  receivables that the Servicer  services for itself.  The
Servicer  shall  conduct,  or  cause to be  conducted,  periodic  audits  of the
Receivable Files held by it under this Agreement,  and of the related  accounts,
records,  and computer systems,  in such a manner as shall enable the Trustee to
verify the  accuracy  of the  Servicer's  record  keeping.  The  Servicer  shall
promptly  report to the Trustee  any failure on its part to hold the  Receivable
Files and  maintain  its  accounts,  records,  and  computer  systems  as herein
provided  and  promptly  take  appropriate  action to remedy  any such  failure;
provided,  however,  notwithstanding anything to the contrary in Section 7.03 or
this Section 7.04, the Servicer shall not be required to possess the original of
Receivables representing less than 2% of the Original Pool Balance until 30 days
following the Closing Date.

         (b)  Maintenance of and Access to Records.  The Servicer shall maintain
each  Receivable  File at one of its  offices  specified  in  Schedule B to this
Agreement, or at such other office as shall be specified to the Trustee by prior
written  notice.  The Servicer  shall make  available to the Trustee or its duly
authorized  representatives,  attorneys,  or auditors a list of locations of the
Receivable Files, the Receivable Files, and the related accounts,  records,  and
computer  systems  maintained by the Servicer at such times as the Trustee shall
instruct.

         (c)  Release of  Documents.  Upon  instruction  from the  Trustee,  the
Servicer  shall  release any document in a Receivable  File to the Trustee,  the
Trustee's agent, or the Trustee's designee, as the case may be, at such place or
places as the Trustee may designate, as soon as practicable.

         SECTION  7.05.  Instructions;  Authority to Act. The Servicer  shall be
deemed to have received proper instructions with respect to the Receivable Files
upon its receipt of written  instructions signed by a Responsible Officer of the
Trustee.

         SECTION  7.06.  Custodian's   Indemnification.   The  Servicer,   shall
indemnify the Trust and the Trustee (which shall  include,  for purposes of this
Section 7.06,  its  directors,  officers,  employees and agents) for any and all
liabilities,  obligations,  losses,  compensatory damages,  payments,  costs, or
expenses of any kind  whatsoever that may be imposed on,  incurred,  or asserted
against the Trust or the Trustee as the result of any  improper  act or omission
in any way  relating  to the  maintenance  and  custody by the  Servicer  of the
Receivable Files;  provided,  however, that the Servicer shall not be liable for
any  portion of any such amount  resulting  from the  willful  misfeasance,  bad
faith,  or  negligence  of  the  Trustee.   This  indemnity  shall  survive  the
termination of this Agreement and the resignation or removal of the Trustee.

         SECTION  7.07.   Effective  Period  and  Termination.   The  Servicer's
appointment as custodian shall become  effective as of the Cutoff Date and shall
continue in full force and effect  until  terminated  pursuant  to this  Section
7.07.  If the Servicer  shall resign in accordance  with the  provisions of this
Agreement or if all of the rights and  obligations  of the  Servicer  shall have
been  terminated  under  Section  14.01,  the  appointment  of the  Servicer  as
custodian may be terminated  (i) by the Holders of  Certificates  evidencing not
less  than 25% of the  Certificate  Balance  and 25% of the  Notional  Principal
Amount of the Class I Certificates with the consent of the Surety Bond

                                                        21

<PAGE>



Issuer, which consent shall not be unreasonably  withheld, or (ii) by the Surety
Bond Issuer,  without the consent of the Holders of the Certificates (and, as to
the rights of the Surety  Bond Issuer  under (i) or (ii),  so long as the Surety
Bond Issuer is not in default of its  obligations  under the Surety  Bond).  The
Trustee may terminate the Servicer's  appointment as custodian with cause at any
time upon written notification to the Servicer. As soon as practicable after any
termination of such appointment, the Servicer shall deliver the Receivable Files
to the Trustee or the  Trustee's  agent at such place or places as the  Trustee,
with the consent of the Surety Bond Issuer, may reasonably designate.

         SECTION 7.08.  Liability of the holder of the Class IC Certificate  and
the Certificateholders.

         (a) The holder of the Class IC Certificate  shall be liable directly to
and shall indemnify any creditor of the Trust,  including any injured party, for
all losses,  claims,  damages,  liabilities  and  expenses of the Trust,  to the
extent not paid out of the assets of the Trust, to the extent that the holder of
the IC  Certificate  would be liable if the Trust were a  partnership  under the
Uniform Limited  Partnership Act in which the holder of the IC Certificate was a
general partner; provided,  however, that the holder of the IC Certificate shall
not  be  liable  for  (i)  any  losses  incurred  by  a  Certificateholder  or a
Certificate Owner in its capacity as an investor in the Certificates or (ii) any
losses, claims, damages,  liabilities and expenses arising out of the imposition
by any taxing authority of any federal, state or local income or franchise taxes
or any other taxes  imposed on or measured by gross or net income,  gross or net
receipts,  capital,  net  worth  and  similar  items  (including  any  interest,
penalties or additions with respect  thereto) upon the  Certificateholders,  the
Certificate Owners, or the Trustee (including any liabilities, costs or expenses
with  respect   thereto)  with  respect  to  the  Receivables  not  specifically
indemnified  against or represented to hereunder.  In addition,  any third party
creditors of the Trust (other than in connection with the obligations  described
in the preceding sentence for which the holder of the Class IC Certificate shall
not be  liable)  shall be  deemed  third  party  beneficiaries  of this  section
7.08(a).  The  obligations of the holder of the Class IC Certificate  under this
Section 7.08(a) shall be evidenced by the Class IC Certificate.

         (b) No Certificate Owner or Certificateholder, other than to the extent
set forth in Section  7.08(a)  with  respect to the Class IC  Certificateholder,
shall have any personal liability for any liability or obligation of the Trust.

         (c) The  Depositor  shall not,  without  the consent of the Surety Bond
Issuer (not to be  unreasonably  withheld),  sell,  assign,  pledge or otherwise
transfer,  in  whole,  or in part  or in any  series  of  related  or  unrelated
transactions any of its right, title or interest in or to the IC Certificate.

                                  ARTICLE VIII

                   Administration and Servicing of Receivables

         SECTION 8.01. Duties of Servicer.  The Servicer, for the benefit of the
Trust and the Certificateholders,  shall manage, service,  administer,  and make
collections on the Receivables  with reasonable care, using that degree of skill
and attention that the Servicer exercises with

                                                        22

<PAGE>



respect to all comparable  automotive  receivables  that it services for itself.
The  Servicer's  duties shall  include  collection  and posting of all payments,
making Advances (in the Servicer's sole discretion),  responding to inquiries of
Obligors or of federal, state or local governmental  authorities with respect to
the  Receivables,   investigating  delinquencies,  sending  payment  coupons  to
Obligors,   accounting  for  collections,  and  furnishing  monthly  and  annual
statements  to the Trustee with  respect to  distributions.  The Servicer  shall
follow its customary  standards,  policies,  and  procedures  in performing  its
duties as  Servicer.  Without  limiting the  generality  of the  foregoing,  the
Servicer is authorized  and empowered by the Trustee to execute and deliver,  on
behalf of itself,  the Trust, the  Certificateholders,  or the Trustee or any of
them, any and all  instruments of satisfaction  or  cancellation,  or partial or
full release or discharge, and all other comparable instruments, with respect to
such Receivables or to the Financed Vehicles  securing such Receivables.  If the
Servicer  shall  commence  a legal  proceeding  to  enforce  a  Receivable  or a
Defaulted   Receivable,   the  Trustee   shall   thereupon  be  deemed  to  have
automatically assigned, solely for the purpose of collection, such Receivable to
the Servicer.  The Trustee shall execute any documents  prepared by the Servicer
and delivered to the Trustee for execution  that are necessary or appropriate to
enable  the  Servicer  to carry  out its  servicing  and  administrative  duties
hereunder.

         SECTION 8.02.  Collection of Receivable Payments (a) The Servicer shall
make  reasonable  efforts to collect all payments called for under the terms and
provisions of such  Receivables  as and when the same shall become due and shall
follow such  collection  procedures as it follows with respect to all comparable
automotive  receivables that it services for itself. If payments are extended in
the ordinary course of the Servicer's collection  procedures,  and, as a result,
any Receivable would be outstanding at the Stated Final  Distribution Date, then
the Servicer shall be obligated to purchase such Receivable  pursuant to Section
8.07 (unless such Receivable is otherwise  being  purchased  pursuant to Section
16.02) as of the last day of the  Collection  Period  immediately  preceding the
Stated Final  Distribution  Date. The Servicer may in its  discretion  waive any
late  payment  charge or any  other  fees that it is  entitled  to retain  under
Section  8.08,  or other  fee (to the  extent  consistent  with its  credit  and
collection  policy on the Closing  Date) that may be  collected  in the ordinary
course of servicing a Receivable.

         (b) All  allocations  of  payments  with  respect to a  simple-interest
Receivable to principal and interest and  determinations of periodic charges and
the like  shall be made using the simple  interest  method,  based on either the
actual number of days elapsed and the actual number of days in the calendar year
or on the basis of a thirty-day  month and a 360-day calendar year, as specified
in the related  installment  sales  contract or  installment  loan and  security
agreement.  Each payment on a simple interest  Receivable shall be applied first
to the amount of  interest  accrued on such  Receivable  to the date of receipt;
second,  to principal due on such  Receivable;  third, to late charges,  if any,
accrued on such Receivable;  and last, to reduce the remaining  principal amount
outstanding  on such  Receivable.  Payments  made by or on behalf of an  Obligor
including any Payaheads  previously made and added to the Payahead  Balance with
respect to a Precomputed  Receivable shall be applied first to overdue Scheduled
Payments  (including  reduction of  Outstanding  Advances as provided in Section
9.04).  Next,  any  excess  shall be applied to the  Scheduled  Payment  and any
remaining excess shall be added to the Payahead Balance, and shall be applied to
prepay the Precomputed  Receivable,  but only if such Payahead  Balance shall be
sufficient  to prepay the  Receivable  in full.  Otherwise,  any such  remaining
excess  payments  shall  constitute a Payahead  and shall  increase the Payahead
Balance.

                                                        23

<PAGE>



         SECTION 8.03. Realization Upon Receivables.  (a) On behalf of the Trust
the Servicer shall use its best efforts, consistent with its customary servicing
procedures,  to  repossess or  otherwise  convert the  ownership of the Financed
Vehicle  securing any Receivable as to which the Servicer shall have  determined
that  eventual  payment in full is  unlikely.  The  Servicer  shall  follow such
customary  and usual  practices  and  procedures  as it shall deem  necessary or
advisable  in  its  servicing  of  automotive  receivables,  which  may  include
reasonable  efforts to realize  upon any  recourse  to Dealers  and  selling the
Financed  Vehicle at public or private sale.  The foregoing  shall be subject to
the  provision  that,  in any case in which  the  Financed  Vehicle  shall  have
suffered  damage,  the Servicer  shall not expend funds in  connection  with the
repair or the repossession of such Financed Vehicle unless it shall determine in
its  discretion  that  such  repair  and/or   repossession   will  increase  the
Liquidation Proceeds.

         (b) Unless  otherwise  stated in this  Agreement,  the  Servicer  shall
either purchase or liquidate each Financed  Vehicle that has not previously been
liquidated  and that secures,  or  previously  secured,  a Defaulted  Receivable
either (i) by the end of the  Collection  Period  preceding the final  scheduled
Distribution Date during the life of the Trust or (ii) if earlier, by the end of
the ninth Collection  Period  following the Collection  Period during which such
Receivable became a Defaulted Receivable.  Any purchase of a Financed Vehicle by
the  Servicer  shall be made at a price  equal to the fair  market  value of the
Financed Vehicle as determined by the Servicer in accordance with the Servicer's
normal servicing standards.

         SECTION 8.04.  Physical Damage Insurance.  The Servicer,  in accordance
with its  customary  servicing  procedures  and  underwriting  standards,  shall
require that each Obligor shall have obtained and shall maintain physical damage
insurance covering the Financed Vehicle.

         SECTION 8.05.  Maintenance of Security  Interests in Financed Vehicles.
The Servicer shall, in accordance with its customary servicing procedures,  take
such steps as are necessary to ensure that  perfection of the security  interest
created by each  Receivable in the related  Financed  Vehicle has been obtained,
and to maintain  such  security  interest.  The Trustee  hereby  authorizes  the
Servicer  to take  such  steps as are  necessary  to  re-perfect  such  security
interest  on behalf of the Trust in the event of the  relocation  of a  Financed
Vehicle or for any other reason.

         SECTION 8.06. Covenants of Servicer. The Servicer shall not release the
Financed Vehicle  securing any Receivable from the security  interest granted by
such  Receivable  in whole or in part  except in the event of payment in full by
the Obligor thereunder or repossession, nor shall the Servicer impair the rights
of the Certificateholders in the Receivables,  nor shall the Servicer change the
amount of the Scheduled Payment under a Receivable or change the Amount Financed
under a Receivable or reduce the Note Rate of a Receivable (except if so ordered
by a bankruptcy court in a proceeding concerning the Obligor).

         SECTION 8.07.  Purchase of Receivables Upon Breach. The Servicer or the
Trustee  shall  inform the other party and the Surety Bond Issuer  promptly,  in
writing,  upon the  discovery of any breach by the  Servicer of its  obligations
under Section 8.06.  This  obligation  shall not constitute an obligation on the
part of the Trustee to discover any such breaches.  Unless the breach shall have
been cured by the last day of the  Collection  Period  following the  Collection
Period during which such breach was discovered,  the Servicer shall purchase any
Receivable  materially and adversely affected by such breach as of such day (or,
at the Servicer's election, as of the last day

                                                        24

<PAGE>



of  the  Collection  Period  during  which  such  breach  was  discovered).   In
consideration of the purchase of such  Receivable,  the Servicer shall remit the
Purchase  Amount with  respect to such  Receivable  in the manner  specified  in
Section   9.03.   The  sole   remedy  of  the   Trustee,   the  Trust,   or  the
Certificateholders with respect to a breach pursuant to Section 8.06 shall be to
require the  Servicer to purchase  Receivables  pursuant to this  Section  8.07,
except as provided in Section 13.02.

         SECTION 8.08.  Servicing Fee. The servicing fee for a Collection Period
shall equal the Monthly  Servicing  Fee (except  that in the case of a successor
Servicer, the servicing fee shall equal such amount as is arranged in accordance
with Section  14.02).  The Servicer shall be entitled to retain from payments of
interest on the Receivables collected during a Collection Period an amount equal
to the Monthly  Servicing  Fee due the  Servicer  in respect of such  Collection
Period and need not deposit such amount in the Certificate Account. The Servicer
shall also be  entitled  to  retain,  and need not  deposit  in the  Certificate
Account, all late fees, Prepayment Charges, other administrative fees or similar
charges allowed by applicable law with respect to Receivables, if any, collected
(from whatever  source) on the  Receivables.  The Monthly  Servicing Fee will be
paid only out of the funds of the Trust and not from the Trustee's own funds. So
long as Union Acceptance  Corporation is the Servicer,  if the Servicer fails to
pay the Trustee's fees and expenses pursuant to Section 15.07, the Trustee shall
be entitled to receive  such  amount  from the  Monthly  Servicing  Fee prior to
payment  thereof  to the  Servicer  and  the  Servicer  shall  not  retain  from
collections  that portion of the Monthly  Servicing Fee equal to any fees of the
Trustee  that are due and payable and any unpaid  amount that the  Servicer  has
received notice is due the Trustee as reimbursement for expenses.

         SECTION 8.09.  Servicer's  Certificate.  On or before the Determination
Date following each Collection Period, the Servicer shall deliver to the Trustee
and the Surety Bond Issuer a Servicer's Certificate in substantially the form of
Exhibit 3 attached  hereto  containing  all  information  necessary  to make the
distributions  pursuant to Section 9.04 for the Collection  Period preceding the
date of  such  Servicer's  Certificate  and all  information  necessary  for the
Trustee to send  statements  to  Certificateholders  pursuant  to Section  9.07,
including (A) the amount of aggregate  collections on the  Receivables,  (B) the
aggregate Purchase Amount of the Receivables repurchased by UAC and purchased by
the Servicer,  (C) with respect to Precomputed  Receivables the net deposit from
the Certificate  Account to the Payahead  Account or the net withdrawal from the
Payahead Account to the Certificate  Account required for the Collection  Period
in  accordance  with  Section  9.09,  and in the case of a net  withdrawal,  the
Monthly Interest and Monthly Principal  reported on such Servicer's  Certificate
shall  reflect  the  portions  of such  withdrawal  allocable  to  interest  and
principal,  respectively,  in accordance  with this  Agreement,  (D) information
respecting (i) delinquent  Receivables that are 30, 60 and 90 days past due, and
(ii) the number of  repossessions  of  Financed  Vehicles  during the  preceding
Collection Period, number of unliquidated  repossessed Financed Vehicles,  gross
and net losses on the  Receivables,  and recoveries on charged off  Receivables;
and (E) each other item listed in Section  9.04 hereof  reasonably  requested by
the Rating Agency or the Surety Bond Issuer in order to monitor the  performance
of the  Receivables.  Receivables  purchased  by UAC as of the  last day of such
Collection  Period shall be identified by the UAC account number with respect to
such Receivable (as specified in Schedule A to this Agreement).


                                                        25

<PAGE>



         SECTION 8.10. Annual Statement as to Compliance; Notice of Default. (a)
The  Servicer  shall  deliver to the Trustee and the Surety Bond  Issuer,  on or
before  April 30 of each year,  beginning on the first April 30 that is at least
six  months  after the  Closing  Date,  an  Officers'  Certificate,  dated as of
December 31 of the preceding  year,  stating that (i) a review of the activities
of the  Servicer  during the  preceding  12-month  period (or in the case of the
initial Officer's Certificate, the period from the Closing Date to and including
the  date of such  Officer's  Certificate)  and of its  performance  under  this
Agreement has been made under such officer's supervision and (ii) to the best of
such officer's  knowledge,  based on such review, the Servicer has fulfilled all
its obligations under this Agreement throughout such year, or, if there has been
a  default  in the  fulfillment  of any such  obligation,  specifying  each such
default known to such officer and the nature and status thereof.  A copy of such
certificate  and the report  referred to in Section  8.11 may be obtained by any
Certificateholder  at its own  expense by a request  in  writing to the  Trustee
addressed to the Corporate Trust Office.

         (b) The Servicer shall deliver to a Responsible  Officer of the Trustee
and the Surety Bond Issuer,  promptly after having obtained  knowledge  thereof,
but in no event  later than 5 Business  Days  thereafter,  written  notice in an
Officers'  Certificate  of any event which with the giving of notice or lapse of
time,  or both,  would  become an Event of  Default  under  Section  14.01.  The
Depositor or UAC shall deliver to a  Responsible  Officer of the Trustee and the
Surety Bond Issuer,  promptly after having obtained knowledge thereof, but in no
event later than 5 Business  Days  thereafter,  written  notice in an  Officers'
Certificate  of any event  which with the giving of notice or lapse of time,  or
both, would become an Event of Default under clause (ii) of Section 14.01.

         SECTION 8.11. Annual Independent  Certified Public Accountant's Report.
The Servicer shall cause a firm of independent certified public accountants, who
may also render other  services to the  Servicer,  to deliver to the Trustee and
the Surety Bond Issuer on or before  September  30 of each year  concerning  the
12-month  period ended June 30 of such year (or shorter period since the date of
this Agreement), beginning on the first September 30 following the first June 30
after the Closing  Date,  a report  addressed  to the Board of  Directors of the
Servicer  to the  effect  that  such  firm has  reviewed  the  servicing  of the
Receivables  by the Servicer and that such review (1) included tests relating to
new or used  automobile,  van and  light  truck  loans  serviced  for  others in
accordance  with the  requirements  of the  Uniform  Single  Audit  Program  for
Mortgage Bankers, to the extent the procedures in such program are applicable to
the  servicing  obligations  set  forth  in the  Agreement,  and (2)  except  as
described  in the  report,  disclosed  no  exceptions  or errors in the  records
relating to  automobile,  van or light truck loans  serviced for others that, in
the firm's opinion, paragraph four of such program requires such firm to report.

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

         SECTION 8.12. Access to Certain Documentation and Information Regarding
Receivables.  The Servicer shall provide to the Certificateholders access to the
Receivables Files in such cases where the Certificateholder shall be required by
applicable statutes or regulations to review such documentation. Access shall be
afforded without charge,  but only upon reasonable request and during the normal
business  hours at the  respective  offices  of the  Servicer.  Nothing  in this
Section shall affect the  obligation  of the Servicer to observe any  applicable
law prohibiting

                                                        26

<PAGE>



disclosure  of  information  regarding  the  Obligors,  and the  failure  of the
Servicer to provide access to information as a result of such  obligation  shall
not constitute a breach of this Section 8.12.

         SECTION 8.13. Servicer Expenses.  The Servicer shall be required to pay
all  expenses  incurred  by it in  connection  with  its  activities  hereunder,
including fees and  disbursements of independent  accountants,  taxes imposed on
the Servicer, and expenses incurred in connection with distributions and reports
to Certificateholders.

         SECTION 8.14. Reports to Certificateholders.  The Trustee shall provide
to any  Certificateholder who so requests in writing (addressed to the Corporate
Trust Office) a copy of any certificate described in Section 8.09, or the annual
statement  described in Section 8.10, or the annual report  described in Section
8.11. The Trustee may require the  Certificateholder  to pay a reasonable sum to
cover the cost of the Trustee's complying with such request.

                                   ARTICLE IX

                 Distributions; Statements to Certificateholders

         SECTION  9.01.  Certificate  Account.  The  Servicer,  on behalf of the
Trust,  shall  establish  the  Certificate  Account  with an Eligible  Bank as a
segregated  trust  account  in  the  name  of  the  Trust  for  the  benefit  of
Certificateholders  with the Corporate Trust Office of the Trustee. The Servicer
shall  direct the  Trustee to invest the amounts in the  Certificate  Account in
Eligible  Investments  that mature not later than the  Business Day prior to the
next  succeeding  Distribution  Date and to hold such  Eligible  Investments  to
maturity.  The Trustee (or its custodian)  shall (i) maintain  possession of any
negotiable  instruments or securities  evidencing Eligible Investments until the
time of sale or maturity and each certificated security or negotiable instrument
evidencing an Eligible  Investment  shall be endorsed in blank or to the Trustee
or registered in the name of the Trustee and (ii) cause any Eligible  Investment
represented  by an  uncertificated  security to be registered in the name of the
Trustee.

         SECTION 9.02. Collections.  The Servicer shall remit to the Certificate
Account all payments by or on behalf of the Obligors on the  Receivables and all
Liquidation  Proceeds,  both as collected  during the  Collection  Period net of
Monthly  Servicing  Fees and  administrative  fees allowed to be retained by the
Servicer  pursuant  to Section  8.08 and net of charge  backs  (attributable  to
errors in posting,  returned checks, or rights of offset for amounts that should
not have been paid or that must be refunded as the result of a successful  claim
or defense under  bankruptcy or similar laws) not later than the second Business
Day  following  the  Business  Day on which such  amounts  are  received  by the
Servicer.  Notwithstanding  the  foregoing,  for so long as (a) UAC  remains the
Servicer,  (b) no Event of Default  shall have  occurred and be  continuing  and
(c)(1) UAC  maintains a  short-term  rating of at least A-1 by Standard & Poor's
and P-l by Moody's (and for five Business  Days  following a reduction in either
such  rating)  or (2) prior to ceasing  daily  remittances,  the  Rating  Agency
Condition  shall have been satisfied (and any conditions or limitations  imposed
by the Rating Agencies in connection  therewith are complied with) and the prior
written  consent of the Surety  Bond Issuer  (not to be  unreasonably  withheld)
shall  have  been  obtained,  the  Servicer  may  remit  all such  payments  and
Liquidation  Proceeds with respect to any Collection  Period to the  Certificate
Account on a less frequent basis,  but in no event later than the  Determination
Date immediately preceding each Distribution Date. The Servicer

                                                        27

<PAGE>



shall remit any Advances with respect to a Collection  Period to the Certificate
Account on or before the Determination Date.

         On each Determination Date, the Servicer shall determine (a) the amount
of payments on all Receivables and all Liquidation Proceeds received during such
Collection  Period,  the amount of Advances for such Collection  Period, and the
Purchase  Amount for all  Receivables  purchased or repurchased  with respect to
such Collection Period which have been deposited in the Certificate Account (net
of amounts required to be paid pursuant to Section 9.04(d), excluding investment
income  on all such  amounts,  and not  including  amounts  required  to be paid
pursuant to Sections  7.02,  8.07, and 9.05 but not so paid) after giving effect
to the net transfer from the Certificate Account to the Payahead Account or from
the Payahead  Account to the  Certificate  Account as provided in Section  9.09,
(the  "Available  Funds"),  and (b) the  amount of funds  necessary  to make the
distributions   required   pursuant  to  Sections  9.04(a)  (i)  through  (vii),
inclusive,  on the next  Distribution  Date.  The Servicer shall by a Servicer's
Certificate  notify the Trustee of such  amounts by  telecopy  to the  Corporate
Trust Office at the number  specified in this Agreement (or such other number as
the Trustee may from time to time  provide),  followed  promptly by mailing such
notice to the  Trustee at the  Corporate  Trust  Office  and to the Surety  Bond
Issuer. On each Distribution  Date, the Trustee,  or the Servicer on its behalf,
shall effect the net transfer  between the Certificate  Account and the Payahead
Account as required by Section 9.09 for such Distribution Date.

         On any  Distribution  Date on which there are not sufficient  Available
Funds to make the distributions required pursuant to Sections 9.04(a)(i) through
(iii) the Trustee, or the Servicer on its behalf, shall withdraw from the Spread
Account,  to the extent of the Available Spread Amount,  an amount equal to such
deficiency and promptly deposit such amount in the Certificate  Account. If such
deficiency   exceeds  the   Available   Spread   Amount,   the  Servicer   shall
simultaneously  and in the same  manner  also  notify the Trustee and the Surety
Bond Issuer of the amount of such excess deficiency.  The Trustee shall promptly
(and in any event not later  than 1:00 p.m.  New York City time on the  Business
Day preceding the Distribution  Date) deliver a Notice for Payment as defined in
the Surety Bond (appropriately completed) to the Surety Bond Issuer with respect
to the Surety Bond. The Surety Bond Issuer is required pursuant to Section 10.03
and the terms of the Surety Bond to pay the amount of such excess  deficiency of
Monthly Interest and Monthly Principal, up to the Surety Bond Amount.

         The Trustee shall deposit in the Certificate Account any funds received
by the  Trustee in respect of funds  drawn under the Surety Bond from the Surety
Bond Issuer.

         If the Available Funds for a Distribution  Date are insufficient to pay
current and past due Surety Bond Fees,  or any amounts  owing to the Surety Bond
Issuer  pursuant  to the  Insurance  Agreement  including,  without  limitation,
reimbursements,  indemnities,  fees and expenses, plus accrued interest thereon,
to the Surety  Bond  Issuer,  the  Servicer  shall  notify  the  Trustee of such
deficiency,  and the  Available  Spread  Amount,  if any, then on deposit in the
Spread Account (after giving effect to any withdrawal to satisfy a deficiency in
Monthly  Interest  or  Monthly  Principal)  shall be  available  to  cover  such
deficiency.


                                                        28

<PAGE>



         SECTION 9.03. Purchase Amounts.  Not later than the Determination Date,
the  Servicer  or UAC  shall  remit to the  Certificate  Account  the  aggregate
Purchase Amount for such Collection Period pursuant to Sections 7.02 and 8.07.

         SECTION 9.04.  Distributions to Parties. (a) On each Distribution Date,
the  Trustee  shall  apply or cause to be  applied  the  Available  Funds in the
Certificate Account for the prior Collection Period, (plus any amounts withdrawn
from the Spread  Account or drawn on the Surety Bond pursuant to Section  9.02),
to make the following distributions in the listed order of priority:

                  (i)  Without  duplication,  an amount  equal to the sum of (y)
         Outstanding   Advances  on  all  Receivables   that  became   Defaulted
         Receivables  during the prior Collection  Period,  plus (z) Outstanding
         Advances which the Servicer determines to be unrecoverable  pursuant to
         Section 9.05, to the Servicer;

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

                  (iii) Pro rata, (in accordance with Section  9.04(b)(i)),  (y)
         the Monthly  Principal (in accordance  with the Principal  Distribution
         Sequence) and Class A Monthly  Interest,  including any overdue Monthly
         Principal   and   Class   A   Monthly   Interest,   to  the   Class   A
         Certificateholders,  and (z) Class I Monthly  Interest,  including  any
         overdue Class I Monthly Interest, to the Class I Certificateholders;

                  (iv) The Surety Bond Fee,  including  any overdue  Surety Bond
         Fee,  plus  accrued  interest  thereon  at  the  rate  provided  in the
         Insurance Agreement, to the Surety Bond Issuer;

                  (v) The amount of Recoveries of Advances,  to the Servicer (to
         the  extent  not  applied  pursuant  to (i)  above  on or prior to such
         Distribution Date);

                  (vi) The aggregate  amount of all  unreimbursed  draws made on
         the Surety Bond in respect of Class A Monthly Interest, Class I Monthly
         Interest and Monthly  Principal  and any other  amounts  payable to the
         Surety Bond Issuer under the Insurance Agreement, plus accrued interest
         thereon at the rate provided in the Insurance Agreement,  to the Surety
         Bond Issuer;

                  (vii) The  balance  for  deposit  in the Spread  Account.  The
         rights of the Class IC Certificateholder to receive  distributions from
         the Spread Account are described in Sections 10.02(e) and (f).

         (b)(i) If on any Distribution  Date there are not sufficient  Available
Funds (together with amounts withdrawn from the Spread Account and/or the Surety
Bond) to pay the distribution  required by Section  9.04(a)(iii),  the Available
Funds   distributable   under   Section   9.04(a)(iii)   shall  be   distributed
proportionately on the basis of the ratio of the required  distribution due each
of  the  Class  A  Certificateholders   and  the  Class  I   Certificateholders,
respectively,  to the sum of the distributions  required by Section 9.04(a)(iii)
to the Class A Certificateholders and the Class I Certificateholders. The amount
so distributed to the Class A Certificateholders hereunder shall

                                                        29

<PAGE>



be allocated first to Class A Monthly Interest,  and second to Monthly Principal
and shall be distributed pro rata among the Class A Certificateholders.

         (ii) Notwithstanding the foregoing, the Class I Certificateholders will
not be entitled to any distributions  after the Notional Principal Amount of the
Class I Certificates has been reduced to zero.

         (iii)  Notwithstanding  the  foregoing,  if  either  (A) the  Class  IC
Certificateholder  exercises its option to cause a disposition  of the remaining
corpus of the Trust on any  Distribution  Date pursuant to Section 16.02, or (B)
the Receivables are liquidated in any Collection  Period after the occurrence of
an Insolvency Event with respect to the Class IC Certificateholder  which causes
a termination of the Trust pursuant to Section 16.03, the following shall apply:
(a) the Available  Funds and amounts  withdrawn from the Spread Account or drawn
on the Surety Bond in respect  only of Monthly  Interest  and Monthly  Principal
with respect to the  immediately  preceding  Distribution  Date as determined in
accordance with Section 9.02 and 9.04 shall be distributed to Certificateholders
on such Distribution  Date; (b) the Surety Bond will not be available to pay any
shortfall of Monthly  Interest or Monthly  Principal  after a disposition of the
Receivables  pursuant to Section 16.02 or after  liquidation of the trust assets
pursuant to Section 16.03; and (c) the Optional  Disposition  Price (in the case
of  clause  (A) of  this  paragraph)  and the  proceeds  of any  liquidation  of
Receivables  (in the case of clause  (B) of this  paragraph)  and any  remaining
assets of the Trust  (including the remaining  Available Spread Amount) shall be
distributed  to  Certificateholders  on such  Distribution  Date  based on their
Adjusted  Capital  Accounts (as defined in Section  6(c)(iv) of Annex A attached
hereto) in accordance  with Section  6(b)(iii) and Section 9 of Annex A attached
hereto.

         (iv) In making such distributions the Trustee shall be entitled to rely
upon (without investigation,  confirmation or recalculation) all information and
calculations  contained in the Servicer's  Certificate  delivered to the Trustee
pursuant to Section 8.09 hereof.

         (v) All  monthly  distributions  shall  be made  by  wire  transfer  of
immediately available funds to each Certificateholder of record on the preceding
Record  Date.   Notwithstanding  the  foregoing,   the  final  payment  on  each
Certificate  shall  be made  only  against  presentation  and  surrender  of the
Certificate at the office or agency then maintained by the Trustee in accordance
with Section 11.07.

         (c) On each Distribution  Date, the Trustee shall remit to the Servicer
all investment  income earned  through the last day of the preceding  Collection
Period on amounts held from time to time in the Certificate Account.

         (d) On each  Distribution  Date,  if the  Servicer  has reported to the
Trustee in the Servicer's  Certificate for any Collection Period that an Obligor
or an Obligor's  representative or successor  successfully shall have asserted a
claim or defense  under  bankruptcy  law or similar laws for the  protection  of
creditors  generally  (including the avoidance of a preferential  transfer under
bankruptcy  law) that  results in a liability  of the Trust to such  Obligor for
monies previously collected and remitted to the Trustee and not otherwise netted
against  collections  pursuant  to  Section  9.02,  the  Trustee  shall make all
payments in respect of such claims or defenses out of the

                                                        30

<PAGE>



amounts on deposit in the  Certificate  Account with respect to such  Collection
Period before making the distributions required by paragraph (a) of this Section
9.04.

         (e) If the  Servicer  has failed to provide the Trustee with the notice
required  pursuant to Section 9.02, the Trustee may calculate  Monthly  Interest
and Monthly Principal and apply funds, if any, in the Certificate  Account as of
the  last  day of the  Collection  Period,  to make a  distribution  of  Monthly
Interest and Monthly Principal to the Certificateholders.

         SECTION  9.05.  Advances.  (a)  As of  the  last  day  of  the  initial
Collection Period, the Servicer shall advance funds equal to the excess, if any,
of Monthly Interest due in respect of the initial  Collection  Period,  over the
Collected  Interest for such  Collection  Period;  and (b) as of the last day of
each  Collection  Period,  the Servicer shall advance funds in the amount of the
Interest  Advance Amount (or such other amount as the Servicer shall  reasonably
determine to cover an Interest  Shortfall)  with respect to each Receivable that
is  delinquent  for more than 30 days, in each such case, to the extent that the
Servicer,  in  its  sole  discretion,   determines  that  the  Advance  will  be
recoverable  from payments by or on behalf of the Obligor,  the Purchase Amount,
or  Liquidation  Proceeds.  With  respect to each  Receivable,  the Advance paid
pursuant to this Section 9.05 shall increase Outstanding  Advances.  Outstanding
Advances shall be reduced by subsequent payments by or on behalf of the Obligor,
collections of Liquidation  Proceeds,  or payments of the Purchase  Amount.  The
Servicer  shall remit any Advances  with  respect to a Collection  Period to the
Certificate Account by the related Determination Date.

         If the  Servicer  shall  determine  that an  Outstanding  Advance  with
respect  to any  Receivable  shall not be  recoverable,  the  Servicer  shall be
reimbursed  from any  collections  made on other  Receivables in the Trust,  and
Outstanding   Advances  with  respect  to  such  Receivable   shall  be  reduced
accordingly.

         SECTION 9.06. Net Deposits. For so long as Union Acceptance Corporation
is the Servicer,  Union Acceptance  Corporation (in whatever  capacity) may make
the remittances with respect to any  Distribution  Date pursuant to Section 9.02
above,  net of amounts to be  distributed to itself or its delegee under Section
13.06 (also in whatever  capacity)  pursuant to Section  9.04,  if it determines
pursuant to Section 9.02 that there is no deficiency in Available Funds for such
Distribution Date. Nonetheless,  the Servicer shall account for all of the above
described amounts as if such amounts were deposited and distributed.

         SECTION 9.07.  Statements to  Certificateholders.  On each Distribution
Date, the Trustee shall include with each distribution to the Certificateholders
and shall mail to the Rating  Agency a statement,  based on  information  in the
Servicer's  Certificate  furnished  to the Trustee by the  Servicer  pursuant to
Section  8.09,  setting  forth  for  the  Collection  Period  relating  to  such
Distribution  Date the  following  information  (which  in the case of items (i)
through (v), inclusive, shall be based on a Certificate in a principal amount of
$1,000):

                         (i)  the  amount  of the  aggregate  distribution  that
         constitutes  Class A Monthly  Interest  (including  the amount  thereof
         which  constitutes  Class  A-1  Monthly  Interest,  Class  A-2  Monthly
         Interest and Class A-3 Monthly Interest);


                                                        31

<PAGE>

                  (ii) the amount of the aggregate distribution that constitutes
         Class I Monthly  Interest  and the  Notional  Principal  Amount  (after
         giving effect to any  application of Monthly  Principal  required to be
         made on such date) on which Class I Monthly Interest will be calculated
         on that next succeeding Distribution Date;

                  (iii)  the   amount  of  the   aggregate   distribution   that
         constitutes  Monthly  Principal  (including  the amount  thereof  which
         constitutes  Class A-1 Monthly  Principal,  Class A-2 Monthly Principal
         and Class A-3 Monthly Principal);

                  (iv) the  Certificate  Balance  (after  giving  effect  to any
         distribution of Monthly Principal made on such  Distribution  Date) and
         the Class A-1 Certificate  Balance,  the Class A-2 Certificate  Balance
         and the  Class  A-3  Certificate  Balance  comprising  the  Certificate
         Balance on which Class A-1 Monthly Interest, Class A-2 Monthly Interest
         and  Class  A-3  Monthly  Interest  will  be  calculated  on  the  next
         succeeding Distribution Date;

                  (v)  the  Certificate  Factor  (after  giving  effect  to  any
         distribution of Monthly Principal made on such  Distribution  Date) and
         the Class A-1 Certificate  Factor, the Class A-2 Certificate Factor and
         the Class A-3 Certificate Factor;

                  (vi) the amount on deposit in the Spread  Account after giving
         effect to distributions made on such Distribution Date;

                  (vi) the Monthly Servicing Fee for such Distribution Date.

                  (vii) the Surety Bond Fee for such Distribution Date;

                  (viii) the Surety Bond Amount (after giving effect to any draw
         on the Surety Bond or the Spread Account on such Distribution Date).

         Within the prescribed  period of time for tax reporting  purposes after
the end of each  calendar  year  during the term of the  Agreement,  the Trustee
shall mail,  to each Person who at any time during such calendar year shall have
been  a  Certificateholder,  a  statement  containing  the  annual  sum  of  the
respective amounts determined in clauses (i) through (v) for such calendar year,
as  applicable  to such  Person,  or, in the event such Person shall have been a
Certificateholder  during a portion of such calendar  year,  for the  applicable
portion of such  year,  unless  substantially  comparable  information  has been
provided to such Certificateholder, for the purposes of such Certificateholder's
preparation  of federal  income tax returns  pursuant to Section 5(b) of Annex A
hereto.  To the extent required by applicable law, the Servicer shall prepare or
cause to be prepared  and the Class IC  Certificateholder  or the Trustee  shall
sign the tax  returns of the Trust and shall file such  returns  and such of the
above information with the Internal Revenue Service.

         SECTION 9.08.  Intentionally Blank.

         SECTION  9.09.  Payahead  Account.  The Servicer  shall  establish  the
Payahead  Account in the name of the Trustee on behalf of the  Obligors  and the
Certificateholders  as their interests may appear. The Payahead Account shall be
a segregated  interest bearing trust account  established with the Trustee or an
Eligible Bank. Amounts in the Payahead Account shall be

                                                        32

<PAGE>



invested in Eligible  Investments  that mature not later than the  Business  Day
prior to the next  succeeding  Distribution  Date.  The Payahead  Account is not
property  of the Trust.  Investment  income or interest  earned on the  Payahead
Account shall be remitted to the Servicer at least monthly,  or as frequently as
the Servicer may reasonably  request. On or prior to each Distribution Date, the
Servicer  shall  transfer  or the  Trustee  (as  instructed  in  the  Servicer's
Certificate)  shall  transfer (a) from the  Certificate  Account to the Payahead
Account, in immediately  available funds, all Payaheads received by the Servicer
and previously deposited to the Certificate Account during the Collection Period
as  described  in  Section  8.02(b);  and (b) from the  Payahead  Account to the
Certificate  Account,  in immediately  available  funds, the aggregate amount of
previously   deposited   Payaheads  to  be  applied  to  Scheduled  Payments  on
Precomputed Receivables for the related Collection Period or prepayments for the
related Collection Period,  pursuant to Section 8.02(b), each in the amounts set
forth in the Servicer's Certificate delivered on the related Determination Date.
A single, net transfer between the Payahead Account and the Certificate  Account
may be made. Any amount  deposited in the Payahead  Account shall not constitute
Available  Funds under Section  9.02.  Any amount  deposited to the  Certificate
Account from the Payahead  Account pursuant to Section 9.09(b) shall be included
in Available Funds under Section 9.02.

         SECTION 9.10.  Calculation of Notional Principal Amount.

         (a) Solely for the purpose of calculating the Class I Monthly Interest,
the  Certificate  Balance  will be  divided  into,  and  equal  the sum of,  two
principal   components:   (i)  the  "PAC  Component"  and  (ii)  the  "Companion
Component."  The PAC  Component  shall  initially  equal the  Original  Notional
Principal Amount.

         (b) On each  Distribution  Date, solely for the purposes of calculating
the Notional  Principal  Amount,  the Monthly  Principal  will be allocated  (i)
first,  to the PAC  Component  up to the  amount  necessary  to  reduce  the PAC
Component to its Planned Notional  Principal Amount for such Distribution  Date,
(ii) second, to the Companion  Component until the balance thereof is reduced to
zero,  and (iii)  third,  to the PAC  Component  without  regard to the  Planned
Notional Principal Amount for such Distribution Date.

                                    ARTICLE X

                               Credit Enhancement

         SECTION   10.01.   Subordination.   The   rights   of  the   Class   IC
Certificateholder   shall  be   subordinated  to  the  rights  of  the  Class  A
Certificateholders and the Class I Certificateholders to the extent described in
Section 9.04.

         SECTION 10.02.  Spread Account.

         (a) On or prior to the Closing Date,  the Trustee  shall  establish and
maintain a segregated  trust account with the Trustee or in the corporate  trust
department of another Eligible Bank referred to herein as the "Spread  Account."
The Spread  Account shall be  maintained in the name of the Trustee.  The Spread
Account and any amounts on deposit  therein shall be part of the Trust and shall
be for the  benefit of the  Certificateholders  and the Surety Bond  Issuer,  as
their

                                                        33

<PAGE>



respective interests may appear herein; provided,  however, that the interest of
the Surety Bond Issuer and the Class IC Certificateholder  shall be subordinated
to the interests of the other Certificateholders as provided herein.

         (b)  Funds on  deposit  in the  Spread  Account  shall be  invested  in
Eligible Investments in the same manner and subject to the same requirements and
limitations as the investment of funds in the  Certificate  Account  pursuant to
Section 9.01,  including the  limitation  that Eligible  Investments  mature not
later than the  Business  Day prior to the next  succeeding  Distribution  Date;
provided,  however,  no such limitation on the maturity of Eligible  Investments
shall apply if the Trust obtains the benefit of a liquidity  facility or similar
arrangement  from a commercial  bank with an Approved  Rating or other  provider
approved in advance in writing by the Surety Bond Issuer,  with respect to funds
in the Spread  Account (a "Spread  Account  Facility") and Standard & Poor's and
Moody's  confirm in  writing  that the  rating of the  Certificates  will not be
lowered or withdrawn as a result of  eliminating  or modifying the limitation on
the  maturity of Permitted  Investments  in respect of the Spread  Account.  For
purposes of determining  the  availability of funds or the balance in the Spread
Account for any reason under this Agreement,  investment  earnings on such funds
shall be  deemed to be  available  or on  deposit  only to the  extent  that the
aggregate of such amounts,  plus the funds on deposit in the Spread Account,  do
not exceed the Required Spread Amount.

         (c) If on any  Distribution  Date  the  amount  of  Available  Funds is
insufficient to make the distributions  required by Sections  9.04(a)(i) through
(iii),  the  Trustee  shall  withdraw or cause to be  withdrawn  from the Spread
Account and  deposited in the  Certificate  Account the lesser of (i) the entire
Available Spread Amount and (ii) the amount necessary to make up such deficiency
to pay any  deficiency  in  permitted  reimbursements  of  Outstanding  Advances
pursuant to Section 9.04(a)(i),  the Monthly Servicing Fee, Monthly Interest and
Monthly Principal (prior to making any draw on the Surety Bond), all as provided
in Sections 9.02 and 9.04 and the Surety Bond.

         (d) On each  Distribution  Date,  all  distributions  made  pursuant to
Section 9.04(a) (vii) shall be deposited into the Spread Account.

         (e) If the amount on deposit in the Spread Account, after giving effect
to the distributions set forth in Section 9.04 (including,  without  limitation,
payment of amounts due and owing to the Surety Bond  Issuer) is greater than the
Required  Spread  Amount on such  Distribution  Date,  the amount of such excess
shall  be  distributed  to the  Class  IC  Certificateholder.  Amounts  properly
distributed to the Class IC Certificateholder  pursuant to this Section,  either
directly  without  deposit in the Spread  Account or from excess  amounts in the
Spread  Account  shall be deemed  released  from the Trust and from any security
interest of the Trustee or the Surety Bond Issuer.

         (f) Upon the  termination of this Agreement,  amounts  remaining in the
Spread  Account,  after  payment  of any  amounts  due and  owing to the Class A
Certificateholders  and the Class I  Certificateholders  and to the Surety  Bond
Issuer, shall be distributed to the Class IC Certificateholder  and such amounts
shall not be subject to any claims or rights of the other  Certificateholders to
the extent  that such  action is not  inconsistent  with  Section  6(b)(ii)  and
Section 9 of Annex A hereto.

                                                        34

<PAGE>



         SECTION  10.03.  Surety Bond.  The Surety Bond Issuer is required under
the terms of the Surety  Bond to pay Class I Monthly  Interest,  Class A Monthly
Interest and Monthly  Principal up to the Surety Bond Amount in the event of any
deficiency   of   Available   Funds  to  pay  such  amounts   (after   permitted
reimbursements of Outstanding Advances and payment of the Monthly Servicing Fee)
not covered by amounts withdrawn from the Spread Account, as determined pursuant
to Section  9.02 to the  Trustee  for credit to the  Certificate  Account on the
later of (a) 11:00 a.m.,  New York City time,  on the Business  Day  immediately
preceding a  Distribution  Date and (b) 11:00 a.m.,  New York City time,  on the
Business Day  immediately  succeeding  presentation to the Surety Bond Issuer of
the Trustee's demand  therefor.  Any demand for payment pursuant to Section 9.02
to the Surety Bond Issuer  received by the Surety Bond Issuer on a Business  Day
after 1:00 p.m.,  New York City time,  or on any day that is not a Business Day,
will be deemed to be received  by the Surety Bond Issuer at 9:00 a.m.,  New York
City  time,  on the  next  Business  Day.  Notwithstanding  the  forgoing,  on a
Dissolution  Distribution  Date, the obligations of the Surety Bond Issuer under
the Surety Bond shall be limited in accordance with Section 9.04(b)(iii).

                                   ARTICLE XI

                                The Certificates

         SECTION 11.01.  The  Certificates.  The Class A  Certificates  shall be
issued in  denominations  of $1,000 and integral  multiples  thereof;  provided,
however, that one Class A-1 Certificate, one Class A-2 Certificate and one Class
A-3  Certificate  may be issued in a denomination  that  represents any residual
amount  of such  class  and that  such  residual  amount  Certificates  shall be
retained by the Depositor.  The Class I  Certificates  shall be issued in one or
more  whole  dollar  denominations  which in the  aggregate  do not  exceed  the
Original Notional  Principal Amount. The Class IC Certificate shall be issued in
the form of one or more  Certificates  and  shall  initially  be  issued  to the
Depositor.  The Certificates  shall be executed on behalf of the Trust by manual
or facsimile  signature of a  Responsible  Officer of the Trustee.  Certificates
bearing the manual or facsimile  signatures of individuals who were, at the time
when such  signatures  shall have been affixed,  authorized to sign on behalf of
the Trust, shall be valid and binding obligations of the Trust,  notwithstanding
that such individuals or any of them shall have ceased to be so authorized prior
to the  authentication  and delivery of such  Certificates  or did not hold such
offices at the date of such Certificates.

         SECTION 11.02. Authentication of Certificates.  The Trustee shall cause
the  Certificates  to be  executed  on behalf of the Trust,  authenticated,  and
delivered to or upon the written order of the Depositor,  signed by its chairman
of the board, its president,  or any vice president,  without further  corporate
action  by  the  Depositor,  in  authorized  denominations,   pursuant  to  this
Agreement.  No  Certificate  shall  entitle its holder to any benefit under this
Agreement,  or shall be valid for any purpose, unless there shall appear on such
Certificate a certificate of  authentication,  substantially as set forth in the
forms of  Certificate  attached  as exhibits  to this  Agreement,  executed by a
Responsible  Officer of the  Trustee by manual  signature;  such  authentication
shall constitute  conclusive evidence that such Certificate shall have been duly
authenticated and delivered hereunder.  All Certificates shall be dated the date
of their authentication.


                                                        35

<PAGE>



         SECTION 11.03.  Registration of Transfer and Exchange of  Certificates.
The  Certificate  Registrar  shall  keep or cause to be kept,  at the  office or
agency  maintained  pursuant to Section 11.07, a Certificate  Register in which,
subject to such  reasonable  regulations as it may prescribe,  the Trustee shall
provide for the  registration of Certificates  and of transfers and exchanges of
Certificates as herein  provided.  The Trustee shall be the initial  Certificate
Registrar.

         Upon surrender for  registration  of transfer of any Certificate at the
Corporate Trust Office, the Trustee shall execute, authenticate, and deliver, in
the  name  of  the  designated  transferee  or  transferees,  one  or  more  new
Certificates in authorized  denominations  of a like aggregate  amount dated the
date of authentication by the Trustee,  provided,  however, that registration of
transfer of the Class IC Certificate  may not be effected unless (A) the Trustee
receives an Opinion of Counsel,  satisfactory to it, to the effect that (i) such
transfer  may be made  in  reliance  upon an  exemption  from  the  registration
requirements  of the Securities Act of 1933, as amended,  and (ii) such transfer
will not adversely  affect the tax  treatment of the Trust or the  Certificates;
(B) the Surety Bond Issuer has  consented  to such  transfer  and (C) the Rating
Agency Condition shall have been satisfied with respect to such transfer. At the
option of a Holder,  Certificates  may be exchanged  for other  Certificates  of
authorized  denominations  of a like  aggregate  amount  upon  surrender  of the
Certificates to be exchanged at the Corporate Trust Office.

         Every Certificate presented or surrendered for registration of transfer
or exchange  shall be  accompanied  by a written  instrument of transfer in form
satisfactory to the Trustee and the  Certificate  Registrar duly executed by the
Holder or his attorney duly authorized in writing. Each Certificate  surrendered
for  registration  of transfer and exchange  shall be canceled and  subsequently
destroyed by the Trustee.

         No service  charge  shall be made for any  registration  of transfer or
exchange  of  Certificates,  but  the  Trustee  may  require  payment  of a  sum
sufficient  to cover  any tax or  governmental  charge  that may be  imposed  in
connection with any transfer or exchange of Certificates.

         SECTION 11.04. Mutilated,  Destroyed, Lost, or Stolen Certificates.  If
(a) any mutilated Certificate shall be surrendered to the Certificate Registrar,
or if the Certificate  Registrar shall receive  evidence to its  satisfaction of
the  destruction,  loss,  or theft of any  Certificate  and (b)  there  shall be
delivered to the Certificate Registrar or the Trustee such security or indemnity
as may be required by them to save each of them harmless, then in the absence of
notice that such Certificate  shall have been acquired by a bona fide purchaser,
the  Trustee  on  behalf  of the  Trust  shall  execute  and the  Trustee  shall
authenticate  and  deliver,  in exchange  for or in lieu of any such  mutilated,
destroyed,  lost, or stolen  Certificate,  a new  Certificate  of like tenor and
denomination.  In connection with the issuance of any new Certificate under this
Section 11.04, the Trustee and the Certificate Registrar may require the payment
of a sum  sufficient to cover any tax or other  governmental  charge that may be
imposed in connection  therewith.  Any duplicate  Certificate issued pursuant to
this  Section  11.04 shall  constitute  conclusive  evidence of ownership in the
Trust, as if originally  issued,  whether or not the lost,  stolen, or destroyed
Certificate shall be found at any time.

         SECTION  11.05.   Persons  Deemed  Owners.  Prior  to  registration  of
transfer, the Trustee or the Certificate Registrar may treat the Person in whose
name any Certificate shall be registered

                                                        36

<PAGE>



as the owner of such  Certificate  for the  purpose of  receiving  distributions
pursuant to Section 9.04 and for all other purposes whatsoever,  and neither the
Trustee  nor the  Certificate  Registrar  shall be bound  by any  notice  to the
contrary.

         SECTION  11.06.  Access to  Agreement  and List of  Certificateholders'
Names and  Addresses.  The Trustee shall furnish or cause to be furnished to the
Servicer, within 15 days after receipt by the Trustee of a request therefor from
the Servicer in writing,  a list,  in such form as the  Servicer may  reasonably
require,  of the names and  addresses of the  Certificateholders  as of the most
recent Record Date. If three or more Certificateholders,  or one or more Holders
of Certificates  aggregating not less than 25% of the Certificate Balance or not
less than 25% of the  Notional  Principal  Amount  of the Class I  Certificates,
apply in writing to the Trustee, and such application states that the applicants
desire to communicate with other Certificateholders with respect to their rights
under this Agreement or under the  Certificates  and such  application  shall be
accompanied  by a copy of the  communication  that such  applicants  propose  to
transmit, then the Trustee shall, within five Business Days after the receipt of
such application,  afford such applicants access during normal business hours to
the  current  list of  Certificateholders.  The  Trustee  shall  also  allow any
Certificateholder,  upon  request,  to examine a copy of this  Agreement  at its
Corporate Trust Office during regular business hours.  Each Holder, by receiving
and holding a  Certificate,  shall be deemed to have agreed to hold  neither the
Servicer nor the Trustee accountable by reason of the disclosure of its name and
address, regardless of the source from which such information was derived.

         SECTION  11.07.  Maintenance  of Office or Agency.  The  Trustee  shall
maintain in the Borough of Manhattan, The City of New York, an office or offices
or agency or agencies where  Certificates may be surrendered for registration of
transfer  or  exchange  and where  notices and demands to or upon the Trustee in
respect  of the  Certificates  and this  Agreement  may be served.  The  Trustee
initially  designates  its office at 77 Water Street,  4th Floor,  New York, New
York  10005,  telephone  (212)  701-7602  as its office for such  purposes.  The
Trustee   shall   give   prompt   written   notice  to  the   Servicer   and  to
Certificateholders  of any change in the location of the Certificate Register or
any such office or agency.

         SECTION 11.08.  Book-Entry  Certificates.  The Class A Certificates and
Class I Certificates, upon original issuance, shall be issued in the form of one
or more typewritten Certificates representing the Book-Entry Certificates, to be
delivered to The Depository Trust Company,  the initial Clearing Agency,  by, or
on behalf  of,  the  Depositor,  except  for the  residual  amount  Certificates
described in Section 11.01.  The Class A  Certificates  and Class I Certificates
shall initially be registered on the Certificate  Register in the name of CEDE &
Co., the nominee of the Clearing Agency, and no Certificate Owner will receive a
definitive  Certificate  representing  such Certificate  Owner's interest in the
Certificates,  except as provided in Section 11.10. Unless and until definitive,
fully registered  Certificates  ("Definitive  Certificates") have been issued to
Certificate Owners pursuant to Section 11.10:

                  (i) the  provisions  of this  Section  11.08  shall be in full
         force and effect;

                  (ii) the Depositor, the Servicer and the Trustee may deal with
         the  Clearing  Agency  and the  Clearing  Agency  Participants  for all
         purposes (including the making of distributions on the Certificates) as
         the authorized representatives of the

                                                        37

<PAGE>



         Certificate  Owners  (requests and directions  from, and votes of, such
         representatives  shall not be considered  inconsistent if they are made
         with respect to different Certificate Owners);

                       (iii) to the extent that the  provisions  of this Section
         11.08  conflict  with  any  other  provisions  of this  Agreement,  the
         provisions of this Section 11.08 shall control; and

                        (iv) the rights of Certificate Owners shall be exercised
         only through the Clearing Agency and the Clearing  Agency  Participants
         and shall be limited to those established by law and agreements between
         such  Certificate  Owners and the Clearing  Agency  and/or the Clearing
         Agency Participants.  Pursuant to the Depository Agreement,  unless and
         until Definitive Certificates are issued pursuant to Section 11.10, the
         initial  Clearing  Agency  will  make  book-entry  transfers  among the
         Clearing Agency Participants and receive and transmit  distributions of
         principal  and interest on the  Certificates  to such  Clearing  Agency
         Participants.

         SECTION 11.09.  Notices to Clearing  Agency.  Whenever  notice or other
communication to the Class A Certificateholders or Class I Certificateholders is
required under this Agreement,  unless and until Definitive  Certificates  shall
have been issued to Certificate  Owners  pursuant to Section 11.10,  the Trustee
shall give all such notices and  communications  specified herein to be given to
such Certificateholders to the Clearing Agency.

         SECTION 11.10.  Definitive  Certificates.  The Class IC Certificate and
any  residual  amount  Certificates  described  in Section  11.01 will be issued
initially  in fully  registered,  certificated  form.  If (i)(A)  the  Depositor
advises the Trustee in writing that the Clearing  Agency is no longer willing or
able to properly discharge its responsibilities  under the Depository Agreement,
and (B) the Trustee or the Depositor is unable to locate a qualified  successor,
(ii) the Depositor, at its option, advises the Trustee in writing that it elects
to terminate the book-entry  system  through the Clearing  Agency or (iii) after
the  occurrence  of  an  Event  of  Default,   Certificate  Owners  representing
beneficial  interests  aggregating not less than 50% of the Certificate  Balance
advise the Trustee and the Clearing Agency in writing that the continuation of a
book-entry system through the Clearing Agency is no longer in the best interests
of the Certificate  Owners,  the Trustee shall notify the Clearing Agency of the
occurrence of any such event and of the availability of Definitive  Certificates
to Certificate  Owners requesting the same. Upon surrender to the Trustee of the
Certificates by the Clearing  Agency,  accompanied by registration  instructions
from  the  Clearing  Agency  for  registration,  the  Trustee  shall  issue  the
Definitive  Certificates.  Neither the Depositor nor the Trustee shall be liable
for any delay in delivery of such instructions and may conclusively rely on, and
shall be  protected  in relying  on,  such  instructions.  Upon the  issuance of
Definitive Certificates all references herein to obligations imposed on or to be
performed  by the  Clearing  Agency  shall  be  deemed  to be  imposed  upon and
performed  by the  Trustee,  to the  extent  applicable  with  respect  to  such
Definitive  Certificates  and the  Trustee  shall  recognize  the Holders of the
Definitive Certificates as Certificateholders hereunder.

         SECTION   11.11.   The   Tax   Partnership   Agreement.   Each  of  the
Certificateholders  agrees  to be  bound  by the  terms  of the Tax  Partnership
Agreement attached hereto as Annex A.

                                                        38

<PAGE>




                                   ARTICLE XII

                                  The Depositor

         SECTION 12.01.  Representations and Undertakings of Depositor.  (a) The
Depositor  makes the following  representations  on which the Trustee  relies in
accepting  the  Receivables  in  trust  and  executing  and  authenticating  the
Certificates. The representations speak as of the execution and delivery of this
Agreement and shall survive the sale of the Receivables to the Trustee.

                                  (i)  Organization   and  Good  Standing.   The
                      Depositor  shall  have  been duly  organized  and shall be
                      validly  existing as a corporation  in good standing under
                      the  laws  of  the  State  of  Delaware,  with  power  and
                      authority  to  own  its  properties  and  to  conduct  its
                      business as such  properties  shall be currently owned and
                      such  business  is  presently  conducted,  and  had at all
                      relevant  times,  and shall have,  power,  authority,  and
                      legal right to acquire and own the Receivables.

                                 (ii) Due Qualification.  The Depositor shall be
                      duly qualified to do business as a foreign  corporation in
                      good  standing,  and shall  have  obtained  all  necessary
                      licenses and approvals in all  jurisdictions  in which the
                      ownership  or  lease of  property  or the  conduct  of its
                      business shall require such qualifications.

                                (iii) Power and Authority.  The Depositor  shall
                      have the power and  authority  to execute and deliver this
                      Agreement and to carry out its terms,  the Depositor shall
                      have  full  power and  authority  to sell and  assign  the
                      property to be sold and assigned to and deposited with the
                      Trustee   as  part  of  the  Trust  and  shall  have  duly
                      authorized  such sale and assignment to the Trustee by all
                      necessary  corporate action; and the execution,  delivery,
                      and  performance  of the  Agreement  shall  have been duly
                      authorized  by the  Depositor by all  necessary  corporate
                      action.

                                 (iv)  Valid  Sale;  Binding  Obligations.  This
                      Agreement  shall  evidence  a valid  sale,  transfer,  and
                      assignment  of  the   Receivables,   enforceable   against
                      creditors of and purchasers from the Depositor;  and shall
                      evidence a legal,  valid,  and binding  obligation  of the
                      Depositor enforceable in accordance with its terms.

                                  (v)  No  Violation.  The  consummation  of the
                      transactions   contemplated   by  the  Agreement  and  the
                      fulfillment  of the terms hereof shall not conflict  with,
                      result in any  breach  of any of the terms and  provisions
                      of, nor  constitute  (with or  without  notice or lapse of
                      time) a default  under,  the  charter  or  by-laws  of the
                      Depositor,   or  any   indenture,   agreement,   or  other
                      instrument  to which the  Depositor is a party or by which
                      it  shall  be  bound;   nor  result  in  the  creation  or
                      imposition of any Lien upon any of its properties pursuant
                      to the

                                                        39

<PAGE>



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

                                 (vi) No  Proceedings.  There are no proceedings
                      or  investigations  pending,  or, to the Depositor's  best
                      knowledge,  threatened, before any court, regulatory body,
                      administrative     agency,    or    other     governmental
                      instrumentality  having jurisdiction over the Depositor or
                      its  properties:  (A)  asserting  the  invalidity  of this
                      Agreement or the Certificates,  (B) seeking to prevent the
                      issuance of the Certificates or the consummation of any of
                      the  transactions  contemplated  by  this  Agreement,  (C)
                      seeking any  determination or ruling that might materially
                      and adversely  affect the  performance by the Depositor of
                      its obligations  under, or the validity or  enforceability
                      of, this Agreement or the Certificates, or (D) which might
                      adversely  affect the federal income tax attributes of the
                      Certificates.

                  (b) The Depositor further covenants that, prior to termination
         of the Trust:

                                  (i) It  will  not  engage  at any  time in any
                      business or business  activity other than such  activities
                      expressly set forth in its  Certificate  of  Incorporation
                      delivered  to the  Surety  Bond  Issuer on or prior to the
                      Closing  Date,  and  will not  amend  its  Certificate  of
                      Incorporation  without  the prior  written  consent of the
                      Surety Bond Issuer.

                                 (ii)       It will not:

                                            (A) Fail to do all things  necessary
                           to maintain  its  corporate  existence  separate  and
                           apart  from  UAC and  any  other  Person,  including,
                           without  limitation,  holding regular meetings of its
                           stockholders  and board of directors and  maintaining
                           appropriate  corporate books and records (including a
                           current minute book);

                                            (B)  Suffer  any  limitation  on the
                           authority  of  its  own  directors  and  officers  to
                           conduct its business and affairs in  accordance  with
                           their  independent  business judgment or authorize or
                           suffer any Person  other  than its own  officers  and
                           directors  to  customarily  delegated to others under
                           powers of  attorney)  for which a  corporation's  own
                           Officers   and   directors   would   customarily   be
                           responsible;

                                            (C) Fail to (I) maintain or cause to
                           be maintained by an agent of the Depositor  under the
                           Depositor's  control  physical  possession of all its
                           books  and  records,  (II)  maintain   capitalization
                           adequate  for  the  conduct  of its  business,  (III)
                           account for and manage all its liabilities separately
                           from those of any other Person,  including payment by
                           it of all payroll, administrative expenses and taxes,
                           if any, from its own assets, (IV)

                                                        40

<PAGE>



                           segregate and identify  separately  all of its assets
                           from those of any other Person, (V) to the extent any
                           such payments are made, pay its  employees,  officers
                           and agents for services  performed  for the Depositor
                           or (VI)  maintain a separate  office  address  with a
                           separate  telephone  number  from those of UAC or any
                           other affiliate thereof; or

                                            (D)  Except  as may be  provided  in
                           this Agreement,  or a similar  agreement  relating to
                           other  securitizations  in which  the  Depositor  has
                           similar  rights  and/or  obligations,  commingle  its
                           funds with those of UAC or any  affiliate  thereof or
                           use its funds for other than the Depositor's uses.

         SECTION 12.02. Liability of Depositor; Indemnities. The Depositor shall
be  liable  in  accordance  herewith  only  to the  extent  of  the  obligations
specifically undertaken by the Depositor under this Agreement.

                         (i) The Depositor  shall  indemnify,  defend,  and hold
         harmless the Trustee, its officers, directors, employees and agents and
         the Trust from and  against  any taxes that may at any time be asserted
         against the Trustee,  its officers,  directors,  employees or agents or
         the  Trust  with  respect  to,  and as of the date of,  the sale of the
         Receivables  to the Trustee or the issuance  and  original  sale of the
         Certificates, including any sales, gross receipts, general corporation,
         tangible or intangible personal property,  privilege,  or license taxes
         (but, in the case of the Trust,  not including any taxes  asserted with
         respect to  ownership  of the  Receivables  or federal or other  income
         taxes arising out of distributions on the  Certificates)  and costs and
         expenses in defending against the same.

                        (ii) The Depositor  shall  indemnify,  defend,  and hold
         harmless the Trustee, its officers, directors, employees and agents and
         the Trust from and against any loss, liability,  or expense incurred by
         reason  of (a) the  Depositor's  willful  misfeasance,  bad  faith,  or
         negligence in the performance of its duties under this Agreement, or by
         reason of reckless  disregard of its  obligations and duties under this
         Agreement  and  (b) the  Depositor's  violation  of  federal  or  State
         securities laws in connection with the  registration of the sale of the
         Certificates.

         Indemnification  under  this  Section  12.02  shall  include,   without
limitation,  reasonable fees and expenses of counsel and expenses of litigation.
If the Depositor  shall have made any  indemnity  payments to the Trustee or the
Trust  pursuant to this  Section and the Trustee or the Trust  thereafter  shall
collect any of such amounts from others,  the Trustee or the Trust,  as the case
may be,  shall  repay such  amounts to the  Depositor,  without  interest.  This
indemnification  shall  survive  the  termination  of  this  Agreement  and  the
resignation or removal of the Trustee.

         SECTION  12.03.  Merger  or  Consolidation  of,  or  Assumption  of the
Obligations of Depositor.  Any Person (a) into which the Depositor may be merged
or consolidated,  (b) which may result from any merger or consolidation to which
the Depositor shall be a party, or (c) which may succeed to all or substantially
all of the properties and assets of the  Depositor's  business,  which Person in
any of the foregoing  cases executes an agreement of assumption to perform every
obligation of the Depositor under this Agreement,  shall be the successor to the
Depositor

                                                        41

<PAGE>



hereunder  without the execution or filing of any document or any further act by
any of the parties to this Agreement;  provided,  however,  that (i) immediately
after giving  effect to such  transaction,  no  representation  or warranty made
pursuant to Section 7.01 shall have been  breached and no Event of Default,  and
no event that,  after notice or lapse of time, or both, would become an Event of
Default shall have  happened and be  continuing,  (ii) the Depositor  shall have
delivered to the Trustee an Officers' Certificate and an Opinion of Counsel each
stating that such  consolidation,  merger,  or succession  and such agreement of
assumption comply with this Section 12.03 and that all conditions precedent,  if
any,  provided  for in this  Agreement  relating to such  transaction  have been
complied with and (iii) the Depositor shall have delivered an Opinion of Counsel
either  (A)  stating  that,  in the  opinion  of  such  counsel,  all  financing
statements and continuation statements and amendments thereto have been executed
and filed that are  necessary  fully to preserve and protect the interest of the
Trustee in the  Receivables,  and reciting the details of such  filings,  or (B)
stating that, in the opinion of such Counsel,  no such action shall be necessary
to  preserve  and protect  such  interest.  Notwithstanding  the  forgoing,  the
Depositor shall not engage in any merger or consolidation  with any Person, or a
disposition of all or substantially  all of its assets without the prior written
consent of the Surety Bond Issuer, not to be unreasonably withheld.

         SECTION  12.04.  Limitation on Liability of Depositor  and Others.  The
Depositor  and any director or officer or employee or agent of the Depositor may
rely in good  faith on the advice of  counsel  or on any  document  of any kind,
prima facie properly executed and submitted by any Person respecting any matters
arising hereunder. The Depositor shall not be under any obligation to appear in,
prosecute,  or defend  any legal  action  that  shall not be  incidental  to its
obligations under this Agreement,  and that in its opinion may involve it in any
expense or liability.

         SECTION 12.05.  Depositor May Own  Certificates.  The Depositor and any
Person  controlling,  controlled  by, or under common control with the Depositor
may in its  individual  or any other  capacity  become  the owner or  pledgee of
Certificates  with the same rights as it would have if it were not the Depositor
or an affiliate  thereof,  except as  otherwise  provided in the  definition  of
"Certificateholder",     "Class    A    Certificateholder"    and    "Class    I
Certificateholder." Certificates so owned by or pledged to the Depositor or such
controlling or commonly  controlled Person shall have an equal and proportionate
benefit under the provisions of this Agreement, without preference, priority, or
distinction as among all of the Certificates.

                                  ARTICLE XIII

                                  The Servicer

         SECTION  13.01.  Representations  of Servicer.  The Servicer  makes the
following   representations  on  which  the  Trustee  relies  in  accepting  the
Receivables  in trust and executing and  authenticating  the  Certificates.  The
representations  speak as of the  execution  and delivery of this  Agreement and
shall survive the sale of the Receivables to the Trustee.

                         (i) Organization and Good Standing.  The Servicer shall
         have been duly organized and shall be validly existing as a corporation
         under the laws of the State of Indiana, with power and authority to own
         its properties and to conduct its business as such properties  shall be
         currently  owned and such business is presently  conducted,  and had at
         all relevant times, and shall have, power,  authority,  and legal right
         to acquire, own, sell,

                                                        42

<PAGE>



         and  service  the  Receivables  and to hold  the  Receivable  Files  as
         custodian on behalf of the Trustee.

                        (ii)  Due  Qualification.  The  Servicer  shall  be duly
         qualified to do business as a foreign corporation in good standing, and
         shall  have  obtained  all  necessary  licenses  and  approvals  in all
         jurisdictions  in which  the  ownership  or lease  of  property  or the
         conduct of its business  (including the servicing of the Receivables as
         required by this Agreement) shall require such qualifications.

                       (iii) Power and  Authority.  The Servicer  shall have the
         power and authority to execute and deliver this  Agreement and to carry
         out its terms;  and the execution,  delivery,  and  performance of this
         Agreement  shall  have  been duly  authorized  by the  Servicer  by all
         necessary corporate action.

                        (iv)   Binding   Obligations.   This   Agreement   shall
         constitute  a legal,  valid,  and binding  obligation  of the  Servicer
         enforceable in accordance with its terms,  except as enforceability may
         be limited by bankruptcy, insolvency,  reorganization, or other similar
         laws affecting the  enforcement of creditors'  rights in general and by
         general principles of equity, regardless of whether such enforceability
         shall be considered in a proceeding in equity or at law.

                         (v) No Violation.  The consummation of the transactions
         contemplated  by this Agreement and the fulfillment of the terms hereof
         shall not conflict  with,  result in any breach of any of the terms and
         provisions of, nor constitute (with or without notice or lapse of time)
         a default  under,  the  charter  or  by-laws  of the  Servicer,  or any
         indenture,  agreement,  or other  instrument to which the Servicer is a
         party or by which it shall be  bound;  nor  result in the  creation  or
         imposition of any Lien upon any of its properties pursuant to the terms
         of any such indenture,  agreement, or other instrument (other than this
         Agreement);  nor  violate  any law or,  to the  best of the  Servicer's
         knowledge, any order, rule, or regulation applicable to the Servicer of
         any court or of any federal or State  regulatory  body,  administrative
         agency, or other governmental  instrumentality having jurisdiction over
         the Servicer or its properties.

                        (vi)  No  Proceedings.   There  are  no  proceedings  or
         investigations  pending, or, to the Servicer's  knowledge,  threatened,
         before any court,  regulatory  body,  administrative  agency,  or other
         governmental  instrumentality  having jurisdiction over the Servicer or
         its  properties:  (A) asserting the invalidity of this Agreement or the
         Certificates,  (B) seeking to prevent the issuance of the  Certificates
         or the  consummation  of any of the  transactions  contemplated by this
         Agreement,   (C)  seeking  any   determination  or  ruling  that  might
         materially and adversely  affect the performance by the Servicer of its
         obligations under, or the validity or enforceability of, this Agreement
         or the  Certificates,  or (D) which might adversely  affect the federal
         income tax attributes of the Certificates.

         SECTION 13.02. Indemnities of Servicer. The Servicer shall be liable in
accordance  herewith  only  to  the  extent  of  the  obligations   specifically
undertaken by the Servicer under this Agreement.


                                                        43

<PAGE>



                         (i) The  Servicer  shall  defend,  indemnify,  and hold
         harmless the Trustee,  its officers,  directors,  employees and agents,
         the  Trust  and the  Certificateholders  from and  against  any and all
         costs, expenses, losses, damages, claims, and liabilities,  arising out
         of or resulting from the use,  ownership,  or operation by the Servicer
         or any affiliate thereof of a Financed Vehicle.

                        (ii)  The  Servicer  shall  indemnify,  defend  and hold
         harmless the Trustee, its officers, directors, employees and agents and
         the Trust from and  against  any taxes that may at any time be asserted
         against the Trustee,  its officers,  directors,  employees or agents or
         the  Trust  with  respect  to  the  transactions  contemplated  herein,
         including,  without  limitation,  any sales,  gross  receipts,  general
         corporation,  tangible or intangible personal property,  privilege,  or
         license taxes (but,  in the case of the Trust,  not including any taxes
         asserted  with  respect  to,  and as of the  date  of,  the sale of the
         Receivables  to the  Trust or the  issuance  and  original  sale of the
         Certificates, or asserted with respect to ownership of the Receivables,
         or federal or other income taxes  arising out of  distributions  on the
         Certificates) and costs and expenses in defending against the same.

                       (iii) The  Servicer  shall  indemnify,  defend,  and hold
         harmless the Trustee,  its officers,  directors,  employees and agents,
         the  Trust  and the  Certificateholders  from and  against  any and all
         costs, expenses, losses, claims, damages, and liabilities to the extent
         that such cost,  expense,  loss, claim,  damage, or liability arose out
         of,   or  was   imposed   upon   the   Trustee,   the   Trust   or  the
         Certificateholders through, the negligence, willful misfeasance, or bad
         faith of the  Servicer  in the  performance  of its  duties  under this
         Agreement,  or by reason of reckless  disregard of its  obligations and
         duties  under  this   Agreement.   This  indemnity  shall  survive  the
         termination  of this  Agreement  or the  Trust and the  resignation  or
         removal of the Trustee.

                        (iv) The  Servicer  shall  indemnify,  defend,  and hold
         harmless the Trustee,  its officers,  directors,  employees and agents,
         and the Trust from and against  all costs,  expenses,  losses,  claims,
         damages,  and liabilities arising out of or incurred in connection with
         the   acceptance  or  performance  of  the  trusts  and  duties  herein
         contained,  except to the extent that such cost, expense,  loss, claim,
         damage or liability:  (a) shall be due to the willful misfeasance,  bad
         faith, or negligence of the Trustee;  (b) relates to any tax other than
         the taxes with respect to which either the Depositor or Servicer  shall
         be  required  to  indemnify  the  Trustee;  (c)  shall  arise  from the
         Trustee's breach of any of its  representations or warranties set forth
         in  Section  15.13;  (d)  shall be one as to  which  the  Depositor  is
         required  to  indemnify  the  Trustee;  or (e) shall arise out of or be
         incurred  in  connection  with the  acceptance  or  performance  by the
         Trustee of the duties of successor Servicer hereunder.

         Indemnification  under this Section 13.02 shall include reasonable fees
and expenses of counsel and expenses of  litigation.  If the Servicer shall have
made  any  indemnity  payments  pursuant  to  this  Section  and  the  recipient
thereafter  collects  any of such  amounts  from  others,  the  recipient  shall
promptly   repay  such  amounts  to  the  Servicer,   without   interest.   This
indemnification  shall survive the termination of this Agreement and the removal
of the Servicer.


                                                        44

<PAGE>



         SECTION  13.03.  Merger  or  Consolidation  of,  or  Assumption  of the
Obligations of.  Servicer.  Any Person (a) into which the Servicer may be merged
or consolidated,  (b) which may result from any merger or consolidation to which
the Servicer shall be a party, or (c) which may succeed to all or  substantially
all of the properties and assets of the Servicer's indirect automobile financing
and receivables  servicing business,  which Person in any of the foregoing cases
executes an agreement of assumption to perform every  obligation of the Servicer
hereunder,  shall be the successor to the Servicer under this Agreement  without
further  act on the  part of any of the  parties  to this  Agreement;  provided,
however, that (i) immediately after giving effect to such transaction,  no Event
of Default,  and no event which,  after notice or lapse of time, or both,  would
become an Event of  Default  shall have  happened  and be  continuing,  (ii) the
Servicer  shall have  delivered to the Trustee an Officers'  Certificate  and an
Opinion of Counsel each stating that such  consolidation,  merger or  succession
and such  agreement of  assumption  comply with this Section  13.03 and that all
conditions precedent provided for in this Agreement relating to such transaction
have been complied with and (iii) the Servicer  shall have  delivered an Opinion
of  Counsel  either (A)  stating  that,  in the  opinion  of such  counsel,  all
financing  statements and  continuation  statements and amendments  thereto have
been  executed  and filed that are  necessary  fully to preserve and protect the
interest  of the Trustee  and the Surety  Bond  Issuer in the  Receivables,  and
reciting the details of such  filings,  or (B) stating  that,  in the opinion of
such  Counsel,  no such action  shall be  necessary to preserve and protect such
interest.  Notwithstanding  the forgoing,  the Servicer  shall not engage in any
merger or consolidation in which it is not the surviving corporation without the
prior  written  consent  of the  Surety  Bond  Issuer,  not  to be  unreasonably
withheld.

         SECTION 13.04.  Limitation on Liability of Servicer and Others. Neither
the Servicer nor any of the  directors or officers or employees or agents of the
Servicer  shall be under any  liability to the Trust or the  Certificateholders,
except as provided under this Agreement,  for any action taken or for refraining
from the taking of any action  pursuant to this  Agreement;  provided,  however,
that this  provision  shall not protect the Servicer or any such person  against
any liability that would otherwise be imposed by reason of willful  misfeasance,
bad faith,  or negligence in the  performance of duties or by reason of reckless
disregard of obligations and duties under this  Agreement.  The Servicer and any
director or officer or employee or agent of the  Servicer may rely in good faith
on any document of any kind prima facie  properly  executed and submitted by any
Person respecting any matters arising under this Agreement.

         Except as provided in this  Agreement,  the Servicer shall not be under
any  obligation to appear in,  prosecute,  or defend any legal action that shall
not be incidental to its duties to service the  Receivables  in accordance  with
this Agreement  (collection  actions with respect to Defaulted  Receivables  are
understood  to  be  incidental   to  the   Servicer's   duties  to  service  the
Receivables),  and  that  in  its  opinion  may  involve  it in any  expense  or
liability.

         SECTION  13.05.  Servicer Not to Resign.  The Servicer shall not resign
from its obligations and duties under this Agreement  except upon  determination
that  the  performance  of its  duties  shall no  longer  be  permissible  under
applicable  law or otherwise with the consent of the Trustee and the Surety Bond
Issuer.  Any  determination  described  above  permitting the resignation of the
Servicer shall be evidenced by an Opinion of Counsel to such effect delivered to
the Trustee.  No such resignation  shall become effective until the Trustee or a
successor  servicer shall have assumed the  responsibilities  and obligations of
the Servicer in accordance with Section 14.02.

                                                        45

<PAGE>



         SECTION  13.06.  Delegation  of Duties.  Except as  provided in Section
13.03  hereof,  it is  understood  and  agreed by the  parties  hereto  that the
Servicer or the Depositor may at any time delegate any duties  including  duties
as custodian to any Person willing to accept such delegation and to perform such
duties  (including  any  affiliate  of the  Servicer)  in  accordance  with  the
customary  procedures of the Servicer.  In connection with such delegation,  the
Servicer or the Depositor may assign rights to the delegee or direct the payment
to the delegee of benefits  or amounts  otherwise  inuring to the benefit of, or
payable to, the Depositor or the Servicer  hereunder.  Any such delegation shall
not relieve the Servicer or the  Depositor  of their  respective  liability  and
responsibility  with  respect  to  such  duties,  and  shall  not  constitute  a
resignation  within Section 13.05 hereof. The Servicer shall give written notice
to the  Rating  Agency,  the  Surety  Bond  Issuer  and the  Trustee of any such
delegation.

                                   ARTICLE XIV

                                     Default

         SECTION 14.01.  Events of Default.  If any one of the following  events
("Events of Default") shall occur and be continuing:

                         (i) Any  failure by the  Servicer  or UAC to deliver to
         the Trustee for  distribution  to  Certificateholders  any  proceeds or
         payment required to be so delivered under the terms of the Certificates
         and this  Agreement  or the  Purchase  Agreement  or any failure by the
         Servicer to deliver any Servicer's Certificate pursuant to Section 8.09
         that, in either case,  shall  continue  unremedied  for a period of two
         Business  Days (A) after  written  notice from either the Trustee,  the
         Surety Bond Issuer (so long as the Surety Bond Issuer is not in default
         of  its   obligations   under  the  Surety  Bond)  or  the  Holders  of
         Certificates  evidencing not less than 25% of the  Certificate  Balance
         and 25% of the Notional Principal Amount of the Class I Certificates is
         received by the Servicer or UAC as  specified in this  Agreement or (B)
         after discovery by an officer of the Servicer; or

                        (ii) Failure on the part of the Servicer,  the Depositor
         or UAC duly to observe or to perform in any material  respect any other
         covenants or agreements  of the Servicer,  the Depositor or UAC, as the
         case may be, set forth in the  Certificates or in this Agreement or the
         Purchase  Agreement,  which failure shall (a)  materially and adversely
         affect the rights of  Certificateholders  or the Surety Bond Issuer and
         (b) continue unremedied for a period of 60 days after the date on which
         written  notice of such  failure,  requiring  the same to be  remedied,
         shall have been given (1) to the Servicer, UAC or the Depositor, as the
         case may be, by the Trustee,  or (2) to the Servicer or the  Depositor,
         as the case may be, and to the  Trustee,  by the Surety Bond Issuer (so
         long as the Surety  Bond  Issuer is not in  default of its  obligations
         under the Surety Bond) or by the Holders of Certificates evidencing not
         less  than  25% of the  Certificate  Balance  and  25% of the  Notional
         Principal Amount of the Class I Certificates; or

                  (iii) The  occurrence of an  Insolvency  Event with respect to
         the Servicer;

then,  and in each and every case, so long as an Event of Default shall not have
been  remedied,  the  Trustee,  upon  direction  to  do  so by  the  Holders  of
Certificates evidencing not less than 25%

                                                        46

<PAGE>



of the Certificate Balance and 25% of the Notional Principal Amount of the Class
I  Certificates,  by notice  then given in writing to the  Servicer  (and to the
Trustee if given by the Certificateholders)  may, with the consent of the Surety
Bond  Issuer  (so  long as the  Surety  Bond  Issuer  is not in  default  of its
obligations  under the Surety Bond)  terminate all of the rights and obligations
of the  Servicer  under this  Agreement.  In  addition,  if a Trigger  Event (as
defined in the Insurance Agreement) shall have occurred,  the Surety Bond Issuer
may (A) require that the Trustee deliver a notice of termination to the Servicer
and appoint a successor  Servicer  designated  by the Surety Bond Issuer in such
notice   pursuant  to  Section  14.02;   (B)  require  that  the  Trustee  amend
certificates  of title relating to the Financed  Vehicles and take other actions
to identify the Trust as the new secured  party on such  certificates  of title;
(C) as  provided  in the  Insurance  Agreement,  require  that the  Servicer  or
successor   Servicer  or  the  Trustee  instruct  Obligors  in  respect  of  the
Receivables  to remit  payment on the  Receivable  directly  to the Trustee or a
separate account  established  exclusively for the Trust; and (D) as provided in
the  Insurance  Agreement,  compel  transfer by the Servicer of all  Receivables
files and, if applicable,  certain rights in respect of servicing systems assets
to the Surety Bond Issuer or to the successor Servicer  designated by the Surety
Bond Issuer. On or after the receipt by the Servicer of such written notice, all
authority and power of the Servicer under this  Agreement,  whether with respect
to the  Certificates  or the  Receivables or otherwise,  shall,  without further
action,  pass to and be vested in the Trustee  (except  that the Trustee may but
shall not be required to make  Advances)  or such  successor  Servicer as may be
appointed  under Section 14.02  pursuant to and under this Section  14.01;  and,
without  limitation,  the Trustee is hereby  authorized and empowered to execute
and deliver,  on behalf of the  predecessor  Servicer,  as  attorney-in-fact  or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete the transfer and endorsement of the
Receivables and related documents, or otherwise.  The predecessor Servicer shall
cooperate  with  the  successor  Servicer  and  the  Trustee  in  effecting  the
termination of the responsibilities and rights of the predecessor Servicer under
this Agreement,  including the transfer to the successor  Servicer of electronic
records  related to the  Receivables in such form as the successor  Servicer may
reasonably request and the transfer to the successor Servicer for administration
by it of all cash  amounts  that  shall  at the time be held by the  predecessor
Servicer  for  deposit,  or shall  thereafter  be  received  with  respect  to a
Receivable.  All  reasonable  costs and  expenses  (including  attorneys'  fees)
incurred in connection with  transferring  the Receivable Files to the successor
Servicer and amending  this  Agreement  to reflect such  succession  as Servicer
pursuant to this Section  14.01 shall be paid by the  predecessor  Servicer upon
presentation of reasonable documentation of such costs and expenses.

         SECTION  14.02.  Appointment  of  Successor.  (a) Upon  the  Servicer's
receipt of notice of  termination  pursuant to Section  14.01 or the  Servicer's
resignation  in accordance  with the terms of this  Agreement,  the  predecessor
Servicer  shall  continue  to  perform  its  functions  as  Servicer  under this
Agreement,  in the case of  termination,  only until the date  specified in such
termination  notice or, if no such date is specified in a notice of termination,
until receipt of such notice and, in the case of resignation, until the later of
(x) the date 45 days from the delivery to the Trustee of written  notice of such
resignation  (or written  confirmation  of such notice) in  accordance  with the
terms of this  Agreement  and (y) the date upon which the  predecessor  Servicer
shall  become  unable  to  act as  Servicer,  as  specified  in  the  notice  of
resignation and accompanying  Opinion of Counsel. In the event of the Servicer's
resignation  or  termination  hereunder,  the Trustee  shall appoint a successor
Servicer, which successor Servicer shall be reasonably acceptable to the Surety

                                                        47

<PAGE>



Bond  Issuer  (so  long as the  Surety  Bond  Issuer  is not in  default  of its
obligations under the Surety Bond), and the successor  Servicer shall accept its
appointment by a written  assumption in form  acceptable to the Trustee.  In the
event that a  successor  Servicer  has not been  appointed  at the time when the
predecessor  Servicer  has ceased to act as  Servicer  in  accordance  with this
Section  14.02,  the Trustee  without  further  action  shall  automatically  be
appointed the successor Servicer.  Notwithstanding the above, the Trustee shall,
if it shall be legally  unable or  unwilling so to act,  appoint,  or petition a
court  of  competent   jurisdiction  to  appoint,   any  established   financial
institution,  having a net worth of not less than  $50,000,000 and whose regular
business shall include the servicing of automotive receivables, as the successor
to the Servicer under this Agreement and which financial  institution is, in the
case of  appointment  by the Trustee,  reasonably  acceptable to the Surety Bond
Issuer.

         (b) Upon appointment,  the successor Servicer shall be the successor in
all  respects  to the  predecessor  Servicer  and  shall be  subject  to all the
responsibilities,  duties, and liabilities  arising thereafter  relating thereto
placed on the predecessor  Servicer,  and shall be entitled to the Servicing Fee
and all of the rights  granted  to the  predecessor  Servicer,  by the terms and
provisions of this Agreement.  The predecessor  Servicer shall be entitled to be
reimbursed for Outstanding Advances.

         (c) In  connection  with such  appointment,  the  Trustee may make such
arrangements  for successor  Servicer out of payments on Receivables it and such
successor  Servicer shall agree;  provided,  however,  that no such compensation
shall be in excess of that permitted the original Servicer under this Agreement.
The Trustee and such successor Servicer shall take such action,  consistent with
this Agreement, as shall be necessary to effectuate any such succession.

         SECTION 14.03.  Notification to Certificateholders.  Upon any notice of
an Event of Default or upon any  termination  of, or  appointment of a successor
to, the Servicer  pursuant to this  Article  XIV, the Trustee  shall give prompt
written  notice  thereof to  Certificateholders  at their  respective  addresses
appearing in the Certificate Register.

         SECTION  14.04.  Waiver of Past Defaults.  The Holders of  Certificates
evidencing not less than 51% of the Certificate  Balance and 51% of the Notional
Principal  Amount of the Class I Certificates,  may, on behalf of all Holders of
Certificates,  waive any  default  by the  Servicer  in the  performance  of its
obligations  hereunder  and its  consequences,  except a default  in making  any
required deposits to or payments from the Certificate Account in accordance with
this  Agreement;  provided,  that no waiver of any default or  provision of this
Agreement shall become  effective  without the consent of the Surety Bond Issuer
(unless the Surety Bond Issuer is in default of its obligations under the Surety
Bond).  Upon any such  waiver of a past  default,  such  default  shall cease to
exist,  and any Event of Default arising  therefrom shall be deemed to have been
remedied for every purpose of this Agreement. No such waiver shall extend to any
subsequent or other default or impair any right consequent thereon.


                                                        48

<PAGE>



                                   ARTICLE XV

                                   The Trustee

         SECTION 15.01. Duties of Trustee. The Trustee,  both prior to and after
the occurrence of an Event of Default, shall undertake to perform such duties as
are specifically set forth in this Agreement.  If an Event of Default shall have
occurred  and shall not have been cured and,  in the case of an Event of Default
described in clause (i) of Section  14.01,  the Trustee has  received  notice of
such Event of Default,  the Trustee shall exercise such of the rights and powers
vested in it by this Agreement,  and shall use the same degree of care and skill
in  their  exercise,   as  a  prudent  man  would  exercise  or  use  under  the
circumstances in the conduct of his own affairs; provided,  however, that if the
Trustee shall assume the duties of the Servicer  pursuant to Section 14.02,  the
Trustee in  performing  such duties shall use the degree of skill and  attention
customarily exercised by a servicer with respect to automobile  receivables that
it services for itself or others.

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

         No  provision  of this  Agreement  shall be  construed  to relieve  the
Trustee from liability for its own negligent  action,  its own negligent failure
to act, or its own bad faith; provided, however, that:

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

                        (ii) The  Trustee  shall not be  liable  for an error of
         judgment  made in good faith by a  Responsible  Officer,  including its
         actions pursuant to Section 9.04(e), unless it shall be proved that the
         Trustee shall have been negligent in ascertaining the pertinent facts;

                       (iii) The Trustee shall not be liable with respect to any
         action  taken,  suffered,  or  omitted  to be  taken  in good  faith in
         accordance  with this  Agreement or at the  direction of the Holders of
         Certificates  evidencing not less than 25% of the  Certificate  Balance
         relating to the time,  method,  and place of conducting  any proceeding
         for any remedy  available to the Trustee,  or  exercising  any trust or
         power conferred upon the Trustee, under this Agreement;


                                                        49

<PAGE>



                        (iv) The Trustee shall not be charged with  knowledge of
         any  failure by the  Servicer  to comply  with the  obligations  of the
         Servicer referred to in clauses (i) or (ii) of Section 14.01, or of any
         failure  by  the  Depositor  to  comply  with  the  obligations  of the
         Depositor  referred  to in  clause  (ii) of  Section  14.01,  unless  a
         Responsible  Officer of the  Trustee  receives  written  notice of such
         failure (it being  understood  that  knowledge  of the  Servicer or the
         Servicer as custodian, in its capacity as agent for the Trustee, is not
         attributable to the Trustee) from the Servicer or the Depositor, as the
         case may be, or the Holders of  Certificates  evidencing  not less than
         25% of the Certificate Balance; and

                         (v) Without  limiting the generality of this Section or
         Section  15.04,  the  Trustee  shall  have  no  duty  (A) to see to any
         recording,  filing,  or depositing  of this  Agreement or any agreement
         referred to therein or any  financing  statement  evidencing a security
         interest in the Receivables or the Financed Vehicles,  or to see to the
         maintenance  of any such  recording or filing or  depositing  or to any
         rerecording, refiling or redepositing of any thereof, (B) to see to any
         insurance of the Financed Vehicles or Obligors or to effect or maintain
         any such insurance,  (C) to see to the payment or discharge of any tax,
         assessment,  or other governmental charge or any Lien or encumbrance of
         any kind owing with respect to, assessed,  or levied against,  any part
         of the Trust,  (D) to confirm or verify the  contents of any reports or
         certificates of the Servicer  delivered to the Trustee pursuant to this
         Agreement believed by the Trustee to be genuine and to have been signed
         or  presented  by the proper  party or  parties,  or (E) to inspect the
         Financed  Vehicles  at any  time  or  ascertain  or  inquire  as to the
         performance  or observance of any of the  Depositor's or the Servicer's
         representations,  warranties or covenants or the Servicer's  duties and
         obligations as Servicer and as custodian of the Receivable  Files under
         this Agreement.

         The  Trustee  shall not be  required to expend or risk its own funds or
otherwise  incur  financial  liability in the  performance  of any of its duties
hereunder,  or in the exercise of any of its rights or powers, if there shall be
reasonable  ground for  believing  that the  repayment of such funds or adequate
indemnity against such risk or liability shall not be reasonably  assured to it,
and none of the  provisions  contained  in this  Agreement  shall  in any  event
require the Trustee to perform,  or be responsible for the manner of performance
of, any of the  obligations of the Servicer  under this Agreement  except during
such time,  if any, as the Trustee shall be the successor to, and be vested with
the rights,  duties,  powers, and privileges of, the Servicer in accordance with
the terms of this  Agreement.  Except for actions  expressly  authorized by this
Agreement,  the  Trustee  shall take no action  reasonably  likely to impair the
security  interests  created or existing  under any  Receivable or to impair the
value of any Receivable.

         SECTION  15.02.  Trustee's  Certificate.  On or as soon as  practicable
after each  Distribution  Date on which Receivables shall be (i) assigned to UAC
pursuant to Section  7.02 or deemed to be assigned to the  Depositor as a result
of the  application  of  Available  Funds in  respect of  Defaulted  Receivables
pursuant to Section 9.02 or (ii)  assigned to the  Servicer  pursuant to Section
8.07 or 16.02,  the  Trustee  shall,  at the  written  request of the  Servicer,
execute a Trustee's Certificate, substantially in the form of, in the case of an
assignment to UAC,  Exhibit 1, or, in the case of an assignment to the Servicer,
Exhibit 2, based on the information contained in the Servicer's  Certificate for
the related Collection Period, amounts deposited to the Certificate Account, and
notices  received  pursuant  to  this  Agreement,  identifying  the  Receivables
repurchased  or deemed to be repurchased by UAC pursuant to Section 7.02 or 9.02
or purchased by the

                                                        50

<PAGE>



Servicer  pursuant to Section 8.07 or 16.02 during such Collection  Period,  and
shall  deliver  such  Trustee's  Certificate,  accompanied  by  a  copy  of  the
Servicer's Certificate for such Collection Period to UAC or the Servicer, as the
case may be.  The  Trustee's  Certificate  shall be an  assignment  pursuant  to
Section 15.03.

         SECTION  15.03.  Trustee's  Assignment of Purchased  Receivables.  With
respect to each  Receivable  repurchased  by UAC  pursuant to Section  7.02,  or
deemed  to be so  repurchased  pursuant  to  Section  9.02 or  purchased  by the
Servicer  pursuant to Section 8.07 or 16.02, the Trustee shall assign, as of the
last  day of the  Collection  Period  during  which  such  Receivable  became  a
Defaulted  Receivable or became  subject to repurchase by UAC or purchase by the
Servicer, without recourse,  representation, or warranty, to UAC or the Servicer
(as the case may be) all the Trustee's right, title, and interest in and to such
Receivables,  and all security and documents  relating thereto,  such assignment
being an assignment outright and not for security. If in any enforcement suit or
legal proceeding it shall be held that the Servicer may not enforce a Receivable
on the ground that it shall not be a real party in interest or a holder entitled
to enforce the Receivable,  the Trustee shall, at the Servicer's  expense,  take
such steps as the Trustee deems necessary to enforce the  Receivable,  including
bringing suit in its name or the name of the Certificateholders.

         SECTION  15.04.  Certain  Matters  Affecting  the  Trustee.  Except  as
otherwise provided in Section 15.01:

                         (i) The  Trustee  may rely and  shall be  protected  in
         acting  or  refraining  from  acting  upon  any  resolution,  Officers'
         Certificate,  Servicer's  Certificate,  certificate of auditors, or any
         other certificate,  statement,  instrument,  opinion,  report,  notice,
         request,  consent, order,  appraisal,  bond, or other paper or document
         believed by it to be genuine and to have been  signed or  presented  by
         the proper party or parties.

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

                       (iii)  The  Trustee  shall  be  under  no  obligation  to
         exercise any of the rights or powers vested in it by this Agreement, or
         to institute, conduct, or defend any litigation under this Agreement or
         in relation to this Agreement,  at the request,  order, or direction of
         any of  the  Certificateholders  pursuant  to the  provisions  of  this
         Agreement,  unless such  Certificateholders  shall have  offered to the
         Trustee reasonable security or indemnity reasonably satisfactory to the
         Trustee  against  the  costs,  expenses,  and  liabilities  that may be
         incurred  therein or  thereby.  Nothing  contained  in this  Agreement,
         however,  shall  relieve  the  Trustee  of the  obligations,  upon  the
         occurrence of an Event of Default (that shall not have been cured),  to
         exercise such of the rights and powers vested in it by this  Agreement,
         and to use the same  degree  of care and skill in their  exercise  as a
         prudent  man  would  exercise  or use under  the  circumstances  in the
         conduct of his own affairs.


                                                        51

<PAGE>



                        (iv) The  Trustee  shall  not be liable  for any  action
         taken,  suffered,  or omitted by it in good faith and believed by it to
         be  authorized or within the  discretion or rights or powers  conferred
         upon it by this Agreement.

                         (v) Prior to the  occurrence of an Event of Default and
         after the curing of all Events of Default that may have  occurred,  the
         Trustee shall not be bound to make any investigation  into the facts of
         matters stated in any resolution,  certificate,  statement, instrument,
         opinion,  report, notice, request,  consent, order, approval,  bond, or
         other  paper or  document,  unless  requested  in  writing  so to do by
         Holders of Certificates evidencing not less than 25% of the Certificate
         Balance or not less than 25% of the  Notional  Principal  Amount of the
         Class I Certificates;  provided,  however, that if the payment within a
         reasonable time to the Trustee of the costs,  expenses,  or liabilities
         likely to be incurred by it in the making of such  investigation  shall
         be, in the  opinion  of the  Trustee,  not  reasonably  assured  to the
         Trustee by the security  afforded to it by the terms of this Agreement,
         the  Trustee  may  require  reasonable  indemnity  against  such  cost,
         expense,  or liability as a condition to so proceeding.  The reasonable
         expense of every such examination  shall be paid by the Servicer or, if
         paid by the Trustee,  shall be  reimbursed by the Servicer upon demand.
         Nothing in this clause (v) shall affect the  obligation of the Servicer
         to observe any  applicable  law  prohibiting  disclosure of information
         regarding the Obligors.

                        (vi) The Trustee may execute any of the trusts or powers
         hereunder or perform any duties under this Agreement either directly or
         by or through agents or attorneys or a custodian. The Trustee shall not
         be responsible for any misconduct or negligence solely  attributable to
         the acts or  omissions  of the  Servicer in its capacity as Servicer or
         custodian.

                       (vii)  Subsequent to the sale of the  Receivables  by the
         Depositor to the Trustee, the Trustee shall have no duty of independent
         inquiry,  except as may be required by Section  15.01,  and the Trustee
         may rely upon the  representations  and warranties and covenants of the
         Depositor and the Servicer  contained in this Agreement with respect to
         the Receivables and the Receivable Files.

         SECTION 15.05. Trustee Not Liable for Certificates or Receivables.  The
recitals contained herein and in the Certificates (other than the certificate of
authentication  on the  Certificates)  shall be taken as the  statements  of the
Depositor  or the  Servicer,  as the case may be,  and the  Trustee  assumes  no
responsibility  for  the  correctness   thereof.   The  Trustee  shall  make  no
representations  as to the validity or  sufficiency  of this Agreement or of the
Certificates (other than the certificate of authentication on the Certificates),
or of any Receivable or related document.  The Trustee shall at no time have any
responsibility or liability for or with respect to the legality,  validity,  and
enforceability  of  any  security  interest  in  any  Financed  Vehicle  or  any
Receivable,  or the perfection  and priority of such a security  interest or the
maintenance of any such  perfection and priority,  or for or with respect to the
efficacy of the Trust or its ability to generate the payments to be  distributed
to Certificateholders under this Agreement,  including,  without limitation: the
existence,  condition,  location,  and  ownership of any Financed  Vehicle;  the
existence and  enforceability of any physical damage insurance,  lender's single
interest insurance,  or credit life or disability and hospitalization  insurance
with respect to any Receivable; the

                                                        52

<PAGE>



existence  and  contents  of any  Receivable  or any  computer  or other  record
thereof; the validity of the assignment of any Receivable to the Trust or of any
intervening assignment;  the completeness of any Receivable;  the performance or
enforcement of any  Receivable;  the compliance by the Depositor or the Servicer
with any warranty or representation  made under this Agreement or in any related
document and the accuracy of any such  warranty or  representation  prior to the
Trustee's receipt of notice or other discovery of any noncompliance therewith or
any  breach  thereof;  any  investment  of  monies by the  Servicer  or any loss
resulting   therefrom  (it  being  understood  that  the  Trustee  shall  remain
responsible  for any Trust property that it may hold);  the acts or omissions of
the Depositor,  the Servicer, or any Obligor; an action of the Servicer taken in
the name of the Trustee;  or any action by the Trustee taken at the  instruction
of the Servicer;  provided,  however,  that the foregoing  shall not relieve the
Trustee of its  obligation  to perform its duties under this  Agreement.  Except
with  respect  to a claim  based on the  failure of the  Trustee to perform  its
duties under this  Agreement  or based on the  Trustee's  negligence  or willful
misconduct,  no recourse  shall be had for any claim based on any  provision  of
this  Agreement,  the  Certificates,  or any  Receivable or  assignment  thereof
against the Trustee in its individual  capacity,  the Trustee shall not have any
personal obligation,  liability,  or duty whatsoever to any Certificateholder or
any other  Person with  respect to any such  claim,  and any such claim shall be
asserted solely against the Trust or any indemnitor who shall furnish  indemnity
as provided in this Agreement.  The Trustee shall not be accountable for the use
or application by the Depositor of any of the Certificates or of the proceeds of
such  Certificates,  or for  the use or  application  of any  funds  paid to the
Depositor or the Servicer in respect of the Receivables.

         SECTION  15.06.  Trustee  May  Own  Certificates.  The  Trustee  in its
individual or any other capacity may become the owner or pledgee of Certificates
with the same rights as it would have if it were not Trustee.

         SECTION 15.07.  Trustee's Fees and Expenses.  The Servicer shall pay to
the  Trustee,  and the Trustee  shall be entitled  to,  reasonable  compensation
(which  shall  not  be  limited  by  any  provision  of  law  in  regard  to the
compensation  of a trustee of an express trust) for all services  rendered by it
in the execution of the trusts created by this Agreement and in the exercise and
performance of any of the Trustee's powers and duties under this Agreement,  and
the  Servicer  shall pay or  reimburse  the  Trustee  upon its  request  for all
reasonable  expenses,  disbursements,  and advances  (including  the  reasonable
compensation  and the  expenses  and  disbursements  of its  counsel  and of all
persons  not  regularly  in its  employ)  incurred  or  made by the  Trustee  in
accordance  with any  provisions  of this  Agreement,  except any such  expense,
disbursement,  or advance as may be  attributable  to its  willful  misfeasance,
negligence,  or bad faith,  and the Servicer shall indemnify the Trustee (which,
for purposes of this section, shall include its directors,  officers, employees,
and  agents) for and hold it harmless  against any loss,  liability,  or expense
incurred  without  willful  misfeasance,  negligence,  or bad faith on its part,
arising out of or in connection  with the  acceptance or  administration  of the
Trust, including the costs and expenses of defending itself against any claim or
liability in connection with the exercise or performance of any of its powers or
duties under this Agreement.  Additionally,  the Depositor,  pursuant to Section
12.02,  and  the  Servicer,  pursuant  to  Section  13.02,  respectively,  shall
indemnify  the Trustee with respect to certain  matters.  This  indemnity  shall
survive the  termination of this  Agreement or the Trust and the  resignation or
removal of the Trustee.


                                                        53

<PAGE>



         SECTION 15.08.  Eligibility Requirements for Trustee. The Trustee under
this Agreement shall at all times be a corporation  having an office in the same
State as the  location  of the  Corporate  Trust  Office  as  specified  in this
Agreement;  and organized and doing business under the laws of such State or the
United States of America; authorized under such laws to exercise corporate trust
powers;  and  having  a net  worth  of  at  least  $50,000,000  and  subject  to
supervision  or examination  by federal or State  authorities  and the long-term
unsecured  debt of which is rated  at  least  Baa3 or which is  approved  by the
Surety Bond Issuer and each Rating  Agency.  If such  corporation  shall publish
reports of condition at least annually,  pursuant to law or to the  requirements
of the aforesaid  supervising  or examining  authority,  then for the purpose of
this Section 15.08, the combined  capital and surplus of such corporation  shall
be deemed to be its combined capital and surplus as set forth in its most recent
report of condition so published. In case at any time the Trustee shall cease to
be eligible in accordance with the provisions of this Section 15.08, the Trustee
shall resign  immediately in the manner and with the effect specified in Section
15.09.

         SECTION 15.09.  Resignation  or Removal of Trustee.  The Trustee may at
any time  resign  and be  discharged  from the trusts  hereby  created by giving
written  notice  thereof  to  the  Servicer.   Upon  receiving  such  notice  of
resignation,  the Servicer,  with the prior  written  consent of the Surety Bond
Issuer,  shall promptly appoint a successor Trustee, by written  instrument,  in
duplicate,  one copy of which  instrument  shall be delivered  to the  resigning
Trustee and one copy to the  successor  Trustee.  If no successor  Trustee shall
have been so appointed  and have accepted  appointment  within 30 days after the
giving of such notice of  resignation,  the  resigning  Trustee may petition any
court of competent jurisdiction for the appointment of a successor Trustee.

         If at any time the Trustee  shall  cease to be  eligible in  accordance
with the  provisions  of Section  15.08 and shall fail to resign  after  written
request therefor by the Servicer, or if at any time the Trustee shall be legally
unable to act, or shall be adjudged a bankrupt  or  insolvent,  or a receiver of
the Trustee or of its property  shall be appointed,  or any public officer shall
take  charge or control of the  Trustee or of its  property  or affairs  for the
purpose of rehabilitation,  conservation,  or liquidation, then the Servicer may
remove the Trustee.  If it shall remove the Trustee  under the  authority of the
immediately preceding sentence,  the Servicer shall promptly appoint a successor
Trustee by written instrument,  in duplicate, one copy of which instrument shall
be delivered to the Trustee so removed and one copy to the successor Trustee.

         Any  resignation  or  removal  of  the  Trustee  and  appointment  of a
successor  Trustee pursuant to any of the provisions of this Section 15.09 shall
not become  effective until  acceptance of appointment by the successor  Trustee
pursuant to Section 15.10.

         SECTION  15.10.  Successor  Trustee.  Any successor  Trustee  appointed
pursuant  to  Section  15.09  shall  execute,  acknowledge,  and  deliver to the
Servicer and to its predecessor Trustee an instrument accepting such appointment
under  this  Agreement,   and  thereupon  the  resignation  or  removal  of  the
predecessor  Trustee shall become effective and such successor Trustee,  without
any further act,  deed,  or  conveyance,  shall become fully vested with all the
rights, powers, duties, and obligations of its predecessor under this Agreement,
with like effect as if  originally  named as Trustee.  The  predecessor  Trustee
shall deliver to the successor  Trustee all documents and statements  held by it
under this Agreement; and the Servicer and the predecessor Trustee shall execute
and deliver such instruments and do such other things as may

                                                        54

<PAGE>



reasonably  be required for fully and  certainly  vesting and  confirming in the
successor Trustee all such rights, powers, duties, and obligations.

         No  successor  Trustee  shall  accept  appointment  as provided in this
Section 15.10 unless at the time of such acceptance such successor Trustee shall
be eligible pursuant to Section 15.08.

         Upon acceptance of appointment by a successor  Trustee pursuant to this
Section  15.10,  the Servicer shall mail notice of the successor of such Trustee
under this Agreement to all Holders of  Certificates at their addresses as shown
in the  Certificate  Register.  If the  Servicer  shall fail to mail such notice
within 10 days after  acceptance of  appointment by the successor  Trustee,  the
successor  Trustee  shall  cause such  notice to be mailed at the expense of the
Servicer.

         SECTION 15.11. Merger or Consolidation of Trustee. Any corporation into
which  the  Trustee  may  be  merged  or  converted  or  with  which  it  may be
consolidated,  or any  corporation  resulting  from any merger,  conversion,  or
consolidation  to  which  the  Trustee  shall  be a  party,  or any  corporation
succeeding to all or  substantially  all of the corporate  trust business of the
Trustee,  shall  be  the  successor  of the  Trustee  hereunder,  provided  such
corporation shall be eligible  pursuant to Section 15.08,  without the execution
or filing of any instrument or any further act on the part of any of the parties
hereto, anything herein to the contrary notwithstanding.

         SECTION  15.12.   Appointment   of  Co-Trustee  or  Separate   Trustee.
Notwithstanding  any other  provisions of this  Agreement,  at any time, for the
purpose of meeting any legal  requirements of any jurisdiction in which any part
of the Trust or any  Financed  Vehicle may at the time be located,  the Servicer
and the  Trustee  acting  jointly  shall  have the power and shall  execute  and
deliver all  instruments to appoint one or more Persons  approved by the Trustee
to act as co-trustee,  jointly with the Trustee, or separate trustee or separate
trustees,  of all or any part of the Trust, and to vest in such Person,  in such
capacity and for the benefit of the Certificateholders, such title to the Trust,
or any part thereof, and, subject to the other provisions of this Section 15.12,
such powers,  duties,  obligations,  rights,  and trusts as the Servicer and the
Trustee may consider  necessary  or  desirable.  If the Servicer  shall not have
joined in such  appointment  within 15 days after the receipt by it of a request
so to do,  or in the  case an  Event  of  Default  shall  have  occurred  and be
continuing, the Trustee alone shall have the power to make such appointment.  No
co-trustee or separate  trustee under this  Agreement  shall be required to meet
the terms of eligibility as a successor Trustee pursuant to Section 15.08 and no
notice to  Certificateholders  of the  appointment of any co-trustee or separate
trustee shall be required pursuant to Section 15.10.

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

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

                                                        55

<PAGE>



         holding  of  title  to the  Trust or any  portion  thereof  in any such
         jurisdiction)  shall be exercised and performed singly by such separate
         trustee or co-trustee, but solely at the direction of the Trustee;

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

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

         Any notice,  request,  or other  writing  given to the Trustee shall be
deemed to have been given to each of the then separate trustees and co-trustees,
as  effectively  as if given to each of them.  Every  instrument  appointing any
separate  trustee or co-trustee shall refer to this Agreement and the conditions
of this Article XV. Each separate trustee and co-trustee, upon its acceptance of
the trusts conferred,  shall be vested with the estates or property specified in
its instrument of appointment, either jointly with the Trustee or separately, as
may be  provided  therein,  subject  to all the  provisions  of this  Agreement,
specifically including every provision of this Agreement relating to the conduct
of,  affecting the liability of, or affording  protection to, the Trustee.  Each
such instrument  shall be filed with the Trustee and a copy thereof given to the
Servicer.

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

         SECTION 15.13.  Representations and Warranties of Trustee.  The Trustee
shall make the following  representations  and warranties on which the Depositor
and Certificateholders may rely:

                         (i)  Organization  and  Existence.  The  Trustee  is an
         Illinois banking  corporation duly organized and validly existing under
         the laws of the State of Illinois and authorized to engage in a banking
         and trust business under such laws.

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

                       (iii) Duly Executed.  This Agreement shall have been duly
         executed and delivered by the Trustee and shall  constitute  the legal,
         valid, and binding agreement of the Trustee,  enforceable in accordance
         with its  terms,  except as such  enforceability  may be limited by (i)
         bankruptcy,  insolvency,   liquidation,   reorganization,   moratorium,
         conservatorship,  receivership or other similar laws now or hereinafter
         in effect relating to the enforcement of creditors'  rights in general,
         as such  laws  would  apply in the event of a  bankruptcy,  insolvency,
         liquidation, reorganization, moratorium, conservatorship,  receivership
         or  similar  occurrence   affecting  the  Trustee,   and  (ii)  general
         principles of

                                                        56

<PAGE>



         equity  (regardless of whether such  enforceability  is considered in a
         proceeding in equity or at law) as well as concepts of  reasonableness,
         good faith and fair dealing.

                                   ARTICLE XVI

                                   Termination

         SECTION 16.01. Termination of the Trust. The respective obligations and
responsibilities  of the Depositor,  the Servicer and the Trustee created hereby
and the Trust created by this Agreement shall terminate upon (i) the disposition
of the Trust corpus as of the last day of any Collection Period at the direction
of the Class IC  Certificateholder,  at its option,  pursuant to Section  16.02,
(ii) the sale,  liquidation  or  disposition  of the Trust  corpus  following  a
termination upon the bankruptcy of the Class IC Certificateholder as provided in
Section 16.03,  or (iii) the payment to  Certificateholders  and the Surety Bond
Issuer of all amounts required to be paid to them pursuant to this Agreement and
the Insurance  Agreement (as set forth in writing by the Surety Bond Issuer) and
the  disposition of all property held as part of the Trust;  provided,  however,
that in no event shall the trust created by this Agreement  continue  beyond the
expiration of 21 years from the date as of which this Agreement is executed. The
Servicer  shall  promptly  notify  the  Trustee of any  prospective  termination
pursuant to this Section 16.01.

         Notice of any termination,  specifying the Distribution Date upon which
the  Certificateholders  may  surrender  their  Certificates  to the Trustee for
payment of the final  distribution and cancellation,  shall be given promptly by
the Trustee by letter to Certificateholders mailed not earlier than the 10th day
and not  later  than the 20th day of the  month  next  preceding  the  specified
Distribution  Date stating (A) the Distribution Date upon which final payment of
the  Certificates   shall  be  made  upon  presentation  and  surrender  of  the
Certificates at the office of the Trustee therein designated,  (B) the amount of
any such final payment,  and (C) if  applicable,  that the Record Date otherwise
applicable to such Distribution Date is not applicable, payments being made only
upon presentation and surrender of the Certificates at the office of the Trustee
therein  specified.  The  Trustee  shall  give such  notice  to the  Certificate
Registrar  (if  other  than the  Trustee)  at the time  such  notice is given to
Certificateholders.  Upon  presentation and surrender of the  Certificates,  the
Trustee   shall  cause  to  be   distributed   to   Certificateholders   amounts
distributable  on such  Distribution  Date  pursuant to Section 9.04 and, in the
event  of a  termination  pursuant  to  clause  (i) or  (ii)  of  the  preceding
paragraph,  the  provisions  of  Section 9 of Annex A hereto  shall  govern  the
remaining distributions to Certificateholders.

         In the event  that all of the  Certificateholders  shall not  surrender
their  Certificates for cancellation  within six months after the date specified
in the  above-mentioned  written notice, the Trustee shall give a second written
notice to the remaining  Certificateholders  to surrender their Certificates for
cancellation and receive the final distribution with respect thereto.  If within
one year  after  the  second  notice  all the  Certificates  shall not have been
surrendered for  cancellation,  the Trustee may take  appropriate  steps, or may
appoint  an  agent  to  take   appropriate   steps,  to  contact  the  remaining
Certificateholders  concerning  surrender  of their  Certificates,  and the cost
thereof  shall be paid out of the funds  and  other  assets  that  shall  remain
subject to this Agreement.  Any funds remaining in the Trust after exhaustion of
such remedies shall,  upon notice to the Trustee,  be distributed by the Trustee
to the United Way of Central Indiana or its successor, and

                                                        57

<PAGE>



upon  such  distribution  the  Certificateholders'  rights  to  any  amounts  so
distributed will be extinguished.

         SECTION 16.02. Optional Disposition of All Receivables. On the last day
of any Collection  Period following which (i) the Notional  Principal Amount has
been  reduced  to zero,  and  (ii) the  Certificate  Balance  as of the  related
Distribution Date is less than or equal to 10% of the Original Pool Balance, the
holder of the Class IC Certificate shall have the option to cause the Trustee to
sell (to the Class IC  Certificateholder  or any other person) the corpus of the
Trust at a price (the  "Optional  Disposition  Price")  equal to the fair market
value  of the  Receivables,  but not  less  than  (i) the sum of (x) 100% of the
Certificate  Balance, (y) accrued and unpaid interest on such amount computed at
a rate equal to the  weighted  average  Note Rate,  and (z) all  amounts due and
owing to the Surety Bond Issuer under the Agreement and the Insurance  Agreement
minus any amounts  representing  payments  received on the  Receivables  not yet
applied to the  interest  related  thereto or to reduce  the  principal  balance
thereof.  The  proceeds  of such sale  will be  deposited  into the  Certificate
Account  for  distribution  to  the  Certificateholders   (and,  to  the  extent
applicable, the Surety Bond Issuer) on the next succeeding Distribution Date. In
connection with such disposition,  the Class IC Certificateholder is required to
pay any unpaid fees and  expenses of the Trustee  that it would  otherwise  have
been  entitled  to  pursuant to this  Agreement.  The fair  market  value of the
outstanding  Receivables  for purposes of this Section  16.02 shall be an amount
equal  to the  average  of the bid  prices  for  such  assets  taken as a whole,
provided to the Servicer by two independent,  nationally  recognized  dealers in
automobile loans substantially  similar to the Receivables.  Such price shall be
deposited to the  Certificate  Account in immediately  available  funds by 12:00
noon,  New York City time,  on the  Distribution  Date and,  upon  notice to the
Trustee of such deposit,  the Trustee  shall  transfer the  Receivables  and the
Receivable Files to the purchaser,  whereupon the  Certificates  shall no longer
evidence any right or interest in the Receivables or any proceeds thereof.

         SECTION  16.03.  Termination  upon  the  Bankruptcy  of  the  Class  IC
Certificateholder.  Following the occurrence of an Insolvency Event with respect
to the Class IC Certificateholder,  the Class IC Certificateholder  shall on the
date of such  Insolvency  Event give  notice to the  Trustee and the Surety Bond
Issuer of such Insolvency Event. Within 15 days of the receipt by the Trustee of
such notice of an  Insolvency  Event,  the Trustee shall (i) publish a notice in
Authorized Newspapers that an Insolvency Event has occurred and that the Trustee
intends  to  sell,  dispose  of or  otherwise  liquidate  the  Receivables  in a
commercially   reasonable   manner   and  (ii)  send   written   notice  to  the
Certificateholders  describing the  provisions of this Section 16.03,  noting in
particular  that the Surety Bond will not be available to be drawn upon to pay a
shortfall  in  the  amount  due  Certificateholders  upon a  liquidation  of the
Receivables,  and requesting  instructions from such  Certificateholders,  which
notice  shall  request  each such  Certificateholder  to advise  the  Trustee in
writing that it elects one of the following options:  (a) the  Certificateholder
wishes the Trustee to instruct the Servicer not to sell, dispose of or otherwise
liquidate the Receivables and terminate the Trust, or (b) the  Certificateholder
wishes the Trustee to instruct  the  Servicer to sell,  dispose of or  otherwise
liquidate the Receivables and terminate the Trust, or (c) the  Certificateholder
refuses to advise the  Trustee as to whether or not the Trustee  shall  instruct
the Servicer to sell,  dispose of or otherwise  liquidate  the  Receivables  and
terminate  the Trust.  After 90 days from the day on which  notice  pursuant  to
clause (i) above is first published, the Trustee shall, unless instructed not to
do so by the written  direction of the holders of Certificates  representing not
less  than 51% of the  Certificate  Balance  and 51% of the  Notional  Principal
Amount of the Class I

                                                        58

<PAGE>



Certificates, instruct the Servicer to proceed to sell, dispose of, or otherwise
liquidate  the  Receivables,   in  a  commercially   reasonable  manner  and  on
commercially   reasonable  terms,   which  shall  include  the  solicitation  of
competitive  bids,  and shall proceed to  consummate  the sale,  liquidation  or
disposition of the Receivables as provided above with the highest bidder for the
Receivables.  The Servicer  shall be permitted to bid for the  Receivables.  The
Trustee may obtain a prior  determination  from  trustee-in-bankruptcy  that the
terms  and  manner  of  any  proposed  sale,   disposition  or  liquidation  are
commercially reasonable.  The provisions of Sections 9.04 and this Section 16.03
shall not be deemed to be mutually exclusive. Following the sale, disposition or
liquidation of the Receivables in a commercially  reasonable manner, the Trustee
shall wind up the  affairs of the Trust and  terminate  the Trust in  accordance
with Section 16.01.

                                  ARTICLE XVII

                            Miscellaneous Provisions

         SECTION  17.01.  Amendment.  This  Agreement  may  be  amended  by  the
Depositor,  the  Servicer  and the  Trustee,  without  the consent of any of the
Certificateholders,  to  cure  any  ambiguity,  to  correct  or  supplement  any
provisions in this  Agreement,  or to add any other  provisions  with respect to
matters or questions arising under this Agreement that shall not be inconsistent
with the provisions of this Agreement; provided, however, that such action shall
not, as  evidenced  by an Opinion of Counsel,  adversely  affect in any material
respect the interests of any Certificateholder.

         This  Agreement may also be amended from time to time by the Depositor,
the   Servicer,   and  the   Trustee   with  the   consent   of  the   Class  IC
Certificateholder,  Holders of Certificates  evidencing not less than 51% of the
Certificate  Balance  and 51% of the  Notional  Principal  Amount of the Class I
Certificates  for the  purpose of adding any  provisions  to or  changing in any
manner or eliminating any of the provisions of this  Agreement,  or of modifying
in any manner the rights of the Holders of Certificates; provided, however, that
no such amendment shall,  without the consent of the Holders of all Certificates
then  outstanding,  reduce the aforesaid  percentage  required to consent to any
such  amendment.  In no case may any such  amendment  increase  or reduce in any
manner the  amount of, or  accelerate  or delay the  timing of,  collections  of
payments on  Receivables or  distributions  that shall be required to be made on
any Certificate.

         Notwithstanding  anything to the contrary in this Agreement, no Opinion
of Counsel or consent of Certificateholders shall be required in connection with
any  amendment  of this  Agreement  to provide  for a Spread  Account  Facility;
provided that prior to the effectiveness of any such amendment Standard & Poor's
and Moody's  shall confirm in writing that the rating of the  Certificates  will
not be lowered or withdrawn as a result of such amendment.

         Notwithstanding   anything  to  the  contrary  to  this  Agreement,  no
amendment of this Agreement shall be effective without the prior written consent
of the Surety Bond Issuer.

         Sections  7.08 and 16.03 shall not be subject to  amendment,  provided,
however  that Section  7.08(a) and Section  16.03 may be deleted by an amendment
pursuant to the first  paragraph of this Section  17.01 if the  Depositor  shall
have provided to the Trustee, at the Depositor's  expense, an Opinion of Counsel
to the effect that the Trustee has complied with any applicable

                                                        59

<PAGE>



temporary or final Treasury Regulation or Notice of the Internal Revenue Service
providing  for (i) a  "check-the-box"  partnership  classification  for  federal
income  tax  purposes  and under the laws of the State of New York and any other
state in which  Receivables  representing more than 10% of the Pool Balance that
are outstanding at such time were  originated;  and such amendment shall further
provide  that  Section  1 of  Annex A hereof  shall be  amended  by  adding  the
following  sentence  immediately  preceding the last sentence  thereof:  "If the
Treasury  Department or Internal Revenue Service shall promulgate a temporary or
final regulation, notice or other rule adopting a "check-the-box" classification
system for  unincorporated  organizations  and which shall be  applicable to the
Trust, the Servicer on behalf of the Tax Partners shall elect, in such manner as
may be provided in such regulation,  notice or other rule, to treat the Trust as
a partnership for federal income tax purposes,  and each Tax Partner irrevocably
agrees to be bound by such election;  or (ii) a "financial asset  securitization
investment trust" (a "FASIT")  classification or election for federal income tax
purposes.  Notwithstanding  the  foregoing,  except  as  provided  in the  third
paragraph  of this  Section  17.01,  no  amendment  to this  Agreement  shall be
recognized  or be  effective  without  the  written  consent of the  Trustee and
receipt  by the  Trustee  of an  Opinion  of  Counsel  to the  effect  that such
amendment will not cause the Trust to be treated as an association  taxable as a
corporation or as a publicly-traded partnership.

         Promptly  after the execution of any amendment or consent,  the Trustee
shall furnish written notification of the substance of such amendment or consent
to each Certificateholder.

         It  shall  not be  necessary  for  the  consent  of  Certificateholders
pursuant to this Section  17.01 to approve the  particular  form of any proposed
amendment or consent,  but it shall be  sufficient if such consent shall approve
the substance  thereof.  The manner of obtaining such consents and of evidencing
the  authorization  of the  execution  thereof  by  Certificateholders  shall be
subject to such reasonable requirements as the Trustee may prescribe.

         Prior to the execution of any amendment to this Agreement,  the Trustee
shall be entitled to receive  and rely upon an Opinion of Counsel  stating  that
the execution of such amendment is authorized or permitted by this Agreement and
the Opinion of Counsel referred to in Section 17.02(i)(1).  The Trustee may, but
shall not be  obligated  to,  enter into any such  amendment  which  affects the
Trustee's own rights, duties, or immunities under this Agreement.

         SECTION 17.02.  Protection of Title to Trust.

         (a) The Depositor shall execute and file such financing  statements and
cause to be executed and filed such continuation statements,  all in such manner
and in such places as may be required by law fully to  preserve,  maintain,  and
protect  the  interest  of the  Certificateholders  and the  Trustee  under this
Agreement in the  Receivables and in the proceeds  thereof.  The Depositor shall
deliver (or cause to be  delivered)  to the Trustee  file-stamped  copies of, or
filing  receipts for, any document filed as provided above, as soon as available
following such filing.

         (b) Neither  the  Depositor  nor the  Servicer  shall  change its name,
identity,  or corporate structure in any manner that would, could, or might make
any  financing  statement or  continuation  statement  filed by the Depositor in
accordance with paragraph (a) above seriously  misleading  within the meaning of
ss.  9-402(7)  of the UCC,  unless it shall have  given the  Trustee at least 60
days' prior written notice thereof.

                                                        60

<PAGE>



         (c) The Depositor  and the Servicer  shall give the Trustee at least 60
days' prior written notice of any relocation of its principal  executive  office
if, as a result of such relocation,  the applicable  provisions of the UCC would
require  the  filing of any  amendment  of any  previously  filed  financing  or
continuation  statement  or of any new  financing  statement  (in which case the
Servicer  shall  file or  cause  to be  filed  such  amendment  or  continuation
statement or new financing statement).  The Servicer shall at all times maintain
each office from which it shall service Receivables, and its principal executive
office, within the United States of America.

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

         (e) The Servicer shall maintain its computer  systems so that, from and
after the time of sale under this  Agreement of the  Receivables to the Trustee,
the Servicer's  master computer  records  (including any back-up  archives) that
refer to a Receivable  shall  indicate  clearly with reference to the particular
trust that such Receivable is owned by the Trustee.  Indication of the Trustee's
ownership  of a Receivable  shall be deleted from or modified on the  Servicer's
computer  systems when, and only when,  the  Receivable  shall have been paid in
full or repurchased.

         (f) If at any time the Depositor or the Servicer shall propose to sell,
grant a security  interest in, or otherwise  transfer any interest in automotive
receivables to any  prospective  purchaser,  lender,  or other  transferee,  the
Servicer shall give to such prospective  purchaser,  lender, or other transferee
computer  tapes,  records,  or print-outs  (including  any restored from back-up
archives) that, if they shall refer in any manner  whatsoever to any Receivable,
shall  indicate  clearly that such  Receivable has been sold and is owned by the
Trustee.

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

         (h) Upon request,  the Servicer  shall  furnish to the Trustee,  within
five Business Days, a list of all  Receivables  (by contract  number and name of
Obligor) then held as part of the Trust,  together with a reconciliation of such
list to the Schedule of Receivables  and to each of the Servicer's  Certificates
furnished before such request indicating removal of Receivables from the Trust.

         (i)          The Servicer shall deliver to the Trustee:

                      (1)  promptly  after the  execution  and  delivery of this
         Agreement and of each amendment  thereto,  an Opinion of Counsel either
         (a)  stating  that,  in the  opinion  of such  counsel,  all  financing
         statements  and  continuation  statements  have been executed and filed
         that are  necessary  fully to preserve  and protect the interest of the
         Trustee in the  Receivables and reciting the details of such filings or
         referring to prior Opinions of

                                                        61

<PAGE>



         Counsel in which such details are given,  or (b) stating  that,  in the
         opinion of such counsel,  no such action shall be necessary to preserve
         and protect such interest; and

                      (2) within 90 days after the  beginning  of each  calendar
         year  beginning  with the first calendar year beginning more than three
         months after the Cutoff Date, an Opinion of Counsel, dated as of a date
         during such 90-day  period,  either (a) stating that, in the opinion of
         such counsel, all financing statements and continuation statements have
         been  executed  and filed  that are  necessary  fully to  preserve  and
         protect the  interest of the Trustee in the  Receivables,  and reciting
         the details of such filings or  referring to prior  Opinions of Counsel
         in which such details are given, or (b) stating that, in the opinion of
         such counsel, no such action shall be necessary to preserve and protect
         such interest.

         SECTION 17.03. Limitation on Rights of Certificateholders. The death or
incapacity  of  any  Certificateholder  shall  not  operate  to  terminate  this
Agreement   or  the  Trust,   nor   entitle   such   Certificateholder's   legal
representatives  or  heirs  to claim an  accounting  or to take  any  action  or
commence any proceeding in any court for a partition or winding up of the Trust,
nor otherwise affect the rights, obligations,  and liabilities of the parties to
this Agreement or any of them.

         No  Certificateholder  shall have any right to vote (except as provided
in Section 14.04,  17.01, 17.03 or 17.07) or in any manner otherwise control the
operation and management of the Trust, or the obligations of the parties to this
Agreement  except as  expressly  set forth  herein,  nor shall  anything in this
Agreement set forth, or contained in the terms of the Certificates, be construed
so as to constitute  the  Certificateholders  from time to time as members of an
association; nor shall any Certificateholder be under any liability to any third
person by reason of any action taken pursuant to any provision of this Agreement
(except  for the Class IC  Certificateholder  to the extent  provided in Section
7.08).

         No  Certificateholder  shall  have any right by  virtue or by  availing
itself of any  provisions of this  Agreement to institute any suit,  action,  or
proceeding in equity or at law upon or under or with respect to this  Agreement,
unless such Holder  previously  shall have given to the Trustee a written notice
of default and of the continuance thereof, as hereinbefore  provided, and unless
also the Holders of Certificates evidencing not less than 25% of the Certificate
Balance  or not less than 25% of the  Notional  Principal  Amount of the Class I
Certificates  shall have made written request upon the Trustee to institute such
action,  suit, or proceeding in its own name as Trustee under this Agreement and
shall have  offered to the Trustee such  reasonable  indemnity as it may require
against the costs,  expenses, and liabilities to be incurred therein or thereby,
and the  Trustee,  for 30 days after its receipt of such  notice,  request,  and
offer of  indemnity,  shall have  neglected  or refused  to  institute  any such
action,  suit,  or  proceeding  and  during  such  30-day  period  no  direction
inconsistent with such written request has been given to the Trustee pursuant to
Section 14.04;  no one or more Holders of  Certificates  shall have any right in
any  manner  whatever  by virtue or by  availing  itself  or  themselves  of any
provisions of this Agreement to affect,  disturb, or prejudice the rights of the
Holders  of any  other  of the  Certificates,  or to  obtain  or seek to  obtain
priority over or  preference to any other such Holder,  or to enforce any right,
under this Agreement except in the manner provided in this Agreement and for the
equal, ratable, and common benefit of all Certificateholders. For the protection
and enforcement of the provisions of this Section 17.03, each  Certificateholder
and the Trustee  shall be entitled to such relief as can be given  either at law
or in equity.

                                                        62

<PAGE>



         SECTION  17.04.  Governing  Law. This  Agreement  shall be construed in
accordance  with the laws of the State of New York applicable to agreements made
and to be performed within the State of New York, and the  obligations,  rights,
and  remedies  of the  parties  under  this  Agreement  shall be  determined  in
accordance with such laws.

         SECTION 17.05. Notices. All demands,  notices, and communications under
this Agreement shall be in writing,  personally delivered, sent by facsimile to,
sent by courier to or mailed by certified mail,  return receipt  requested,  and
shall be deemed to have been duly given unless otherwise  provided herein,  upon
receipt (a) in the case of the  Depositor  to the agent for service as specified
in this Agreement, at the following address: UAC Securitization Corporation, 250
North  Shadeland  Avenue,  Suite 210A,  Indianapolis,  Indiana 46219, or at such
other address as shall be designated by the Depositor in a written notice to the
Servicer or Trustee; (b) in the case of the Servicer to the agent for service as
specified  in  this  Agreement,  at  the  following  address,  Union  Acceptance
Corporation, 250 North Shadeland Avenue, Indianapolis, Indiana 46219, (c) in the
case of the  Trustee,  at the  Corporate  Trust  Office,  (d) in the case of the
Surety Bond Issuer, at Capital Markets Assurance Corporation,  885 Third Avenue,
14th Floor,  New York, New York 10022, Fax (212) 755-5462,  Attention:  Managing
Director, Credit Enhancement. Any notice required or permitted to be mailed to a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address of such Holder as shown in the  Certificate  Register  unless  otherwise
provided herein.  Unless otherwise  provided herein, any notice so mailed within
the time  prescribed in this Agreement  shall be  conclusively  presumed to have
been duly given, whether or not the Certificateholder shall receive such notice.

         SECTION 17.06.  Severability  of Provisions.  If any one or more of the
covenants,  agreements,  provisions, or terms of this Agreement shall be for any
reason whatsoever held invalid, then such covenants, agreements,  provisions, or
terms  shall be  deemed  severable  from the  remaining  covenants,  agreements,
provisions,  or terms of this  Agreement and shall in no way affect the validity
or  enforceability  of  the  other  provisions  of  this  Agreement  or  of  the
Certificates or the rights of the Holders thereof.

         SECTION  17.07.  Assignment.  Notwithstanding  anything to the contrary
contained herein, except as provided below or in Sections 12.03 and 13.03 and as
provided in the provisions of this Agreement  concerning the  resignation of the
Servicer,  this  Agreement  may not be assigned by the Depositor or the Servicer
without   the   prior   written   consent   of  the   Trustee,   the   Class  IC
Certificateholder,  and the Holders of Certificates evidencing not less than 66%
of the Certificate Balance and 66% of the Notional Principal Amount of the Class
I Certificates.

         SECTION   17.08.    Certificates    Nonassessable   and   Fully   Paid.
Certificateholders  shall not be personally  liable for obligations of the Trust
(except to the extent provided in respect of the Class IC  Certificateholder  in
Section  7.08).  The  interests   represented  by  the  Certificates   shall  be
nonassessable  for any  losses  or  expenses  of the  Trust  or for  any  reason
whatsoever,  and, upon authentication thereof by the Trustee pursuant to Section
11.02, Certificates shall be deemed fully paid.

         SECTION  17.09.   Nonpetition  Covenants.   Notwithstanding  any  prior
termination  of this  Agreement,  the  Servicer,  UAC and the Trustee shall not,
prior to the date  which is one year and one day after the  termination  of this
Agreement with respect to the Trust or the Depositor,

                                                        63

<PAGE>



acquiesce,  petition or otherwise  invoke or cause the Trust or the Depositor to
invoke  the  process of any court or  government  authority  for the  purpose of
commencing  or  sustaining a case against the Trust or the  Depositor  under any
Federal or state bankruptcy, insolvency or similar law or appointing a receiver,
liquidator, assignee, trustee, custodian, sequestrator or other similar official
of the  Trust or the  Depositor  or any  substantial  part of its  property,  or
ordering  the  winding  up or  liquidation  of the  affairs  of the Trust or the
Depositor.

         SECTION  17.10.  Counterparts.  For the  purpose  of  facilitating  the
execution  of this  Agreement  and for other  purposes,  this  Agreement  may be
executed   simultaneously   in  any  number  of  counterparts,   each  of  which
counterparts  shall be deemed to be an original,  and all of which  counterparts
shall constitute but one and the same instrument.

         SECTION 17.11. Third Party  Beneficiary.  This Agreement shall inure to
the benefit of the Surety Bond Issuer and its successors and assigns.

                          [Next page is signature page]

                                                        64

<PAGE>



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

                                           UAC SECURITIZATION CORPORATION,
                                                    as Depositor


                                           By /s/ Melanie S. Otto
                                              ----------------------------------
                                           TITLE:   Vice President


                                           UNION ACCEPTANCE CORPORATION,
                                                    as Servicer


                                           By /s/ Maureen A. Schoch
                                              ----------------------------------
                                          TITLE: Vice President


                                           HARRIS TRUST AND SAVINGS BANK,
                                                    as Trustee


                                           By /s/ Robert D. Foltz
                                              ----------------------------------
                                           TITLE:   Vice President




                                                        65

<PAGE>

                       [Page 66-95 omitted intentionally]

<PAGE>

                   Planned Notional Principal Amount Schedule

                                                           Planned Notional
Distribution Date in                                       Principal Amount
Initial.....................................................$220,473,912.74
March 1997...................................................212,901,076.39
April 1997...................................................205,390,357.66
May 1997.....................................................197,942,967.79
June 1997....................................................190,560,137.29
July 1997....................................................183,243,116.23
August 1997..................................................175,993,174.50
September 1997...............................................168,811,602.09
October 1997.................................................161,699,709.42
November 1997................................................154,658,827.59
December 1997................................................147,690,308.70
January 1998.................................................140,795,526.16
February 1998................................................133,975,874.98
March 1998...................................................127,232,772.09
April 1998...................................................120,567,656.64
May 1998.....................................................113,981,990.36
June 1998....................................................107,477,257.83
July 1998....................................................101,054,966.86
August 1998...................................................94,716,648.76
September 1998................................................88,463,858.76
October 1998..................................................82,298,176.26
November 1998.................................................76,221,205.27
December 1998.................................................70,234,574.68
January 1999..................................................64,339,938.66
February 1999.................................................58,538,977.02
March 1999....................................................52,833,395.54
April 1999....................................................47,224,926.40
May 1999......................................................41,715,328.51
June 1999.....................................................36,306,387.90
July 1999.....................................................30,999,918.11
August 1999...................................................25,797,760.59
September 1999................................................20,701,785.08
October 1999..................................................15,713,890.01
November 1999.................................................10,836,002.95
December 1999..................................................6,070,080.95
January 2000...................................................1,513,246.93

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



                                               96

<PAGE>




                                                                         ANNEX A


                            TAX PARTNERSHIP AGREEMENT

         1.  Characterization  for Tax Purposes.  For United States  federal and
state income tax purposes,  the  Depositor's  contribution of the Receivables to
the Trust in exchange for interests in the Trust,  and the sale by the Depositor
of Class A  Certificates  (which  includes  Class  A-1  Certificates,  Class A-2
Certificates  and  Class A-3  Certificates)  and  Class I  Certificates  and the
retention by the Depositor of the Class IC Certificate is intended to constitute
the formation of a partnership  (the "Tax  Partnership")  whose partners are the
Class A  Certificateholders,  the  Class I  Certificateholders  and the Class IC
Certificateholder  (which are hereinafter  collectively  referred to as the "Tax
Partners").  This Tax  Partnership  shall  continue  in  effect as  provided  in
Paragraph 3 below.  The Tax Partnership  shall not be a partnership to any other
extent or for any other purpose.

         2. Election with Respect to Subchapter K.  Notwithstanding  anything to
the contrary,  each Tax Partner agrees: (a) not to elect to be excluded from the
application  of  Subchapter  K of Chapter 1 of  Subtitle  A of the Code,  or any
comparable provisions of applicable state laws; and (b) to join in the execution
of such  additional  documents  and  elections  as may be  required  in order to
effectuate the foregoing.

         3. Term.  The  provisions of this Tax  Partnership  Agreement  shall be
effective as of the  effective  date of the sale by the Depositor of the Class A
Certificates  and Class I Certificates  and the issuance to the Depositor of the
Class IC Certificate (the "Effective Date") and shall continue in full force and
effect from and after such date until the  earliest of: (a) the  termination  of
the Agreement  pursuant to its terms; or (b) the mutual  agreement of all of the
Tax Partners to terminate the Trust.

         4.       Capital Contributions and Capital Accounts.

         (a)  The   value  of  the   interests   contributed   by  the  Class  A
Certificateholders  and the Class I  Certificateholders  shall  equal the amount
paid by such  Certificateholders  for  such  interests,  respectively,  and such
amounts  shall  constitute  the opening  balance in their  Capital  Accounts (as
hereinafter  defined).  The value of the interests  contributed  by the Class IC
Certificateholder   shall  equal  the  fair  market  value  of  the  Receivables
contributed  to the Tax  Partnership  less the value  attributed  to the Class A
Certificateholders and the Class I Certificateholders,  as described above. Such
amount shall constitute the opening balance in the Class IC  Certificateholder's
Capital Account.

         (b) An  individual  capital  account  (a  "Capital  Account")  shall be
maintained for each Tax Partner in compliance with Treasury  Regulation Sections
1.704-1(b)(2)(iv)  and 1.704-2 and  accordingly,  except as  otherwise  provided
herein:

                           (i) The Capital  Account of each Tax Partner shall be
                  credited by (A) the amount of cash and the fair  market  value
                  of property other than cash

                                                        97

<PAGE>



                  contributed  (or deemed  contributed  pursuant to Code Section
                  708) by such Tax  Partner to the Tax  Partnership  (net of any
                  liabilities   assumed  by  the  Tax   Partnership   upon  such
                  contribution  or to which such property is subject at the time
                  of  such  contribution);  and (B) the  amount  of any  item of
                  taxable income or gain and the amount of any item of income or
                  gain exempt from tax allocated to such Tax Partner.

                           (ii) The Capital Account of each Tax Partner shall be
                  debited by (A) the amount of any item of tax deduction or loss
                  allocated  to  such  Tax  Partner;   (B)  such  Tax  Partner's
                  allocable  share, of expenditures  not deductible in computing
                  taxable   income  and  not  properly   chargeable  as  capital
                  expenditures;  and (C) the amount of cash and the fair  market
                  value of any property other than cash (net of any  liabilities
                  assumed  by such Tax  Partner  or to which  such  property  is
                  subject at the time of  distribution)  distributed to such Tax
                  Partner.

                           (iii)   Immediately  prior  to  any  distribution  of
                  property in kind, the Tax Partners'  Capital Accounts shall be
                  adjusted by assuming that the distributed properties were sold
                  for cash at their respective fair market values as of the date
                  of  distribution  and crediting or debiting each Tax Partner's
                  Capital Account with its respective  share of the hypothetical
                  gains or losses  resulting from such assumed sales in the same
                  manner as gains or losses on actual  sales of such  properties
                  would be allocated under Paragraph 6 below.

                           (iv) Any  adjustments  of basis of property  provided
                  for under Code Section 734 and 733 and  comparable  provisions
                  of state law  (resulting  from an election  under Code Section
                  754 or  comparable  provisions  of state law) shall not affect
                  the Capital  Accounts of the Tax Partners,  except as provided
                  in Treasury Regulation Section 1.704-1(b)(2)(iv)(m)(5).

         5.       Federal and State Income Tax Returns and Elections.

                  (a) The Tax  Partners  agree  that the  holder of the Class IC
         Certificate  shall serve as the "tax matters  partner" (as such term is
         defined in Code Section  6231(a)(7) (the "Tax Matters  Partner") of the
         Tax  Partnership.  The Tax  Matters  Partner  shall  (i)  apply  to the
         Internal Revenue Service for a taxpayer  identification  number for the
         Tax  Partnership,  (ii) elect to adopt the accrual method of accounting
         and, if permitted by  applicable  federal tax law, the calendar year as
         the Tax Partnership's fiscal year, (iv) make such other elections as it
         deems proper,  (v) prepare,  execute and file the necessary federal and
         state  partnership  income tax returns for the Tax Partnership and (vi)
         keep the other Tax Partners  informed of all material  matters that may
         come to its attention in its capacity as Tax Matters Partner.  Each Tax
         Partner  agrees to furnish the Tax Matters  Partner with all  pertinent
         information relating to activities under the Agreement and this Annex A
         which is  necessary  for the Tax  Matters  Partner to prepare  and file
         federal  and  state  partnership  returns.  In  acting  as Tax  Matters
         Partner,  the Tax Matters Partner shall use its best efforts, but shall
         incur no liability to the other Tax Partners.


                                                        98

<PAGE>



                  (b)  Within  60  days  after  the  end  of  each  of  the  Tax
         Partnership's taxable years, the Tax Matters Partner shall send to each
         Tax  Partner  who has been a Tax Partner at any time during the taxable
         year then  ended such tax  information  as shall be  necessary  for the
         preparation  by such Tax Partner of its  Federal  income tax return and
         state  income and other tax  returns,  if any, in states  where the Tax
         Partnership is organized or is qualified to do business.

         6.       Allocations.

                  (a)(i)  "Net  Income"  and "Net  Loss"  respectively,  for any
         period, means the income or losses of the Tax Partnership as determined
         in  accordance  with  the  method  of  accounting  followed  by the Tax
         Partnership  for  Federal  income  tax  purposes,  including,  for  all
         purposes,  any income exempt from tax and any  expenditures  of the Tax
         Partnership described in Code Section 705(a)(2)(B);  provided, however,
         (i) that any item allocated under Paragraphs 6(b)(iii) or 6(c) shall be
         excluded from the  computation of Net Income and Net Loss and (ii) that
         if, as a result of the contribution of an asset whose fair market value
         differs from its adjusted basis for Federal income tax purposes or as a
         result of the  revaluation of the Tax  Partnership's  assets,  the book
         value of any Tax Partnership  asset differs from its adjusted basis for
         Federal income tax purposes,  gain, loss, depreciation and amortization
         with  respect to such asset  shall be computed  using the asset's  book
         value consistently with the requirements of Treasury Regulation Section
         1.704-1(b)(2)(iv)(g).

                           (ii) "Period" shall mean the calendar month; provided
                  that as to the month in which the Closing Date occurs,  Period
                  shall  mean the  period  commencing  on the  Closing  Date and
                  ending on the last day of that calendar  month,  and as to the
                  month in which the Tax  Partnership  terminates,  Period shall
                  mean the period  beginning  on the first day of such month and
                  ending on the date of the Tax Partnership's termination.

                  (b) The Tax  Partners  agree  that the Tax  Partnership's  Net
         Income and Net Loss and each item of income,  gain,  loss, or deduction
         entering  into the  computation  thereof  for any Fiscal  Year shall be
         allocated by first allocating the Tax  Partnership's Net Income and Net
         Loss (and each item of income,  gain, loss, or deduction  entering into
         the computation thereof) for each Period within such Fiscal Year (as if
         such  Period  were a complete  fiscal  year) and then  aggregating  the
         allocations  for each Period within the Fiscal Year. In the case of the
         transfer  of any  interest  in the Tax  Partnership,  the  items of Net
         Income  and Net Loss  allocated  for any  Period  with  respect  to the
         transferred  interest shall be allocated to the holder of that interest
         on the first business day of the month following the end of such Period
         (or in the case of the Period in which the Tax Partnership  terminates,
         the last day of such  Period).  If the Tax Matters  Partner  determines
         that this method of  allocation  of items of Net Income and Net Loss is
         not  consistent  with  the  requirements  of the  Code  and  applicable
         Treasury  Regulations,  it may  revise  such  method of  allocation  to
         conform with such  requirements.  The Tax  Partnership's Net Income and
         Net Loss for each  Period  within a Fiscal Year shall be  allocated  as
         follows:

                           (i) Net Income for such Period  shall be allocated as
         follows:


                                                        99

<PAGE>



                                    (A)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing  Date,  of (1) the  product  of the Class A-1
                           Pass-Through  Rate and (2) the Class A-1  Certificate
                           Balance   amount  for  such  Period  (and  each  such
                           preceding  Period)  over (y) all  amounts  previously
                           allocated   to  the  Class   A-1   Certificateholders
                           pursuant  to this  Paragraph  6(b)(i)(A)(I)  shall be
                           allocated  100% to the Class A-1  Certificateholders,
                           in  proportion   to  their   holdings  of  Class  A-1
                           Certificates;  provided  that the  product of (1) and
                           (2) in clause (x) shall be computed on the basis of a
                           360 day year consisting of twelve 30 day months,  and
                           that any such product shall be appropriately prorated
                           for any Period that is not a full calendar month in a
                           manner   consistent  with  the  computation  of  cash
                           distributions   with   respect  to  such  Periods  as
                           provided by the Agreement.

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class  A-1  Certificates  over
                                    their  initial  issue  price   (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-1 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)
                                    all  amounts  previously  allocated  to  the
                                    Class  A-1  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(A)(II)   shall  be
                                    allocated    100%   to   the    Class    A-1
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-1 Certificates.

                                    (B)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing  Date,  of (1) the  product  of the Class A-2
                           Pass-Through  Rate and (2) the Class A-2  Certificate
                           Balance   amount  for  such  Period  (and  each  such
                           preceding  Period)  over (y) all  amounts  previously
                           allocated   to  the  Class   A-2   Certificateholders
                           pursuant  to this  Paragraph  6(b)(i)(B)(I)  shall be
                           allocated  100% to the Class A-2  Certificateholders,
                           in  proportion   to  their   holdings  of  Class  A-2
                           Certificates;  provided  that the  product of (1) and
                           (2) in clause (x) shall be computed on the basis of a
                           360 day year consisting of twelve 30 day months,  and
                           that any such product shall be appropriately prorated
                           for any Period that is not a full calendar month in a
                           manner   consistent  with  the  computation  of  cash
                           distributions   with   respect  to  such  Periods  as
                           provided by the Agreement.

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class  A-2  Certificates  over
                                    their  initial  issue  price   (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-2 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)

                                                        100

<PAGE>



                                    all  amounts  previously  allocated  to  the
                                    Class  A-2  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(B)(II)   shall  be
                                    allocated    100%   to   the    Class    A-2
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-2 Certificates.

                                    (C)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing  Date,  of (1) the  product  of the Class A-3
                           Pass-Through  Rate and (2) the Class A-3  Certificate
                           Balance   amount  for  such  Period  (and  each  such
                           preceding  Period)  over (y) all  amounts  previously
                           allocated   to  the  Class   A-3   Certificateholders
                           pursuant  to this  Paragraph  6(b)(i)(C)(I)  shall be
                           allocated  100% to the Class A-3  Certificateholders,
                           in  proportion   to  their   holdings  of  Class  A-3
                           Certificates;  provided  that the  product of (1) and
                           (2) in clause (x) shall be computed on the basis of a
                           360 day year consisting of twelve 30 day months,  and
                           that any such product shall be appropriately prorated
                           for any Period that is not a full calendar month in a
                           manner   consistent  with  the  computation  of  cash
                           distributions   with   respect  to  such  Periods  as
                           provided by the Agreement.

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class  A-3  Certificates  over
                                    their  initial  issue  price   (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-3 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)
                                    all  amounts  previously  allocated  to  the
                                    Class  A-3  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(C)(II)   shall  be
                                    allocated    100%   to   the    Class    A-3
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-3 Certificates.

                                    (D) An  amount  of Net  Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing   Date,  of  the  Periodic   Allocation   (as
                           hereinafter  defined) over (y) all amounts previously
                           allocated to the Class I Certificateholders  pursuant
                           to this Paragraph 6(b)(i)(D), shall be allocated 100%
                           to the Class I  Certificateholders,  in proportion to
                           their holdings of Class I Certificates. The "Periodic
                           Allocation"  for any Period shall equal the excess of
                           (i) the product of (1) the Class I Pass-Through  Rate
                           and (2) the Notional Principal Amount for such Period
                           over (ii) the  portion  of the  amount  distributable
                           with respect to the Class I Certificates with respect
                           to such  Period  that  would  constitute  a return of
                           basis   for  an   initial   holder  if  the  Class  I
                           Certificates  constituted an instrument  described in
                           Code   Section   860G(a)(1)(B)(ii),   employing   the
                           principles  of  Code  Section   1272(a)(6)   and  the
                           constant  yield method of accrual;  provided that the
                           product  of  (1)  and  (2) in  clause  (i)  shall  be
                           computed on the basis of a 360 day year consisting of
                           twelve 30 days months, and that such product shall be
                           appropriately

                                                        101

<PAGE>



                           prorated  for any Period that is not a full  calendar
                           month in a manner  consistent with the computation of
                           cash  distributions  with  respect to such Periods as
                           provided by the Agreement.

                                    (E) Notwithstanding the foregoing Paragraphs
                           (A)  through  (D),  if the actual Net Income for such
                           Period is less than the Net  Income  allocable  under
                           the sum of the amounts  described in such  Paragraphs
                           (A)  through  (D),  the  actual  Net  Income for such
                           Period   shall   be   allocable   to  the   Class   A
                           Certificateholders and the Class I Certificateholders
                           in proportion to the allocations that would have been
                           made to such  Certificateholders with respect to such
                           Period under such  foregoing  Paragraphs  (A) through
                           (D) if  sufficient  Net  Income  for such  period had
                           existed  and the amount  distributable  hereunder  to
                           Class A  Certificateholders  shall be distributed pro
                           rata.  For the  purposes  of applying  the  foregoing
                           Paragraphs  (A)  through  (D), in such  periods,  any
                           amounts  allocated  pursuant  to this  Paragraph  (E)
                           shall be treated as allocated  pursuant to Paragraphs
                           (A)  through  (D),  as the case may be, to the extent
                           the allocation was related thereto.

                                    (F)  Any   remaining  Net  Income  shall  be
                           allocated 100% to the Class IC Certificateholder.

                           (ii) Net Losses for such  Periods  shall be allocated
                  as follows:

                                    (A) 100% to the  Class IC  Certificateholder
                           until the Adjusted  Capital  Account (as  hereinafter
                           defined)  balance of the Class IC  Certificateholders
                           equals zero.

                                    (B)     100% pro rata:

                                            (I)     to     the      Class      I
                                    Certificateholders,  in  proportion to their
                                    holdings of Class I Certificates,  until the
                                    Adjusted  Capital  Account  balances  of the
                                    Class I Certificateholders equal zero; and

                                            (II)     to     the      Class     A
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A Certificates,  until the
                                    Adjusted  Capital  Account  balances  of the
                                    Class A Certificateholders equal zero.

                                    (C)  Any   remaining  Net  Losses  shall  be
                           allocated 100% to the Class IC Certificateholder.

                           (iii) Any provision of this Agreement to the contrary
                  notwithstanding,  any  payment  of  amounts  due and owing the
                  Surety Bond Issuer from time to time or in connection  with an
                  optional  disposition of all  Receivables  pursuant to Section
                  16.02 of the Agreement or upon a termination of the Trust upon
                  the bankruptcy of the Class IC  Certificateholder  pursuant to
                  Section 16.03 of the  Agreement  shall be treated as a loss of
                  the Tax  Partnership and shall be allocated in the same manner
                  as the Net Loss would be allocated under paragraph 6(b)(ii).

                                                        102

<PAGE>



                  (c) (i) In the taxable year in which the final  redemption  of
         the Class I  Certificates  occurs,  a portion of the  premium and other
         deductions  derived by the Trust up to an amount equal to the aggregate
         remaining  Capital Account  balances of the Class I  Certificateholders
         shall be allocated to the Class I  Certificateholders  in proportion to
         their respective Capital Account balances.

                           (ii)  Any  deductions   not  allocated   pursuant  to
                  Paragraph  6(c)(i) and attributable to (w) the amortization of
                  premium on the  Receivables,  (x)  payments to the Trustee and
                  (y) payments to the Servicer  shall be specially  allocated to
                  the Class IC Certificateholder.

                           (iii)  If  there is a net  decrease  in  "partnership
                  minimum  gain"  (within  the  meaning of  Treasury  Regulation
                  Section  1.704-2(d))  for a Fiscal  Year,  then there shall be
                  allocated  to each Tax  Partner  items of income  and gain for
                  that  year  equal  to  that  Tax  Partner's  share  of the net
                  decrease in  partnership  minimum  gain (within the meaning of
                  Treasury  Regulation  Section  1.704-2(g)(2)),  subject to the
                  exceptions   set  forth  in   Treasury   Regulation   Sections
                  1.704-2(f)(2),   (3)  and  (5),  provided,  that  if  the  Tax
                  Partnership  has any  discretion  as to an exception set forth
                  pursuant to Treasury Regulation Section 1.704-2(f)(5), the Tax
                  Matters  Partner may exercise such discretion on behalf of the
                  Tax  Partnership.  In the event the application of the minimum
                  gain  chargeback  requirement  would cause a distortion in the
                  economic  arrangement among the Tax Partners,  the Tax Matters
                  Partner  shall request the  Commissioner  to waive the minimum
                  gain chargeback  requirement  pursuant to Treasury  Regulation
                  Section  1.704-2(f)(4).  The  foregoing  is  intended  to be a
                  "minimum gain  chargeback"  provision as described in Treasury
                  Regulation  Section  1.704-2(f) and shall be  interpreted  and
                  applied  in all  respects  in  accordance  with that  Treasury
                  Regulation.

         If during a Fiscal Year there is a net decrease in partner  nonrecourse
         debt minimum gain (as determined in accordance with Treasury Regulation
         Section  1.704-2(i)(3)),  then,  in  addition to the  amounts,  if any,
         allocated pursuant to the preceding  paragraph,  any Tax Partner with a
         share of that partner  nonrecourse  debt minimum  gain  (determined  in
         accordance with Treasury  Regulation  Section  1.704-2(i)(5)) as of the
         beginning of the Fiscal Year shall, subject to the exceptions set forth
         in Treasury  Regulation  Section 1.704- 2(i)(4),  including  exceptions
         analogous to those provided  pursuant to Treasury  Regulation  Sections
         1.704-2(f)(2),  (3) and (5) (provided,  that if the Tax Partnership has
         any  discretion  as to an  exception  set forth  pursuant  to  Treasury
         Regulation  Section   1.704-2(f)(5)  as  made  applicable  by  Treasury
         Regulation Section 1.704-2(i)(4),  the Tax Matters Partner may exercise
         such discretion on behalf of the Tax Partnership) be allocated items of
         income and gain for the year (and, if necessary,  for succeeding years)
         equal to that Tax  Partner's  share of the net  decrease in the partner
         nonrecourse  minimum gain. In the event the  application of the minimum
         gain  chargeback  requirement  would cause a distortion in the economic
         arrangement  among the Tax  Partners,  the Tax  Matters  Partner  shall
         request  the   Commissioner   to  waive  the  minimum  gain  chargeback
         requirement pursuant to Treasury Regulation Sections  1.704-2(i)(4) and
         1.704-2(f)(4).  The  foregoing  is  intended to be the  "chargeback  of
         partner nonrecourse debt minimum gain" required by Treasury Regulation

                                                        103

<PAGE>



         Section  1.704-2(i)(4)  and shall be  interpreted  and  applied  in all
         respects in accordance with that Treasury Regulation.

                           (iv) If during any Fiscal Year of the Tax Partnership
                  a Tax Partner unexpectedly receives an adjustment,  allocation
                  or  distribution  described  in Treasury  Regulation  Sections
                  1.704-1(b)(2)(ii)(d)(4), (5) or (6), which causes or increases
                  a  deficit  balance  in the  Tax  Partner's  Adjusted  Capital
                  Account (as defined  below),  there shall be  allocated to the
                  Tax Partner items of income and gain (consisting of a pro rata
                  portion  of each  item of Tax  Partnership  income,  including
                  gross income,  and gain for such year) in an amount and manner
                  sufficient  to eliminate  such deficit as quickly as possible.
                  The  foregoing is intended to be a "qualified  income  offset"
                  provision  as  described   in  Treasury   Regulation   Section
                  1.704-1(b)(2)(ii)(d)  and shall be interpreted  and applied in
                  all respects in accordance with the Treasury Regulation.

                  A Tax Partner's "Adjusted Capital Account", at any time, shall
         equal the Tax Partner's  Capital  Account at such time (x) increased by
         the sum of (A) the  amount of the Tax  Partner's  share of  partnership
         minimum gain (as defined in Treasury  Regulation Section  1.704-2(g)(1)
         and  (3)),  (B)  the  amount  of the Tax  Partner's  share  of  partner
         nonrecourse  debt  minimum  gain (as  defined  in  Treasury  Regulation
         Section  1.704-2(i)(5)),  and (C) any amount of the deficit  balance in
         its  Capital  Account  and Tax  Partner  is  obligated  to  restore  on
         liquidation  of the Tax  Partnership  and (y)  decreased by  reasonably
         expected  adjustments,   allocations  and  distributions  described  in
         Treasury Regulation Sections 1.704-1(b)(2)(ii)(d)(4), (5) and (6).

                           (v) Notwithstanding  anything to the contrary in this
                  Paragraph  6,  Tax  Partnership  losses,  deductions,  or Code
                  Section  705(a)(2)(B)  expenditures that are attributable to a
                  particular partner nonrecourse liability shall be allocated to
                  the Tax Partner that bears the  economic  risk of loss for the
                  liability in accordance with the rules of Treasury  Regulation
                  Section 1.704-2(i).

                           (vi) Notwithstanding any provision of Paragraphs 6(b)
                  and  6(c)(ii),  no  allocation  of items of loss or  deduction
                  shall  be made to a Tax  Partner  if it  would  cause  the Tax
                  Partner to have a negative  balance  in its  Adjusted  Capital
                  Account.  Allocations of items of loss or deduction that would
                  be made to a Tax Partner but for this Paragraph 6(c)(vi) shall
                  instead be made first to the Class IC Certificateholder to the
                  extent not  inconsistent  with this  Paragraph  6(c)(vi),  and
                  second,  to the  Class  A and  Class I  Certificateholders  in
                  proportion to the amounts distributable for the related Period
                  pursuant to Sections  9.04(a)(iii)  of the  Agreement.  To the
                  extent  allocations  of items of loss or  deduction  cannot be
                  made to any Tax Partner  because of this  Paragraph  6(c)(vi),
                  such  allocations  shall  be  made  to  the  Tax  Partners  in
                  accordance with  Paragraphs 6(b) and 6(c)(ii)  notwithstanding
                  this Paragraph 6(c)(vi).

                           (vii) To the extent  that any item of  income,  gain,
                  loss or deduction  has been  specially  allocated  pursuant to
                  Paragraphs   6(c)(iv)   and  (vi)  and  such   allocation   is
                  inconsistent  with the way in which the same amount  otherwise
                  would have been

                                                        104

<PAGE>



                  allocated  under  Paragraphs  6(b)  and  6(c)(ii),  subsequent
                  allocations  under  Paragraph 6(b) and 6(c)(ii) shall be made,
                  to the extent  possible and without  duplication,  in a manner
                  consistent with Paragraphs 6(c)(iii), (iv), (v) and (vi) which
                  negate  as  rapidly  as  possible   the  effect  of  all  such
                  inconsistent allocations.

                           (viii)  Any   allocations   made   pursuant  to  this
                  Paragraph 6 shall be made in the following order:

                                    (i)     Paragraph 6(c)(iii)
                                    (ii)    Paragraph 6(c)(iv)
                                    (iii)   Paragraph 6(c)(v)
                                    (iv)    Paragraph 6(c)(vii)
                                    (v)     Paragraph 6(c)(i)
                                    (vi)    Paragraph 6(c)(ii)
                                    (vii)   Paragraph 6(b)(iii)
                                    (viii)  Paragraph 6(b)(i) and (ii)

                  These provisions shall be applied as if all  distributions and
                  allocations were made at the end of the Fiscal Year. Where any
                  provision depends on the Capital Account of any Partner,  that
                  Capital Account shall be determined after the operation of all
                  preceding  provisions for the year. These allocations shall be
                  made consistently with the requirements of Treasury Regulation
                  Section 1.704-2(j).

                  (d) The income,  gains, losses,  deductions and credits of the
         Tax Partnership for Federal,  state and local income tax purposes shall
         be allocated  in the same manner as the  corresponding  items  entering
         into the  computation  of Net  Income  and Net  Losses  were  allocated
         pursuant to  Paragraphs  6(b) and (c) provided that solely for Federal,
         local and state income and  franchise  tax purposes and not for book or
         Capital Account purposes, income, gain, loss and deduction with respect
         to property properly carried on the Tax Partnership's  books at a value
         other than its tax basis shall be allocated (i) in the case of property
         contributed  in  kind,  in  accordance  with the  requirements  of Code
         Section  704(c) and such  Treasury  Regulations  as may be  promulgated
         thereunder  from time to time, and (ii) in the case of other  property,
         in  accordance  with the  principles  of Code  Section  704(c)  and the
         Treasury Regulations  thereunder as incorporated among the requirements
         of the  relevant  provisions  of the  Treasury  Regulations  under Code
         Section 704(b).

                  (e) The Tax  Partnership  shall  comply  with all  withholding
         requirements under Federal, state and local law and shall remit amounts
         withheld to and file required forms with the applicable  jurisdictions.
         To the extent the Tax  Partnership is required to withhold and pay over
         any amounts with respect to  distributions  or  allocations  to any Tax
         Partner, the amount withheld shall be treated as a distribution to that
         Tax Partner. In the event of any claimed over withholding, Tax Partners
         shall have no claim for recovery  against the Tax  Partnership or other
         Tax  Partners.  If the amount  withheld  was not  withheld  from actual
         distributions,  the Tax Partnership, may at its option, (i) require the
         Tax Partner to reimburse the Tax Partnership for such  withholding (and
         each Tax  Partner  agrees to  reimburse  the Tax  Partnership  promptly
         following such request) or (ii) reduce any subsequent  distributions by
         the amount of such withholding. If there is a possibility that

                                                        105

<PAGE>



         withholding  tax is payable with respect to a  distribution  (such as a
         distribution  to a non- U.S. Tax Partner),  the Tax  Partnership may in
         its sole  discretion  withhold  such  amounts in  accordance  with this
         Paragraph  6(e). Each Tax Partner agrees to furnish the Tax Partnership
         with any  representations and forms as shall reasonably be requested by
         the Tax  Partnership to assist it in determining  the extent of, and in
         fulfilling,  its  withholding  obligations.  If a Tax Partner wishes to
         apply for a refund  of any such  withholding  tax,  the  Trustee  shall
         reasonably cooperate with such Tax Partner in making such claim as long
         as the Tax Partner  agrees to  reimburse  the Tax  Partnership  for any
         out-of-pocket expenses incurred.

         7. Sale of  Interests.  The Tax  Partners  agree that any sale by a Tax
Partner of any ownership  interest in a Certificate shall be deemed to be a sale
of all or a portion of such Tax Partner's interest in the Tax Partnership.

         8. Termination of a Tax Partner's Interest. Any distribution by the Tax
Partnership in termination of any Tax Partner's  interest in the Tax Partnership
other  than  pursuant  to  Paragraph  9 below  shall be in an  amount of cash or
property  other than cash having a net fair market  value equal to the  positive
Capital  Account  balance  of such Tax  Partner  at the time  such  interest  is
terminated,  after such Capital  Account balance has been adjusted in accordance
with Paragraphs 4 and 6 above for all operations preceding such distribution and
the applicable Treasury Regulations under Code Section 704(b), and shall be made
by the later of: (a) the end of the Tax Partnership's taxable year in which such
termination occurs; or (b) within 90 days after the date of such termination.

         9.  Distributions  upon Termination.  Upon termination of the Agreement
pursuant to its terms,  the  activities  of the Tax Partners  under this Annex A
shall be  concluded  and the assets  subject to the  Agreement  and this Annex A
shall be  distributed  to the Tax  Partners  in the  manner and in the order set
forth below:

                  (a)  Debts  of the Tax  Partnership  created  pursuant  to the
         Agreement, other than to Tax Partners, including, except as provided in
         Paragraph  9(e),  all amounts due and owing to the Surety Bond  Issuer,
         shall be paid.

                  (b) Debts owed among the Tax Partners  created pursuant to the
         Agreement shall be paid.

                  (c) All cash on hand representing unexpended  contributions by
         any Tax Partner shall be returned to the contributor.

                  (d) The Tax Partners'  Capital  Accounts shall be adjusted by:
         (i)  assuming  the sale of all  remaining  assets at their fair  market
         values  as of the  date  of  termination  of the  Agreement;  and  (ii)
         debiting or crediting each Tax Partner's  Capital  Account with the Tax
         Partner's   respective  share  of  the  hypothetical  gains  or  losses
         resulting  from  such  assumed  sales  in the same  manner  as such Tax
         Partner's  Capital Account would be debited or credited under Paragraph
         6 above for gains or losses on actual sales of such properties.


                                                        106

<PAGE>


                  (e) All Tax Partnership assets shall be distributed to the Tax
         Partners in accordance with their  respective  Capital Account balances
         as so  adjusted  by the later of: (i) the end of the Tax  Partnership's
         taxable year in which the  termination  occurs;  or (ii) within 90 days
         after the date of such termination, in the following order or priority:

                  (i) to the Class A and Class I  Certificateholders,  pro rata;
         and

                  (ii) to the Class IC Certificateholder;  provided, that in the
         event of a  termination  of the Trust Fund in the event of a bankruptcy
         of the Class IC  Certificateholders as provided in Section 16.03 of the
         Agreement or an optional  termination  of the Trust under Section 16.02
         of the  Agreement,  all amounts due and owing to the Surety Bond Issuer
         shall be paid to the Surety Bond Issuer after the  distribution  to the
         Class A and Class I  Certificateholders  pursuant to clause (i) of this
         Paragraph  9(e)  and  prior  to  the   distribution  to  the  Class  IC
         Certificateholder pursuant to clause (ii) of this Paragraph 9(e).

If property subject to the Agreement is distributed  pursuant to this paragraph,
the amount of the  distribution  shall be equal to the net fair market  value of
the distributed property.


                                                       107





              Consent of Independent Certified Public Accountants

The Board of Directors
Capital Markets Assurance Corporation:

     We  consent  to the use of our  report  included  in the  Form 8-K of UACSC
1997-A Auto Trust, and to the reference to our firm under the heading  "Experts"
in the UACSC 1997-A Auto Trust Prospectus Supplement dated February 13, 1997.

     Our report dated  January 25,  1996,  refers to the  Company's  adoption at
December  31,  1993 of  Financial  Accounting  Standards  Board's  Statement  of
Financial Accounting Standards No. 115, "Accounting for Certain Investments in
Debt and Equity Securities."


                                        /s/ KPMG Peat Marwick LLP

New York, New York
February 18, 1997




                                                                      Exhibit 99



                      CAPITAL MARKETS ASSURANCE CORPORATION

                              FINANCIAL STATEMENTS

                        DECEMBER 31, 1995, 1994 and 1993

                   (With Independent Auditors' Report Thereon)


<PAGE>
                      [LETTERHEAD OF KPMG PEAT MARWICK LLP]

                          Independent Auditors' Report


The Board of Directors
Capital Markets Assurance Corporation:


We have audited the  accompanying  balance sheets of Capital  Markets  Assurance
Corporation  as of  December  31, 1995 and 1994 and the  related  statements  of
income,  stockholder's  equity  and  cash  flows  for  each of the  years in the
three-year  period ended December 31, 1995.  These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Capital  Markets  Assurance
Corporation  as of December 31, 1995 and 1994 and the results of its  operations
and its cash flows for each of the years in the three-year period ended December
31, 1995 in conformity with generally accepted accounting principles.

As  discussed  in note 2, the  Company  changed  its  method of  accounting  for
investments  to adopt  the  provisions  of the  Financial  Accounting  Standards
Board's  Statement of Financial  Accounting  Standards No. 115,  "Accounting for
Certain Investments in Debt and Equity Securities," at December 31, 1993.




/S/ KPMG Peat Marwick LLP
New York, New York
January 25, 1996


                                      F-2
<PAGE>

                     Capital Markets Assurance Corporation
                                 Balance Sheets
                             (Dollars in Thousands)


                                     ASSETS

                                                    December 31      December 31
                                                        1995             1994
- --------------------------------------------------------------------------------
Investments:

Bonds at fair value (amortized cost $210,651
     at December 31, 1995 and $178,882
     at December 31, 1994)                            $215,706         172,016

Short-term investments (at amortized cost
which approximates fair value)                          68,646           2,083

Mutual funds at fair value (cost $16,434
at December 31, 1994)                                        -          14,969
- --------------------------------------------------------------------------------
   Total investments                                   284,352         189,068
- --------------------------------------------------------------------------------
Cash                                                       344              85

Accrued investment income                                3,136           2,746

Deferred acquisition costs                              35,162          24,860

Premiums receivable                                      3,540           3,379

Prepaid reinsurance                                     13,171           5,551

Other assets                                             3,428           3,754
- --------------------------------------------------------------------------------
   Total assets                                       $343,133         229,443
================================================================================

                      LIABILITIES AND STOCKHOLDER'S EQUITY

Liabilities:

Unearned premiums                                         $45,767     25,905

Reserve for losses and loss adjustment expenses             6,548      5,191

Ceded reinsurance                                           2,469      1,497

Accounts payable and other accrued expenses                10,844     10,372

Current income taxes                                          136          -

Deferred income taxes                                      11,303      3,599
- --------------------------------------------------------------------------------
   Total liabilities                                       77,067     46,564
- --------------------------------------------------------------------------------
Stockholder's Equity:

Common stock                                               15,000     15,000

Additional paid-in capital                                205,808    146,808

Unrealized appreciation (depreciation) on investments,
net of tax                                                  3,286     (5,499)

Retained earnings                                          41,972     26,570
- --------------------------------------------------------------------------------
   Total stockholder's equity                             266,066    182,879
- --------------------------------------------------------------------------------
   Total liabilities and stockholder's equity            $343,133    229,443
================================================================================
                 See accompanying notes to financial statements.




                                      F-3
<PAGE>

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





                                     Year Ended     Year Ended     Year Ended
                                    December 31,   December 31,    December 31,
                                        1995          1994            1993
- --------------------------------------------------------------------------------
Revenues:
Direct premiums written                $56,541        43,598         24,491

Assumed premiums written                   935         1,064            403

Ceded premiums written                 (15,992)      (11,069)         (3,586)
- --------------------------------------------------------------------------------
   Net premiums written                 41,484        33,593         21,308

Increase in unearned premiums          (12,242)      (10,490)         (3,825)
- --------------------------------------------------------------------------------
   Net premiums earned                  29,242        23,103         17,483

Net investment income                   11,953        10,072         10,010

Net realized capital gains               1,301            92          1,544

Other income                             2,273           120            354
- --------------------------------------------------------------------------------
   Total revenues                       44,769        33,387         29,391
- --------------------------------------------------------------------------------


Expenses:

Losses and loss adjustment expenses      3,141         1,429            902

Underwriting and operating expenses     13,808        11,833         11,470

Policy acquisition costs                 7,203         4,529          2,663
- --------------------------------------------------------------------------------
   Total expenses                       24,152        17,791         15,035
- --------------------------------------------------------------------------------
   Income before income taxes           20,617        15,596         14,356
- --------------------------------------------------------------------------------

Income Taxes:

Current income tax                       2,113           865          1,002
                                                                  
Deferred income tax                      3,102         2,843          2,724
- --------------------------------------------------------------------------------
   Total income taxes                    5,215         3,708          3,726
- --------------------------------------------------------------------------------
   NET INCOME                          $15,402        11,888         10,630
================================================================================
                                                              
                 See accompanying notes to financial statements.



                                      F-4
<PAGE>

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




                                      Year Ended     Year Ended      Year Ended
                                     December 31,   December 31,    December 31,
                                        1995           1994             1993
- --------------------------------------------------------------------------------
Common stock:

Balance at beginning of period        $15,000         15,000           15,000
- --------------------------------------------------------------------------------
   Balance at end of period            15,000         15,000           15,000
- --------------------------------------------------------------------------------
Additional paid-in capital:

Balance at beginning of period        146,808        146,808          146,808

Paid-in capital                        59,000              -                -
- --------------------------------------------------------------------------------
   Balance at end of period           205,808        146,808          146,808
- --------------------------------------------------------------------------------

Unrealized (depreciation) appreciation
on investments, net of tax:

Balance at beginning of period         (5,499)         3,600                -

Unrealized appreciation
(depreciation) on investments           8,785         (9,099)           3,600
- --------------------------------------------------------------------------------
   Balance at end of period             3,286         (5,499)           3,600
- --------------------------------------------------------------------------------

Retained earnings:

Balance at beginning of period         26,570         14,682            4,052

Net income                             15,402         11,888           10,630
- --------------------------------------------------------------------------------
   Balance at end of period            41,972         26,570           14,682
- --------------------------------------------------------------------------------

   Total stockholder's equity        $266,066        182,879          180,090
================================================================================

                 See accompanying notes to financial statements.




                                      F-5
<PAGE>

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



                                      Year Ended     Year Ended      Year Ended
                                     December 31,   December 31,    December 31,
                                        1995           1994             1993
- --------------------------------------------------------------------------------
Cash flows from operating activities:

Net income                            $  15,402       11,888          10,630
                                                                   ---------
Adjustments to reconcile net                                    
income to net cash provided                                     
(used) by operating activities:                                 
                                                                
   Reserve for losses                                           
   and loss adjustment expenses           1,357        1,429             902
                                                                
   Unearned premiums                     19,862       15,843           4,024
                                                                
   Deferred acquisition costs           (10,302)      (9,611)         (9,815)
                                                                
   Premiums receivable                     (161)      (2,103)           (432)
                                                                
   Accrued investment income               (390)        (848)           (110)
                                                                
   Income taxes payable                   3,621        2,611           2,872
                                                                
   Net realized capital gains            (1,301)         (92)         (1,544)
                                                                
   Accounts payable and other accrued                           
   expenses                                 472        3,726           1,079
                                                                
   Prepaid reinsurance                   (7,620)      (5,352)           (199)
                                                                
   Other, net                               992          689           1,201
                                       --------      -------        -------- 
         Total adjustments                6,530        6,292          (2,022)
                                       --------      -------        -------- 
   Net cash provided by                                         
   operating activities                  21,932       18,180           8,608
                                       --------      -------        -------- 
Cash flows from investing activities:                           
                                                                
Purchases of investments               (158,830)     (77,980)       (139,061)
                                                                
Proceeds from sales of investments       49,354       39,967          24,395
                                                                
Proceeds from maturities                                        
of investments                           28,803       19,665         106,042
                                       --------      -------        -------- 
   Net cash used in                                             
   investing activities                 (80,673)     (18,348)         (8,624)
                                       --------      -------        -------- 
Cash flows from financing activities:                           
                                                                
Capital contribution                     59,000           --              --
                                       --------      -------        -------- 
   Net cash provided by                                         
   financing activities                  59,000           --              --
                                       --------      -------        -------- 
Net increase (decrease) in cash             259         (168)            (16)
                                                                
Cash balance at beginning of period          85          253             269
                                       --------      -------        -------- 
   Cash balance at end of period      $     344           85             253
                                       ========      =======        ======== 
Supplemental disclosure of cash flow                            
information:                                                    
                                                                
Income taxes paid                     $   1,450        1,063             833
                                       ========      =======        ======== 
                                                             
                 See accompanying notes to financial statements.



                                      F-6
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

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

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

2) Significant Accounting Policies
     Significant accounting policies used in the preparation of the accompanying
     financial statements are as follows:

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

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

     b)   Investments
          At December 31, 1993, the Company  adopted the provisions of Statement
          of Financial  Accounting  Standards ("SFAS") No. 115,  "Accounting for
          Certain  Investments  in Debt and Equity  Securities."  Under SFAS No.
          115,  the  Company  can  classify  its  debt  and  marketable   equity
          securities in one of three categories: trading, available-for-sale, or
          held-to-maturity.  Trading  securities are bought and held principally
          for the  purpose  of selling  them in the near term.  Held-to-maturity
          securities  are those  securities in which the Company has the ability
          and intent to hold the securities until maturity. All other securities
          not  included  in  trading  or  held-to-maturity   are  classified  as
          available-for-sale.  As of  December  31,  1995 and  1994,  all of the
          Company's securities have been classified as available-for-sale.

          Available-for-sale  securities are recorded at fair value.  Fair value
          is based upon  quoted  market  prices.  Unrealized  holding  gains and
          losses,   net  of  the  related  tax  effect,  on   available-for-sale
          securities  are excluded  from earnings and are reported as a separate


                                      F-7
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

          component  of  stockholder's  equity  until  realized.   Transfers  of
          securities  between  categories are recorded at fair value at the date
          of transfer.

          A decline in the fair value of any  available-for-sale  security below
          cost that is deemed  other  than  temporary  is  charged  to  earnings
          resulting in the establishment of a new cost basis for the security.

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

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

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

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

     e)   Reserve for Losses and Loss Adjustment Expenses
          The  reserve  for losses and loss  adjustment  expenses  consists of a
          Supplemental  Loss Reserve ("SLR") and a case basis loss reserve.  The
          SLR is established based on expected levels of defaults resulting from
          credit  failures on  currently  insured  issues.  This SLR is based on
          estimates  of the portion of earned  premiums  required to cover those
          claims.

          A case basis loss reserve is established for insured obligations when,
          in the  judgement of  management,  a default in the timely  payment of
          debt service is imminent.  For defaults considered  temporary,  a case


                                      F-8
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

          basis loss  reserve is  established  in an amount equal to the present
          value of the  anticipated  defaulted  debt service  payments  over the
          expected  period  of  default.  If the  default  is  judged  not to be
          temporary,  the present value of all remaining  defaulted debt service
          payments is recorded as a case basis loss reserve. Anticipated salvage
          recoveries  are  considered in  establishing  case basis loss reserves
          when such amounts are reasonably estimable.

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

     f)   Depreciation
          Leasehold  improvements,  furniture and fixtures are being depreciated
          over the lease term or useful life,  whichever  is shorter,  using the
          straight-line method.

     g)   Income Taxes
          Deferred   income  taxes  are  provided   with  respect  to  temporary
          differences  between the  financial  statement and tax basis of assets
          and  liabilities  using  enacted  tax rates in effect  for the year in
          which the differences are expected to reverse.

     h)   Reclassifications
          Certain prior year balances have been  reclassified  to conform to the
          current year presentation.



                                      F-9
<PAGE>
                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

3)   Insured Portfolio
     At  December  31,  1995  and  1994,  the  principal   amount  of  financial
     obligations  insured  by  CapMAC  was  $16.9  billion  and  $11.6  billion,
     respectively, and net of reinsurance (net principal outstanding), was $12.6
     billion and $9.4 billion, respectively, with a weighted average life of 6.0
     years and 5.0 years,  respectively.  CapMAC's insured portfolio was broadly
     diversified  by geographic  distribution  and type of insured  obligations,
     with no  single  insured  obligation  in excess of  statutory  single  risk
     limits, after giving effect to any reinsurance and collateral,  which are a
     function of CapMAC's  statutory  qualified  capital  (the sum of  statutory
     capital and surplus and  mandatory  contingency  reserve).  At December 31,
     1995 and 1994,  the  statutory  qualified  capital was  approximately  $240
     million and $170 million, respectively.

<TABLE>
<CAPTION>
                                                            Net Principal Outstanding
                                            -----------------------------------------------------------
                                                December 31, 1995                   December 31, 1994
                                            ----------------------------    ---------------------------
Type of Obligations Insured ($ in millions)  Amount                %           Amount              %
- -------------------------------------------------------------------------------------------------------
<S>                                         <C>                 <C>            <C>              <C>
Consumer receivables                         $6,959              55.1          $4,740            50.4
Trade and other corporate
obligations                                   4,912              38.9           4,039            43.0
Municipal/government
obligations                                     757               6.0             618             6.6
- ------------------------------------------------------------------------------------------------------
   Total                                    $12,628             100.0          $9,397           100.0
======================================================================================================
</TABLE>

     At December 31, 1995,  approximately  85% of CapMAC's insured portfolio was
     comprised of structured asset-backed transactions.  Under these structures,
     a pool of assets covering at least 100% of the principal amount  guaranteed
     under its  insurance  contract  is sold or  pledged  to a  special  purpose
     bankruptcy  remote  entity.  CapMAC's  primary  risk  from  such  insurance
     contracts is the impairment of cash flows due to delinquency or loss on the
     underlying assets. CapMAC,  therefore,  evaluates all the factors affecting
     past and future asset  performance by studying  historical  data on losses,
     delinquencies and recoveries of the underlying assets.  Each transaction is
     reviewed to ensure that an appropriate  legal  structure is used to protect
     against the bankruptcy risk of the originator of the assets. Along with the
     legal  structure,  an  additional  level of first loss  protection  is also
     created to protect  against  losses due to credit or  dilution.  This first
     level of loss  protection is usually  available from reserve funds,  excess
     cash flows, overcollateralization,  or recourse to a third party. The level
     of first loss protection depends upon the historical losses and dilution of
     the underlying assets, but is typically several times the normal historical
     loss experience for the underlying type of assets.

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

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

<TABLE>
<CAPTION>
             Year Ended                                Year Ended                                    Year Ended
         December 31, 1995                          December 31, 1994                             December 31, 1993
- --------------------------------------    -------------------------------------     ---------------------------------------------
                                % of                                     % of                                              % of
Name                        Revenues        Name                     Revenues         Name                             Revenues
- --------------------------------------    -------------------------------------     ---------------------------------------------
<S>                             <C>                                      <C>                                               <C>
Citicorp                        15.2        Citicorp                     16.3         Citicorp                             13.7
                                                                                      Merrill Lynch & Co.                  14.1
</TABLE>

                                      F-10
<PAGE>

<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



4)   Investments
     At  December  31,  1995 and 1994,  all of the  Company's  investments  were
     classified as  available-for-sale  securities.  The amortized  cost,  gross
     unrealized  gains,  gross  unrealized  losses and estimated  fair value for
     available-for-sale  securities by major  security type at December 31, 1995
     and 1994 were as follows ($ in thousands):

<TABLE>
<CAPTION>
December 31, 1995
- -------------------------------------------------------------------------------------------------
                                                              Gross          Gross      Estimated
                                              Amortized     Unrealized     Unrealized     Fair
Securities Available-for-Sale                    Cost          Gains         Losses       Value
- -------------------------------------------------------------------------------------------------
<S>                                           <C>             <C>            <C>        <C>
U.S. Treasury obligations                       $4,153          55             -          4,208

Mortgage-backed securities of
U.S. government instrumentalities
and agencies                                   100,628          313           79        100,862

Obligations of states, municipalities
and political subdivisions                     166,010        4,809           82        170,737

Corporate and asset-backed
securities                                       8,506           45            6          8,545
- -------------------------------------------------------------------------------------------------
   Total                                      $279,297        5,222          167        284,352
=================================================================================================
</TABLE>


<TABLE>
<CAPTION>
December 31, 1994
- -------------------------------------------------------------------------------------------------
                                                              Gross          Gross      Estimated
                                              Amortized     Unrealized     Unrealized     Fair
Securities Available-for-Sale                    Cost          Gains         Losses       Value
- -------------------------------------------------------------------------------------------------
<S>                                          <C>                <C>         <C>           <C>
U.S. Treasury obligations                    $   4,295            -          153          4,142

Mortgage-backed securities of U.S.
government instrumentalities and
agencies                                        40,973            -        2,986         37,987

Obligations of states, municipalities
and political subdivisions                     128,856          364        3,994        125,226

Corporate and asset-backed
securities                                       6,841           15          112          6,744

Mutual funds                                    16,434            -        1,465         14,969
- -----------------------------------------------------------------------------------------------
   Total                                      $197,399          379        8,710        189,068
===============================================================================================
</TABLE>

     The Company's  investment in mutual funds in 1994  represents an investment
     in an open-end  management  investment  company which invests  primarily in
     investment-grade  fixed-income securities denominated in foreign and United
     States currencies.


                                      F-11
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


     The  amortized  cost  and  estimated  fair  value  of  investments  in debt
     securities at December 31, 1995 by contractual  maturity are shown below ($
     in thousands):

         December 31, 1995
- --------------------------------------------------------------------------------
                                             Amortized                Estimated
Securities Available-for-Sale                     Cost               Fair Value
- --------------------------------------------------------------------------------
Less than one year to maturity            $      5,569                    5,572
One to five years to maturity                   37,630                   38,553
Five to ten years to maturity                   99,567                  102,264
Greater than ten years to maturity              35,903                   37,101
- --------------------------------------------------------------------------------
     Sub-total                                 178,669                  183,490
Mortgage-backed securities                     100,628                  100,862
- --------------------------------------------------------------------------------
         Total                            $    279,297                  284,352
================================================================================

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

     Proceeds  from  sales  of  investment  securities  were  approximately  $49
     million, $40 million and $24 million in 1995, 1994 and 1993,  respectively.
     Gross realized  capital gains of $1,320,000,  $714,000 and $1,621,000,  and
     gross  realized  capital  losses of  $19,000,  $622,000  and  $77,000  were
     realized on those sales for the years ended  December  31,  1995,  1994 and
     1993, respectively.

     Investments  include bonds having a fair value of approximately  $3,985,000
     and $3,873,000  (amortized cost of $3,970,000 and $4,011,000)  which are on
     deposit at December 31, 1995 and 1994, respectively,  with state regulators
     as required by law.

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

                               Year Ended        Year Ended          Year Ended
$ in thousands                December 31,      December 31,        December 31,
                                1995                1994               1993
- --------------------------------------------------------------------------------

Bonds                          $ 11,105            9,193               7,803

Short-term investments            1,245              484                 572

Mutual funds                       (162)             579               1,801

Investment expenses                (235)            (184)               (166)
- --------------------------------------------------------------------------------

  Total                        $ 11,953           10,072              10,010
================================================================================


                                      F-12
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


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


                                                    Year Ended      Year Ended
$ in thousands                                      December 31,    December 31,
                                                       1995            1994
- --------------------------------------------------------------------------------
Balance at beginning of period                       $(5,499)          3,600

Change in unrealized appreciation (depreciation)      13,386         (13,786)

Income tax effect                                     (4,601)          4,687
- --------------------------------------------------------------------------------
Net change                                             8,785          (9,099)
- --------------------------------------------------------------------------------
   Balance at end of period                           $3,286          (5,499)
- --------------------------------------------------------------------------------
     No  single  issuer,  except  for  investments  in U.S.  Treasury  and  U.S.
     government  agency  securities,  exceeds 10% of stockholder's  equity as of
     December 31, 1995.

5)   Deferred Acquisition Costs
     The  following  table  reflects  acquisition  costs  deferred by CapMAC and
     amortized in proportion to the related premium earnings:


                                    Year Ended      Year Ended      Year  Ended
                                   December 31,     December 31,    December 31,
$ in thousands                        1995             1994            1993
- --------------------------------------------------------------------------------
Balance at beginning of period       $24,860          15,249           5,434

Additions                             17,505          14,140          12,478

Amortization (policy
acquisition costs)                    (7,203)         (4,529)         (2,663)
- --------------------------------------------------------------------------------

  Balance at end of period           $35,162          24,860          15,249
================================================================================

6)   Employee Benefits

     On June 25,  1992,  CapMAC  entered  into a Service  Agreement  with CapMAC
     Financial   Services,   Inc.  ("CFS"),   which  was  then  a  newly  formed
     wholly-owned subsidiary of Holdings.  Under the Service Agreement,  CFS has
     agreed to provide various services,  including  underwriting,  reinsurance,
     data  processing  and  other  services  to CapMAC  in  connection  with the
     operation of CapMAC's insurance  business.  CapMAC pays CFS an arm's length
     fee for providing such  services,  but not in excess of CFS's cost for such
     services.  CFS incurred, on behalf of CapMAC, total compensation  expenses,
     excluding bonuses, of $13,484,000, $11,081,000 and $9,789,000 in 1995, 1994
     and 1993, respectively.

     CFS maintains an incentive compensation plan for its employees. The plan is
     an  annual   discretionary   bonus  award  based  upon   Holdings'  and  an
     individual's  performance.  CFS also has a health  and  welfare  plan and a
     401(k) plan to cover substantially all of its employees.  CapMAC reimburses
     CFS for all out-of-pocket expenses incurred by CFS in providing services to
     CapMAC,  including awards given under the incentive  compensation  plan and
     benefits  provided  under the health and welfare plan.  For the years ended
     December 31, 1995,  1994 and 1993,  the Company had provided  approximately
     $7,804,000,  $5,253,000  and  $3,528,000,   respectively,  for  the  annual
     discretionary bonus plan.


                                      F-13
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



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

7)   Employee Stock Ownership Plan
     On June 25,  1992,  Holdings  adopted  an  Employee  Stock  Ownership  Plan
     ("ESOP") to provide its  employees  the  opportunity  to obtain  beneficial
     interests in the stock of Holdings through a trust (the "ESOP Trust").  The
     ESOP Trust purchased 750,000 shares at $13.33 per share of Holdings' stock.
     The ESOP  Trust  financed  its  purchase  of common  stock with a loan from
     Holdings  in the amount of $10  million.  The ESOP loan is  evidenced  by a
     promissory  note  delivered to Holdings.  An amount  representing  unearned
     employee  compensation,  equivalent  in value to the unpaid  balance of the
     ESOP  loan,  is  recorded  as  a  deduction   from   stockholder's   equity
     (unallocated ESOP shares).

     CFS is required to make  contributions to the ESOP Trust, which enables the
     ESOP Trust to service its loan to Holdings.  The ESOP expense is calculated
     using the shares  allocated  method.  Shares are released for allocation to
     the  participants  and held in trust for the employees based upon the ratio
     of the  current  year's  principal  and  interest  payment  to  the  sum of
     principal and interest payments  estimated over the life of the loan. As of
     December  31,  1995  approximately  262,800  shares were  allocated  to the
     participants.  Compensation  expense related to the ESOP was  approximately
     $2,087,000,  $2,086,000  and  $1,652,000  for the years ended  December 31,
     1995, 1994 and 1993, respectively.

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

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


                                      F-14
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


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

Case Basis Loss Reserve:
Net balance at January 1, 1995                                    $            -
- --------------------------------------------------------------------------------

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

Paid incurred to:
   Current year                                                            1,853
   Prior years                                                                 -
- --------------------------------------------------------------------------------
Total paid                                                                 1,853
- --------------------------------------------------------------------------------
Balance at December 31, 1995                                                 620
- --------------------------------------------------------------------------------
Reinsurance recoverable                                                       69
- --------------------------------------------------------------------------------
Supplemental loss reserve                                                  5,859
- --------------------------------------------------------------------------------
Total                                                             $        6,548
================================================================================


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

     Total income tax expense  differed from the amount computed by applying the
     U.S. Federal income tax rate of 35% in 1995 and 34% in 1994 and 1993:

<TABLE>
<CAPTION>

                                           Year Ended             Year Ended           Year  Ended
                                       December 31, 1995      December 31, 1994     December 31, 1993
                                       -----------------      -----------------     -----------------
$ in thousands                           Amount        %        Amount        %       Amount        %
- -----------------------------------------------------------------------------------------------------
<S>                                   <C>           <C>        <C>         <C>       <C>         <C>
Expected tax expense
computed at the statutory rate        $   7,216     35.0       $ 5,303     34.0      $ 4,881     34.0

Increase (decrease) in tax resulting from:

   Tax-exempt interest                   (2,335)   (11.3)       (1,646)   (10.6)      (1,140)   (7.9)

   Other, net                               334      1.6            51      0.4          (15)   (0.1)
- -----------------------------------------------------------------------------------------------------

       Total income tax
   expense                            $   5,215     25.3       $ 3,708     23.8      $ 3,726     26.0
=====================================================================================================
</TABLE>


                                      F-15
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

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

$in thousands                           December 31, 1995      December 31, 1994
- --------------------------------------------------------------------------------
Deferred tax assets:
Unrealized capital
     losses on investments                   $      -                 (2,833)
Deferred compensation                          (1,901)                (1,233)
Losses and loss adjustment expenses            (1,002)                  (936)
Unearned premiums                                (852)                  (762)
Other, net                                        (98)                  (228)
- --------------------------------------------------------------------------------
     Total gross deferred tax assets           (3,853)                (5,992)
- --------------------------------------------------------------------------------
Deferred tax liabilities:
Deferred acquisition costs                     12,307                  8,453
Unrealized capital gains on investments         1,769                      -
Deferred capital gains on investments             654                    726
Other, net                                        426                    412
- --------------------------------------------------------------------------------
     Total gross deferred tax liabilities      15,156                  9,591
- --------------------------------------------------------------------------------
     Net deferred tax liability               $11,303                  3,599
- --------------------------------------------------------------------------------

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


10)  Insurance Regulatory Restrictions

     CapMAC is subject to insurance regulatory  requirements of the State of New
     York and  other  states  in  which  it is  licensed  to  conduct  business.
     Generally,  New York  insurance  laws require  that  dividends be paid from
     earned surplus and restrict the amount of dividends in any year that may be
     paid without obtaining  approval for such dividends from the Superintendent
     of Insurance to the lower of (i) net  investment  income as defined or (ii)
     10% of  statutory  surplus as of  December  31 of the  preceding  year.  No
     dividends  were paid by CapMAC to Holdings  during the years ended December
     31, 1995,  1994 and 1993.  No dividends  could be paid during these periods
     because CapMAC had negative earned surplus.  Statutory  surplus at December
     31,  1995  and  1994  was  approximately   $195,018,000  and  $139,739,000,
     respectively.   Statutory   surplus  differs  from   stockholder's   equity
     determined under GAAP principally due to the mandatory  contingency reserve
     required for statutory  accounting  purposes and  differences in accounting
     for  investments,  deferred  acquisition  costs,  SLR  and  deferred  taxes
     provided under GAAP.  Statutory net income was  $9,000,000,  $4,543,000 and
     $4,528,000  for  the  years  ended  December  31,  1995,   1994  and  1993,
     respectively. Statutory net income differs from net income determined under
     GAAP principally due to deferred acquisition costs, SLR and deferred income
     taxes.


                                      F-16
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


11)  Commitments and Contingencies
     On January 1, 1988, the Company assumed from Citibank, N.A. the obligations
     of a sublease  agreement  for space  occupied in New York.  On November 21,
     1993,  the sublease was  terminated  and a new lease was  negotiated  which
     expires on November 20, 2008.  CapMAC has a lease  agreement for its London
     office  beginning  October 1, 1992 and  expiring  October  1,  2002.  As of
     December 31, 1995,  future minimum  payments under the lease agreements are
     as follows:

$ in thousands                                                           Payment
- --------------------------------------------------------------------------------
1996                                                                  $    2,255
1997                                                                       2,948
1998                                                                       3,027
1999                                                                       3,476
2000 and thereafter                                                       36,172
- --------------------------------------------------------------------------------

   Total                                                              $   47,878
================================================================================

     Rent expense,  commercial  rent taxes and  electricity  for the years ended
     December 31, 1995,  1994 and 1993 amounted to  $1,939,000,  $2,243,000  and
     $2,065,000, respectively.

     CapMAC has available a $100,000,000  standby corporate  liquidity  facility
     (the  "Liquidity  Facility")  provided by a consortium of banks,  headed by
     Bank of  Montreal,  as agent,  which is rated  "A-1+"  and "P-1" by S&P and
     Moody's,  respectively.  Under the Liquidity Facility, CapMAC will be able,
     subject to satisfying certain conditions, to borrow funds from time to time
     in order to  enable  it to fund any  claim  payments  or  payments  made in
     settlement or mitigation of claim payments  under its insurance  contracts.
     For the years ended  December  31, 1995,  1994 and 1993,  no draws had been
     made under the Liquidity Facility.

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

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

<TABLE>
<CAPTION>

                                                 Years Ended December 31
                        --------------------------------------------------------------------------

                                  1995                      1994                     1993
                        ------------------------   ----------------------   ----------------------

$ in thousands               Written      Earned      Written      Earned     Written     Earned
- --------------------------------------------------------------------------------------------------
<S>                       <C>             <C>          <C>         <C>         <C>        <C>
Direct                    $   56,541      36,853       43,598      28,561      24,491     20,510

Assumed                          935         761        1,064         258         403        364

Ceded                        (15,992)     (8,372)     (11,069)     (5,716)     (3,586)    (3,391)
- --------------------------------------------------------------------------------------------------
Net Premiums              $   41,484      29,242       33,593      23,103      21,308     17,483
==================================================================================================
</TABLE>


                                      F-17
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


     Although the reinsurance of risk does not relieve the ceding insurer of its
     original  liability to its  policyholders,  it is the industry  practice of
     insurers  for  financial  statement  purposes to treat  reinsured  risks as
     though they were risks for which the ceding  insurer was only  contingently
     liable. A contingent  liability  exists with respect to the  aforementioned
     reinsurance  arrangements  which may  become a  liability  of CapMAC in the
     event the reinsurers are unable to meet  obligations  assumed by them under
     the reinsurance contracts.  At December 31, 1995 and 1994, CapMAC had ceded
     loss  reserves  of  $69,000  and $0,  respectively  and had ceded  unearned
     premiums of $13,171,000 and $5,551,000, respectively.

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

     The premium deposit amounts in the Lureco Trust Account have been reflected
     as assets by CapMAC during the term of the agreement. Premiums in excess of
     the deposit  amounts have been recorded as ceded premiums in the statements
     of income.  In the 1994 policy year,  the agreement  provided $5 million of
     loss  coverage  in excess of the  premium  deposit  amounts  of $2  million
     retained in the Lureco Trust  Account.  No losses were applied  against the
     Lureco Trust Account or ceded to the Lureco  Treaty in 1994.  The agreement
     was  renewed  for the 1995  policy  year and  provides  $5  million of loss
     coverage in excess of the premium  deposit amount of $4.5 million  retained
     in the Lureco  Trust  Account.  Additional  coverage is provided for losses
     incurred in excess of 200% of the net premiums  earned up to $4 million for
     any one agreement  year. In September 1995, a claim of  approximately  $2.5
     million  on an  insurance  policy was  applied  against  the  Lureco  Trust
     Account.

     In addition to its capital (including statutory  contingency  reserves) and
     other reinsurance available to pay claims under its insurance contracts, on
     June 25, 1992,  CapMAC entered into a Stop Loss Reinsurance  Agreement (the
     "Stop-loss    Agreement")   with   Winterthur   Swiss   Insurance   Company
     ("Winterthur")  which is rated  "AAA" by S&P and "Aaa" by  Moody's.  At the
     same  time,   CapMAC  and  Winterthur  also  entered  into  a  Quota  Share
     Reinsurance  Agreement (the "Winterthur Quota Share Agreement") pursuant to
     which  Winterthur  had the right to  reinsure on a quota share basis 10% of
     each policy written by CapMAC.

     The Winterthur  Stop-loss Agreement had an original term of seven years and
     was renewable for successive  one-year periods.  In April 1995,  Winterthur
     notified  CapMAC that it was canceling the Winterthur  Stop-loss  Agreement
     and the Winterthur Quota Share Agreement effective June 30, 1996.

     CapMAC elected to terminate the Winterthur  Stop-loss  Agreement  effective
     November  30,  1995  and,  on the  same  date,  entered  into  a  Stop-loss
     Reinsurance   Agreement   with  Mitsui   Marine  (the   "Mitsui   Stop-loss
     Agreement").  Under the Mitsui Stop-loss Agreement,  Mitsui Marine would be


                                      F-18
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


     required  to pay any  losses  in excess of $100  million  in the  aggregate
     incurred by CapMAC during the term of the Mitsui Stop-loss Agreement on the
     insurance  policies in effect on  December  1, 1995 and written  during the
     one-year  period  thereafter,  up to an aggregate  limit  payable under the
     Mitsui Stop-loss  Agreement of $50 million.  The Mitsui Stop-loss Agreement
     has a term of seven years and is subject to early  termination by CapMAC in
     certain circumstances.

     The  Winterthur  Quota Share  Agreement was canceled  November 30, 1995. On
     January 1, 1996, CapMAC will reassume the liability,  principally  unearned
     premium, for all policies reinsured by Winterthur. As a result, CapMAC will
     reassume  approximately  $1.4 billion of principal insured by Winterthur as
     of December 31, 1995. In connection with the  commutation,  Winterthur will
     return  the  unearned  premiums  as of  December  31,  1995,  net of ceding
     commission  and  federal  excise  tax.  Such  amount is  expected  to total
     approximately $2.0 million.

13)  Disclosures About Fair Value of Financial Instruments
     The following table presents the carrying amounts and estimated fair values
     of the Company's financial  instruments at December 31, 1995 and 1994. SFAS
     No. 107,  "Disclosures About Fair Value of Financial  Instruments," defines
     the  fair  value of a  financial  instrument  as the  amount  at which  the
     instrument  could be exchanged  in a current  transaction  between  willing
     parties.

<TABLE>
<CAPTION>
                                            December 31, 1995          December 31, 1994

                                          Carrying    Estimated     Carrying     Estimated
$ in thousands                              Amount    Fair Value     Amount      Fair Value
- -----------------------------------------------------------------------------------------------
<S>                                       <C>           <C>          <C>           <C>
Financial Assets:
Investments                               $284,352      284,352      189,068       189,068

Off-Balance-Sheet Instruments:

Financial Guarantees Outstanding          $      -      147,840            -        93,494

Ceding Commission                         $      -       44,352            -        28,048
- -----------------------------------------------------------------------------------------------
</TABLE>


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

     Investments
     The fair values of fixed  maturities and mutual funds are based upon quoted
     market  prices.  The fair  value  of  short-term  investments  approximates
     amortized cost.


                                      F-19
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

     Financial Guarantees Outstanding

     The fair value of  financial  guarantees  outstanding  consists  of (1) the
     current unearned premium  reserve,  net of prepaid  reinsurance and (2) the
     fair value of  installment  revenue  which is derived  by  calculating  the
     present value of the estimated  future cash inflow to CapMAC of policies in
     force having installment premiums, net of amounts payable to reinsurers, at
     a discount rate of 7% at December 31, 1995 and 1994. The amount  calculated
     is  equivalent  to the  consideration  that  would  be  paid  under  market
     conditions prevailing at the reporting dates to transfer CapMAC's financial
     guarantee business to a third party under reinsurance and other agreements.
     Ceding  commission  represents  the  expected  amount that would be paid to
     CapMAC to  compensate  CapMAC for  originating  and servicing the insurance
     contracts. In constructing estimated future cash inflows,  management makes
     assumptions  regarding prepayments for amortizing  asset-backed  securities
     which are consistent  with relevant  historical  experience.  For revolving
     programs,  assumptions  are made  regarding  program  utilization  based on
     discussions with program users. The amount of installment  premium actually
     realized by the Company  could be reduced in the future due to factors such
     as early  termination of insurance  contracts,  accelerated  prepayments of
     underlying  obligations  or lower than  anticipated  utilization of insured
     structured programs, such as commercial paper conduits.  Although increases
     in  future  installment  revenue  due to  renewals  of  existing  insurance
     contracts   historically  have  been  greater  than  reductions  in  future
     installment revenue due to factors such as those described above, there can
     be no assurance that future  circumstances  might not cause a net reduction
     in installment revenue, resulting in lower revenues.

14)  Capitalization

     The  Company's  certificate  of  incorporation  authorizes  the issuance of
     15,000,000  shares of common stock, par value $1.00 per share.  Authorized,
     issued and outstanding shares at December 31, 1995 and 1994 were 15,000,000
     at $1.00 per share.

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


                                      F-20
<PAGE>
                      CAPITAL MARKETS ASSURANCE CORPORATION

                              FINANCIAL STATEMENTS

                               September 30, 1996

                                   (Unaudited)





































                                      F-21
<PAGE>

                      Capital Markets Assurance Corporation
                                 Balance Sheets
                             (Dollars in thousands)


<TABLE>
<CAPTION>
                                                ASSETS

                                                                    September 30, 1996
                                                                       (Unaudited)      December 31,1995
- --------------------------------------------------------------------------------------------------------
<S>                                                                  <C>                     <C>
Investments:
Bonds at fair value (amortized cost $283,996 at
September 30, 1996 and $210,651 at December 31, 1995)                $     284,595              215,706
Short-term investments (at amortized cost which
approximates fair value)                                                    23,081               68,646
- -------------------------------------------------------------------------------------------------------
   Total investments                                                       307,676              284,352
- -------------------------------------------------------------------------------------------------------
Cash                                                                           514                  344
Accrued investment income                                                    3,604                3,136
Deferred acquisition costs                                                  42,350               35,162
Premiums receivable                                                          4,068                3,540
Prepaid reinsurance                                                         17,801               13,171
Other assets                                                                 4,194                3,428
- -------------------------------------------------------------------------------------------------------
   Total assets                                                      $     380,207              343,133
=======================================================================================================

                                 LIABILITIES AND STOCKHOLDER'S EQUITY

Liabilities:
Unearned premiums                                                    $      61,410               45,767
Reserve for losses and loss adjustment expenses                              9,602                6,548
Ceded reinsurance                                                            2,455                2,469
Accounts payable and other accrued expenses                                 12,446               10,844
Current income taxes                                                             -                  136
Deferred income taxes                                                       13,608               11,303
- -------------------------------------------------------------------------------------------------------
   Total liabilities                                                        99,521               77,067
- -------------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common stock                                                                15,000               15,000
Additional paid-in capital                                                 208,475              205,808
Unrealized appreciation on investments, net of tax                             389                3,286
Retained earnings                                                           56,822               41,972
- -------------------------------------------------------------------------------------------------------
   Total stockholder's equity                                              280,686              266,066
- -------------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                        $     380,207              343,133
=======================================================================================================
</TABLE>


                            See accompanying notes to financial statements.


                                      F-22
<PAGE>


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



<TABLE>
<CAPTION>

                                                      Three Months Ended        Nine Months Ended
                                                         September 30             September 30
                                                        1996       1995         1996         1995
- ------------------------------------------------------------------------------------------------------
<S>                                                 <C>             <C>         <C>           <C>
Revenues:
Direct premiums written                             $   17,206      12,204      49,983        45,042
Assumed premiums written                                     8         102       1,032           925
Ceded premiums written                                  (4,129)     (6,188)    (11,142)      (11,834)
- -------------------------------------------------------------------------------------------------------
   Net premiums written                                 13,085       6,118      39,873        34,133
(Increase) decrease in unearned premiums                (3,042)      1,193     (11,014)      (12,418)
- -------------------------------------------------------------------------------------------------------
   Net premiums earned                                  10,043       7,311      28,859        21,715
Net investment income                                    4,307       3,013      12,296         8,606
Net realized capital gains (loss)                          (57)        364         111           449
Other income                                                25          14         104            38
- -------------------------------------------------------------------------------------------------------
   Total revenues                                       14,318      10,702      41,370        30,808
- -------------------------------------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses                      1,248         821       3,432         2,279
Underwriting and operating expenses                      3,780       2,563      11,142         9,939
Policy acquisition costs                                 2,126       2,022       6,249         5,481
- -------------------------------------------------------------------------------------------------------
   Total expenses                                        7,154       5,406      20,823        17,699
- -------------------------------------------------------------------------------------------------------
   Income before income taxes                            7,164       5,296      20,547        13,109
- -------------------------------------------------------------------------------------------------------

Income Taxes:
Current federal income tax                               1,027         231       3,008           895
Deferred federal income tax                                718       1,280       2,689         2,256
- -------------------------------------------------------------------------------------------------------
   Total income taxes                                    1,745       1,511       5,697         3,151
- -------------------------------------------------------------------------------------------------------

   NET INCOME                                       $    5,419       3,785      14,850         9,958
=======================================================================================================
</TABLE>


                 See accompanying notes to financial statements.


                                      F-23
<PAGE>

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




                                                            Nine Months Ended
                                                           September 30, 1996

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

Additional paid-in capital:
Balance at beginning of period                                     205,808
Capital contribution                                                 2,667
- -----------------------------------------------------------------------------
   Balance at end of period                                        208,475
- -----------------------------------------------------------------------------
Unrealized (depreciation) appreciation
on investments, net of tax:
Balance at beginning of period                                       3,286
Unrealized depreciation on investments                              (2,897)
- -----------------------------------------------------------------------------
   Balance at end of period                                            389
- -----------------------------------------------------------------------------


Retained earnings:
Balance at beginning of period                                      41,972
Net income                                                          14,850
- -----------------------------------------------------------------------------
   Balance at end of period                                         56,822
- -----------------------------------------------------------------------------

   Total stockholder's equity                                   $  280,686
=============================================================================


                 See accompanying notes to financial statements.




                                      F-24
<PAGE>

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


<TABLE>
<CAPTION>


                                                                    Nine Months Ended     Nine Months Ended
                                                                   September 30, 1996    September 30, 1995
- -------------------------------------------------------------------------------------------------------------
<S>                                                                     <C>                       <C>
Cash flows from operating activities:
Net income                                                              $      14,850                 9,958
- -------------------------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
   Reserve for losses and loss adjustment expenses                              3,054                 1,474
   Unearned premiums                                                           15,643                17,982
   Deferred acquisition costs                                                  (7,188)               (6,981)
   Premiums receivable                                                           (528)                   81
   Accrued investment income                                                     (468)                   63
   Income taxes payable                                                         2,341                 2,447
   Net realized capital gains                                                    (111)                 (449)
   Accounts payable and other accrued expenses                                  5,445                 3,456
   Prepaid reinsurance                                                         (4,630)               (5,564)
   Other, net                                                                    (381)                2,253
- -------------------------------------------------------------------------------------------------------------
         Total adjustments                                                     13,177                14,762
- -------------------------------------------------------------------------------------------------------------
    Net cash provided by operating activities                                  28,027                24,720
- -------------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                                     (154,308)             (109,235)
Proceeds from sale of investments                                              35,388                38,577
Proceeds from maturities of investments                                        91,063                37,361
- -------------------------------------------------------------------------------------------------------------
   Net cash used in investing activities                                      (27,857)              (33,297)
- -------------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
Paid-in capital                                                                     -                 9,000
- -------------------------------------------------------------------------------------------------------------
   Net cash provided by financing activities                                        -                 9,000
- -------------------------------------------------------------------------------------------------------------
Net increase in cash                                                              170                   423
Cash balance at beginning of period                                               344                    85
- -------------------------------------------------------------------------------------------------------------
   Cash balance at end of period                                        $         514                   508
=============================================================================================================
Supplemental disclosures of cash flow
information:
Income taxes paid                                                       $       3,225                   650
Tax and loss bonds purchased                                            $         131                    54
=============================================================================================================
</TABLE>



                 See accompanying notes to financial statements.



                                      F-25
<PAGE>

                      Capital Markets Assurance Corporation
                            Statements of Cash Flows
                                   (Unaudited)
                             (Dollars in thousands)
                      Capital Markets Assurance Corporation
                     Notes to Unaudited Financial Statements
                               September 30, 1996


1.       Background

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

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

2.       Basis of Presentation

         CapMAC's  unaudited interim financial  statements have been prepared on
         the basis of  generally  accepted  accounting  principles  and,  in the
         opinion of  management,  reflect all  adjustments  necessary for a fair
         presentation of the CapMAC's financial condition, results of operations
         and cash flows for the periods presented. The results of operations for
         the nine months ended  September  30, 1996 may not be indicative of the
         results  that may be  expected  for the full year ending  December  31,
         1996.   These  financial   statements  and  notes  should  be  read  in
         conjunction  with the financial  statements  and notes  included in the
         audited  financial  statements  of CapMAC as of  December  31, 1995 and
         1994, and for each of the years in the three-year period ended December
         31, 1995.

3.       Reclassifications

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



                                      F-26


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