NEWCOURT RECEIVABLES CORP II
424B4, 1998-11-02
ASSET-BACKED SECURITIES
Previous: SNYDER STRYPES TRUST, N-30D, 1998-11-02
Next: RAYTHEON CO/, 10-Q, 1998-11-02



<PAGE>
   
                                                Filed Pursuant to Rule 424(B)(4)
                                            Registration Statement No. 333-58677
    
   
PROSPECTUS
    
 
                   NEWCOURT EQUIPMENT TRUST SECURITIES 1998-1
 
   
      $356,497,828 5.007% CLASS A-1 RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
   
      $130,150,001 5.170% CLASS A-2 RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
   
      $447,036,959 5.240% CLASS A-3 RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
   
      $101,856,522 5.393% CLASS A-4 RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
   
       $42,440,218 5.970% CLASS B RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
   
       $22,634,783 6.940% CLASS C RECEIVABLE-BACKED NOTES, SERIES 1998-1
    
 
                      NEWCOURT RECEIVABLES CORPORATION II,
                                TRUST DEPOSITOR
                          NEWCOURT FINANCIAL USA INC.
                                    SERVICER
 
                         ------------------------------
 
   
    The Newcourt Equipment Trust Securities 1998-1 (the "Trust" or the
"Issuer"), a limited purpose Delaware business trust, was formed pursuant to a
Trust Agreement, dated as of August 13, 1998, between Newcourt Receivables
Corporation II ("NRC II"), as Trust Depositor (in such capacity, the "Trust
Depositor"), and The Bank of New York (Delaware), as Owner Trustee (the "Owner
Trustee"). The Trust Depositor is a wholly-owned, limited purpose, bankruptcy
remote subsidiary of Newcourt Financial USA Inc. which is a wholly-owned
subsidiary of Newcourt Credit Group USA Inc.; Newcourt Credit Group USA Inc. is
a wholly-owned subsidiary of Newcourt Credit Group Inc. ("Newcourt"). The Trust
will issue $356,497,828 aggregate principal amount of 5.007% Class A-1
Receivable-Backed Notes, Series 1998-1 (the "Class A-1 Notes"),
    
 
                                                  (COVER CONTINUED ON NEXT PAGE)
 
                         ------------------------------
 
   
  PROSPECTIVE INVESTORS SHOULD CAREFULLY CONSIDER THE FACTORS SET FORTH UNDER
                 "RISK FACTORS" ON PAGE 22 OF THIS PROSPECTUS.
    
 
    THE NOTES ARE SECURED BY THE ASSETS OF THE TRUST. THE PROCEEDS OF THE ASSETS
OF THE TRUST AND AMOUNTS ON DEPOSIT IN THE RESERVE FUND ARE THE ONLY SOURCES OF
PAYMENTS ON THE NOTES. THE NOTES WILL REPRESENT OBLIGATIONS OF THE TRUST ONLY
AND WILL NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN, AND ARE NOT GUARANTEED OR
INSURED BY, THE TRUST DEPOSITOR, THE OWNER TRUSTEE, NEWCOURT USA, NEWCOURT OR
ANY OF THEIR RESPECTIVE AFFILIATES, OR ANY GOVERNMENTAL AGENCY.
 
                         ------------------------------
 
THESE NOTES HAVE NOT BEEN APPROVED OR DISAPPROVED BY THE SECURITIES AND EXCHANGE
    COMMISSION OR ANY STATE SECURITIES COMMISSION NOR HAS THE SECURITIES AND
       EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION PASSED UPON
              THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
                  REPRESENTATION TO THE CONTRARY IS A CRIMINAL
                                    OFFENSE.
 
                  RETAIN THIS PROSPECTUS FOR FUTURE REFERENCE.
 
   
<TABLE>
<CAPTION>
                                                                                  UNDERWRITING
                                                                                 DISCOUNTS AND     PROCEEDS TO ISSUER
                                                            PRICE TO PUBLIC     COMMISSIONS (1)           (2)
<S>                                                        <C>                 <C>                 <C>
Per Class A-1 Note.......................................      99.99919%             0.125%            99.87419%
Per Class A-2 Note.......................................      99.99458%             0.151%            99.84358%
Per Class A-3 Note.......................................      99.99652%             0.185%            99.81152%
Per Class A-4 Note.......................................      99.97255%             0.235%            99.73755%
Per Class B Note.........................................      99.53616%             0.300%            99.23616%
Per Class C Note.........................................      99.44743%             0.400%            99.04743%
Total....................................................    $1,100,240,925        $1,926,390        $1,098,314,535
</TABLE>
    
 
   
(1) The Issuer, Newcourt and Newcourt Financial USA Inc. have agreed to
    indemnify the Underwriters against certain liabilities, including under the
    Securities Act of 1933.
    
 
   
(2) Before deducting expenses of this Offering estimated to be $1,085,925.
    
 
   
    The Notes are offered by the Underwriters, subject to prior sale, when, as
and if issued to and accepted by them and subject to their right to reject any
order in whole or in part or to withdraw, cancel or modify any order without
notice. It is expected that delivery of the Notes will be made in book-entry
form only through the Same Day Funds Settlement System of The Depository Trust
Company, or through Cedel Bank, S.A. or the Euroclear System, on or about
November 4, 1998.
    
 
   
                       UNDERWRITERS OF THE CLASS A NOTES
    
 
FIRST UNION CAPITAL MARKETS
 
   
              NATIONSBANC MONTGOMERY SECURITIES LLC
    
 
   
                              CHASE SECURITIES INC.
    
 
   
                                           MERRILL LYNCH & CO.
    
 
   
                                                       SALOMON SMITH BARNEY
    
 
   
               UNDERWRITER OF THE CLASS B NOTES AND CLASS C NOTES
    
 
   
                          FIRST UNION CAPITAL MARKETS
    
 
   
                THE DATE OF THIS PROSPECTUS IS OCTOBER 30, 1998
    
<PAGE>

(cover page continued)

   
$130,150,001 aggregate principal amount of 5.170% Class A-2 Receivable-Backed 
Notes, Series 1998-1 (the "CLASS A-2 NOTES" ), $447,036,959 aggregate principal 
amount of 5.240% Class A-3  Receivable-Backed Notes, Series 1998-1 (the "CLASS
A-3 NOTES"), $101,856,522 aggregate principal amount of 5.393% Class A-4 
Receivable-Backed Notes, Series 1998-1 (the "CLASS A-4 NOTES"; AND TOGETHER WITH
THE CLASS A-1 NOTES, THE CLASS A-2 NOTES AND THE CLASS A-3 NOTES, THE "CLASS A 
NOTES"), $42,440,218 aggregate principal amount of 5.970% Class B 
Receivable-Backed Notes, Series 1998-1 (the "CLASS B NOTES") and $22,634,783 
aggregate principal amount of 6.940% Class C Receivable-Backed Notes, Series 
1998-1 (the "CLASS C NOTES"; and together with the Class A Notes and the Class B
Notes, the "NOTES"). The Notes will represent debt obligations of the Trust, 
and will be issued pursuant to and secured by an Indenture dated as of 
October 15, 1998 (the "INDENTURE") to be entered into between the Trust and 
Harris Trust and Savings Bank, as Indenture Trustee (the "INDENTURE 
TRUSTEE").  The Trust will concurrently issue $14,146,739 aggregate principal 
amount of 8.060% Class D Receivable-Backed Notes, Series 1998-1 (the "CLASS 
D NOTES") and $16,976,087 aggregate principal amount of 9.440% Class E 
Receivable-Backed Notes, Series 1998-1 (the "CLASS E NOTES" and collectively 
with the Class D Notes, the "SUBORDINATED NOTES"), as well as the Class F 
Receivable-Backed Certificate, Series 1998-1 (the "CERTIFICATE").  The 
Certificate will not bear interest and have certain rights to the monies in 
the Reserve Fund (as defined in "SUMMARY OF TERMS - RESERVE FUND") and 
certain other excess funds after the payment of all principal and interest on 
the Notes and Subordinated Notes (the Certificate, together with the 
Subordinated Notes, being collectively the "SUBORDINATED SECURITIES").  The 
Subordinated Notes will be issued pursuant to the Indenture. The Certificate 
will represent fractional undivided beneficial equity interests in the Trust 
and will be issued pursuant to the Trust Agreement.  The Subordinated 
Securities are not being offered pursuant to this Prospectus.
    

       The property of the Trust (the "TRUST ASSETS") will include (a) a pool
of contracts originated by Newcourt Financial USA Inc. ("NEWCOURT USA",
a wholly-owned subsidiary of Newcourt Credit Group USA Inc.) as described
herein (inclusive of any Additional Contracts or Substitute Contracts added to
the Trust from time to time as defined in "SUMMARY OF TERMS -TRUST ASSETS - THE
CONTRACTS", collectively, the "CONTRACTS") consisting of (i) conditional sale
agreements, promissory notes with related security agreements, true leases
(excluding the  Excluded Residual Investment (as defined herein)), finance
leases, installment payment agreements, and similar types of financing
agreements with end-users (each, an "END-USER") of the Equipment, Software and
Services described below (such Contracts, "END-USER CONTRACTS") which meet
certain eligibility criteria specified herein, and which relate to a wide
variety of new and used information technology equipment (such as computer work
stations, personal computers, data storage devices, mainframe and mini computers
and other computer related peripheral equipment), communications equipment (such
as telephone switching and networking systems), commercial business and
industrial equipment (such as printing presses, machine tools and other
manufacturing equipment, photocopiers, facsimile machines and other office
equipment, energy savings and control equipment, automotive diagnostic and
automated testing equipment), medical equipment (such as diagnostic and
therapeutic examination equipment for radiology, nuclear medicine and ultrasound
and laboratory analysis equipment), resources equipment (such as feller-bunchers
and grapplers), and transportation and construction equipment (such as heavy and
medium duty trucks and highway trailers, school buses, bulldozers, loaders,
graters, excavators, forklifts and other materials handling equipment, golf
carts and other road and off-road machinery) (collectively, the "EQUIPMENT"),
certain computer software (the "SOFTWARE") and related support and consulting
services (the "SERVICES"; together with Equipment and Software, the "FINANCED
ITEMS"), together with certain rights of Newcourt USA under finance program
agreements and assignments with Vendors (as defined in "SUMMARY OF TERMS - TRUST
ASSETS - VENDOR AGREEMENTS") of the Financed Items, as well as a security
interest in the Equipment, as more fully described herein, and (ii) limited
recourse contractual payment obligations (which may take the form of promissory
notes) payable by Vendors (such payment obligations, "VENDOR LOANS") and secured
by the Vendor's interest in End-User Contracts originated by such Vendor
(End-User Contracts securing Vendor Loans being collectively referred to as
"SECONDARY CONTRACTS"), and by the Equipment related to such End-User Contracts,
(b) collections on such Contracts due or received on and after November 1, 1998
(the "INITIAL CUTOFF DATE") or, in the case of Additional Contracts or
Substitute Contracts, their applicable Cutoff Dates as defined in "SUMMARY OF
TERMS -CUTOFF DATES", excluding the Excluded Amounts (as defined herein),
collections relating to Scheduled Payments due prior to the related Cutoff Date
and Excluded Residual Investments, and (c) monies, to the extent available, in
the Reserve Fund.  The Contracts and related interests will be conveyed by
Newcourt USA (in such capacity, the "SELLER") to the Trust Depositor pursuant to
a Transfer and Sale Agreement dated as of October 15, 1998 (the "TRANSFER AND
SALE AGREEMENT") by and between Newcourt USA and the Trust Depositor.  The Trust
Depositor will concurrently convey such assets to the Trust pursuant to the 
Pooling and Servicing Agreement, dated as of October 15, 1998 (the "POOLING AND
SERVICING AGREEMENT"), among the Trust Depositor, the Trust, the Indenture
Trustee (as defined in 


                                       2

<PAGE>

"SUMMARY OF TERMS -INDENTURE TRUSTEE") and Newcourt USA in its capacity as 
Servicer thereunder (Newcourt USA being, in such capacity, the "SERVICER").  

       Interest on the Notes and Subordinated Notes will be payable monthly in
arrears on the twentieth (20th) day of the month (or, if such day is not a
Business Day the next succeeding Business Day) beginning on December 21, 1998
(each, a "DISTRIBUTION DATE") with respect to the period from and including the
immediately preceding Distribution Date (or, with respect to the initial
Distribution Date, the date of issuance of the Notes and Subordinated Notes) to
the period to and excluding such Distribution Date to holders of record as of
the Record Date (as defined herein).  The Certificate does not bear interest. 
Principal payments with respect to the Notes and Subordinated Notes will be
payable on each Distribution Date to the holders thereof as of the related
Record Date as described herein.  The stated maturity date with respect to the
Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class A-4 Notes,
the Class B Notes, the Class C Notes, the Class D Notes and the Class E Notes is
the November 1999 Distribution Date, the September 2000 Distribution Date, the
December 2002 Distribution Date, the May 2004 Distribution Date, the April 2005
Distribution Date, the August 2005 Distribution Date, the December 2005
Distribution Date and the August 2006 Distribution Date, respectively.   The
actual payment in full, however, of the Notes or Subordinated Securities could
and is expected to occur earlier than such stated maturity dates.  See "SUMMARY
OF TERMS--TERMS OF THE NOTES--B.  PRINCIPAL" and "C.--OPTIONAL REDEMPTION"
herein.

       The Notes and the Subordinated Securities will be payable primarily from
collections of payments due under the Contracts (including payments from Vendors
pursuant to certain recourse arrangements, where applicable, and as further
described below and excluding payments relating to Excluded Residual Investments
and Excluded Amounts), certain amounts received upon the prepayment or purchase
of Contracts or liquidation of the Contracts and disposition of the related
Equipment upon defaults thereunder, and the proceeds of Servicer Advances (as
defined in "SUMMARY OF TERMS--SERVICING; SERVICING FEE; SERVICER ADVANCES"), if
any.  

       Payments of interest due on the Notes and the Subordinated Notes on any
given Distribution Date will be made prior to making any payments of principal
on any of the Notes or the Subordinated Notes.  Payments of interest due on the
Subordinated Notes will be subordinated in priority to payments of interest due
on the Class A Notes,  the Class B Notes and the Class C Notes.  Payments of
interest due on Class C Notes will be subordinated in priority to payments of
interest on the Class A Notes and the Class B Notes.  Payments of interest due
on the Class B Notes will be subordinated in priority to payments of interest
due on the Class A Notes. Payments of interest due on the Class A-4 Notes will
be subordinated in priority to payments of interest due on the Class A-3 Notes,
the Class A-2 Notes and the Class A-1 Notes, subject to the limitation described
in the second succeeding sentence.  Payments of interest due on the Class A-3
Notes, will be subordinated in priority to payments of interest due on the Class
A-2 Notes and the Class A-1 Notes, subject to the limitation described in the
succeeding sentence.  Payments of interest due on the Class A-2 Notes will be
subordinated in priority to payments of interest due on the Class A-1 Notes;
PROVIDED, HOWEVER, that after the occurrence of an Event of Default, payments of
interest due on the Class A-4 Notes, the Class A-3 Notes, the Class A-2 Notes
and the Class A-1 Notes, will be made PRO RATA.  Payments of principal on the
Subordinated Notes will be subordinated in priority to payments of principal on
the Class A Notes, the Class B Notes and the Class C Notes.  Payments of
principal on the Class C Notes will be subordinated in priority to payments of
principal on the Class A Notes and the Class B Notes.  Payments of principal on
the Class B Notes will be subordinated in priority to payments of principal on
the Class A Notes.  Payments of principal on the Class A-4 Notes will be
subordinated in priority to payments of principal on the Class A-1 Notes, the
Class A-2 Notes and the Class A-3 Notes.  Payments of principal on the Class A-3
Notes will be subordinated in priority to payments of principal on the Class A-1
Notes and the Class A-2 Notes.  Payments of principal on the Class A-2 Notes
will be subordinated in priority to payments of principal on the Class A-1
Notes.  See "SUMMARY OF TERMS--TERMS OF THE NOTES", as well as "DESCRIPTION OF
THE NOTES--ALLOCATIONS" herein.

       The Notes are being offered pursuant to this Prospectus.  Sales of the
Notes may not be consummated unless the purchaser has received this Prospectus. 
The Subordinated Securities are not being offered hereby.

       The Issuer does not intend to apply for listing of the Notes on any
securities exchange or for the inclusion of the Notes on any automated quotation
system.

       There currently is no secondary market for the Notes and there is no
assurance that one will develop, or if one does develop, that it will continue
or provide sufficient liquidity.


                                       3

<PAGE>

       IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR
EFFECT TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE NOTES
OFFERED HEREBY AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET.  SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.
                                           
                                REPORTS TO NOTEHOLDERS

       During such time as the Notes remain in book-entry form, periodic and
annual unaudited reports, containing information concerning the Trust, the
Contracts, the Notes and the Certificate, will be prepared by the Servicer and
sent on behalf of the Trust to Cede & Co. ("CEDE"), as nominee of The Depository
Trust Company ("DTC"), and the Euroclear System ("EUROCLEAR") or Cedel Bank,
S.A. ("CEDEL") as registered holders of the Notes.  Such reports will be made
available by DTC, Euroclear or CEDEL and its participants to holders of
interests in the Notes in accordance with the rules, regulations and procedures
creating and affecting DTC, Euroclear and CEDEL, respectively.  See "DESCRIPTION
OF THE NOTES--BOOK ENTRY REGISTRATION" and "--REPORTS" below.  Such reports will
not constitute financial statements prepared in accordance with generally
accepted accounting principles or that have been examined and reported upon by,
with an opinion expressed by, an independent or certified public accountant. 
Upon the issuance of fully registered, certificated Notes, such reports will be
sent to each registered Noteholder.


                                AVAILABLE INFORMATION

       The Trust Depositor, as originator of the Trust, has filed with the
Securities and Exchange Commission (the "COMMISSION") a Registration Statement
(together with all amendments and exhibits thereto, the "REGISTRATION
STATEMENT") under the Securities Act of 1933, as amended (the "SECURITIES ACT"),
with respect to the Notes offered pursuant to this Prospectus and described
herein.  For further information, reference is made to the Registration
Statement which may be inspected and copied at the public reference facilities
maintained by the Commission at 450 Fifth Street, N.W., Room 1024, Washington,
D.C. 20549; Citicorp Center, 500 West Madison, Suite 1400, Chicago, Illinois
60661 and Seven World Trade Center, Suite 1300, New York, New York 10048. 
Copies of the Registration Statement may be obtained from the Public Reference
Branch of the Commission at 450 Fifth Street, N.W., Washington, D.C. 20549, at
prescribed rates.  The Commission also maintains a public access site on the
Internet through the World Wide Web at which site reports, information
statements and other information, including all electronic filings, regarding
the Trust Depositor and the Trust may be viewed.  The Internet address of such
World Wide Web site is http://www.sec.gov.  The Servicer, on behalf of the
Trust, will also file or cause to be filed with the Commission such periodic
reports as are required under the Securities Exchange Act of 1934, as amended
(the "EXCHANGE ACT") and the rules and regulations of the Commission thereunder.
Copies of such reports can be obtained as described above.

       UPON RECEIPT OF A REQUEST BY AN INVESTOR, OR HIS OR HER REPRESENTATIVE,
WITHIN THE PERIOD DURING WHICH THERE IS AN OBLIGATION TO DELIVER A PROSPECTUS,
THE UNDERWRITERS WILL PROMPTLY DELIVER, OR CAUSE TO BE DELIVERED, WITHOUT CHARGE
AND IN ADDITION TO ANY SUCH DELIVERY REQUIREMENTS, A PAPER COPY OF THIS
PROSPECTUS AND A PROSPECTUS ENCODED IN AN ELECTRONIC FORMAT. 


                                       4

<PAGE>

                                   SUMMARY OF TERMS

The following summary is qualified in its entirety by reference to the detailed
information appearing elsewhere in this Prospectus.  Certain capitalized terms
used in this summary are defined elsewhere in this Prospectus on the pages
indicated in the "INDEX OF TERMS" on page 109.


There are material risks associated with an investment in the Notes.  See "RISK
FACTORS" on page 22 for a discussion of certain factors that investors should
consider before making an investment in the Notes.


Issuer  . . . . . . . . . .  Newcourt Equipment Trust Securities 1998-1 (the
                             "ISSUER" or the "TRUST"), a Delaware business
                             trust formed by the Trust Depositor and the Owner
                             Trustee pursuant to the Trust Agreement dated as
                             of August 13, 1998 (as amended or restated, the
                             "TRUST AGREEMENT") between the Trust Depositor and
                             the Owner Trustee.  The principal executive
                             offices of the Trust are in Wilmington, Delaware,
                             in care of the Owner Trustee, at the address of
                             the Owner Trustee specified below.

Trust Depositor . . . . . .  Newcourt Receivables Corporation II, a Delaware
                             corporation (the "TRUST DEPOSITOR") and a wholly-
                             owned, limited purpose subsidiary of Newcourt
                             Financial USA Inc.  The Trust Depositor's
                             principal executive offices are located at 2700
                             Bank One Tower, 111 Monument Circle, Suite 300,
                             Indianapolis, Indiana 46204 and its telephone
                             number is (317) 229-3406.
   
Seller/Servicer . . . . . .  Newcourt Financial USA Inc., a Delaware
                             corporation ("NEWCOURT USA"; or, in its separate
                             capacities as a Seller under the Transfer and Sale
                             Agreement, the "SELLER", or as Servicer under the
                             Pooling and Servicing Agreement described herein,
                             the "SERVICER"), which is a wholly-owned
                             subsidiary of Newcourt Credit Group USA Inc.
                             which, in turn is a wholly-owned subsidiary of
                             Newcourt Credit Group Inc. ("NEWCOURT").  Newcourt
                             USA's offices are located at 2 Gatehall Drive, 
                             Parsippany, New Jersey 07054 and its telephone
                             number is (973) 355-7053.  The servicing
                             obligations of Newcourt USA under the Pooling and
                             Servicing Agreement will be guaranteed by AT&T
                             Capital Corporation, an indirect wholly-owned
                             subsidiary of Newcourt.
    
Indenture Trustee . . . . .  Harris Trust and Savings Bank, as indenture
                             trustee under the Indenture described herein (the
                             "INDENTURE TRUSTEE").  The Indenture Trustee's
                             offices are located at 311 West Monroe Street,
                             12th Floor, Chicago, Illinois 60606.

Owner Trustee . . . . . . .  The Bank of New York (Delaware), as owner trustee
                             under the Trust Agreement (the "OWNER TRUSTEE"). 
                             The Owner Trustee's offices are White Clay Center,
                             Newark, Delaware 19711.                  

Cutoff Dates  . . . . . . .  With respect to the Contracts transferred to the
                             Trust on the Closing Date, the initial cutoff date
                             shall be November 1, 1998 (the "INITIAL CUTOFF
                             DATE"), and with respect to any Additional
                             Contract or Substitute Contract (see "SUMMARY OF
                             TERMS--A. THE CONTRACTS") transferred to the Trust
                             thereafter, the close of business on the first day
                             of the calendar month in which such transfer
                             occurs (each of such dates, a "CUTOFF DATE", an
                             "ADDITIONAL CONTRACT CUTOFF DATE" or a "SUBSTITUTE
                             CONTRACT CUTOFF DATE", respectively).  The term
                             "CUTOFF DATE", when used herein in the context of
                             general references to the pool of Contracts held
                             by the Trust, should be deemed to include a
                             reference to the Additional Contract Cutoff Date
                             and Substitute Contract Cutoff Date of any
                             Additional Contract or Substitute Contract
                             contained within such pool of Contracts, unless
                             otherwise specified or unless the context
                             otherwise clearly requires.
   
Closing Date  . . . . . . .  On or about November 4, 1998 (the "CLOSING DATE").
    

                                       5

<PAGE>


Collection Periods, . . . .  A Collection Period is the period from and
Calculation Dates,           including the first day of each calendar month to
Distribution Dates           and including the last day of the calendar month
and Record Dates             (such first day, the "CALCULATION DATE" and each
                             such period, a "COLLECTION PERIOD").  A
                             Distribution Date is the  twentieth (20th) day (or
                             if any such date is not a "BUSINESS DAY", I.E., a
                             day other than a Saturday, a Sunday or a day on
                             which banking institutions in Indianapolis,
                             Indiana, Toronto, Ontario, Canada, Chicago,
                             Illinois or New York, New York are authorized or
                             obligated by any law or regulation to be closed,
                             then on the next succeeding Business Day) of each
                             calendar month (each, a "DISTRIBUTION DATE")
                             commencing December 21, 1998.   The Collection
                             Period relating to any particular Distribution
                             Date shall be the Collection Period occurring
                             during the calendar month preceding the month in
                             which such Distribution Date occurs.

                             With respect to any Distribution Date and the
                             Notes, the "RECORD DATE" is the calendar day
                             immediately preceding each Distribution Date (or,
                             with respect to any Definitive Note as defined in
                             "DESCRIPTION OF THE NOTES--DEFINITIVE NOTES", the
                             last calendar day of the month preceding the month
                             in which such Distribution Date occurs).
   
The Notes . . . . . . . . .  $356,497,828 aggregate principal amount (the
                             "INITIAL CLASS A-1 NOTE PRINCIPAL BALANCE") of 
                             5.007% Class A-1 Receivable-Backed Notes, Series
                             1998-1 (the "CLASS A-1 NOTES"); $130,150,001
                             aggregate principal amount (the "INITIAL CLASS A-2
                             NOTE PRINCIPAL BALANCE") of 5.170% Class A-2
                             Receivable-Backed Notes, Series 1998-1 (the "CLASS
                             A-2 NOTES"); $447,036,959 aggregate principal
                             amount (the "INITIAL CLASS A-3 NOTE PRINCIPAL
                             BALANCE") of 5.240% Class A-3 Receivable-Backed
                             Notes, Series 1998-1 (the "CLASS A-3 NOTES");
                             $101,856,522 aggregate principal amount (the
                             "INITIAL CLASS A-4 NOTE PRINCIPAL BALANCE") of 
                             5.393% Class A-4 Receivable-Backed Notes, Series
                             1998-1 (the "CLASS A-4 NOTES"; AND TOGETHER WITH
                             THE CLASS A-1 NOTES, CLASS A-2 NOTES AND CLASS A-3
                             NOTES, THE "CLASS A NOTES"); $42,440,218 aggregate
                             principal amount (the "INITIAL CLASS B NOTE
                             PRINCIPAL BALANCE") of 5.970% Class B
                             Receivable-Backed Notes, Series 1998-1 (the "CLASS
                             B NOTES"); and $22,634,783 aggregate principal
                             amount (the "INITIAL CLASS C NOTE PRINCIPAL
                             BALANCE") of 6.940% Class C Receivable-Backed
                             Notes, Series 1998-1 (the "CLASS C NOTES"; and
                             together with the Class A-1 Notes, the Class A-2
                             Notes, the Class A-3 Notes, the Class A-4 Notes
                             and the Class B Notes, the "NOTES").  The Initial
                             Class A-1 Note Principal Balance is equal to
                             approximately 31.50% of the initial Aggregate
                             Discounted Contract Balance (as defined herein) of
                             the Contracts, the Initial Class A-2 Note
                             Principal Balance is equal to approximately 11.50%
                             of the initial Aggregate Discounted Contract
                             Balance, the Initial Class A-3 Note Principal
                             Balance is equal to approximately  39.50% of the
                             initial Aggregate Discounted Contract Balance of
                             the Contracts, the Initial Class A-4 Note
                             Principal Balance is equal to approximately 9.00%
                             of the initial Aggregate Discounted Contract
                             Balance of the Contracts, the Initial Class B Note
                             Principal Balance is equal to approximately 3.75%
                             of the initial Aggregate Discounted Contract
                             Balance of the Contracts, and the Initial Class C
                             Note Principal Balance is equal to approximately
                             2.00% of the initial Aggregate Discounted Contract
                             Balance of the Contracts.
    
                             The Notes will be issued by the Trust pursuant to
                             an Indenture to be dated as of October 15, 1998
                             (the "INDENTURE"), between the Trust and the
                             Indenture Trustee.  The Notes will be secured by
                             the assets of the Trust.  The Notes will be
                             available for purchase in book-entry form only in
                             minimum denominations of $1,000 and integral
                             multiples thereof (except for one Note of each
                             Class which, for rounding purposes, may be less
                             than an integral multiple thereof).  The holders
                             of beneficial interests in the Notes held in 
                             book-entry form ("NOTE


                                       6

<PAGE>

                             OWNERS") will not be entitled to receive 
                             Definitive Notes except in the limited
                             circumstances described herein.  See "DESCRIPTION
                             OF THE NOTES--GENERAL" and "--DEFINITIVE NOTES"
                             and "--BOOK-ENTRY REGISTRATION"  herein.  The
                             Class A-2 Notes, the Class A-3 Notes, the Class A-
                             4 Notes, the Class B Notes, the Class C Notes and
                             the Subordinated Securities will be subordinated
                             to the Class A-1 Notes to the extent described
                             herein; the Class A-3 Notes, the Class A-4 Notes, 
                             the Class B Notes, the Class C Notes and the
                             Subordinated Securities will be subordinated to
                             the Class A-2 Notes to the extent described
                             herein; the Class A-4 Notes, the Class B Notes,
                             the Class C Notes and the Subordinated Securities
                             will be subordinated to the Class A-3 Notes to the
                             extent described herein; the Class B Notes, the
                             Class C Notes and the Subordinated Securities will
                             be subordinated to the Class A-4 Notes to the
                             extent described herein; the Class C Notes and the
                             Subordinated Securities will be subordinated to
                             the Class B Notes to the extent described herein;
                             and the Subordinated Securities will be
                             subordinated to the Class C Notes to the extent
                             described herein.  See "DESCRIPTION OF THE 
                             NOTES -- ALLOCATIONS" herein.
   
The Subordinated. . . . . .  On the Closing Date, the Trust will also issue 
Securities                   8.060% Class D Receivable-Backed Notes (the 
                             "CLASS D NOTES") with an aggregate principal 
                             balance of $14,146,739  (the "INITIAL CLASS D NOTE
                             PRINCIPAL BALANCE") and 9.440% Class E 
                             Receivable-Backed Notes (the "CLASS E NOTES", 
                             together with the Class D Notes, collectively the 
                             "SUBORDINATED NOTES") with an aggregate principal 
                             balance of $16,976,087 (the "INITIAL CLASS E NOTE 
                             PRINCIPAL BALANCE"), as well as the Class F 
                             Certificate (the "CERTIFICATE", and, together with 
                             the Subordinated Notes, the "SUBORDINATED 
                             SECURITIES") with an initial certificate balance 
                             of $16,976,087; the Certificate will not bear 
                             interest.  The rights of the holders of the 
                             Subordinated Securities to receive distributions 
                             will be subordinated to the rights of the 
                             Noteholders to receive distributions with respect 
                             to the Notes to the extent described herein.  See
                             "DESCRIPTION OF THE NOTES - ALLOCATIONS" herein.
    
A.   Class D Notes  . . . .  The Initial Class D Note Principal Balance is
                             equal to approximately 1.25% of the initial
                             Aggregate Discounted Contract Balance and will be
                             issued pursuant to the Indenture.  The Class D
                             Notes are not being offered and sold hereby.

B.   Class E Notes. . . . .  The Initial Class E Note Principal Balance is
                             equal to approximately 1.50% of the initial
                             Aggregate Discounted Contract Balance and will be
                             issued pursuant to the Indenture.  The Class E
                             Notes are not being offered and sold hereby.

C.   Class F  . . . . . . .  The Class F Certificate will represent fractional
     Certificate             undivided beneficial equity interests in the
                             Trust, including the residual interest in amounts
                             in the Reserve Fund (after the payment of all
                             outstanding interest and principal on the Notes
                             and the Subordinated Notes), and will be issued
                             pursuant to the Trust Agreement.  The Certificate
                             is not being offered and sold hereby.  The Trust
                             Depositor is expected initially to retain the
                             Certificate, although the Certificate could be
                             subsequently conveyed in a separate transaction
                             subject to certain restrictions to ensure the
                             Trust is not treated as a taxable entity for
                             federal income tax purposes. 

The Trust . . . . . . . . .  The Trust is a limited purpose business trust
                             established under the laws of the State of
                             Delaware pursuant to the Trust Agreement.  The
                             activities of the Trust are limited by the terms
                             of the Trust Agreement to acquiring, owning and
                             managing the Contracts and related assets, issuing
                             and making payments on the Notes and the
                             Subordinated Securities and other activities
                             related thereto.  Prior to the Closing Date, the
                             Trust will not have conducted any activities.

Trust Assets  . . . . . . .  The property of the Trust (the "TRUST ASSETS")
                             will include (i) the Contracts transferred to the
                             Trust on the Closing Date with an Aggregate
                             Discounted 


                                       7

<PAGE>
   
                             Contract Balance of $1,131,739,137 as of
                             the Closing Date.  As of October 27, 1998
                             (the "Statistic Calculation Date"), the Aggregate
                             Discounted Contract Balance of such Contracts is
                             $1,125,191,061 (calculated utilizing the
                             Statistical Discount Rate as defined herein)
                             (together with Additional Contracts and/or
                             Substitute Contracts that may be transferred to
                             the Trust from time to time as described herein),
                             (ii) all monies at any time paid or payable
                             thereunder or in respect thereof from and after
                             the Cutoff Date applicable to such Contracts, in
                             the form of (A) Scheduled Payments (as defined
                             herein) inclusive of such payments received
                             through Vendor recourse or support arrangements,
                             but excluding the Excluded Amounts and amounts
                             payable with respect to any Excluded Residual
                             Investments, (B) Prepayments (as defined herein),
                             and (C) Recoveries (including any derived from the
                             disposition of related Equipment) received with
                             respect to Defaulted Contracts (in each case as
                             such terms are defined in this "SUMMARY OF
                             TERMS"), (iii) a security interest in the related
                             Equipment, (iv) with respect to Contracts which
                             are Vendor Loans, the Applicable Security related
                             thereto, (v) such amounts as from  time to time
                             may be held in the Collection Account or any
                             related account or subaccount under the Pooling
                             and Servicing Agreement or the Indenture, together
                             with earnings on funds therein, (vi) the rights of
                             the Trust Depositor under the Transfer and Sale
                             Agreement, (vii) any amounts received with respect
                             to the Guaranteed Residual Investments, (viii)
                             amounts available, if any, in the Reserve Fund,
                             together with earnings on the funds therein, up to
                             the Reserve Fund Amount and (ix) all income and
                             proceeds of any of the foregoing (other than
                             amounts payable with respect to any Excluded
                             Residual Investment).
    
 A.  Contracts  . . . . . .  All of the Contracts to be included in the Trust
                             (sometimes referred to herein, collectively, as
                             the "CONTRACT POOL" or the "TRANSFERRED
                             CONTRACTS") consist of  conditional sale
                             agreements (each, a "CSA"), promissory notes with
                             related security agreements (each, a "SECURED
                             NOTE"), true and finance leases (each, a "LEASE"),
                             installment payment agreements (each, an "IPA") or
                             other similar types of financing agreements (each,
                             a "FINANCING AGREEMENT") covering Financed Items
                             (which may or may not be secured by such Financed
                             Items) or, in the case of Vendor Loans, secured by
                             End-User Contracts which, in turn, cover Financed
                             Items.  

                             With respect to the Contracts, the Seller will
                             make certain representations and warranties in the
                             Transfer and Sale Agreement, including that: (i)
                             the information with respect to the Contracts,
                             Secondary Contracts and Equipment securing such
                             Contracts is true and correct in all material
                             respects; (ii) immediately prior to the transfer
                             of each Contract and the interest in any related
                             Equipment to the Trust Depositor, such Contract
                             was owned by the Seller free and clear of any
                             adverse claim other than Permitted Liens; (iii)
                             each Contract did not have any delinquent payment
                             thereon where such payment was delinquent for more
                             than 60 days and the Contract is not otherwise in
                             default; (iv) each Contract is a valid and binding
                             payment obligation of the obligor and is
                             enforceable in accordance with its terms other
                             than for a discharge in the bankruptcy of the
                             Obligor; and (v) no adverse selection procedure
                             was used in selecting the Contracts for transfer
                             (I.E. the Contracts sold, assigned and transferred
                             to the Trust were not intentionally chosen by the
                             Seller to be of lesser credit quality or
                             characteristics as those Contracts retained by the
                             Seller and not conveyed to the Trust).  With
                             respect to Leases, the Seller will represent in
                             the Transfer and Sale Agreement (i) that such
                             Leases are "NET LEASES" and contain "HELL OR HIGH
                             WATER" provisions in favor of the Seller, which
                             obligates each applicable lessee at various levels
                             (each, a "LESSEE") to make all payments scheduled
                             under its Lease, without setoff (to the extent a
                             Lease is not a "NET LEASE" which contains a "HELL
                             OR HIGH WATER" provision, in which such instance,
                             such Lease will receive the benefit of a Vendor
                             Guarantee (See "THE CONTRACTS--PROGRAM AGREEMENTS
                             WITH VENDORS")), 


                                       8

<PAGE>

                             or (ii) with respect to Leases with Lessees that 
                             are governmental entities or municipalities, 
                             if such Lease is canceled in accordance with its 
                             terms, either (x) the Vendor (as defined in this 
                             "SUMMARY OF TERMS") which assigned such Lease to 
                             the Seller is unconditionally obligated to 
                             repurchase such Lease from the Seller for a 
                             purchase price not less than the Discounted 
                             Contract Balance of such Lease (as of the date of 
                             purchase) plus interest thereon at the Discount 
                             Rate through the Distribution Date following such 
                             date of repurchase or (y) pursuant to the Transfer
                             and Sale Agreement, the Seller has indemnified the
                             Trust Depositor (and any assignee thereof) 
                             against such cancellation in an amount equal to the
                             Discounted Contract Balance of such Lease (as of 
                             the date of purchase) plus interest thereon at the
                             Discount Rate through the Distribution Date 
                             following such cancellation less any amounts paid
                             by the Vendor pursuant to clause (x).  See 
                             "THE CONTRACTS" and "THE TRANSFER AND SALE 
                             AGREEMENT AND POOLING AND SERVICING
                             AGREEMENT--REPRESENTATIONS AND WARRANTIES" herein.

                             The Transferred Contracts have been selected by
                             the Seller from its portfolio of CSAs, Secured
                             Notes, Leases, IPAs, Financing Agreements and
                             Vendor Loans, have the characteristics specified
                             in the Transfer and Sale Agreement and Pooling and
                             Servicing Agreement and described herein, and
                             (except for Additional Contracts or Substitute
                             Contracts as defined in this "SUMMARY OF TERMS")
                             will be purchased by the Trust Depositor from the
                             Seller on the Closing Date pursuant to the
                             Transfer and Sale Agreement.  See "THE TRANSFER
                             AND SALE AGREEMENT AND POOLING AND SERVICING
                             AGREEMENT--REPRESENTATIONS AND WARRANTIES", "USE
                             OF PROCEEDS"  and "THE CONTRACT POOL" herein.  

                             As of the Statistic Calculation Date, the Contract
                             Pool had the following characteristics (unless
                             otherwise noted, percentages are calculated by
                             reference to Discounted Contract Balances of the
                             related Contracts as a percentage of the Aggregate
                             Discounted Contract Balance of the Contract Pool.
                             The Discounted Contract Balances and the Aggregate
                             Discounted Contract Balance utilized in clauses
                             (i) through (viii) below were calculated utilizing
                             the Statistical Discount Rate (as defined in this
                             section):

                                  (i)     there were 42,894 Contracts in the
                             Contract Pool;

                                  (ii)    the Aggregate Discounted Contract
                             Balance, or ADCB (as defined in this "SUMMARY OF
                             TERMS") of the Transferred Contracts was
                             $1,125,191,061; 

                                  (iii)   the final scheduled payment date of
                             the Transferred Contract with the latest maturity
                             or expiration as of the Initial Cutoff Date was
                             July 2005;

                                  (iv)    the average Discounted Contract
                             Balance was approximately $26,232;

                                  (v)     all of the Contracts had (A) original
                             terms to maturity of not less than 3 months and
                             not more than 86 months, with a weighted average
                             original term to maturity of approximately 46.9
                             months, and (B) a remaining term to maturity of
                             not less than 1 month and not more than 81 months,
                             with a weighted average remaining term to maturity
                             of approximately 39.3 months;

                                  (vi)    of such Contracts, approximately 0.46%
                             were Vendor Loans;

                                  (vii)   the Obligors (as defined in this
                             "SUMMARY OF TERMS") on approximately 10.57% of 
                             the Contracts were located in the State of
                             California; approximately 8.40% were located in
                             the State of Texas; approximately 6.70% were
                             located in the State of New York; approximately
                             5.75% were located in the State of Pennsylvania; 
                             approximately 5.17% were located in


                                       9

<PAGE>

                             the State of New Jersey; no other state  
                             represented more than 5.0% of the Contracts; and

                                  (viii)  of such Contracts, approximately
                             24.71% constitute "TRUE LEASES."

                             See "THE TRANSFER AND SALE AGREEMENT AND THE
                             POOLING AND SERVICING AGREEMENT--CONCENTRATION
                             AMOUNTS" herein.

                             For the twelve-month periods ended December 31,
                             1997 and December 31, 1996,  the Seller has
                             recognized (i) delinquencies of 2.94% and 4.54%,
                             respectively with respect to its portfolio and
                             (ii) net losses of 0.50% and 0.32% with respect to
                             its portfolio.  See "THE CONTRACT POOL --
                             DELINQUENCY AND LOAN LOSS INFORMATION".  

                             The Statistical Discount Rate is equal to 6.329%
                             (the "STATISTICAL DISCOUNT RATE").  All of the
                             statistical information that is computed using the
                             Statistical Discount Rate is as of the Statistic
                             Calculation Date.  Although the Discounted
                             Contract Balances and the Aggregate Discounted
                             Contract Balance calculated at the Discount Rate
                             (as defined herein) will vary somewhat from the
                             Discounted Contract Balances and Aggregate
                             Discounted Contract Balance calculated at the
                             Statistical Discount Rate, such variance is not
                             expected to be material.

                             For further information regarding the Transferred
                             Contracts, see "THE CONTRACT POOL" and "THE
                             CONTRACTS", as well as "THE TRANSFER AND SALE
                             AGREEMENT AND SALE AND SECURITY AGREEMENT
                             GENERALLY--REPRESENTATIONS AND WARRANTIES" and "--
                             CONCENTRATION AMOUNTS" herein.

                             Between the Statistic Calculation Date and the
                             Closing Date some amortization of the pool is
                             expected to occur.  In addition, certain Contracts
                             included in the pool as of the Statistic
                             Calculation Date may be determined not to meet the
                             eligibility requirements for the final pool, and
                             may not be included in the final pool.  To the
                             extent a Contract is determined not to meet the
                             eligibility requirements for the pool, the Seller,
                             through the Trust Depositor, may pursue one of two
                             options: (1) substitute a new Contract for the
                             ineligible Contract or (2) repurchase the
                             ineligible Contract.  To the extent the Seller,
                             through the Trust Depositor, replaces an
                             ineligible Contract, the replacement Contract must
                             meet the terms and conditions of a Substitute
                             Contract, (see "THE TRANSFER AND SALE AGREEMENT
                             AND SALE AND SERVICE AGREEMENT GENERALLY -
                             REPRESENTATIONS AND WARRANTIES").  While the
                             statistical distribution of the characteristics of
                             the Contracts in the Contract Pool as of the
                             Closing Date will vary somewhat from the
                             statistical distribution of such characteristics
                             as of the Statistic Calculation Date as presented
                             in this Prospectus, such variance is not expected
                             to be material.

                             Generally, the Contracts not constituting Leases
                             are prepayable by their terms by the Obligors
                             thereon; in many (but not all) instances, such
                             terms require a prepayment penalty.  The Contracts
                             constituting Leases generally are non-cancelable
                             by the Obligors.  The Seller may, under the terms
                             of the Pooling and Servicing Agreement, permit or
                             agree to the early termination or full prepayment
                             of any such Contract included in the Contract Pool
                             in certain circumstances, and on the terms and
                             subject to the conditions more fully specified in
                             the Pooling and Servicing Agreement (any
                             prepayment of a Contract, whether pursuant to its
                             terms or in the Servicer's discretion being an 
                             "EARLY TERMINATION", with the Contract related
                             thereto being an "EARLY TERMINATION CONTRACT" or
                             "PREPAID CONTRACT").  Such circumstances may
                             include, without 


                                      10

<PAGE>

                             limitation, a full or partial buyout of the 
                             Equipment which is the subject of the Contract, 
                             or an equipment upgrade.  

                             In the event of an Early Termination which has
                             been prepaid in full, the Trust Depositor will
                             have the option to cause the Trust to reinvest the
                             proceeds of such Early Termination in one or more
                             Contracts having similar characteristics to such
                             terminated Contract (each, an "ADDITIONAL
                             CONTRACT").  

                             In addition, the Seller will have the option under
                             the Transfer and Sale Agreement to cause the Trust
                             Depositor, pursuant to the terms of the Pooling
                             and Servicing Agreement, to substitute into the
                             Trust one or more Contracts having similar
                             characteristics (each, a "SUBSTITUTE CONTRACT")
                             for Defaulted Contracts (as defined in
                             "DESCRIPTION OF NOTES--DEFAULTED CONTRACTS"), and
                             Contracts following a material modification to or
                             adjustment of the terms of such Contract which
                             modification or adjustment would not otherwise be
                             permissible under the Pooling and Servicing
                             Agreement (unless the Contract was to be prepaid
                             in full to the Trust and refinanced by the Seller
                             with a new, modified Contract outside the Trust)
                             (each, an "ADJUSTED CONTRACT").  The Aggregate
                             Discounted Contract Balance (as defined herein) of
                             the Defaulted Contracts and Adjusted Contracts for
                             which the Seller may cause the substitution of
                             Substitute Contracts is limited to an amount not
                             in excess of 10% of the Aggregate Discounted
                             Contract Balance of the Contracts as of the
                             Closing Date.  The Seller will also be permitted
                             to substitute a Substitute Contract for a Contract
                             which the Seller would otherwise be required to
                             repurchase due to certain representations or
                             warranties relating thereto proving to have been
                             incorrect (a "WARRANTY CONTRACT") or an Early
                             Termination Contract, without regard to the 10%
                             limitation described above.  With respect to
                             replacing either a Defaulted Contract or an
                             Adjusted Contract with a Substitute Contract
                             (which substitution is not an obligation of the
                             Seller but is in its sole and absolute
                             discretion), such Substitute Contract must meet
                             the Contract Pool concentration limitation as
                             described in "THE TRANSFER AND SALE AGREEMENT AND
                             POOLING AND SERVICING AGREEMENT" as well as the
                             other substitution requirements described herein. 
                             See "THE TRANSFER AND SALE AGREEMENT AND THE
                             POOLING AND SERVICING AGREEMENT--REPRESENTATIONS
                             AND WARRANTIES" herein.

                             From time to time, the terms of a Contract may be
                             subjected to material modifications or adjustments
                             for administrative reasons or at the request of
                             the Obligor or related Vendor for such Contract
                             due to a variety of circumstances.  Such material
                             modifications may result in adjustments to the
                             Contract commencement date, the stated periodic
                             payment date for payments due, the amount of the
                             periodic payment or the equipment subject to the
                             Contract.  With respect to a Contract which has
                             been materially modified or adjusted, such
                             Contract will either be prepaid by the Obligor or
                             shall be substituted for by the Seller consistent
                             with the conditions described in the preceding
                             paragraph.  There may also occasionally be non-
                             material adjustments or modifications in Contract
                             terms which may be effected by the Servicer on
                             behalf of the Trust without Noteholder consent and
                             without affecting the Contract's status as part of
                             the Trust.

                             Additional Contracts and Substitute Contracts will
                             be originated and added to the Trust using the
                             same credit criteria and eligibility standards as
                             the Contracts in the Contract Pool on the Closing
                             Date.  Information with respect to such Additional
                             Contracts or Substitute Contracts, to the extent
                             deemed material, will be included in periodic
                             reports under the Exchange Act filed by the
                             Servicer with the Commission on behalf of the
                             Trust as are required under the Exchange Act. 


                                      11

<PAGE>

                             In no event will the aggregate scheduled payments
                             of the Contracts, after the inclusion in the Trust
                             of the Substitute Contracts and reinvestment in
                             Additional Contracts, be materially less than the
                             aggregate scheduled payments of the Contracts
                             prior to such substitution or reinvestment.  In
                             addition, either the final scheduled payment on
                             such Substitute Contract or Additional Contract
                             will be on or prior to the August 2005
                             Distribution Date or, to the extent the final
                             payment on such Contract is due after the August
                             2005 Distribution Date, only scheduled payments
                             due on or prior to such date may be included in
                             the Discounted Contract Balance of such Contract
                             for the purpose of making any calculation under
                             the Indenture or the Pooling and Servicing
                             Agreement.

                             The Servicer is not authorized to permit an Early
                             Termination, without the addition to the Trust of
                             a related Additional Contract, if the amount to be
                             prepaid (whether by the related Obligor, or
                             through a combination of payments from the related
                             Obligor and from the Seller/Servicer) on such
                             terminated Contract is equal at least to the then
                             Discounted Contract Balance of the Contract. 

                             The Seller defines Contract delinquency as a
                             payment which is not made consistent with the
                             Contract terms and a Defaulted Contract as a
                             Contract for which (i) the Obligor thereunder is
                             subject to an Insolvency Event, or (ii) a full
                             contractual payment has not been received from the
                             Obligor (or the Vendor if Vendor recourse is
                             applicable) for 180 days or such shorter period as
                             the Seller may determine consistent with its
                             collection policy. See "NEWCOURT CREDIT GROUP INC.
                             AND NEWCOURT FINANCIAL USA INC.--CONTRACT
                             COLLECTIONS." 

B.  Equipment and Other . .  All of the Seller's right and interest (which is
    Financed Items           limited to a security interest) in the Equipment,
                             if any, subject to each Lease, CSA, Secured Note,
                             IPA, Financing Agreement and Vendor Obligation
                             included in the Contract Pool will be transferred
                             to the Trust.  Equipment will include, but shall
                             not be limited to, a wide variety of new and used
                             information technology equipment (such as computer
                             work stations, personal computers, data storage
                             devices, mainframe and mini computers and other
                             computer related peripheral equipment),
                             communications equipment (such as telephone
                             switching and networking systems), commercial
                             business and industrial equipment (such as
                             printing presses, machine tools and other
                             manufacturing equipment,  photocopiers, facsimile
                             machines and other office equipment, energy
                             savings and control equipment, automotive
                             diagnostic and automated testing equipment),
                             medical equipment (such as diagnostic and
                             therapeutic examination equipment for radiology,
                             nuclear medicine and ultrasound and laboratory
                             analysis equipment), resources equipment (such as
                             feller-bunchers and grapplers), and transportation
                             and construction equipment (such as heavy and
                             medium duty trucks and highway trailers, school
                             buses, bulldozers, loaders, graters, excavators,
                             forklifts and other materials handling equipment,
                             golf carts and other road and off-road machinery). 
                             See "THE CONTRACTS--EQUIPMENT" and "THE CONTRACT
                             POOL" herein.  In the event the party obligated to
                             make payments under any Contract (as to a
                             Contract, the "OBLIGOR") defaults in such
                             payments, the Servicer will follow its customary
                             and usual collection procedures, which may include
                             the repossession and sale of any related Equipment
                             on behalf of the Trust.  Any Recoveries (as
                             defined herein) from such sale shall constitute
                             Available Amounts (as defined in "DESCRIPTION OF
                             THE NOTES--ALLOCATIONS"). See "THE
                             CONTRACTS--EQUIPMENT", and "DESCRIPTION OF THE
                             NOTES--DEFAULTED CONTRACTS" herein.

                             Certain End-User Contracts cover Financed Items
                             other than Equipment, including  computer software
                             ("SOFTWARE") and related support and consulting
                             services (collectively, "SERVICES") and will
                             represent approximately 11.94% of the ADCB
                             (calculated using the Statistical Discount Rate)
                             of the Contract Pool on the Statistic Calculation
                             Date.  The Trust will not have title to or a


                                      12

<PAGE>

                             security interest in such Software licensed under
                             or securing a Contract or the proceeds thereof nor
                             will it own such Services, and may not be able to
                             realize any value therefrom under a related
                             Contract upon a default by the Obligor.  See "THE 
                             CONTRACTS--SOFTWARE AND SERVICES" herein.

C.  Collection Account. . .  A trust account will be established by the
                             Servicer in the name of and maintained by the
                             Indenture Trustee (the "COLLECTION ACCOUNT") into
                             which all amounts that will  be collected for the
                             Trust will be deposited in accordance with the
                             Indenture and the Pooling and Servicing Agreement. 
                             See "DESCRIPTION OF THE NOTES--COLLECTION ACCOUNT"
                             herein.

D.  Vendor. . . . . . . . .  Each of the Seller's Vendor finance program
    Agreements               agreements (each, a "PROGRAM AGREEMENT") are
                             agreements with equipment manufacturers, dealers
                             and distributors or computer software licensors or
                             distributors as well as finance companies which
                             extend credit to such parties ("VENDORS") which,
                             in each case, provide the Seller with the
                             opportunity to finance transactions relating to
                             the acquisition or use by an End-User of a
                             Vendor's Equipment, Software, Services or other
                             products.  Some of these Program Agreements take
                             the form of a referral relationship, which may or
                             may not include credit support from the Vendor. 
                             All rights (but not obligations) of the Seller
                             under the Program Agreements with respect to the
                             Contracts are generally assignable and will be so
                             assigned by the Seller to the Trust Depositor and
                             in turn conveyed by the Trust Depositor to the
                             Trust.  Such rights may include various forms of
                             support to the Seller under such Program
                             Agreements including representations and 
                             warranties by the Vendor in respect of the
                             End-User Contracts assigned by the Vendor to the
                             Seller and related Equipment, Software or
                             Services, credit support with respect to defaults
                             by End-Users and equipment repurchase and
                             remarketing arrangements upon early termination of
                             End-User Contracts upon a default by the End-User. 
                             See "THE CONTRACTS--VENDOR AGREEMENTS" herein.

                             In addition to the foregoing, the Seller may enter
                             into assignment agreements (each a "VENDOR
                             ASSIGNMENT"; collectively, with the Program
                             Agreements, "VENDOR AGREEMENTS") from time to time
                             with Vendors pursuant to which individual End-User
                             Contracts originated by Vendors are assigned to
                             the Seller, rather than pursuant to a Program
                             Agreement.  Each Vendor Assignment will be made
                             either with or without recourse against the Vendor
                             for End-User defaults and will generally contain
                             many, if not all, of the representations,
                             warranties and covenants typically contained in
                             Program Agreements, as well as a Vendor repurchase
                             requirement in the event of a breach by the Vendor
                             of such representations, warranties or covenants. 
                             Vendor Assignments may or may not provide for any
                             Vendor remarketing support in the event of an
                             End-User default.

E.  Reserve Fund. . . . . .  A trust account has been established by the Trust
                             Depositor in the name of, and maintained by, the
                             Indenture Trustee (the "RESERVE FUND").  On the
                             Closing Date the Trust Depositor will deposit $[   
                                   ] in the Reserve Fund which is equal to 1.5%
                             of the ADCB of the Contract Pool as of the Closing
                             Date (the "RESERVE FUND INITIAL DEPOSIT""). 
                             Thereafter, additional deposits will be made to
                             the Reserve Fund to the extent necessary to
                             maintain the Reserve Fund Amount (as defined
                             herein) in the Reserve Fund. Amounts in the
                             Reserve Fund may be released to the
                             Certificateholder in the event amounts therein
                             exceed the then outstanding Principal Amounts of
                             the Notes and the Subordinated Notes. 
                             Additionally, amounts on deposit in the Reserve
                             Fund in excess of the Reserve Fund Amount will be
                             paid to the Certificateholder.  On each
                             Distribution Date, amounts on deposit in the
                             Reserve Fund will be applied as described under
                             "DESCRIPTION OF THE NOTES--ALLOCATIONS" 
                             and "--RESERVE FUND."

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


                                      13

<PAGE>
   
A.  Interest. . . . . . . .  The Class A-1 Notes will bear interest at the rate
                             of 5.007% per annum (the "CLASS A-1 INTEREST
                             RATE"), the Class A-2 Notes will bear interest at
                             the rate of 5.170% per annum (the "CLASS A-2
                             INTEREST RATE"), the Class A-3 Notes will bear
                             interest at the rate of 5.240% per annum (the
                             "CLASS A-3 INTEREST RATE"), the Class A-4 Notes
                             will bear interest at the rate of 5.393% per
                             annum (the "CLASS A-4 INTEREST RATE"), the Class B
                             Notes will bear interest at the rate of 5.970%
                             per annum (the "CLASS B INTEREST RATE"), the Class
                             C Notes will bear interest at the rate of 6.940%
                             per annum (the "CLASS C INTEREST RATE"), the
                             Class D Notes will bear interest at the rate of 
                             8.060% per annum (the "CLASS D INTEREST RATE") and 
                             the Class E Notes will bear interest at the rate
                             of 9.440% per annum (the "CLASS E INTEREST
                             RATE").  Interest with respect to the Class A-1
                             Notes will be calculated on the basis of actual
                             days elapsed over a year of 360 days; interest
                             with respect to all other Notes and the
                             Subordinated Notes will be calculated on the basis
                             of a year of 360 days consisting of twelve 30 day
                             months. 
    
                             Interest on the outstanding principal amount of
                             the Notes will accrue from and including the most
                             recent Distribution Date on which interest has
                             been paid (or, in the case of the initial
                             Distribution Date, from and including the Closing
                             Date) but excluding the following Distribution
                             Date (each period for which interest accrues on
                             the Notes, an "ACCRUAL PERIOD").   Interest on the
                             Notes will be payable on each Distribution Date,
                             commencing December 21, 1998, to the holders of
                             record of the Class A-1 Notes (the "CLASS A-1
                             NOTEHOLDERS"), the holders of record of the Class
                             A-2 Notes (the "CLASS A-2 NOTEHOLDERS"), the
                             holders of record of the Class A-3 Notes (the
                             Class A-3 Notes and the Class A-4 Notes) will be
                             in "DESCRIPTION OF THE NOTES") for such
                             "CLASS A-3 NOTEHOLDERS"), the holders of record of
                             the Class A-4 Notes (the "CLASS A-4 NOTEHOLDERS"),
                             the holders of record of the Class B Notes (the
                             "CLASS B NOTEHOLDERS"), the holders of record of
                             the Class C Notes (the "CLASS C NOTEHOLDERS",
                             together with the Class A-1 Noteholders, the Class
                             A-2 Noteholders, the Class A-3 Noteholders, the
                             Class A-4 Noteholders and the Class B Noteholders,
                             the "Noteholders"), the holders of record of the
                             Class D Notes (the "CLASS D NOTEHOLDERS") and the
                             holders of record of the Class E Notes (the "CLASS
                             E NOTEHOLDERS", together with the Class D
                             Noteholders, the "SUBORDINATED NOTEHOLDERS") as of
                             the related Record Date.  See "DESCRIPTION OF THE
                             NOTES--GENERAL" and "THE INDENTURE--PAYMENTS OF
                             PRINCIPAL AND INTEREST" herein.

                             Interest on the Class A-1 Notes is payable on a 
                             Distribution Date from Available Amounts 
                             available on such date (after application of 
                             such Available Amounts to repay any outstanding 
                             Servicer Advances as defined herein, and to pay 
                             the Servicing Fee, each as defined in this 
                             "SUMMARY OF TERMS").  Such Available Amounts 
                             represent primarily collections of payments due 
                             under the Contracts (including realization of 
                             amounts from Vendor recourse, if applicable and 
                             any amounts realized from Guaranteed Residual 
                             Investments), certain amounts received upon the 
                             prepayment or purchase of Contracts or 
                             liquidation of the Contracts and disposition of 
                             the related Equipment upon defaults thereunder, 
                             and proceeds of Servicer Advances (as defined 
                             herein), if any, amounts available in the 
                             Reserve Fund, if any, (up to the Reserve Fund 
                             Amount) as well as earnings on amounts held in 
                             the Collection Account and the Reserve Fund.  
                             Interest on the Class A-2 Notes is payable on a 
                             Distribution Date from the Available Amounts 
                             available on such date, (after application of 
                             such Available Amounts to repay any outstanding 
                             Servicer Advances, to pay the Servicing Fee and 
                             to pay interest on the Class A-1 Notes) subject 
                             to the proviso in the second succeeding 
                             sentence. Interest on the Class A-3 Notes is 
                             payable on a Distribution Date from the 
                             Available Amounts on such date, (after 
                             application of such Available Amounts to repay 
                             any outstanding Servicer Advances, to pay the 
                             Servicing Fee, to pay interest on the Class A-1 
                             Notes and the Class A-2 Notes) subject to the 
                             proviso in the succeeding sentence.  Interest on 
                             the Class A-4 Notes is payable on a 

                                      14

<PAGE>

                             Distribution Date from the Available Amounts on 
                             such date, (after application of such Available 
                             Amounts to repay any outstanding Servicer 
                             Advances, to pay the Servicing Fee, to pay 
                             interest on the Class A-1 Notes, the Class A-2 
                             Notes and the Class A-3 Notes); PROVIDED, 
                             HOWEVER, in the event an Event of Default has 
                             occurred, interest on the Class A-1 Notes, the 
                             Class A-2 Notes, the Class A-3 Notes and the 
                             Class A-4 Notes (to the extent Available Amounts 
                             are insufficient to pay the entire amount of 
                             accrued interest on the Class A-1 Notes, the 
                             Class A-2 Notes, the Class A-3 Notes and the 
                             Class A-4 Notes) will be in "DESCRIPTION OF THE 
                             NOTES") for such Payment Amount, the Class A-4 
                             Principal Payment paid from Available Amounts 
                             PRO RATA based on the then outstanding Principal 
                             Amounts of such Class A-1 Notes Class A-2 Notes, 
                             Class A-3 Notes and Class A-4 Notes.  Interest 
                             on the Class B Notes is payable on a 
                             Distribution Date from the Available Amounts 
                             available on such date, (after application of 
                             such Available Amounts to repay any outstanding 
                             Servicer Advances, to pay the Servicing Fee, and 
                             to pay interest on the Class A-1 Notes, Class 
                             A-2 Notes, Class A-3 Notes and Class A-4 Notes). 
                             Interest on the Class C Notes is payable on a 
                             Distribution Date from Available Amounts 
                             available on such date, (after application of 
                             such Available Amounts to repay any outstanding 
                             Servicer Advances, to pay the Servicing Fee, and 
                             to pay interest on the Class A-1 Notes, Class 
                             A-2 Notes, Class A-3 Notes, Class A-4 Notes and 
                             the Class B Notes).  Interest on the 
                             Subordinated Notes is payable on a Distribution 
                             Date from Available Amounts available on such 
                             date, (after application of such Available 
                             Amounts to repay any outstanding Servicer 
                             Advances, to pay the Servicing Fee, and to pay 
                             interest on the Class A-1 Notes, Class A-2 
                             Notes, the Class A-3 Notes, the Class A-4 Notes, 
                             the Class B Notes and the Class C Notes).  See 
                             "DESCRIPTION OF THE NOTES--ALLOCATIONS" herein.

B.  Principal              

  General . . . . . . . . .  Principal of the Class A-1 Notes will be payable
                             on each Distribution Date in an amount equal to
                             the Class A-1 Principal Payment Amount (as defined
                             in "DESCRIPTION OF THE NOTES") for such
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee and
                             interest payments on the Notes and the
                             Subordinated Notes.

                             Principal of the Class A-2 Notes will be payable
                             on each Distribution Date in an amount equal to
                             the Class A-2 Principal Payment Amount (as defined
                             in "DESCRIPTION OF THE NOTES") for such
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee,
                             interest payments on the Notes and Subordinated
                             Notes and the Class A-1 Principal Payment Amount.

                             Principal of the Class A-3 Notes will be payable
                             on each Distribution Date in an amount equal to
                             the Class A-3 Principal Payment Amount (as defined
                             in "DESCRIPTION OF THE NOTES") for such
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee,
                             interest payments on the Notes and Subordinated
                             Notes, the Class A-1 Principal Payment Amount and
                             the Class A-2 Principal Payment Amount.

                             Principal of the Class A-4 Notes will be payable
                             on each Distribution Date in an amount equal to
                             the Class A-4 Principal Payment Amount (as defined
                             in "DESCRIPTION OF THE NOTES") for such
                             Payment Amount, the Class A-4 Principal Payment
                             sequentially, as an additional principal payment
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee,
                             interest payments on the Notes and Subordinated
                             Notes, the Class A-1 Principal Payment Amount, the
                             Class A-2 Principal Payment Amount and the Class
                             A-3 Principal Payment Amount.


                                      15

<PAGE>

                             Principal of the Class B Notes will be payable on
                             each Distribution Date in an amount equal to the
                             Class B Principal Payment Amount (as defined in
                             "DESCRIPTION OF NOTES") for such Distribution
                             Date, to the extent Available Amounts are
                             available therefor, but after payment of unpaid
                             Servicer Advances, the Servicing Fee, interest
                             payments on the Notes and the Subordinated Notes,
                             and the payment of the Class A-1 Principal Payment
                             Amount, the Class A-2 Principal Payment Amount,
                             the Class A-3 Principal Payment Amount and the
                             Class A-4 Principal Payment Amount. 

                             Principal of the Class C Notes will be payable on
                             each Distribution Date in an amount equal to the
                             Class C Principal Payment Amount (as defined
                             herein) for such Distribution Date, to the extent
                             Available Amounts are available therefor, but
                             after payment of unpaid Servicer Advances, the
                             Servicing Fee, interest payments on the Notes and
                             the Subordinated Notes, and the payment of the
                             Class A-1 Principal Payment Amount, the Class A-2
                             Principal Payment Amount, the Class A-3 Principal
                             Payment Amount, the Class A-4 Principal Payment
                             Amount and the Class B Principal Payment Amount. 
                             See "DESCRIPTION OF THE NOTES--ALLOCATIONS"
                             herein.

                             Principal of the Class D Notes will be payable on
                             each Distribution Date in an amount equal to the
                             Class D Principal Payment Amount (as defined in
                             the "DESCRIPTION OF THE NOTES") for such
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee,
                             interest payments on the Notes and the
                             Subordinated Notes, and the payment of the Class
                             A-1 Principal Payment Amount, the Class A-2
                             Principal Payment Amount, the Class A-3 Principal
                             Payment Amount, the Class A-4 Principal Payment
                             Amount, the Class B Principal Payment Amount and
                             the Class C Principal Payment Amount.  See
                             "DESCRIPTION OF THE NOTES--ALLOCATIONS" herein.

                             Principal of the Class E Notes will be payable on
                             each Distribution Date in an amount equal to the
                             Class E Principal Payment Amount (as defined in
                             the "DESCRIPTION OF THE NOTES") for such
                             Distribution Date, to the extent Available Amounts
                             are available therefor, but after payment of
                             unpaid Servicer Advances, the Servicing Fee,
                             interest payments on the Notes and the
                             Subordinated Notes, and the payment of the Class
                             A-1 Principal Payment Amount, the Class A-2
                             Principal Payment Amount, the Class A-3 Principal
                             Payment Amount, the Class A-4 Principal Payment
                             sequentially, as an additional principal payment
                             Schedule Amount, the Class B Principal Payment
                             Amount, the Class C Principal Payment Amount and
                             the Class D NOTES--ALLOCATIONS" herein.

                             The Class A-1 Principal Payment Amount, the Class
                             A-2 Principal Payment Amount, the Class A-3
                             Principal Payment Amount, the Class A-4 Principal
                             Payment Amount, the Class B Principal Payment
                             Amount, the Class C Principal Payment Amount, the
                             Class D Principal Payment Amount and the Class E
                             Principal Payment Amount represent, in each case,
                             a calculation of the amount to be payable from
                             otherwise Available Amounts on a Distribution Date
                             in respect of principal on the Class A-1 Notes,
                             the Class A-2 Notes,  the Class A-3 Notes, the
                             Class A-4 Notes, the Class B Notes, the Class C
                             Notes or the Subordinated Notes.  Such amount
                             generally is calculated, for the Subordinated
                             Notes and each Class of Notes other than the Class
                             A-1 Notes, as the amount necessary to reduce the
                             principal amount of such Class of Notes to a
                             fractional percentage of  the ADCB of the Contract
                             Pool as of the last day of the most recent
                             Collection Period (I.E., full calendar month),
                             with the fractional percentage for each Class
                             determined based on the proportion that the
                             Initial Principal Balance of such Class (treating,
                             for purposes of this calculation only, Class A-2
                             Notes, Class A-3 Notes and Class A-4 Notes as one
                             Class) bore to Initial Principal Balance of all


                                      16
<PAGE>

                             Classes of Notes (excluding the Class A-1 Notes)
                             and the Subordinated Notes as of the Initial
                             Cutoff Date;  PROVIDED, HOWEVER, the Class A-1
                             Notes will receive 100% of the Total Principal
                             Payment Amount prior to the payment of any
                             principal on the Class A-2 Notes, the Class A-3
                             Notes, the Class  A-4 Notes, the Class B Notes,
                             the Class C Notes and the Subordinated Notes.
                             After payment in full of the Class A-1 Notes, if
                             sufficient Available Amounts exist, a
                             proportionate amount of principal would be repaid
                             on any given Distribution Date on each of the
                             Class A Notes, the Class B Notes, and the Class C
                             Notes (as well as the Subordinated Notes) based on
                             such percentages which are (i) approximately
                             87.5912% for the Class A Notes, (ii) approximately
                             5.4745% for the Class B Notes, (iii) approximately
                             2.9197% for the Class C Notes, (iv) approximately
                             1.8248% for the Class D Notes, and (v)
                             approximately 2.1898% for the Class E Notes.  The
                             principal amount payable to the Class A Notes will
                             be paid sequentially first to the Class A-2 Notes
                             until paid in full, then to the Class A-3 Notes
                             until paid in full, and thereafter to the Class A-
                             4 Notes until paid in full.  To the extent the
                             Class B Floor exceeds the Class B Target Principal
                             Amount, the Class C Floor exceeds the Class C
                             Target Principal Amount, the Class D Floor exceeds
                             the Class D Target Principal amount and/or the
                             Class E Floor exceeds the Class E Target Principal
                             Amount, Additional Principal (as defined in the
                             "DESCRIPTION OF THE NOTES") would be distributed,
                             sequentially, as an additional principal payment
                             the aggregate amount of all Scheduled Payments due
                             to the Class A-1 Notes, Class A-2 Notes, Class A-3
                             Notes, Class A-4 Notes, Class B Notes, Class C
                             Notes, Class D Notes and Class E Notes until the
                             Principal Amount of each has been reduced to zero.
                             Upon the occurrence of an Event of Default, (as
                             defined in "DESCRIPTION OF THE NOTES"), however,
                             the formula for determining such principal payment
                             amount, after payment in full of the Class A-1
                             Notes, will change with the result that, for any
                             Distribution Date occurring after such adverse
                             event, principal on the Class A-2 Notes, the Class
                             A-3 Notes, the Class A-4 Notes, the Class B Notes
                             and the Class C Notes (and also the Subordinated
                             Notes) will be accelerated and paid sequentially,
                             I.E., no principal will be paid on the Class A-3
                             Notes, the Class A-4 Notes, the Class B Notes, the
                             Class C Notes or the Subordinated Notes until the
                             Class A-2 Notes have been paid in full; no
                             principal will be paid on the Class A-4 Notes, the
                             Class B Notes, the Class C Notes or the
                             Subordinated Notes until the Class A-3 Notes have
                             been paid in full; no principal will be paid on
                             the Class B Notes, Class C Notes or the
                             Subordinated Notes until the Class A-4 Notes have
                             been paid in full; no principal will be paid on
                             the Class C Notes or the Subordinated Notes until
                             the Class B Notes have been paid in full; no
                             principal will be paid on the Class D Notes or the
                             Class E Notes until the Class C Notes have been
                             paid in full; and no principal will be paid on the
                             Class E Notes until the Class D Notes have been
                             paid in full.  See "DESCRIPTION OF THE NOTES--
                             ALLOCATIONS" herein.

Stated Maturity Date  . . .  The stated maturity date of the Class A-1 Notes
                             (the "CLASS A-1 NOTES MATURITY DATE") is the
                             November 1999 Distribution Date; the stated
                             maturity date of the Class A-2 Notes (the "CLASS
                             A-2 NOTES MATURITY DATE") is the September 2000
                             Distribution Date; the stated maturity date of the
                             Class A-3 Notes (the "CLASS A-3 NOTES MATURITY
                             DATE") is the December 2002 Distribution Date; the
                             stated maturity date for the Class A-4 Notes (the
                             "CLASS A-4 NOTES MATURITY DATE") is the May 2004
                             Distribution Date; the stated maturity date for
                             the Class B Notes (the "CLASS B NOTES MATURITY
                             DATE") is the April 2005 Distribution Date; the
                             stated maturity date for the Class C Notes (the
                             "CLASS C NOTES MATURITY DATE") is the August 2005
                             Distribution Date; the stated maturity date for
                             the Class D Notes (the "CLASS D NOTES MATURITY
                             DATE") is the  December 2005 Distribution Date;
                             and the stated maturity date for the Class E Notes
                             (the "CLASS E NOTES MATURITY DATE") is the August
                             2006 Distribution Date (each of the Class A-1
                             Notes Maturity Date, the Class A-2 Notes Maturity
                             Date, the Class A-3 Notes Maturity Date, the Class
                             A-4 Notes Maturity Date, the Class B Notes
                             Maturity Date, the 


                                          17
<PAGE>

                             Class C Notes Maturity Date, the Class D Notes 
                             Maturity Date and the Class E Notes Maturity 
                             Date, the "MATURITY DATE").

Expected Amortization . . .  The expected amortization schedule for the Notes
Schedule                     is set forth herein under "DESCRIPTION OF THE
                             NOTES--PAYMENTS OF PRINCIPAL".  Although the
                             Maturity Date for the A-1 Notes, A-2 Notes, A-
                             3 Notes, A-4 Notes, Class B Notes, Class C Notes,
                             Class D Notes and Class E Notes is the November
                             1999 Distribution Date, September 2000
                             Distribution Date, December 2002 Distribution
                             Date, May 2004 Distribution Date, April 2005
                             Distribution Date, August 2005 Distribution Date,
                             December 2005 Distribution Date and August 2006
                             Distribution Date, respectively, the expected
                             final payment date for the A-1 Notes, A-2 Notes,
                             A-3 Notes, the A-4 Notes, the Class B Notes, the
                             Class C Notes, the Class D Notes and the Class E
                             Notes is the August 1999 Distribution Date,
                             December 1999 Distribution Date, February 2002
                             Distribution Date, February 2002 Distribution
                             Date, February 2002 Distribution Date, February
                             2002 Distribution Date, February 2002 Distribution
                             Date and February 2002 Distribution Date,
                             respectively, assuming no losses and a CPR of 11%,
                             and that the Trust Depositor redeems the Notes
                             upon satisfaction of the Cleanup Call Condition.

C.  Optional Redemption . .  Notes remaining outstanding may be redeemed in
                             whole, but not in part, on any Distribution Date
                             at the Trust Depositor's option if the ADCB (as
                             defined herein) of the Contract Pool at such time
                             is less than 10% of the initial ADCB of the
                             Contract Pool as of the Closing Date (the "CLEANUP
                             CALL CONDITION").  The redemption price for such
                             outstanding Notes to be redeemed in such event
                             (the "REDEMPTION PRICE") will be equal to the
                             unpaid principal amount of the Notes and
                             Subordinated Notes plus accrued and unpaid
                             interest thereon through the date of redemption.
                             The Trust Depositor will fund such redemption
                             through concurrent receipt of a payment from the
                             Seller pursuant to the Seller's right under the
                             Transfer and Sale Agreement to repurchase from the
                             Trust Depositor for the Redemption Price, and
                             concurrently cause the Trust Depositor to redeem
                             and repurchase from the Trust, the remaining
                             Contracts held in the Trust when the Cleanup Call
                             Condition has been satisfied.

Aggregate Discounted  . . .  The "AGGREGATE DISCOUNTED CONTRACT BALANCE" or
Contract Balance             "ADCB" with respect to the Contracts means the sum
                             of the Discounted Contract Balances of each
                             Contract included in the group of Contracts for
                             which an ADCB determination is being made.

                             "DISCOUNTED CONTRACT BALANCE" means with respect
                             to any Contract, (A) as of the related Cutoff
                             Date, the present value of all of the remaining
                             Scheduled Payments becoming due under such
                             Contract on or after the applicable Cutoff Date
                             discounted monthly at the Discount Rate, and (B)
                             as of any other date of determination, the sum of
                             (1) the present value of all of the remaining
                             Scheduled Payments becoming due under such
                             Contract on or after the later of such date of
                             determination and the applicable Cutoff Date
                             discounted monthly at the Discount Rate, and (2)
                             the aggregate amount of all Scheduled Payments due
                             and payable under such Contract after the
                             applicable Cutoff Date and prior to such date of
                             determination (other than Scheduled Payments
                             related to Defaulted Contracts and Early
                             Termination Contracts) that have not then been
                             received by the Servicer.

                             The Discounted Contract Balance for each Contract
                             shall be calculated  assuming:

                                  (a)     All payments due in any
                                          Collection Period are due on
                                          the last day of the Collection
                                          Period;


                                          18
<PAGE>

                                  (b)     Payments are discounted on a
                                          monthly basis using a 30 day
                                          month and a 360 day year; and

                                  (c)     All security deposits and
                                          drawings under letters of
                                          credit, if any, issued in
                                          support of a Contract are
                                          applied to reduce Scheduled
                                          Payments in inverse order of
                                          the due date thereof.
   
                             "DISCOUNT RATE" means, at any date of
                             determination, 6.055%.   The Discount Rate is
                             equal to the sum of (i) the weighted average of
                             the Class A-1 Interest Rate, Class A-2 Interest
                             Rate, Class A-3 Interest Rate, Class A-4 Interest
                             Rate, Class B Interest Rate, Class C Interest
                             Rate, Class D Interest Rate and Class E Interest
                             Rate, each weighted by (x) the Initial Class A-1
                             Note Principal Balance, Initial Class A-2 Note
                             Principal Balance, Initial Class A-3 Note
                             Principal Balance, Initial Class A-4 Note
                             Principal Balance, Initial Class B Note Principal
                             Balance, Initial Class C Note Principal Balance,
                             Initial Class D Note Principal Balance or Initial
                             Class E Note Principal Balance, as applicable, and
                             (y) the expected weighted average life of each
                             Class of Notes or the Subordinated Notes, as
                             applicable, assuming no losses and a CPR of 11%,
                             and (ii) the Servicing Fee Percentage.  The
                             Statistical Discount Rate is equal to 6.329%.  See
                             "THE CONTRACT POOL".
    

                             "SCHEDULED PAYMENTS" means, with respect to any
                             Contract, the monthly, quarterly, semi-annual or
                             annual rent or financing (whether principal or
                             principal and interest) payment scheduled to be
                             made by the related Obligor under the terms of
                             such Contract after the related Cutoff Date (it
                             being understood that Scheduled Payments do not
                             include any Excluded Amounts as defined herein or
                             payments with respect to Excluded Residual
                             Investments as defined herein).

Subordination . . . . . . .  The Class A-1 Notes will be senior in right of
                             payment to the Class A-2 Notes, Class A-3 Notes,
                             Class A-4 Notes (except as described herein; see --
                             "TERMS OF THE NOTES A. INTEREST" above), Class B
                             Notes, Class C Notes, Class D Notes and Class E
                             Notes; the Class A-2 Notes will be senior in right
                             of payment to the Class A-3 Notes, the Class A-4
                             Notes, the Class B Notes, the Class C Notes, the
                             Class D Notes and the Class E Notes.  The Class A-3
                             Notes will be senior in right of payment to the
                             Class A-4 Notes, the Class B Notes, the Class C
                             Notes, the Class D Notes and the Class E Notes; the
                             Class A-4 Notes will be senior in right of payment
                             of the Class B Notes, the Class C Notes, the Class
                             D Notes and the Class E Notes.  The Class B Notes
                             will be senior in right of payment to the Class C
                             Notes, the Class D Notes and the Class E Notes; the
                             Class C Notes will be senior in right of payment to
                             the Class D Notes and the Class E Notes; and the
                             Class D Notes will be senior in right of payment to
                             the Class E Notes; in each case to the extent
                             described herein.  See "DESCRIPTION OF THE NOTES--
                             ALLOCATIONS" and "THE INDENTURE--PAYMENTS OF
                             PRINCIPAL AND INTEREST" herein.

Servicing; Servicing Fee;. . The Servicer will be responsible for servicing,
Servicer Advances            managing and administering the Transferred
                             Contracts and related interests, and enforcing and
                             receiving collections on the Contracts.  The
                             Servicer will be required to exercise the degree of
                             skill and care in performing these functions that
                             it customarily exercises with respect to similar
                             property owned or serviced by the Servicer in its
                             individual capacity.  The Seller has in some cases
                             delegated servicing and collection functions to an
                             applicable Vendor (or, in certain limited
                             instances, to a subservicer acceptable to the
                             Seller) with respect to End-User Contracts
                             originated through such Vendor, but in such
                             instances the Servicer (on behalf of the Trust, in
                             the Trust's capacity as assignee of the Seller
                             through the Trust Depositor) retains ultimate
                             contractual control and responsibility over the


                                          19
<PAGE>

                             servicing and collection functions through
                             provisions in the applicable Vendor Agreements (or
                             agreement with such subservicer) giving the Seller
                             (and hence the Servicer, on behalf of the Trust as
                             assignee) the right to determine or veto certain
                             servicing decisions and/or to replace or take over
                             servicing and collection functions from the Vendor
                             in the event of the Vendor's default or non-
                             compliance with its servicing or other obligations.

                             The Servicer will be entitled on each Distribution
                             Date to receive (a) a monthly fee (the "SERVICING
                             FEE") equal to the product of (i) one-twelfth of
                             .60% (the "SERVICING FEE RATE") and (ii) the
                             Aggregate Discounted Contract Balance of all
                             Contracts as of the beginning of the immediately
                             preceding Collection Period, payable out of (a)
                             Available Amounts and (b) certain other fees paid
                             by the Contract Obligors ("SERVICING CHARGES"), as
                             compensation for acting as Servicer.

                             Under certain limited circumstances, the Servicer
                             may resign or be removed, in which event either the
                             Indenture Trustee or a third party meeting the
                             requirements set forth in the Pooling and Servicing
                             Agreement will be appointed as successor Servicer.
                             See "THE TRANSFER AND SALE AGREEMENT AND POOLING
                             AND SERVICING AGREEMENT--CERTAIN OTHER MATTERS
                             REGARDING THE SERVICER" and "--SERVICER DEFAULT"
                             herein.

                             The Servicer will be required to cause amounts
                             collected on the Contracts on behalf of the Trust
                             to be deposited to the Collection Account
                             maintained by the Indenture Trustee no later than
                             two Business Days following the Servicer's
                             determination that such amounts relate to the
                             Contracts or the Financed Items.  The Servicer may
                             also, at its option, make advances (each, a
                             "SERVICER ADVANCE") for delinquent Scheduled
                             Payments, to the extent it determines in its sole
                             discretion that such advances will be recoverable
                             in future periods.  Such Servicer Advances are
                             reimbursable from Available Amounts as described
                             herein.  See "THE TRANSFER AND SALE AGREEMENT AND
                             POOLING AND SERVICING AGREEMENT--COLLECTION AND
                             OTHER SERVICING PROCEDURES" herein.

Repurchase for Certain . . . The Trust Depositor under the Pooling and Servicing
Breaches Of Representations  Agreement and the Seller under the Transfer and
And Warranties               Sale Agreement will be obligated to accept the
                             reconveyance of a Contract and the interest in the
                             related Equipment from the Indenture Trustee and
                             the Trust, and to deposit the corresponding
                             Transfer Deposit Amount (as defined in "THE
                             TRANSFER AND SALE AGREEMENT AND POOLING AND
                             SERVICING AGREEMENT"), if the interest of the Trust
                             in any of the related Equipment, the related
                             Contract, or the related Contract File (as defined
                             in the "THE TRANSFER AND SALE AGREEMENT AND POOLING
                             AND SERVICING AGREEMENT") is materially adversely
                             affected by a breach of a representation or
                             warranty made by such party with respect to such
                             Contract and if such breach has not been cured
                             within thirty (30) days of discovery of such
                             breach.  See also "SUMMARY OF TERMS--PREPAYMENT
                             CONSIDERATIONS" below.  In the alternative, and at
                             the Trust Depositor's and Seller's option, the
                             affected Contract may be replaced with a Substitute
                             Contract of similar characteristics under the
                             standards applicable generally to Substitute
                             Contracts as described herein.

Maturity and Prepayment. . . As noted above, non-Lease Contracts are generally
Conditions                   prepayable by their terms, and the Servicer will be
                             authorized to accept prepayments on Leases in
                             certain circumstances.  Each prepayment on a
                             Contract, if such Contract is not replaced by the
                             Trust's reinvestment in a comparable Additional
                             Contract as described herein, will shorten the
                             weighted average remaining term of the Contracts
                             and the weighted average life of the Notes.  Such
                             prepayments of principal will be included in the
                             Available Amounts and will be payable to
                             Noteholders on the Distribution Date following the
                             Collection Period in which such prepayment was


                                          20
<PAGE>

                             received, as set forth herein.  The rate of
                             prepayments on the Contracts will also be affected
                             under certain circumstances relating to breaches of
                             representations, warranties or covenants with
                             respect to the Contracts, since the Trust Depositor
                             will be obligated to repurchase Contracts
                             materially adversely affected by such breaches from
                             the Trust (to be funded through a corresponding
                             obligation of the Seller to repurchase such
                             Contracts from the Trust Depositor), unless the
                             Seller provides Substitute Contracts.
                             Additionally, the rate of payments on the Contracts
                             will also be affected by the timing of Recoveries
                             on Defaulted Contracts unless the Seller, through
                             the Trust Depositor, provides a Substitute Contract
                             for the Defaulted Contract, which substitution is
                             in the sole and absolute discretion of the Seller.
                             A higher than anticipated rate of prepayments will
                             reduce the ADCB of the Contracts more quickly than
                             expected and thereby reduce anticipated aggregate
                             interest payments on the Notes.  Any reinvestment
                             risks resulting from a faster or slower incidence
                             of prepayment of Contracts will be borne entirely
                             by the Noteholders and the holders of the
                             Subordinated Securities.  Such reinvestment risks
                             include the risk that interest rates may be lower
                             at the time such holders received payments from the
                             Trust than interest rates would otherwise have been
                             had such prepayments not been made or had such
                             prepayments been made at a different time.

Risk Factors . . . . . . . . See "RISK FACTORS" for a discussion of certain
                             material risks that should be considered in
                             connection with an investment in the Notes offered
                             hereby, including certain legal risks.


Federal Income Tax . . . . . In the opinion of Winston & Strawn, federal tax
Considerations               counsel to the Trust Depositor, for federal income
                             tax purposes, the Notes will be characterized as
                             debt, and the Trust will not be characterized as an
                             association (or a publicly traded partnership)
                             taxable as a corporation.  Each Noteholder, by the
                             acceptance of a Note, will agree to treat the Notes
                             as indebtedness.  See "CERTAIN FEDERAL INCOME TAX
                             CONSIDERATIONS" herein.

ERISA Considerations . . . . Subject to the considerations discussed under
                             "ERISA CONSIDERATIONS" herein, the Notes will be
                             eligible for purchase by employee benefit plans.
                             Any benefit plan fiduciary considering purchase of
                             the Notes should, however, consult with its counsel
                             regarding the consequences of such purchase under
                             ERISA and the Code.  See "ERISA CONSIDERATIONS"
                             herein.

Rating . . . . . . . . . . . It is a condition to the issuance of the Notes
                             offered hereunder that the Class A-1 Notes be rated
                             at least "A-1+", "P-1"  and "D-1+", that the Class
                             A-2 Notes be RELATED AT LEAST "AAA", "Aaa" and
                             "AAA", the Class A-3 Notes be rated at least "AAA",
                             "AAA" and "AAA", that the Class A-4 Notes be rated
                             at least "AAA", "Aaa" and "AAA" , that the Class B
                             Notes be rated at least "A", "A2" and "A+", and
                             that the Class C Notes be rated at least "BBB",
                             "Baa3" and "BBB" by Standard & Poor's, Moody's
                             Investors Service and Duff & Phelps Credit Rating
                             Co., respectively (collectively, the "RATING
                             AGENCIES").  A rating is not a recommendation to
                             purchase, hold or sell Notes inasmuch as such
                             rating does not comment as to market price or
                             suitability for a particular investor.  Ratings
                             address the likelihood of timely payment of
                             interest and the ultimate payment of principal on
                             the Notes pursuant to their terms.  Ratings will
                             not address the likelihood of an early return of
                             invested principal.  There can be no assurance that
                             any rating will remain for a given period of time
                             or that a rating will not be lowered or withdrawn
                             entirely if, in the judgment of any Rating Agency,
                             circumstances in the future so warrant.  See
                             "RATING OF THE NOTES" herein.



                                          21
<PAGE>

                                     RISK FACTORS

          Prospective investors should carefully consider the following risk
factors before investing in the Notes.

ABSENCE OF PUBLIC MARKET; LIMITED LIQUIDITY

     There is currently no public market for the Notes and there is no assurance
that one will develop.  The Underwriters expect, but are not obligated, to make
a market in the Notes.  There is no assurance that any such market will be
created or, if so created, will continue.  If no public market develops, the
Noteholders may not be able to liquidate their investment in the Notes prior to
maturity.

PREPAYMENTS ON THE CONTRACTS AFFECT THE YIELD OF THE NOTES

     Because the rate of payment of principal on the Notes will depend, among
other things, on the rate of payment on the Contracts, the rate of payment of
principal on the Notes cannot be assured.  Payments on the Contracts will
include Scheduled Payments as well as partial and full prepayments (including
any Scheduled Payment (or portion thereof) which the Servicer has received, and
expressly permitted the related Obligor to make, in advance of its scheduled due
date and which will be applied on such due date) (any such prepayment of a
Scheduled Payment, an "OPTIONAL PREPAYMENT"), and any and all cash proceeds or
rents realized from the sale, lease, re-lease or re-financing of Equipment under
a Prepaid Contract, payments upon the liquidation of Defaulted Contracts (net of
liquidation expenses), payments upon repurchases by the Seller through the Trust
Depositor as a result of the breach of certain representations and warranties or
covenants in the Transfer and Sale Agreement and the Pooling and Servicing
Agreement, and payments upon an optional termination of the Trust  (any such
voluntary or involuntary prepayment, purchase or termination, a "PREPAYMENT";
provided, that the term Prepayment shall not include any payment attributable to
any Excluded Residual Investment).  The occurrence of an Event of Default (as
defined herein) may also result in the receipt by one or more classes of
Noteholders of principal payments on the Notes on a Distribution Date in excess
of the expected  principal payment amount for such Distribution Date and result
in earlier than anticipated repayment of the Notes.  Noteholders may not be able
to reinvest distributions of principal at yields equivalent to the yield on the
Notes.  SEE "DESCRIPTION OF THE NOTES--PRINCIPAL" AND "--ADDITIONS OF TRUST
ASSETS" herein.  Further, the Servicer may permit the Obligor under a Contract
to make an Optional Prepayment in an amount which is less than the amount
sufficient to repay the portion of such Contract financed by the Noteholders
(together with accrued interest thereon) so long as the Trust is paid for any
such insufficiency by the Vendor or the Seller.  See "DESCRIPTION OF THE
NOTES--PREPAID CONTRACTS".

     The rate of early terminations of Contracts due to Prepayments (including
Prepayments caused by defaults on Contracts) is influenced by various factors,
including technological change, changes in customer requirements, the level of
interest rates, the level of casualty losses, and the overall economic
environment.  Many Prepayments occur at the request of customers, whose
motivations may not be known to the Seller.  No assurance can be given that
Prepayments (including Optional Prepayments) on the Contracts will conform to
any historical experience, and no prediction can be made as to the actual rate
of Prepayments which will be experienced on the Contracts.  Noteholders will
bear all reinvestment risk resulting from the rate of Prepayments on the
Contracts.  See "PREPAYMENT AND YIELD CONSIDERATIONS."

NO ASSURANCES GIVEN AS TO CHANGES IN THE RATINGS OF THE NOTES

     A rating is not a recommendation to purchase, hold or sell Notes inasmuch
as such rating does not comment as to market price or suitability for a
particular investor.  Ratings of Notes will address the likelihood of timely
payment of interest and the ultimate payment of principal on the Notes pursuant
to their terms.  The ratings of Notes will not address the likelihood of an
early return of invested principal.  There can be no assurance that a rating
will remain for a given period of time or that a rating will not be lowered or
withdrawn entirely by a Rating Agency if in its judgment circumstances (i.e.,
such as the performance of the Contracts or the Servicer) in the future so
warrant.  In the event that the rating initially assigned to any Note is
subsequently lowered for any reason, no person or entity is obligated to provide
any additional credit support therefor.  For more detailed information regarding
the ratings assigned to any Class of the Notes, see "RATING OF THE NOTES."

SUBORDINATION OF THE CLASS A-2 NOTES, THE CLASS A-3 NOTES, THE CLASS A-4 NOTES,
THE CLASS B NOTES, THE CLASS C NOTES AND THE SUBORDINATED SECURITIES

     To the extent described herein under "DESCRIPTION OF THE
NOTES--ALLOCATIONS", (i) payments of interest and principal on the Class A-2
Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B Notes, the Class C
Notes, the Class D Notes and the Class E Notes will be subordinated in priority
of payment to interest and principal, respectively on the Class


                                          22
<PAGE>

A-1 Notes, (ii) payments of interest and principal on the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Class D Notes and the
Class E Notes will be subordinated in priority of payment to interest and
principal, respectively, on the Class A-2 Notes, (iii) payments of interest and
principal on the Class A-4 Notes, the Class B Notes, the Class C Notes, the
Class D Notes and the Class E Notes will be subordinated in priority of payment
to interest and principal, respectively, on the Class A-3 Notes, (iv) payments
of interest and principal on the Class B Notes, the Class C Notes, the Class D
Notes and the Class E Notes will be subordinated in priority of payment to
interest and principal, respectively on the Class A-4 Notes, (v) payments of
interest and principal on the Class C Notes, the Class D Notes and the Class E
Notes will be subordinated in priority of payment to interest and principal,
respectively, on the Class B Notes, (vi) payments of interest and principal on
the Class D Notes will be subordinated in priority of payment to interest and
principal, respectively, on the Class C Notes and (vii) payments of interest and
principal on the Class E Notes will be subordinated in priority of payment to
interest and principal, respectively, on the Class D Notes.  The Subordinated
Notes initially will represent the right to receive principal in an amount equal
to 2.75% of the ADCB as of the Closing Date (calculated using the Discount
Rate), but such amount will be reduced as a result of principal payments made on
the Subordinated Notes prior to an Event of Default (see "DESCRIPTION OF THE
NOTES--PRINCIPAL"), which will reduce the benefit to the Notes of the
subordination of the Subordinated Notes.


     Delinquencies and defaults on the Contracts could eliminate the protection
offered to the Noteholders by the subordination of the Subordinated Notes and
the Reserve Fund, and the Class C Noteholders could incur losses on their
investment as a result.  Further delinquencies and defaults on the Contracts
could eliminate the protection offered to the Class B Noteholders by the
subordination of the Class C Notes, the Subordinated Notes and the Reserve Fund,
and such Noteholders could also incur losses on their investment as a result.
Additionally, delinquencies and defaults on the Contracts could eliminate the
protection offered to the Class A-4 Noteholders by the subordination of the
Class B Notes, the Class C Notes, the Subordinated Notes and the Reserve Fund,
and such Noteholders could also incur losses on their investment as a result.
Similarly, delinquencies and defaults on the Contracts could eliminate the
protection offered to the Class A-3 Noteholders by the subordination of the
Class A-4 Notes, the Class B Notes, the Class C Notes, the Subordinated Notes
and the Reserve Fund, and such Noteholders could incur losses on their
investment as a result.  Delinquencies and defaults on the Contracts could
eliminate the protection offered to the Class A-2 Noteholders by the
subordination of the Class A-3 Notes, the Class A-4 Notes, the Class B Notes,
the Class C Notes, the Subordinated Notes and the Reserve Fund, and such
Noteholders could incur losses on their investment as a result.  Furthermore,
delinquencies and defaults on the Contracts could eliminate the protection
offered to the Class A-1 Noteholders by the subordination of the Class A-2
Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B Notes, the Class C
Notes, the Subordinated Notes and the Reserve Fund and such Noteholders could
also incur losses on their investment as a result.


CERTAIN RISKS ASSOCIATED WITH GEOGRAPHIC CONCENTRATIONS OF CONTRACTS

     The Contracts constituting the initial Contract Pool reflect concentrations
of Obligors thereon located in the States of California, Texas, New York,
Pennsylvania and New Jersey representing approximately 10.57%, 8.40%, 6.70%,
5.75% and 5.17%, respectively, of the ADCB (calculated utilizing the Statistical
Discount Rate) of the Contract Pool as of the Statistic Calculation Date.  No
other state accounts for more than 5.00% of the Contract Pool.  To the extent
adverse events or economic conditions were particularly severe in any state or
geographic region or in the event an Obligor under a large amount of Contracts
within such region were to experience financial difficulties, the delinquency
and default experience of the Contract Pool could be adversely impacted with
corresponding negative implications for the timing and amount of collections on
the Contracts and possible delays or insufficiencies in payments due to
Noteholders.  The Trust Depositor, however, is unable to determine and has no
basis to predict, with respect to any state or region,  whether any such events
have occurred or may occur, or to what extent any such events may affect the
Contracts or the payment of the Notes.


RATE AT WHICH EQUIPMENT OR SOFTWARE BECOMES OBSOLETE AFFECTS PREPAYMENT RATE OF
THE CONTRACTS AND THE NOTES; REINVESTMENT RISK

     Technological change could affect the Noteholders.  For example, to the
extent that technological change results in increased prepayment activity, it
may increase Prepayments of the Contracts.  Such Prepayments may result in
distributions to Noteholders of amounts which would otherwise have been
distributed over the remaining term of the Contracts and such distributions may
require the Noteholders to reinvest such Prepayments in a less attractive
interest rate environment.  See "--PREPAYMENTS ON THE CONTRACTS AFFECT THE YIELD
OF THE NOTES" and "THE CONTRACTS --EQUIPMENT", "--LEASES" and "--INSTALLMENT
PAYMENT AGREEMENTS AND FINANCING AGREEMENTS".


                                          23
<PAGE>

DECLINES IN MARKET VALUE OF EQUIPMENT OR SOFTWARE; SHORTFALLS WITH RESPECT TO
AVAILABLE AMOUNTS TO PAY THE NOTES

     In the event a Contract becomes a Defaulted Contract, the only source of
payment for amounts expected to be paid on such Contract will be the income and
proceeds from the disposition of any related Equipment and a deficiency
judgment, if any, against the Obligor under the Defaulted Contract.  Since the
market value of the Equipment may decline faster than the Discounted Contract
Balance, the Servicer may not recover the entire amount due on the Contract and
might not receive any Recoveries on the Equipment.  Typically, the Trust will
have no interest in any software and may therefore only have a deficiency claim
against the Obligor. To the extent such deficiencies deplete the Reserve Fund
and the protection afforded by the Subordinated Notes, such deficiencies may
create a shortfall with respect to payments on the Notes.

CERTAIN LEGAL RISKS

     LEGAL RISKS ASSOCIATED WITH SERVICER'S OR VENDOR'S RETENTION OF  CONTRACT
FILES.  To facilitate servicing and reduce administrative costs, the Contract
Files (as defined herein) will be retained in the possession of the Servicer and
not be deposited with the Indenture Trustee or any other agent or custodian for
the benefit of the Noteholders (except for a limited number of End-User
Contracts evidenced by, in addition to a related Financing Agreement,
"INSTRUMENTS" not constituting chattel paper within the meaning of the Uniform
Commercial Code ("UCC"), which instruments will be delivered to the custody and
possession of the Indenture Trustee as pledgee of the Trust).  The Servicer
will, however,  notate on the appropriate electronic records the transfer of the
Contracts to the Trust.  Also, UCC financing statements will be filed reflecting
the sale and assignment of the Contracts and related interests (the "TRANSFERRED
PROPERTY") by the Seller, to the Trust Depositor, and by the Trust Depositor to
the Trust, and the Servicer's accounting records and computer files will be
marked to reflect such sales and assignments.  Because the Contract Files will
remain in the Servicer's possession, if a subsequent purchaser were able to take
physical possession of the Contract Files without knowledge of such assignment,
the Indenture Trustee's priority interest in the Contracts (as assignee of the
Seller's, Trust Depositor's and the Trust's interest) could be defeated.  In the
event that the Trust must rely upon repossession and sale of the related
Equipment and other assets securing Defaulted Contracts to recover principal and
interest due thereon, the Trust's ability to realize upon such assets may be
limited due to the existence of a senior security interest in the Contracts.  In
such event, distributions to Noteholders could be adversely affected.

     Similarly, with respect to Secondary Contracts securing Vendor Loans, in
some instances the Vendor will retain the original contract files associated
with the related End-User Contracts which are Secondary Contracts securing such
Vendor Loan.  Although UCC financing statements generally are filed reflecting
the pledge of such Contracts to the Seller as security for the Vendor Loans,
because these contract files will remain in the Vendor's possession, if a
subsequent purchaser were able to take physical possession of such contract
files without knowledge of the pledge to the Seller, the Indenture Trustee's
priority security interest in the such Secondary Contracts (as assignee of the
Seller's, Trust Depositor's and the Trust's interest) could be defeated.  In
such event, distributions to Noteholders could be adversely affected.   Each
Vendor represents, warrants and covenants in the applicable agreement evidencing
a Vendor Loan, however, that it has not and will not sell, pledge or otherwise
assign or convey to any other party (other than the Seller) any interest in the
Secondary Contracts securing such Vendor Loan, and agrees that it will maintain
possession of the related contract files as custodian for the benefit of the
Seller as secured party with respect to such Secondary Contracts.

     LEGAL RISKS ASSOCIATED WITH TRANSFERS OF INTERESTS IN FINANCED EQUIPMENT.
In connection with the conveyance of the Contracts to the Trust, security
interests in the related financed Equipment securing such Contracts will be
assigned by the Seller to the Trust Depositor and by the Trust Depositor to the
Trust.  It has been the general  policy of the Seller to file or cause to be
filed UCC financing statements with respect to  Equipment relating to the
Contracts; PROVIDED, HOWEVER, the Seller may not file UCC financing statements
with respect to Equipment relating to a single Obligor in a single jurisdiction
with an aggregate value less than $25,000 (the "MINIMUM VALUE FILING
EXCEPTION").  27,682 Contracts in the Contract Pool, aggregating approximately
9.83% of the ADCB (calculated utilizing the Statistical Discount Rate)  as of
the Statistic Calculation Date, are represented by the Contracts described in
the preceding sentence.   Additionally, due  to the  administrative burden and
expense associated with amending many filings in numerous states where Equipment
is located, no assignments of the UCC financing statements evidencing the
security interest of the Seller in  the Equipment will be filed to reflect the
Trust Depositor's, the Trust's or the Indenture Trustee's interests therein.
While failure to file such assignments does not affect the Trust's interest in
the Contracts (including the related Seller's security interest in the related
Equipment) or perfection of the Indenture Trustee's interest in such Contracts
and related Equipment, it does expose the Trust (and thus Noteholders) to the
risk that the Servicer could inadvertently release its security interest  in the
Equipment of record, and it could complicate the Trust's enforcement, as
assignee, of the Seller's  security interest in the Equipment.  While these
risks should not affect the perfection or priority of the interest of the



                                          24
<PAGE>

Indenture Trustee in the Contracts or rights to payment thereunder, they may
adversely affect the right of the Indenture Trustee to receive proceeds of a
disposition of the Equipment related to a Defaulted Contract.  Additionally,
statutory liens for repairs or unpaid taxes and other liens arising by operation
of law may have priority even over prior perfected security interests in the
Equipment assigned to the Indenture Trustee.

     Also, the transfer to the Trust Depositor of the Seller's security interest
in motor vehicles ("VEHICLES") securing certain Contracts, or its ownership
interest in Vehicles subject to Leases, Loans, or CSA's, and the transfer of any
such security interest by the Trust Depositor to the Trust, is subject to state
vehicle registration laws in the case of the Vehicles.  Due to the significant
administrative burden and expense associated with re-registering transfers of
security interests with respect to the Vehicles, the certificates of title or
similar instruments or registrations of title with respect to the Vehicles
securing Contracts will not identify the Trust as secured party of such
Equipment.  There exists a risk in not so identifying the Trust as the new
secured party or owner that, through fraud or negligence, a third party could
acquire an interest in the Vehicles superior to that of the Trust.  In addition,
statutory liens for repairs or unpaid taxes may have priority even over a
perfected security interest in the Vehicles.  As of the Statistic Calculation
Date, in the Seller's reasonable judgment, the Discounted Contract Balance of
End-User Contracts in the Contract Pool that are secured by Vehicles, is
approximately 26.82% of the ADCB (calculated utilizing the Statistical Discount
Rate) of the Contract Pool.

     In addition, some of the Equipment related to the Contracts may constitute
"FIXTURES" under the real estate or UCC provisions of the jurisdiction in which
such Equipment is located.  In order to perfect a security interest in such
Equipment, the holder of the security interest must file either a "FIXTURE
FILING" under the provisions of the UCC or a real estate mortgage under the real
estate laws of the state where the Equipment is located.  These filings must be
made in the real estate records office of the county in which such Equipment is
located.  So long as the Obligor does not permanently attach the Equipment to
the real estate, a security interest in the Equipment will be governed by the
UCC, and the filing of a UCC-1 financing statement will be effective to maintain
the priority of the Seller's security interest in such Equipment.  Except for a
small portion of such Equipment, the Trust Depositor does not believe that any
of the Equipment will be permanently affixed to the related real estate.  If,
however, any Equipment is permanently attached to the real estate in which it is
located, other parties could obtain an interest in the Equipment which is prior
to the security interest originally obtained by the Seller and transferred to
the Trust Depositor.  Based on the representation of the Seller, however, the
Trust Depositor believes that with respect to the Equipment which constitutes a
"FIXTURE",  it has obtained a perfected first priority security interest (except
with respect to the Minimum Value Filing Exception), through assignment of such
security interest by the Seller, by virtue of the Seller's proper filing of
UCC-2 financing statements naming the Seller as secured party in the real estate
records office of the county in which the Equipment is located or by obtaining
waivers from landlords or mortgagees.  As of the Statistic Calculation Date, in
the Seller's reasonable judgment, the Discounted Contract Balance of End-User
Contracts in the Contract Pool that are secured by fixtures, is approximately
1.38% of the ADCB (calculated utilizing the Statistical Discount Rate) of the
Contract Pool.

     The Trust Depositor will be obligated to reacquire any Contract transferred
to the Trust (subject to the Seller's reacquisition thereof) in the event it is
determined that a first priority perfected security interest in the name of the
Trustee, or ownership interest in the case of Leases in the name of the Seller,
in the Equipment related to such Contract did not exist as of the date such
Contract was conveyed to the Trust (except with respect to the Minimum Value
Filing Exception), if (i) such breach shall materially adversely affect the
rights of the holder of such Contract in such Equipment and (ii) such failure or
breach shall not have been cured by the last day of the second (or, if the Trust
Depositor elects, the first) month following the discovery by or notice to the
Trust Depositor of such breach, and the Seller will be obligated to reacquire
such Contract from the Trust Depositor contemporaneously with the Trust
Depositor's reacquisition from the Trust.  If there is any Equipment as to which
the Seller failed to perfect its security interest, the Seller's security
interest, and the security interests of the Trust Depositor and the Trust (and
the Indenture Trustee as assignee), would be subordinated to, among others,
subsequent purchasers of the Equipment and holders of perfected security
interests with respect thereto.  To the extent the security interest of the
Seller in the related Equipment is perfected, subject to the exceptions set
forth in the following sentence, the Trust will have a prior claim over
subsequent purchasers from the Obligor of such Equipment and holders of
subsequently perfected security interests granted by Obligors.  However, as
against mechanics' liens or liens for taxes and other non-consensual liens
unpaid by an Obligor under a Contract, or in the event of fraud or negligence of
the Seller or Servicer, the Trust could lose the priority of its interest or its
interest in such Equipment following the conveyance of such Contract to the
Trust.  See "CERTAIN LEGAL ASPECTS OF THE CONTRACTS" herein.  Neither the Trust
Depositor nor the Servicer nor the Seller will have any obligation to reacquire
a Contract if any of the occurrences described in the foregoing sentence (other
than fraud or negligence of the Seller) result in the Trust's losing the
priority of its security interest or its security interest in such Equipment
after the date such Contract is conveyed to the Trust.


                                          25
<PAGE>

     LEGAL RISKS ASSOCIATED WITH TRANSFER OF CONTRACTS.  There are certain
limited circumstances under the UCC and applicable federal law in which prior or
subsequent transferees of Contracts or Secondary Contracts could have an
interest in such contracts with priority over the Trust's interest.  See
"CERTAIN LEGAL ASPECTS OF THE CONTRACTS--TRANSFER OF CONTRACTS."   Under each
Vendor Agreement, the Vendor (i) has or will warrant to the Seller that the
Contracts transferred to the Seller thereunder will be transferred free and
clear of the lien of any third party and that the interests in Secondary
Contracts transferred thereunder will be transferred free and clear of the lien
of any third party and (ii) has or will also covenant that it will not sell,
pledge, assign, transfer or grant any lien on any Contract (or Secondary
Contract) transferred thereunder to the Seller.  Under the Transfer and Sale
Agreement, the Seller will warrant to the Trust Depositor and, under the Pooling
and Servicing Agreement, the Trust Depositor will warrant to the Trust, that the
Contracts and security interests in Secondary Contracts transferred thereunder
will be transferred free and clear of the lien of any third party.  Also, under
the Transfer and Sale Agreement, the Seller will covenant to the Trust Depositor
and, under the Pooling and Servicing Agreement, the Trust Depositor will also
covenant to the Trust, that it will not sell, pledge, assign, transfer or grant
any lien on any Contract or Secondary Contract transferred to the Trust
Depositor or the Trust.

     RISK OF INEFFECTIVE SALE IN VENDOR BANKRUPTCY.  The Seller will either (i)
originate Contracts or (ii) acquire End-User Contracts from a Vendor, which
Contracts will be transferred to the Trust Depositor.  If the acquisition of an
End-User Contract by the Seller is treated as a sale of such Contract from the
applicable Vendor to the Seller, except in certain limited circumstances, such
Contract would not be part of such Vendor's bankruptcy estate and would not be
available to such Vendor's creditors.  If a Vendor became a debtor in a
bankruptcy case and, in the case of End-User Contracts acquired as described in
clause (ii) above, if an unpaid creditor of such Vendor or a representative of
creditors of such Vendor, such as a trustee in bankruptcy, or such Vendor acting
as a debtor-in-possession, were to take the position that the sale of such
Contracts to the Seller was ineffective to remove such Contracts from such
Vendor's estate (for instance, that such sale should be recharacterized as a
pledge of Contracts to secure borrowings of such Vendor), then delays in
payments under the Contracts to the Trust could occur or, should the court rule
in favor of such creditor, representative or Vendor, reductions in the amount of
such payments could result.  If the transfer of End-User Contracts to the Seller
as described in clause (ii) above is recharacterized as a pledge, a tax or
government lien on the property of the pledging Vendor arising before the
Contracts came into existence may have priority over the Seller's (and hence the
Trust Depositor's, the Trust's and the Indenture Trustee's) interest in the
Contracts.  No law firm will, in connection with the offering of the Notes,
express any opinion as to the issues discussed in this paragraph.  See "CERTAIN
LEGAL ASPECTS OF THE CONTRACTS--CERTAIN MATTERS RELATING TO BANKRUPTCY".

     RISK OF INEFFECTIVE SALE IN SELLER BANKRUPTCY.  In the Transfer and Sale
Agreement, the Seller will  warrant to the Trust Depositor that the conveyance
of the Contracts to the Trust Depositor thereunder is a valid sale and transfer
of such Contracts to the Trust Depositor.  In addition, the Seller and the Trust
Depositor have covenanted that they will each treat the transactions described
herein as a sale of the Contracts to the Trust Depositor, and the Seller will
take all actions that are required under applicable law to perfect the Trust
Depositor's ownership interest in the Contracts sold by the Seller and the Trust
Depositor's security interest (as assignee of the Seller's security interest) in
the Secondary Contracts securing Vendor Loans sold by the Seller.  See "CERTAIN
LEGAL ASPECTS OF THE CONTRACTS--TRANSFER OF CONTRACTS".   Moreover, Winston &
Strawn, special counsel to the Seller and the Trust Depositor, will render a
reasoned opinion to the effect that in the event the Seller  became a debtor
under the United States Bankruptcy Code, the transfer of the Contracts from the
Seller to the Trust Depositor in accordance with the Transfer and Sale Agreement
would be treated as a sale and not as a pledge to secure borrowings.

     If, however, the transfer of the Contracts from the Seller to the Trust
Depositor were treated as a pledge to secure borrowings by the Seller, the
distribution of proceeds of the Contracts to the Trust might be subject to the
automatic stay provisions of the United States Bankruptcy Code, which would
delay the distribution of such proceeds for an uncertain period of time.  In
addition, a bankruptcy trustee would have the power to sell the Contracts if the
proceeds of such sale could satisfy the amount of the debt deemed owed by the
Seller, or the bankruptcy trustee could substitute other collateral in lieu of
the Contracts to secure such  debt, or such debt could be subject to adjustment
by the bankruptcy court if the Seller were to file for reorganization under
Chapter 11 of the United States Bankruptcy Code.  A case decided by the United
States Court of Appeals for the Tenth Circuit contains language to the effect
that accounts sold by a debtor under Article 9 of the UCC would remain property
of the debtor's bankruptcy estate.   If, following a bankruptcy of the Seller, a
court were to follow the reasoning of the Tenth Circuit and apply such reasoning
to chattel paper, then similar reductions or delays in payments of collections
on or in respect of the Contracts could occur.  Additionally, because the Seller
has purchased Contracts from Vendors located in the Tenth Circuit which could
become debtors in a bankruptcy proceeding, the rationale of such case could be
applicable to such Vendors' sales of End User Contracts to the Seller.

     RISK OF REJECTION OF "TRUE LEASES". A bankruptcy trustee or debtor in
possession under the United States Bankruptcy Code (Title 11 U.S.C.  101 et
seq.) (the "BANKRUPTCY CODE") has the right to elect to assume or reject any


                                          26
<PAGE>

executory contract or unexpired lease which is considered to be a "TRUE LEASE"
(and not a financing) under applicable law.  Any rejection of such a contract or
lease would constitute a breach of such contract or lease, as applicable, as of
the day preceding the commencement of the applicable bankruptcy case, entitling
the nonbreaching party to a pre-petition claim for damages.

     Certain End-User Contracts will be "TRUE LEASES" and thus subject to
rejection by the lessor under the Bankruptcy Code.  Any such End-User Contract
originated by the Seller or acquired by the Seller in a transaction whereby the
Seller is the "LESSOR" thereunder, will be subject to rejection by the Seller,
as debtor in possession, or by the Seller's bankruptcy trustee.  Upon any such
rejection, Scheduled Payments under such rejected End-User Contract may
terminate and the Noteholders may be subject to losses if proceeds realizable
from security interests in the related Equipment are insufficient to cover the
losses.  In addition, any End-User Contract which is a "TRUE LEASE" originated
by a Vendor and transferred to the Seller in a transaction whereby such Vendor
continues to be the "LESSOR" thereunder (such as a transfer by a Vendor to the
Seller of a security interest in such End-User Contract or a transfer by a
Vendor to the Seller of an interest in the right to payments only under any such
End-User Contract), will be subject to rejection by such Vendor, as debtor in
possession, or by such Vendor's bankruptcy trustee.  Upon any such rejection,
Scheduled Payments under such rejected End-User Contract may terminate and the
Noteholders may be subject to losses if the proceeds realizable from security
interests in the related Equipment are insufficient to cover the losses.

     As of the Statistic Calculation Date, in the Seller's reasonable judgment,
the Discounted Contract Balance of End-User Contracts in the Contract Pool that
are "TRUE LEASES" is approximately 24.71% of the ADCB (calculated utilizing the
Statistical Discount Rate) of the Contract Pool as of such date.

     RISKS ASSOCIATED WITH INSOLVENCY OF THE TRUST DEPOSITOR OR THE TRUST.
Certain restrictions have been imposed on the Trust Depositor and the Trust and
certain other parties to the transactions described herein which are intended to
reduce the risk of an insolvency proceeding involving the Trust Depositor or the
Trust.  These restrictions include incorporating the Trust Depositor as a
separate, special purpose corporation pursuant to a certificate of incorporation
containing certain restrictions on the nature and scope of its business.
Additionally, the Trust Depositor may commence a voluntary case or proceeding
under any bankruptcy or insolvency law, or cause the Trust to commence a
voluntary case or proceeding under any bankruptcy or insolvency law, only upon
the affirmative vote of all its directors, including its independent directors,
as long as the Trust Depositor is solvent and does not reasonably foresee
becoming insolvent.  The Trust Depositor's certificate of incorporation requires
that the Trust Depositor have at all times at least two independent directors.
However, no assurance can be given that insolvency proceedings involving either
the Trust Depositor or the Trust will not occur.  In the event the Trust
Depositor becomes subject to insolvency proceedings, the Trust, the Trust's
interest in the Trust Assets and the Trust's obligation to make payments on the
Notes might also become subject to such insolvency proceedings.  In the event of
insolvency proceedings involving the Trust, the Trust's interest in the Trust
Assets and the Trust's obligation to make payments on the Notes would become
subject to such insolvency proceedings.  No assurance can be given that
insolvency proceedings involving the Seller would not lead to insolvency
proceedings of either, or both, of the Trust Depositor or the Trust.  In either
such event, or if an attempt were made to litigate any of the foregoing issues,
delays of distributions on the Notes, possible reductions in the amount of
payment of principal of and interest on the Notes and limitations (including a
stay) on the exercise of remedies under the Indenture and the Pooling and
Servicing Agreement could occur, although the Noteholders would continue to have
the benefit of the Indenture Trustee's security interest in the Trust Assets
under the Indenture.

     The right of the Indenture Trustee, as a secured party under the Indenture
for the benefit of the Noteholders, to foreclose upon and sell the Trust Assets
is likely to be significantly impaired by applicable bankruptcy laws, including
the automatic stay pursuant to Section 362 of the Bankruptcy Code, if a
bankruptcy proceeding were to be commenced by or against the Trust, and possibly
the Trust Depositor, before or possibly even after the Indenture Trustee has
foreclosed upon and sold the Trust Assets.  Under the bankruptcy laws, payments
on debts are not made and secured creditors are prohibited from repossessing
their security from a debtor in a bankruptcy case or from disposing of security
repossessed from such a debtor, without bankruptcy court approval.  Moreover,
the bankruptcy laws generally permit the debtor to continue to retain and to use
collateral even though the debtor is in default under the applicable debt
instruments, provided generally that the secured creditor has the right to seek
"ADEQUATE PROTECTION".  The meaning of the term "ADEQUATE PROTECTION" may vary
according to circumstances, but it is intended in general to protect the value
of the security from any diminution in the value of the collateral as a result
of the use of the collateral by the debtor during the pendency of the bankruptcy
case.  In view of the lack of a precise definition of the term "ADEQUATE
PROTECTION" and the broad discretionary powers of a bankruptcy court, it is
impossible to predict whether or to what extent the holders of the Notes would
be compensated for any diminution in value of the Trust Assets.  Furthermore, in
the event a bankruptcy court determines that the value of the Trust Assets is
not sufficient to repay all amounts due on the Notes, the Noteholders would hold
secured claims only to the extent of the value of the Trust Assets to which the
holders are


                                          27
<PAGE>

entitled, and unsecured claims with respect to such shortfall.  The bankruptcy
laws do not permit the payment or accrual of post-petition interest, costs and
attorneys' fees during a debtor's bankruptcy case unless, and then only to the
extent, the claims are oversecured.

     RISKS ASSOCIATED WITH INSOLVENCY OF THE VENDORS.  In the event a Vendor
under a Vendor Loan becomes subject to insolvency proceedings, the Secondary
Contracts and other Applicable Security for such Vendor Loan as well as such
Vendor's obligation to make payments thereon would also become subject to such
insolvency proceedings.  In such event, delays of distributions on the Notes,
possible reductions in the amount of payment of principal of and interest on the
Notes and limitations (including a stay) on the exercise of remedies under the
Indenture and the Pooling and Servicing Agreement could occur, although the
Noteholders would continue to have the benefit of the Indenture Trustee's
security interest in the Vendor Loans and Applicable Security therefor under the
Indenture.

     The right of the Indenture Trustee, as secured party under the Indenture
for the benefit of the Noteholders, to foreclose upon and sell any Secondary
Contracts or Applicable Security is likely to be significantly impaired by
applicable bankruptcy laws, including the automatic stay pursuant to Section 362
of the Bankruptcy Code, if a bankruptcy proceeding were to be commenced by or
against a Vendor obligated on a Vendor Loan, before or possibly even after the
Indenture Trustee has foreclosed upon and sold such Secondary Contracts or
Applicable Security for the reasons described above in the second preceding
paragraph.

     Certain Vendor Assignments and certain assignments executed under various
Program Agreements (each, a "PROGRAM ASSIGNMENT") provide that the Seller has
recourse to the related Vendor for all or a portion of the losses the Seller may
incur as a result of a default under the End-User Contracts sold under such
Vendor Assignment or Program Assignment.  In the event of a Vendor's bankruptcy,
a bankruptcy trustee, a creditor or the Vendor, as debtor in possession, might
attempt to characterize sales to the Seller pursuant to such Vendor Assignments
or Program Assignments as loans to the Vendor from the Seller secured by the
Contracts sold thereunder. If such an attempt is successful, such Vendor
Assignment or Program Assignment would be subject to the risks described herein
for Vendor Loans.  In such case, the Contracts sold under such Vendor Assignment
or Program Assignment would constitute Secondary Contracts under the
recharacterized Vendor Assignment or Program Assignment.

     RISKS ASSOCIATED WITH REQUIRED SALE OF CONTRACTS RESULTING FROM TRUST
DEPOSITOR BANKRUPTCY.  If a conservator, receiver or liquidator of the Trust
Depositor was appointed or if certain other events relating to the bankruptcy,
insolvency or receivership of the Trust Depositor were to occur (an "INSOLVENCY
EVENT"), then an Event of Default would occur with respect to the Notes and,
pursuant to the terms of the Indenture and the Pooling and Servicing Agreement,
and assuming the Trust was not then a debtor in a bankruptcy case, the Indenture
Trustee, at the direction of the Required Holders (as defined in "DESCRIPTION OF
THE NOTES -- EVENTS OF DEFAULT"), will be required to sell the Contracts,
thereby causing early termination of the Trust and a possible loss to the
Noteholders if the sum of (i) the proceeds of the sale allocable to the
Noteholders and (ii) the proceeds of any collections on the Contracts in the
Collection Account allocable to the Noteholders, is insufficient to pay the
Noteholders in full.  See "CERTAIN LEGAL ASPECTS OF THE CONTRACTS--TRANSFER OF
CONTRACTS" and "--CERTAIN MATTERS RELATING TO BANKRUPTCY".

     RISK OF LOSS ASSOCIATED WITH END-USER AND VENDOR BANKRUPTCY.  Application
of federal and state bankruptcy and insolvency laws in the event of bankruptcy
of End-Users could affect the interests of the Noteholders in the Contracts and
Secondary Contracts if such laws result in any such contracts being written off
as uncollectible or result in delay in payments due on any Contracts.  See
"DESCRIPTION OF THE NOTES--DEFAULTED CONTRACTS" and "CERTAIN LEGAL ASPECTS OF
THE CONTRACTS--CERTAIN MATTERS RELATING TO BANKRUPTCY".  In addition,
application of federal and state bankruptcy and insolvency laws in the event of
bankruptcy of Vendors could affect the interests of the Noteholders in the
Vendor Loans and Secondary Contracts if such laws result in any such Vendor
Loans or Secondary Contracts being written off as uncollectible or result in
delay in payments due on any such Vendor Loans or Secondary Contracts.  See
"--INSOLVENCY OF THE VENDORS".  State laws impose requirements and restrictions
relating to foreclosure sales and obtaining deficiency judgments following such
sales.  In the event that the Noteholders must rely on repossession and
disposition of Equipment to recover amounts due on Defaulted Contracts, such
amounts may not be realized because of the application of these requirements and
restrictions.  Other factors that may affect the ability of the Noteholders to
realize the full amount due on a Contract or a Secondary Contract include the
failure to file financing statements to perfect the Seller's, Trust Depositor's,
Trust's or the Indenture Trustee's security interest, as applicable, in the
Equipment or other Applicable Security and the depreciation, obsolescence,
damage or loss of any item of Equipment.  As a result, the Noteholders may be
subject to delays in receiving payments and losses if the over collateralization
represented by each Class of Notes that is subordinated thereto, the
Subordinated Securities or the Reserve Fund is insufficient to absorb such
losses.


                                          28
<PAGE>

     CERTAIN STATES MAY LIMIT THE ENFORCEABILITY OF CERTAIN LEASE PROVISIONS.
Certain states have adopted a version of Article 2A of the UCC ("ARTICLE 2A"),
which purports to codify many provisions of existing common law.  Although there
is little precedent regarding how Article 2A will be interpreted, it may, among
other things, limit enforceability of any "UNCONSCIONABLE" lease or
"UNCONSCIONABLE" provision in a lease, provide a lessee with remedies, including
the right to cancel the lease contract, for certain lessor breaches or defaults,
and may add to or modify the terms of "CONSUMER LEASES" and leases in which the
lessee is a "MERCHANT LESSEE".  However, in the Transfer and Sale Agreement, the
Seller will represent that (I) no End-User Contract is a "CONSUMER LEASE" as
defined in Section 2A-103(1)(e) of the UCC; and (ii) to the best of the Seller's
knowledge, each End-User has accepted the Equipment leased to it and, after
reasonable opportunity to inspect and test, has not notified the Seller of any
defects therein.  Article 2A, moreover, recognizes typical commercial lease
"HELL OR HIGH WATER" rental payment clauses (which clauses unconditionally
obligate the lessee to make all scheduled payments, without setoff) and
validates reasonable liquidated damages provisions in the event of lessor or
lessee defaults.  Article 2A also recognizes the concept of freedom of contract
and permits the parties in a commercial context a wide degree of latitude to
vary from the provisions of the law.

     RISK OF STATE TAXES.   Because of the inclusion of "TRUE LEASES" in the
Trust, a risk exists that certain states may attempt to impose taxes on the
Trust.

CERTAIN CONTRACTS RELATING TO SOFTWARE OR SERVICES ARE NOT SECURED BY SUCH
SOFTWARE OR SERVICES

     Certain Contracts will relate not to Equipment but rather to Software or
Services that are not owned by the Seller (the Vendor or a licensor
traditionally owns the same) and in which no related interest will be
transferred to the Trust (I.E. the Trust owns solely the associated Contracts'
cash flow).  As of the Statistic Calculation Date the ADCB (calculated utilizing
the Statistical Discount Rate) of all Contracts which finance, lease or are
related to Software is approximately  11.94% of the ADCB of the Contract Pool.
See "THE CONTRACTS".  Accordingly, if any such Contract becomes a Defaulted
Contract, the Trust will not realize any proceeds from the related Software or
Services from which to satisfy any related outstanding Scheduled Payments.
Furthermore, because Software is generally eligible for protection under the
Federal copyright laws, a security interest in Software generally cannot be
perfected without a filing at the U.S. Copyright Office.  Some legal authority
indicates that this filing requirement also extends to a sale or grant of a
security interest in software licenses and the proceeds thereof, while some
other legal authority suggests that where there is an outright assignment of
certain payments (such as royalties) associated with copyrightable materials,
the rights to receive such payments constitute property separate from the
copyrightable material and that no filing in the U.S. Copyright Office is
required in connection with such assignment.


RISKS ASSOCIATED WITH NON-RECOURSE NATURE OF THE OFFERED NOTES - NO RECOURSE TO
THE SELLER, SERVICER OR ITS AFFILIATES; LIMITED VENDOR RECOURSE

     Neither the Seller, the Servicer nor any of their affiliates is generally
obligated to make any payments in respect of the Notes or the Contracts.
However, in connection with the sale of Contracts by the Seller to the Trust
Depositor, and the concurrent conveyance of such Contracts by the Trust
Depositor to the Trust, the Seller will make representations and warranties with
respect to the characteristics of such Contracts and, in certain circumstances,
the Seller may be required to repurchase Contracts from the Trust Depositor (and
the Trust Depositor concurrently from the Trust) with respect to which such
representations and warranties have been breached.  See "THE TRANSFER AND SALE
AGREEMENT AND THE POOLING AND SERVICING AGREEMENT--REPRESENTATIONS AND
WARRANTIES" herein.  Because the Trust is a limited purpose trust with limited
assets, the Noteholders must rely solely upon the Contracts, security interests
in the related Equipment described herein as well as amounts in the Reserve
Fund, to the extent available, for payment of principal and interest on the
Notes.  Moreover, in respect of Vendor Loans, the Noteholders must generally
rely solely upon the Secondary Contracts securing such Vendor Loans (together
with the Equipment and related security securing such Secondary Contracts,
should the End-User default in its obligation to pay such Secondary Contracts),
since Vendor Loans are generally non-recourse to the Vendors (I.E., the holder
of such Vendor Loan is limited to recovering amounts solely from the Secondary
Contracts and related security therefor) except for certain Vendor Loans which
are covered by a UNL Pool (as defined herein).  If payments made or realized
from the Contracts (including Secondary Contracts securing Vendor Loans) and the
disposition proceeds of the Equipment are insufficient to make payments on the
Notes, no other assets will be available for the payment of the deficiency.

BOOK-ENTRY REGISTRATION-NOTEHOLDERS LIMITED TO EXERCISING THEIR RIGHTS THROUGH
DTC, EUROCLEAR OR CEDEL

     The Notes offered hereby initially will be represented by one or more Notes
registered in the name of Cede & Co. and will not be registered in the names of
the beneficial owners or their nominees.  As a result of this, unless and until


                                          29
<PAGE>

Definitive Notes are issued, beneficial owners will not be recognized by the
Issuer or the Indenture Trustee as Noteholders, as that term is used in the
Indenture.  Hence, until such time, beneficial owners will only be able to
exercise the rights of Noteholders indirectly, through DTC, Euroclear or CEDEL
and their respective participating organizations, and will receive reports and
other information provided for under the Indenture only if, when and to the
extent provided by DTC, Euroclear or CEDEL, as the case may be, and its
participating organizations.  See "DESCRIPTION OF THE NOTES--BOOK-ENTRY
REGISTRATION."


YEAR 2000 COMPLIANCE

     Many existing computer programs use only two digits to define a year in the
date field.  These programs could fail or produce erroneous results during the
transition from the Year 1999 to the Year 2000.  Newcourt has established
procedures for evaluating and managing the risks and costs associated with this
problem, but there can be no assurance that all of Newcourt's internal computer
systems will be able to handle all Year 2000 problems.  Furthermore, Newcourt
does not guarantee that the systems and software of other companies on which its
systems and operations rely will be able to handle all Year 2000 problems.  If
Newcourt USA, as Servicer, the Owner Trustee or the Indenture Trustee do not
have computerized systems that are Year 2000 compliant by the Year 2000, the
ability to service the Contracts (in the case of the Servicer), to make
distributions to the Noteholders and holders of the Subordinated Securities (in
the case of the Indenture Trustee) may be materially and adversely affected.
See "NEWCOURT CREDIT GROUP INC.; NEWCOURT FINANCIAL USA INC. -- READINESS FOR
YEAR 2000".


                                   USE OF PROCEEDS

     The net proceeds from the sale of the Notes and the Subordinated Securities
will be paid to the Trust Depositor in consideration of the transfer to the
Trust of the Contracts.  Such proceeds will be applied by the Trust Depositor to
the purchase price of the Contracts to be sold to the Trust Depositor pursuant
to the Transfer and Sale Agreement by the Seller as well as for other general
corporate purposes.  The Seller has previously sold certain lease and finance
contracts to the Trust Depositor which has resold them (or interests therein) to
Variable Funding Capital Corporation ("VFCC").  It is expected that these
contracts will be repurchased from VFCC by the Trust Depositor and from the
Trust Depositor by the Seller immediately preceding (and with the proceeds of)
the issuance of the Notes and the Subordinated Securities contemplated hereby
and that certain of such contracts will be included in the Contract Portfolio.
VFCC is a special purpose company the business of which is limited, generally,
to the purchase of, or the making of loans against receivables or interests in
financial assets.  First Union Capital Markets, a division of Wheat First
Securities, Inc., is the Administrator of VFCC, an entity which is not
affiliated with First Union Corporation, First Union Capital Markets or any of
their respective affiliates.


                                      THE TRUST

     The Notes offered hereby will be issued by the Trust which has been
established by the Trust Depositor pursuant to the Trust Agreement.  The
Contract Pool will be formed and transferred to the Trust pursuant to the
Pooling and Servicing  Agreement and pledged to the Indenture Trustee pursuant
to the  Indenture.

     The Trust was organized as a limited purpose business trust formed in
accordance with the laws of the State of Delaware, pursuant to the Trust
Agreement, solely for the purpose of effectuating the transactions described
herein. Prior to its formation on August 13, 1998, the Trust will have had no
assets or obligations and no operating history. The Trust will not engage in any
business activity other than (a) acquiring, managing and holding the Contracts
and related interests described herein, (b) issuing the Notes and the
Subordinated Securities, (c) making distributions and payments thereon and (d)
engaging in those activities, including entering into agreements, that are
necessary, suitable or convenient to accomplish the foregoing or are incidental
thereto or connected therewith. The Trust will not own any physical properties.
As a consequence, the Trust is not expected to have any source of capital
resources other than the Trust Assets. As of the date of this Prospectus, the
Trust is subject to any legal proceedings.



                                          30
<PAGE>

                                  THE CONTRACT POOL

     THE TRANSFERRED CONTRACTS.  The Transferred Contracts will consist of
Contracts purchased from the Seller by the Trust Depositor on the Closing Date
(and as of the Cutoff Date) under the Transfer and Sale Agreement dated as of
October 15, 1998 (the "TRANSFER AND SALE AGREEMENT"), as well as any Additional
Contracts or Substitute Contracts conveyed thereunder as described herein as of
their applicable Cutoff Dates.  The Transferred Contracts have been and will be
selected by the Seller from its portfolio of contracts based on the criteria
specified in the Transfer and Sale Agreement and the Pooling and Servicing
Agreement.  See "THE POOLING AND SERVICING AGREEMENT--REPRESENTATIONS AND
WARRANTIES" and "--CONCENTRATION AMOUNTS" herein which specifically describe the
criteria for eligibility in the Contract Pool.  The representations of the
Seller include a representation that no adverse selection with respect to the
Contracts has occurred.  The Seller will represent that all of the Contracts are
commercial, rather than consumer, leases or loans/financings, and that no
adverse selection process was employed in the Seller's selection of Contracts
for sale under the Transfer and Sale Agreement.  The statistical information
concerning the Contracts set forth below is based upon information as of the
opening of business on the Statistic Calculation Date and the Statistical
Discount Rate.  As of the Statistic Calculation Date, the ADCB (calculated
utilizing the Statistical Discount Rate) of the Transferred Contracts was
$1,125,191,061, the weighted average remaining term to maturity for the
Transferred Contracts was approximately 39.3 months, the final scheduled payment
date of the Transferred Contract with the latest maturity or expiration was July
2005 and the average Discounted Contract Balance was approximately $26,232.

     For further information regarding the Transferred Contracts, see "THE
CONTRACTS" herein and "THE CONTRACT POOL--OTHER POOL DATA" below.

     OTHER POOL DATA.  Approximately As of the Statistic Calculation Date,
approximately 17.52% of the ADCB (calculated using the Statistical Discount
Rate) of the Transferred Contracts provide for payments by the Obligor
thereunder on a basis other than monthly payments.  The composition and
distribution of the Transferred Contracts by remaining term, original term,
Discounted Contract Balance, End-User industry, geographic distribution, type of
equipment and type of End-User Contract are set forth in the following tables
and are reported as of the Statistic Calculation Date.  Subschedules to
Transferred Contracts reflecting amounts billed to separate billing locations
are treated as separate Transferred Contracts.  Classification by industry is
based on Newcourt's customary procedures for determining the obligor's industry.
The largest End-User industry concentration (including End-User Obligors on
Contracts originated by the Seller directly, as well as Contracts originated
through Vendors with or without Vendor recourse, and Secondary Contracts
securing Vendor Loans), which represents an ADCB of $247,249,042 or 21.97% of
the ADCB of the Contract Pool as of the Statistic Calculation Date, relates to
the transportation industry.  See "RISK FACTORS--CERTAIN RISKS ASSOCIATED WITH
GEOGRAPHIC OR INDUSTRY CONCENTRATIONS OF CONTRACTS" herein, and "THE CONTRACT
POOL -- CONTRACT LOSS EXPERIENCE"  below.

     The statistical information concerning the Contracts set forth below is
based upon information as of the opening of business on the Statistic
Calculation Date and the Statistical Discount Rate.  Certain Contracts included
in the pool as of the Statistic Calculation Date may be determined not to meet
the eligibility requirements for the final pool, and may not be included in the
final Contract Pool.  While the statistical distribution of the characteristics
as of the Closing Date for the final Contract Pool and calculated at the actual
Discount Rate will vary somewhat from the statistical distribution of such
characteristics as of the Statistic Calculation Date and calculated at the
Statistical Discount Rate as presented in this Prospectus, such variance is not
expected to be material.  The percentages and balances set forth in each of the
following tables may not sum to the indicated totals due to rounding.

     The information concerning the Contracts set forth below should be read in
connection with the information set forth in "Risk Factors."



                                          31
<PAGE>

                           COMPOSITION OF THE CONTRACT POOL

<TABLE>
<S>                                                             <C>
Aggregate Discounted Contract Balance                           $ 1,125,191,061


         Number of Contracts                                             42,894

    Weighted Average Original Term                                         46.9
         (Range) (in months)                                               3-86

   Weighted Average Remaining Term                                         39.3
         (Range) (in months)                                               1-81

Average Discounted Contract Balance                             $        26,232
</TABLE>

                      DISTRIBUTION OF CONTRACTS BY CONTRACT TYPE

   
<TABLE>
<CAPTION> 
                                                                                                          Percentage of Aggregate
                                                     Percentage of Number of     Aggregate Discounted       Discounted Contract
                             Number of Contracts            Contracts              Contract Balance               Balance
<S>                          <C>                     <C>                         <C>                      <C>
True Leases                       20,505                     47.80%                 $ 278,042,540                   24.71%

Finance Leases                    14,798                     34.50                    232,504,521                   20.66

CSA's                              7,145                     16.66                    459,352,648                   40.82

Other Financing
Arrangements                         347                      0.81                    115,773,324                   10.29

Secured Notes                         46                      0.11                     17,712,246                    1.57

IPA's                                 53                      0.12                     21,805,783                    1.94

</TABLE>
    


                                          32
<PAGE>

           DISTRIBUTION OF CONTRACTS BY STATE IN WHICH OBLIGORS ARE LOCATED


<TABLE>
<CAPTION>
 
                                                       Percentage of              Discounted                 Percentage of
          State                  Number of               Number of                 Contract               Aggregate Discounted
                                 Contracts               Contracts                 Balance                  Contract Balance
<S>                              <C>                   <C>                      <C>                       <C>
         Alabama                    557                     1.30%               $ 28,865,608                     2.57%

          Alaska                    127                     0.30                   2,137,118                     0.19

         Arizona                    783                     1.83                  16,848,633                     1.50

         Arkansas                   474                     1.11                  17,226,441                     1.53

        California                 5,415                   12.62                 118,982,661                    10.57

         Colorado                   836                     1.95                  18,779,464                     1.67

       Connecticut                  700                     1.63                  14,380,638                     1.28

         Delaware                   173                     0.40                   7,593,773                     0.67

   District of Columbia             288                     0.67                   7,398,306                     0.66

         Florida                   2,206                    5.14                  37,729,549                     3.35

         Georgia                   1,217                    2.84                  38,543,513                     3.43

          Hawaii                    179                     0.42                   1,038,756                     0.09

          Idaho                     255                     0.59                   7,418,661                     0.66

         Illinois                  1,503                    3.50                  36,960,468                     3.28

         Indiana                    672                     1.57                  23,790,044                     2.11

           Iowa                     268                     0.62                   8,096,179                     0.72

          Kansas                    284                     0.66                   6,960,541                     0.62

         Kentucky                   525                     1.22                  19,617,903                     1.74

        Louisiana                   622                     1.45                  17,076,487                     1.52

          Maine                     250                     0.58                  10,662,260                     0.95

         Maryland                   862                     2.01                  16,801,593                     1.49

      Massachusetts                1,339                    3.12                  28,988,564                     2.58

         Michigan                  1,027                    2.39                  33,062,490                     2.94

        Minnesota                   549                     1.28                  20,397,745                     1.81

       Mississippi                  409                     0.95                  18,714,343                     1.66

         Missouri                   589                     1.37                  19,032,324                     1.69

         Montana                    140                     0.33                   2,094,816                     0.19

         Nebraska                   114                     0.27                   7,725,876                     0.69

          Nevada                    376                     0.88                   8,233,621                     0.73


                                         33
<PAGE>

<CAPTION>
                                                       Percentage of              Discounted                 Percentage of
          State                  Number of               Number of                 Contract               Aggregate Discounted
                                 Contracts               Contracts                 Balance                  Contract Balance
<S>                              <C>                   <C>                      <C>                       <C>
      New Hampshire                 375                     0.87                  11,097,964                      0.99
                                                                                                        
        New Jersey                 2,008                    4.68                  58,220,989                      5.17
                                                                                                        
        New Mexico                  266                     0.62                   3,365,615                      0.30
                                                                                                        
         New York                  3,643                    8.49                  75,340,356                      6.70
                                                                                                        
      North Carolina                929                     2.17                  15,842,564                      1.41
                                                                                                        
       North Dakota                  75                     0.17                   2,226,628                      0.20
                                                                                                        
           Ohio                    1,265                    2.95                  38,771,155                      3.45
                                                                                                        
         Oklahoma                   469                     1.09                  10,156,947                      0.90
                                                                                                        
          Oregon                    613                     1.43                   9,588,352                      0.85
                                                                                                        
       Pennsylvania                2,185                    5.09                  64,675,681                      5.75
                                                                                                        
       Rhode Island                 128                     0.30                   3,694,675                      0.33
                                                                                                        
      South Carolina                411                     0.96                   7,289,708                      0.65
                                                                                                        
       South Dakota                  43                     0.10                     444,358                      0.04
                                                                                                        
        Tennessee                   674                     1.57                  27,344,350                      2.43
                                                                                                        
          Texas                    3,338                    7.78                  94,497,890                      8.40
                                                                                                        
           Utah                     714                     1.66                  23,997,323                      2.13
                                                                                                        
         Vermont                    250                     0.58                  11,118,367                      0.99
                                                                                                        
         Virginia                  1,008                    2.35                  19,151,395                      1.70
                                                                                                        
        Washington                  791                     1.84                  17,258,967                      1.53
                                                                                                        
      West Virginia                 285                     0.66                  12,016,614                      1.07
                                                                                                        
        Wisconsin                   602                     1.40                  22,391,084                      1.99
                                                                                                        
         Wyoming                     83                     0.19                   1,541,702                      0.14
 
</TABLE>


                                        34
<PAGE>

                     DISTRIBUTION OF CONTRACTS BY EQUIPMENT TYPE

<TABLE>
<CAPTION>
                                                                                                            Percentage of Aggregate
                                     Number of          Percentage of Number       Discounted Contract       Discounted Contract
         Equipment Type              Contracts              of Contracts                 Balance                   Balance
 <S>                                 <C>                <C>                        <C>                     <C>
 Computer Hardware                     25,215                  58.78%                $ 296,494,495                   26.35%
                                                                               
 Auto Diagnostic Equipment              6,364                  14.84                    72,485,593                    6.44
                                                                               
 Transportation                         4,673                  10.89                   301,811,387                   26.82
                                                                               
 Construction                           1,785                   4.16                   114,231,991                   10.15
                                                                               
 Industrial Equipment                   1,485                   3.46                    29,922,223                    2.66
                                                                               
 Miscellaneous                          1,475                   3.44                    44,922,741                    3.99
                                                                               
 Resources                                544                   1.27                    48,005,468                    4.27
                                                                               
 Computer Software                        379                   0.88                   134,337,281                   11.94
                                                                               
 Manufacturing                            373                   0.87                    20,380,922                    1.81
                                                                               
 Healthgroup                              352                   0.82                    42,345,156                    3.76
                                                                               
 Commercial/Retail Fixtures               150                   0.35                    15,493,559                    1.38
                                                                               
 Printing                                  99                   0.23                     4,760,244                    0.42
</TABLE>




                                          35
<PAGE>

                    DISTRIBUTION OF CONTRACTS BY OBLIGOR INDUSTRY

<TABLE>
<CAPTION>
 
                                                                                                           Percentage of Aggregate
                                                       Percentage of Number of    Discounted Contract        Discounted Contract
         Industry             Number of Contracts             Contracts                 Balance                    Balance
 <S>                          <C>                      <C>                        <C>                      <C>
 Small Business                    10,732                         25.02%              $ 75,274,238                    6.69%
                                                                                
 Distribution                       9,636                         22.46                131,489,860                   11.69
                                                                                
 Miscellaneous                      4,641                         10.82                110,139,304                    9.79
                                                                                
 Financial Management               4,421                         10.31                 93,252,725                    8.29
                                                                                
 Transportation                     3,958                          9.23                247,249,042                   21.97
                                                                                
 Construction                       2,829                          6.60                131,370,192                   11.68
                                                                                
 Manufacturing                      2,457                          5.73                139,227,893                   12.37
                                                                                
 Machine Tool                       1,339                          3.12                 25,184,638                    2.24
                                                                                
 Healthcare                         1,293                          3.01                 62,013,169                    5.51
                                                                                
 Resources                            769                          1.79                 62,238,615                    5.53
                                                                                
 Commercial                           390                          0.91                 22,101,230                    1.96
                                                                                
 Printing                             333                          0.78                 11,702,618                    1.04
                                                                                
 Government                            96                          0.22                 13,947,537                    1.24
</TABLE>




                                          36
<PAGE>

               DISTRIBUTION OF CONTRACTS BY DISCOUNTED CONTRACT BALANCE

<TABLE>
<CAPTION>
 
                                                                                                           Percentage of Aggregate
      Discounted Contract          Number of       Percentage of Number of       Discounted Contract         Discounted Contract
           Balance                 Contracts              Contracts                    Balance                     Balance
      <S>                          <C>             <C>                           <C>                       <C>
            $ 1  - $25,000            34,095                 79.49%                 $ 200,355,625                    17.81%
                                                                                 
        $ 25,001 - $50,000             3,654                  8.52                    131,467,626                    11.68
                                                                                 
         $50,001 - $75,000             1,644                  3.83                    101,611,879                     9.03
                                                                                 
        $75,001 - $100,000             1,430                  3.33                    124,399,210                    11.06
                                                                                 
       $100,001 - $200,000             1,334                  3.11                    176,761,456                    15.71
                                                                                 
       $200,001 - $300,000               304                  0.71                     74,356,849                     6.61
                                                                                 
       $300,001 - $400,000               141                  0.33                     48,103,797                     4.28
                                                                                 
       $400,001 - $500,000                84                  0.20                     36,932,563                     3.28
                                                                                 
      $500,001 - $1,000,000              126                  0.29                     86,691,046                     7.70
                                                                                 
     $1,000,001 - $4,000,000              78                  0.18                    124,654,833                    11.08
                                                                                 
     greater than $4,000,000               4                  0.01                     19,856,176                     1.76
</TABLE>





                                          37
<PAGE>

                             DISTRIBUTION OF CONTRACTS BY
                         REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                                                                           Percentage of Aggregate
      Remaining Term                                   Percentage of Number of     Discounted Contract       Discounted Contract
         (Months)                Number of Contracts          Contracts                  Balance                   Balance
      <S>                        <C>                   <C>                         <C>                     <C>
           1 - 12                        4,152                   9.68%                $ 30,637,145                   2.72%
                                                                                 
          13 - 24                       13,348                  31.12                  185,876,586                  16.52
                                                                                 
          25 - 36                       14,929                  34.80                  279,570,436                  24.85
                                                                                 
          37 - 48                        3,683                   8.59                  217,259,182                  19.31
                                                                                 
          49 - 60                        6,513                  15.18                  363,857,090                  32.34
                                                                                 
          61 - 72                          189                   0.44                   25,706,502                   2.28
                                                                                 
          73 - 84                           80                   0.19                   22,284,121                   1.98
</TABLE>



                         DISTRIBUTIONS OF CONTRACTS BY
                            ORIGINAL CONTRACT TERM

<TABLE>
<CAPTION>
                                                                                                                Percentage of
     Original Term             Number of            Percentage of Number of        Discounted Contract      Aggregate Discounted
       (Months)                Contracts                   Contracts                     Balance              Contract Balance
     <S>                       <C>                  <C>                            <C>                      <C>
        1 - 12                      424                       0.99%                    $  8,645,953                  0.77%
                                                                                 
       13 - 24                   11,598                      27.04                      130,084,836                  11.56
                                                                                 
       25 - 36                   18,863                      43.98                      297,395,693                  26.43
                                                                                 
       37 - 48                    3,381                       7.88                      165,573,481                  14.72
                                                                                 
       49 - 60                    7,127                      16.62                      378,783,825                  33.66
                                                                                 
       61 - 72                    1,366                       3.18                      111,861,028                   9.94
                                                                                 
       73 - 84                      129                       0.30                       31,557,672                   2.80
                                                                                 
       85 - 96                        6                       0.01                        1,288,574                   0.11
</TABLE>




                                          38
<PAGE>

DELINQUENCY AND LOAN LOSS INFORMATION

     Set forth below is certain information regarding the delinquency and loss
experience of Newcourt USA with respect to its portfolio of financing agreements
(including Contracts and other financing agreements that it previously sold but
continues to service) for users of a wide variety of new and used information
technology equipment (such as computer work stations, personal computers, data
storage devices, mainframe and mini computers and other computer related
peripheral equipment), communications equipment (such as telephone switching and
networking systems), commercial business and industrial equipment (such as
printing presses, machine tools and other manufacturing equipment,
photocopiers, facsimile machines and other office equipment, energy savings and
control equipment, automotive diagnostic and automated testing equipment),
medical equipment (such as diagnostic and therapeutic examination equipment for
radiology, nuclear medicine and ultrasound and laboratory analysis equipment),
resources equipment (such as feller-bunchers and grapplers), and transportation
and construction equipment (such as heavy and medium duty trucks and highway
trailers, school buses, bulldozers, loaders, graters, excavators, forklifts and
other materials handling equipment, golf carts and other road and off-road
machinery).

     The information set forth below includes delinquency and loss experience of
Newcourt USA with respect to financing agreements for "micro-ticket" items which
are included in Newcourt USA's portfolio but which are not being, and will not
be, transferred to the Trust.

     There can be no assurance that the levels of delinquency and loss
experience on the Contracts will be comparable to that set forth below.  Data
set forth for the six months ended June 30, 1998 are not indicative of results
for the full year.  The contracts to which the following tables relate (the
"SUBJECT CONTRACTS") were, prior to the end of the first quarter of 1996,
serviced to a limited extent (specifically, the invoicing, cash application and
sales and tax reporting with respect thereto) by Parrish Financial Servicing
L.P., an unaffiliated independent servicing contractor.  Except as noted in the
preceding sentence, the Subject Contracts have been and will continue to be
serviced by Newcourt USA.

     SIX MONTHS ENDED JUNE 30, 1998 VERSUS SIX MONTHS ENDED JUNE 30, 1997.  The
amounts classified as 31-60 days delinquent, 61-90 days delinquent and over 90
days delinquent increased as a percentage of the outstanding investment in the
Subject Contracts, to 3.44%, 1.31% and 0.48% from 2.01%, 0.50% and 0.31%,
respectively, as of the six months ended June 30, 1997.  This was due in large
part to an expansion of Newcourt's lending on smaller ticket commercial assets
under large scale commercial vendor programs and the correspondingly higher
delinquency levels expected with these programs.  Net losses as a percentage of
average outstanding investment in the Subject Contracts increased to 0.94% for
the six month period ending June 30, 1998 compared to 0.64% for the
corresponding 1997 period, each respectively on an annualized basis.  The
increase in recognized losses primarily related to sales of repossessed assets
in the heavy truck and trailer transportation sector during the first quarter of
1998.

     TWELVE MONTHS ENDED DECEMBER 31, 1997 VERSUS TWELVE MONTHS ENDED DECEMBER
31, 1996.  The amounts classified as 31-60 days delinquent, 61-90 days
delinquent and over 90 days delinquent decreased as a percentage of the
outstanding investment in the Subject Contracts, to 2.21%, 0.45% and 0.28% from
2.86%, 1.27% and 0.41%, respectively, as of the year ended December 31, 1997.
This was primarily the result of a tightening in the credit and administration
systems and procedures, specifically related to transportation assets, in
response to the decline in the general performance of investments in
transportation equipment financing agreements originated in the United States.
Net losses as a percentage of average outstanding investment in Subject
Contracts increased to 0.50% from 0.32%.  The losses were principally the result
of the continuing decline in the US transportation industry.

     TWELVE MONTHS ENDED DECEMBER 31, 1996 VERSUS TWELVE MONTHS ENDED DECEMBER
31, 1995.  The amounts classified as 31-60 days delinquent, 61-90 days
delinquent and over 90 days delinquent changed as a percentage of the
outstanding investment in the Subject Contracts, to 2.86%, 1.27% and 0.41% from
4.14%, 0.93% and 0.15%, respectively, as of the year ended December 31, 1996.
The results for this period were mixed but reflected an increasing maturation of
the US portfolio as Newcourt effectively tripled its United States asset base
from December 1995 figures.  During 1996, net losses increased to 0.32% from
zero recorded losses in 1995.  This was due in part to recognition of losses on
the Subject Contracts which became delinquent in 1995 but was still lower than
the expected long term average because of the growth in the portfolio.  The year
ended December 31, 1995 was essentially Newcourt's first full year of operation
in the US market.  As a result of the portfolio age, the majority of accounts
classified as delinquent as of December 31, 1995 were primarily in the 31-60 day
category and no losses were recognized.



                                          39
<PAGE>


                                NEWCOURT USA PORTFOLIO
                     DELINQUENCY EXPERIENCE (a), (b), (c) AND (d)
                                          AT

     ---------------------------------------------------------------------------
<TABLE>
<CAPTION>
                               Six Months          Six Months          Twelve Months         Twelve Months         Twelve Months
                                  Ended              Ended                 Ended                 Ended                 Ended
                                June 30,            June 30,           December 31,          December 31,           December 31,
                                  1998                1997                 1997                  1996                   1995
 <S>                         <C>                 <C>                  <C>                   <C>                    <C>
 Outstanding Investment
 in Contracts                $2,168,039,278      $1,339,937,827       $1,849,335,840        $1,056,983,682          $354,193,858


 31-60 days                      3.44%               2.01%                 2.21%                 2.86%                 4.14%


 61-90 days                      1.31%               0.50%                 0.45%                 1.27%                 0.93%


 Over 90 days                    0.48%               0.31%                 0.28%                 0.41%                 0.15%


 Total (% of Outstanding
 Investment in Contracts)        5.23%               2.82%                 2.94%                 4.54%                 5.22%
 </TABLE>



(a)  Outstanding Investment is equal to the outstanding funds deployed for
     the acquisition of the financing agreements less any associated
     payments made under such financing agreement relating to the principal
     component of such financing agreement.
(b)  Newcourt USA classifies accounts as delinquent at the time a payment
     (or a portion thereof) remains unpaid 31 days or more following the
     date on which such payment is due.  The amount classified as
     delinquent is the present value of all remaining scheduled payments
     discounted at the applicable contract rate and any past due amounts
     relating to such financing agreements.  Delinquent accounts are
     written off in their entirety when a determination is made that the
     account is uncollectible.
(c)  The percentages in any column may not total 100% due to rounding.
(d)  Includes all U.S. assets originated through the Transportation &
     Construction Equipment Origination Channel, Information Technology
     Origination Channel and Commercial Origination Channel including small
     balance assets (i.e., "micro-ticket" assets) originated, and still
     held on Newcourt USA's balance sheet, from its acquisition of Anthem
     in 1996 (but excludes assets securitized and sold through Newcourt
     Equipment Receivables Trust 1996-A and Newcourt Equipment Receivables
     Trust 1997-A).




                                          40
<PAGE>

                                NEWCOURT USA PORTFOLIO
                             LOSS EXPERIENCE (a) AND (c)
                                          AT

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

<TABLE>
<CAPTION>
 
                              Six Months         Six Months          Twelve Months         Twelve Months         Twelve Months
                                 Ended              Ended                Ended                 Ended                 Ended
                             June 30, 1998      June 30, 1997      December 31, 1997     December 31, 1996   December 31, 1995 (e)
 <S>                        <C>                <C>                 <C>                   <C>                 <C>
 Outstanding Investment
 in Contracts               $2,168,039,278     $1,339,937,827       $1,849,335,840         $1,056,983,682        $354,193,858

 Gross Losses                 $28,470,818        $9,277,448           $16,630,006           $13,688,978                0

 Recoveries                   $19,242,655        $5,270,766           $9,434,278            $11,226,180                0

 Net Losses                   $9,228,163         $4,006,683           $7,195,728             $2,462,798                0

 Net Losses as a
 Percentage of
 Average Outstanding
 Investment in Contracts
 (b)                           0.94% (d)          0.64% (d)              0.50%                 0.32%                   0.00%
 </TABLE>


(a)  Outstanding Investment is equal to the outstanding funds deployed for
     the acquisition of the financing agreements less any associated
     payments made under such financing agreement relating to the principal
     component of such financing agreement.
(b)  Average Outstanding Investment is the average of the Outstanding Investment
     at the end of each quarter.
(c)  Includes all U.S. assets originated through Newcourt USA's
     Transportation & Construction Equipment Origination Channel,
     Information Technology Origination Channel and Commercial Origination
     Channel including small balance assets (i.e., "micro-ticket" assets)
     originated, and still held on Newcourt USA's balance sheet, from its
     acquisition of Anthem in 1996 (but excludes assets securitized and
     sold through Newcourt Equipment Receivables Trust 1996-A and Newcourt
     Equipment Receivables Trust 1997-A).
(d)  On an annualized basis.
(e)  See "DELINQUENCY AND LOSS INFORMATION -- TWELVE MONTHS ENDED DECEMBER 31,
     1996 VERSUS TWELVE MONTHS ENDED DECEMBER 31, 1995."




                                          41
<PAGE>

                                    THE CONTRACTS

     The Trust will be entitled to all collections on account of the Contracts
in the Contract Pool and related Equipment and Applicable Security, except for
(i) collections on deposit in the Collection Account or otherwise received by
the Servicer on or with respect to the Contract Pool or related Equipment, which
collections are attributable to any taxes, fees or other charges imposed by any
governmental authority, (ii) collections representing reimbursements of
insurance premiums or payments for certain services that were not financed by
the Seller, (iii) collections relating to security deposits, (iv) collections
relating to payments which were scheduled to be made by any Obligor on any
Contract pursuant to the terms of such Contract prior to the Cutoff Date related
to such Contract, (v) collections of late charges relating to a Contract ("LATE
CHARGES") (amounts described in clauses (i), (ii), (iii), (iv) and (v),
"EXCLUDED AMOUNTS") and (vi) collections relating to Excluded Residual
Investments.

END-USER CONTRACTS

     The following discussion describes the End-User Contracts (including
End-User Contracts which are Secondary Contracts).  All of the End-User
Contracts to be included in the Trust are CSAs, Leases, Secured Notes, IPAs and
Financing Agreements in respect of Equipment, Software and Services.  There is
no limit on the number of Contracts in the Contract Pool which may consist of
any of the foregoing types.  Each Contract is required, however, to be an
Eligible Contract (as defined under "THE TRANSFER AND SALE AGREEMENT AND POOLING
AND SERVICING AGREEMENT") as of the Cutoff Date.

     CONDITIONAL SALE AGREEMENTS.   The Seller offers financing for Equipment
under CSAs assigned to the Seller by Vendors.  It is expected that most of the
CSAs in the Contract Pool will consist of the Seller's standard pre-printed
form, or of the Vendors' standard, pre-printed forms.  The CSA sets forth the
description of each Financed Item and the schedule of installment payments.
Generally, loans under CSAs are fixed rate and are for a one to seven year term.
Payments under CSAs generally are due monthly.  CSA terms (i) provide for a
grant by the End-User thereunder of a security interest in any related Equipment
(which security interest is assigned by the Vendor to the Seller), (ii) may
allow prepayment of the obligation upon payment, where allowed by applicable
state law, of an additional prepayment fee, (iii) require the End-User to
maintain the Equipment, keep it free and clear of liens and encumbrances and pay
all taxes related to the Equipment, (iv) restrict the modification or disposal
of the Equipment without the seller's, or its assignee's, consent, (v) include a
disclaimer of warranties, (vi) include the End-User's indemnity against
liabilities arising from the use, possession or ownership of the Equipment,
(vii) include the End-User's absolute (except as provided in clause (ii)) and
unconditional obligation to pay the installment payments thereunder and (viii)
include specifically identifiable events of default and remedies therefor.  The
CSA also requires each End-User to maintain insurance, the terms of which may
vary.  The terms of a CSA may be modified at its inception at the End-User's
request.  Such modifications must either be approved by the Seller's legal
department and certain levels of management before the Seller will agree to
accept an assignment of the CSA from a Vendor, or the Vendor must indemnify the
Seller against any losses or damages it may suffer as a result of such
modifications.

     LEASES.  The Seller, either directly or by assignment from Vendors, offers
financing of Equipment, Software and Services under Leases.  Leases may consist
of individual lease agreements relating to a single, separate transaction and
Financed Item, or may consist of individual transactions written under and
governed by a master lease agreement (each, an "MLA") which contains the general
terms and conditions of the transaction.  Specific terms and conditions, such as
descriptions of the specific Equipment, Software and Services being leased or
financed and the schedule of related rental payments, are contained in a
supplement or schedule to the MLA (each an "MLA SUPPLEMENT"), which is signed by
the End-User as lessee, and either the Vendor or the Seller, as lessor.  The MLA
Supplement incorporates the MLA by reference, and is treated by the Seller as a
separate Lease.  Each Lease is originated in the ordinary course of business by
either the Seller or a Vendor (and assigned to the Seller pursuant to a Vendor
Agreement).

     The initial terms of the Leases in the Contract Pool generally range from
one to seven years.  Each Lease provides for the periodic payment by the
End-User of rent in advance or arrears, generally monthly or quarterly.  Such
periodic payments represent the amortization, generally on a level basis, of the
total amount that an End-User is required to pay throughout the term of a Lease.

     The Leases to be included in the Contract Pool are "NET LEASES" under which
the End-User assumes responsibility for the Financed Items, including operation,
maintenance, repair, insurance or self-insurance, return of any Equipment at the
expiration or termination of the Lease and the payment of all sales and use and
property taxes relating


                                          42
<PAGE>

to the Financed Items during the Lease term.  The End-User further agrees to
indemnify the lessor for any liabilities arising out of the use or operation of
the Financed Items.  In most cases, the lessor is also authorized to perform the
End-User's obligations under the Lease at the End-User's expense, if it so
elects, in cases where the End-User has failed to perform.  In addition, the
Leases generally contain "HELL OR HIGH WATER" clauses unconditionally obligating
the End-User to make periodic payments, without setoff, at the times and in the
amounts specified in the Lease.  If the Seller is the lessor, the Lease contains
no express or implied warranties with respect to the Financed Items other than a
warranty of quiet enjoyment.  If a Vendor is the lessor, the Lease or a related
agreement may contain certain representations and warranties with respect to the
Financed Items in addition to a warranty of quiet enjoyment; HOWEVER, the
End-User agrees not to assert any warranty claims against any assignee of the
Vendor (which would include the Seller) by way of setoff, counterclaim or
otherwise, and further agrees that it may only bring such claims against the
Vendor.  All Leases of Equipment generally require the End-User to maintain, at
its expense, casualty insurance covering damage to or loss of the Equipment
during the Lease term or to self-insure against such risks, if approved in
advance by the Seller or Vendor, as applicable.

     The Leases include both "TRUE LEASES" and leases intended for security as
defined in Section 1-201(37) of the UCC.  Under a "TRUE LEASE," the lessor bears
the risk of ownership (although the risk of loss of the Equipment is passed to
the End-User under the Leases), takes any tax benefits associated with the
ownership of depreciable property under applicable law and no title is conferred
upon the lessee.  The lessee under a "TRUE LEASE" has the right to the temporary
use of property for a term shorter than the economic life of such property in
exchange for payments at scheduled intervals during the lease term and the
lessor retains a significant "RESIDUAL" economic interest in the leased
property.  See "--RESIDUAL INVESTMENTS."  End of lease options for "TRUE LEASES"
include purchase or renewal at fair market value.  Under leases intended for
security, the lessor in effect finances the "PURCHASE" of the leased property by
the lessee and retains a security interest in the leased property. The lessee
retains the leased property for substantially all its economic life and the
lessor retains no significant residual interest.  Such leases are considered
conditional sales type leases for federal income tax purposes and, accordingly,
the lessor does not take any federal tax benefits associated with the ownership
of depreciable property.  End of lease options for such Leases depend on the
terms of the related individual lease agreement or MLA Supplement, but generally
such terms provide for the purchase of the Equipment at a prestated price, which
may be nominal.  The inclusion of "TRUE LEASES" in the Contract Pool will have
no federal income tax impact on Noteholders since the Notes are treated as debt
for federal income tax purposes although the inclusion of such leases may result
in the imposition of state and local taxes which would reduce cash available for
payment on the Notes.  See "CERTAIN FEDERAL INCOME TAX MATTERS." "TRUE LEASES"
are treated differently under the Bankruptcy Code from leases intended for
security.  See "CERTAIN LEGAL ASPECTS OF THE CONTRACTS--CERTAIN MATTERS RELATING
TO BANKRUPTCY."

     End-Users under a Lease are either prohibited from altering or modifying
the Equipment or may alter or modify the Equipment only to the extent the
alterations or modifications are readily removable without damage to the
Equipment. Under certain MLAs, the End-User may assign its rights and
obligations under the Lease, but only upon receiving the prior written consent
of the lessor, or may relocate the Equipment upon giving the lessor prompt
written notice of such relocation.  The right to grant or deny such consent or
to receive such written notice will be exercised by the Servicer pursuant to the
authority delegated to it in the Pooling and Servicing Agreement.  Certain
Leases permit the End-User to substitute substantially identical leased
Equipment for leased Equipment scheduled to be returned to the lessor under the
Lease.

     While the terms and conditions of the Leases do not generally permit
cancellation by the End-User, certain Leases may be modified or terminated
before the end of the Lease term.  Modifications to a Lease term or early Lease
terminations may be permitted by the Seller, or by a Vendor, with the consent of
the Seller, and are generally associated with additional financing opportunities
from the same End-User.  End-Users may also negotiate with the Seller, at the
Seller's discretion,  an early termination arrangement allowing the End-User to
purchase the Equipment during the term of a Lease for an amount generally equal
to or in excess of the present value of the remaining rental payments under the
Lease plus the anticipated market value of the related Equipment as of the end
of the Lease term.  In some circumstances, early termination of a Lease may be
permitted in connection with the acquisition of new technology requiring
replacement of the Equipment.  In such cases, the related Equipment is returned
to the Vendor or Seller and an amount generally equal to the present value of
the remaining rental payments under the Lease plus an early termination fee is
paid by the End-User to the Seller.  Modifications usually involve repricing a
Lease or modification of the Lease term.  Occasionally a Lease may be modified
in connection with an increase in the capacity or performance of Equipment by
adding additional Equipment that includes new technology.  Coincident with the
financing of an upgrade to such Equipment, the Seller may reprice and extend the
related base Lease term to be coterminous with the desired term of the Lease
relating to the upgrade.  In certain cases, subject to certain conditions
described under "DESCRIPTION OF THE NOTES--PREPAID CONTRACTS," such base lease
extensions may remain in the Contract Pool.  Newcourt USA expects,


                                          43
<PAGE>

as Servicer, to continue to permit these modifications and terminations with
respect to Leases included in the Contract Pool pursuant to the authority
delegated to it in the Pooling and Servicing Agreement, subject to certain
conditions and covenants of the Servicer described under "DESCRIPTION OF THE
NOTES--PREPAID CONTRACTS."

     In certain circumstances, the standard terms and conditions of the MLA are
modified at the inception of a Lease at the request of the End-User.  Such
modifications must either be approved by the Seller's legal department and
certain levels of management before the Seller will agree to enter into the
Lease or accept an assignment of the Lease from a Vendor, or the Vendor must
indemnify the Seller against any losses or damages it may suffer as a result of
such modifications.  Common permitted modifications include, but are not limited
to, (i) a one dollar purchase option at the end of the Lease term, (ii)
prearranged mid-Lease purchase options, early termination options and lease
extension options as described above, (iii) modifications to the lessor's
equipment inspection rights, (iv) modifications to the End-User's insurance
requirements permitting the End-User to self-insure against casualty to the
Equipment, (v) the End-User's right to assign the Lease or sub-lease the
Financed Items to an affiliated entity, so long as the End-User remains liable
under the Lease and promptly notifies the lessor or its assignee of such
assignment or sublease and (vi) extended grace periods for late payments of
rent.

     SECURED NOTES.  The Seller also provides direct initial financing or
refinancing of Equipment and Software under secured promissory notes (each, a
"SECURED NOTE"), which consist of an installment note and a separate security
agreement.  In an initial financing transaction, the Seller pays to the Vendor
the purchase price for the Equipment and Software and in a refinancing
transaction, the Seller pays off an End-User's existing financing source, and
the initial financing or refinancing is documented as a direct loan by the
Seller to the End-User of the Equipment or Software using a Secured Note.  In
the case of a refinancing transaction, upon payment to the existing financing
source, the Seller obtains a release of such party's lien on the financed
Equipment.  In either case, the Seller records its own lien against the financed
Equipment or Software and takes possession of the Secured Note. Except for the
lack of references to "SALE" or "PURCHASE" of Equipment, the terms and
conditions contained in a Secured Note are substantially similar to those
contained in a CSA.

     INSTALLMENT PAYMENT AGREEMENTS.  The Seller provides financing for certain
Software license fees and related support and consulting services under
installment payment supplements to software license agreements, separate IPAs as
well as other forms of Financing Agreements assigned to the Seller by Vendors of
Software.  Each such Financing Agreement is an unsecured obligation of the
End-User; generally provides for a fixed schedule of payments with no End-User
right of prepayment; is noncancellable for its term and generally contains a
"HELL OR HIGH WATER" clause unconditionally obligating the End-User to make
periodic payments, without setoff, at the times and in the amounts specified
therein (in the event a Financing Agreement does not provide for
noncancellability or a "HELL OR HIGH WATER" clause such Financing Agreement will
have the benefit of a Vendor Guarantee (See "THE CONTRACTS -- PROGRAM AGREEMENTS
WITH VENDORS"); permits the Vendor to assign the payment agreement to a third
party (including the Seller) and include the End-User's agreement, upon such
assignment, not to assert against such assignee any claims or defenses the
End-User may have against the Vendor; and contains default and remedy provisions
that generally include acceleration of amounts due and to become due and, in
certain cases, the right of the Vendor, or the Seller by assignment, to
terminate the underlying Software license and all related support and consulting
activities.

EQUIPMENT

     The End-User Contracts and Secondary Contracts cover a wide variety of new
and used equipment relating to a wide variety of new and used information
technology equipment (such as computer work stations, personal computers, data
storage devices, mainframe and mini computers and other computer related
peripheral equipment), communications equipment (such as telephone switching and
networking systems), commercial business and industrial equipment (such as
printing presses, machine tools and other manufacturing equipment,
photocopiers, facsimile machines and other office equipment, energy savings and
control equipment, automotive diagnostic and automated testing equipment),
medical equipment (such as diagnostic and therapeutic examination equipment for
radiology, nuclear medicine and ultrasound and laboratory analysis equipment),
resources equipment (such as feller-bunchers and grapplers), and transportation
and construction equipment (such as heavy and medium duty trucks and highway
trailers, school buses, bulldozers, loaders, graters, excavators, forklifts and
other materials handling equipment, golf carts and other road and off-road
machinery) (collectively, the "EQUIPMENT").  All of the interests of the Seller
in the Equipment subject to each related End-User Contract (which consists of a
security interest in the Equipment) will be transferred to the Trust.

SOFTWARE AND SERVICES



                                          44
<PAGE>

     Certain of the End-User Contracts cover license fees and other fees owed by
the End-Users under either perpetual or term software license agreements and
other related agreements in connection with the use by such End-Users of
computer software programs ("SOFTWARE"), and such End-User Contracts may also
cover related support and consulting services which are provided by the Vendor,
an affiliate thereof or a third party contract party and which facilitate the
Obligor's use of such software ("SERVICES").  No interest in the Software, the
Software license agreement (other than the right to collect the payment of
Software license fees and, in certain cases, to exercise certain rights and
remedies under the Software license agreement or other agreements related
thereto) or the related Services has been or will be conveyed to the Seller by
either the Vendors or licensors of the Software or by the End-Users under the
related End-User Contracts.  Consequently, the Trust will not have title to or a
security interest in such Software, nor will it own such Services, and would not
be able to realize any value therefrom under a related End-User Contract upon a
default by the End-User.  Equipment, Software and Services are collectively
referred to as "FINANCED ITEMS".  It is a condition to the issuance of the Notes
that as of the Statistic Calculation Date, approximately 11.94% of the ADCB (as
calculated utilizing the Statistical Discount Rate) of the Contract Pool will
consist of Software transactions.

VENDOR LOANS

     The Contracts may include limited recourse loan or repayment obligations
(which may take the form of promissory notes with related security interests
documented by security agreements or specific provisions in Program Agreements)
("VENDOR LOANS") each of which is payable by a Vendor and secured by all of the
Vendor's interest in an individual End-User Contract originated by such Vendor
and by the Equipment related to such End-User Contract.

     Vendor Loans may be originated through, and incorporate terms and
conditions of, a Program Agreement (including a Program Agreement under which
End-User Contracts also are or may be originated by the Seller directly, or
purchased by the Seller from the Vendor, in separate transactions not giving
rise to Vendor Loans).  Vendor Loans generally are non-recourse to the Vendor,
I.E., the Seller may obtain repayment solely from the proceeds of the End-User
Contracts and related Equipment securing the Vendor Loan.  In a few instances,
however, recourse to a Vendor for nonpayment of a Vendor Loan may be available
through a limited recourse arrangement included in the related Program
Agreement.  The repayment terms under a Vendor Loan, including periodic amounts
payable and schedule of payments, correspond to the payment terms of the
End-User under the End-User Contract collaterally assigned under such Vendor
Loan.   Each Vendor Loan either includes most, if not all, of the
representations and warranties regarding the End-User Contract and related
Equipment typically included in a Vendor Agreement, or incorporates such
representations and warranties included in any related Program Agreement by
reference.

PROGRAM AGREEMENTS WITH VENDORS

     It is expected that a substantial portion of the End-User Contracts to be
included in the Trust will consist of End-User Contracts originated by Vendors
and assigned or pledged to the Seller pursuant to Program Agreements.  Also, as
described above, Vendor Loans may be originated through Program Agreements with
the related Vendor.  The Seller's Program Agreements are agreements with
Equipment manufacturers, dealers and distributors, or Software licensors or
distributors, located in the United States ("VENDORS") which provide the Seller
with the opportunity to finance transactions relating to the acquisition or use
by an End-User of a Vendor's Equipment, Software, Services or other products.
Vendor finance arrangements provide the Seller with a steady, sustainable flow
of new business, generally with lower costs of origination than asset-based
financings marketed directly to end-users.  Many of the Program Agreements
provide various forms of support to the Seller, including representations and
warranties by the Vendor in respect of the End-User Contracts assigned by the
Vendor to the Seller and related Equipment, Software or Services, credit support
with respect to defaults by End-Users and equipment repurchase and remarketing
arrangements upon early termination of End-User Contracts upon a default by the
End-User.  Some of the Program Agreements take the form of a referral
relationship which is less formal, and may or may not include credit or
remarketing support to the Seller from the Vendor.

     Each Program Agreement (other than Program Agreements that only establish a
referral relationship) generally includes the following provisions, among
others:

          1.     Vendor representations, warranties and covenants regarding each
     End-User Contract assigned to the Seller, including among other things
     that the obligations of the End-User under the assigned End-User Contract
     are absolute, unconditional, noncancellable, enforceable in accordance with
     its terms and free from any rights of offset, counterclaim or defense; the
     Seller holds the sole original of the End-User Contract and has either
     title to or a first priority perfected security interest in the



                                          45
<PAGE>

     Equipment (except with respect to the Minimum Value Filing Exception); the
     Equipment and the End-User Contract are free and clear of all liens, claims
     or encumbrances except for Permitted Liens; the Equipment or the Software
     has been irrevocably accepted by the End-User and will perform as warranted
     to the End-User; and the assigned End-User Contract was duly authorized and
     signed by the End-User.

          2.     Remedies in the event of a misrepresentation or breach of a
     warranty or covenant by the Vendor regarding an assigned End-User Contract,
     which usually require the Vendor to repurchase the affected End-User
     Contract for the Seller's investment balance in the End-User Contract plus
     costs incurred by the Seller in breaking any underlying funding arrangement
     (which may or may not be calculated in accordance with a specified
     formula).

          3.     In the case of End-User Contracts covering Equipment,
     remarketing support from the Vendor in the event of an End-User default and
     subsequent repossession or return of the Equipment under the End-User
     Contract (to assist the Seller in realizing proceeds from the Equipment
     assigned as collateral security to support the obligations of the End-User
     under the End-User Contract).

          4.     The right of the Seller to further assign its interests in
     assigned End-User Contracts, all payments thereunder and any related
     interest in Equipment.

     In addition to the foregoing, a Program Agreement may include recourse
against the Vendor with respect to End-User defaults under certain identified
End-User Contracts, (i) by specifying that the assignment of the End-User
Contract from the Vendor to the Seller is with full recourse against the Vendor,
(ii) by specifying that the Vendor will absorb a limited fixed dollar or
percentage amount of "FIRST LOSSES" on the Contract, (iii) by inclusion of the
End-User Contract in an "ULTIMATE NET LOSS POOL" ("UNL POOL") created under the
Program Agreement as well as certain Vendor Guarantees ("Vendor Guarantees")
with respect to certain End-User Contracts which are "CANCELABLE" or which do
not contain "HELL OR HIGH WATER" provisions or (iv) by providing for Vendor
repurchase of the End-User Contract or Vendor indemnification payments for
breaches of certain representations and warranties made by the Vendor with
respect to such Contract.  In the event of an End-User default under an End-User
Contract which was assigned by the Vendor to the Seller subject to the UNL Pool,
the Seller may draw against the UNL Pool up to the amount of the Seller's
remaining unpaid investment balance in the defaulted End-User Contract, but not
in excess of the UNL Pool balance then available.  Drawings may also be made
against the UNL Pool with respect to End-User Contracts that are not included in
the Contract Pool and, accordingly, there can be no assurance that any amounts
contributed by a Vendor to the UNL Pool will be available in the event of an
End-User default under an End-User Contract included in the Contract Pool.

     The manner in which End-User Contracts are assigned to the Seller by the
Vendors differs under each Program Agreement, depending upon the nature of the
Financed Items, the form of the End-User Contract, the accounting treatment
sought by the Vendor and the End-User, and certain tax considerations.

     For example, the Seller might (x) accept a Vendor Loan and collateral
assignment of the End-User Contract and related Equipment (or security interest
therein) from the Vendor, or (y) accept a full assignment of such End-User
Contract and a collateral assignment of the related Equipment (or security
interest therein) from the Vendor, which collateral assignment secures the
End-User's obligations under the End-User Contract or Lease.  The Seller also
may receive, from a Vendor with respect to Software, a full assignment of
leases, installment payment agreements, installment payment supplements to
license agreements, and other types of financing agreements used in financing
Software license payments and related support and consulting services.  Such
assignments may include an assignment of the Software Vendor's or licensor's
right, or the agreement of the Vendor or licensor (at the Seller's
instructions), to terminate the software license covered by the End-User
Contract and suspend related support in the event of an End-User default under
the End-User Contract.  In some cases, the Software Vendor also agrees not to
relicense the same or similar software to a defaulted End-User for some period
of time (E.G., one year) unless the End-User cures its default.

     It is also expected that some portion of the End-User Contracts included in
the Contract Pool, especially in the case of CSAs, will consist of End-User
Contracts originated by Vendors and assigned to the Seller pursuant to Vendor
Assignments, each of which relates to an individual End-User Contract, rather
than pursuant to a Program Agreement.  Each Vendor Assignment will either be
made with or without recourse against the Vendor for End-User defaults and will
generally contain many, if not all, of the representations, warranties and
covenants typically contained in Program Agreements, as well as a Vendor
repurchase requirement in the event of a breach by the Vendor of such



                                          46
<PAGE>

representations, warranties or covenants.  Vendor Assignments may or may not
provide for any Vendor remarketing support in the event of an End-User default.

RESIDUAL INVESTMENTS

     The Seller may finance all or a portion of the residual interest in the
Equipment under certain Program Agreements and under direct transactions between
the Obligor and the Seller. (Any investment by the Seller in such residual
interest shall be referred to as a "RESIDUAL INVESTMENT".)  Certain Program
Agreements provide that the Seller may, at its sole discretion and in connection
with the funding of a "TRUE LEASE" of Equipment make a Residual Investment in
the Equipment subject to a Contract by advancing additional funds against a
portion of the anticipated residual value of the Equipment, and not just against
the discounted present value of the rental payments due under the End-User
Contract.  Such Residual Investments may take the form of an advance of the
present value of some specified percentage of the anticipated residual value of
the Equipment or a specified percentage (generally not greater than 10%) of the
amount to be paid by the Seller in funding the present value of the rental
payments due under the End-User Contract. Certain transactions involving Vendor
Assignments result in the Seller advancing the entire purchase price of the
Equipment subject to a "TRUE LEASE", taking title to the Equipment, and
accepting an assignment of the "TRUE LEASE" Contract from a Vendor. Certain
direct transactions between the Obligor under a "TRUE LEASE" Contract and the
Seller also result in the Seller advancing the entire purchase price of the
Equipment to the Vendor, taking title to the Equipment from the Vendor, and
entering into a "TRUE LEASE" Contract with the Obligor (with the Seller named as
"LESSOR" under such Contract).  In either of the two foregoing types of
transactions, the Seller will have advanced more than the discounted present
value of the rents payable under the "TRUE LEASE" Contracts by paying the
purchase price for the Equipment, and so will have made a Residual Investment in
the Equipment.

     In some Program Agreements, the Seller may make the Residual Investment in
the form of a full recourse loan of additional funds to the Vendor, repayable by
the Vendor at the expiration or termination of the End-User Contract with
interest, secured by a security interest in the Equipment covered by the
End-User Contract. In some transactions involving Vendor Assignments or direct
transactions with Obligors under "TRUE LEASE" Contracts, the Seller may obtain
the obligation of either the Vendor or the Obligor to purchase the Equipment at
the end of the Lease term for the full amount of the Seller's Residual
Investment in such Equipment with interest thereon.  (Any such transaction in
which the Seller may look to either the Vendor or the Obligor, and not just the
value of Equipment itself, to recover its Residual Investment with interest
shall be referred to as a "GUARANTEED RESIDUAL INVESTMENT").  As of the
Statistic Calculation Date, in the Seller's reasonable judgment, the aggregate
amount of Guaranteed Residual Investments included in the Contract Pool does not
exceed 0.48% of the ADCB (calculated utilizing the Statistical Discount Rate) of
the Contract Pool.  Other than Guaranteed Residual Investments, a Residual
Investment is not included in the Discounted Contract Balance of any End-User
Contract and, therefore, is not financed with the proceeds of the Notes (such
Residual Investment being referred to herein as the "EXCLUDED RESIDUAL
INVESTMENT").

     The Excluded Residual Investment associated with any End-User Contract
included in the Contract Pool will not be purchased by the Trust Depositor from
the Seller under the Transfer and Sale Agreement, and will not be sold to the
Trust under the Pooling and Servicing Agreement. The Trust's interest in
End-User Contracts with associated Residual Investments (other than Guaranteed
Residual Investments) will be limited to the discounted present value of the
rental payments due under the End-User Contract and a security interest in the
related Equipment. The Seller may assign its Excluded Residual Investment to a
third party (a "RESIDUAL ASSIGNEE"), including the security interest in the
Equipment in respect of such Residual Investment (the "SUBORDINATED RESIDUAL
INTEREST").  Under the Transfer and Sales Agreement the Seller will warrant and
covenant to the Trust, that any Subordinated Residual Interest will be
subordinated to the interests of the Trust Depositor and that any Residual
Assignee will bear the full risk of any deficiency in respect of the Residual
Investment as a result of prior satisfaction of the Trust's interest in the
related End-User Contract and the related Equipment.

CONTRACT FILES

     The Seller will indicate in the appropriate computer files relating to the
Transferred Contracts that such Contracts have been transferred to the Trust for
the benefit of the Noteholders.  The Seller will also deliver to the Indenture
Trustee a computer file or microfiche or written list containing a true and
complete list of all Contracts which have been transferred to the Trust,
identified by account number and by the Discounted Contract Balance as of the
Cutoff Date.

COLLECTIONS ON CONTRACTS



                                          47
<PAGE>

     All collections received with respect to the Contracts will be allocated as
described herein.  See "DESCRIPTION OF THE NOTES--ALLOCATIONS".  Prepayments
will be given effect as of the last day of the Collection Period in which they
are received.



                                          48
<PAGE>

                         PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal payments on the Notes, the aggregate amount of each
interest payment on the Notes and the yield to maturity of the Notes are
directly related to the rate of payments on the underlying Contracts.  The
payments on such Contracts may be in the form of Scheduled Payments, Prepayments
or liquidations due to default, casualty and other events, which cannot be
specified at present.  Any such payments may result in distributions to
Noteholders of amounts which would otherwise have been distributed over the
remaining term of the Contracts.  In general, the rate of such payments may be
influenced by a number of factors, including general economic conditions.  The
rate of principal payments with respect to any Class may also be affected by any
repurchase by the Trust Depositor pursuant to the Pooling and Servicing
Agreement (and contemporaneously therewith by the Seller from the Trust
Depositor pursuant to the Transfer and Sale Agreement), whether as a result of a
breach of representation or warranty as to such Contract constituting a Warranty
Contract, as defined herein, or at the Trust Depositor's and Seller's option
upon satisfaction of the Cleanup Call Condition (and, in the case of Warranty
Contracts, such rate of prepayment would also be influenced by the Trust
Depositor's decision not to repurchase such Warranty Contract and instead, to
accept a Substitute Contract therefor as described below).  In the event of a
repurchase, the repurchase price will decrease the Discounted Contract Balance
of the Contracts, leading to a principal repayment and causing the corresponding
weighted average life of the Notes to decrease.  See "RISK FACTORS--PREPAYMENTS
ON THE CONTRACTS AFFECT THE YIELD OF THE NOTES."

     In the event a Contract becomes a Defaulted Contract, an Adjusted Contract,
an Early Termination Contract or a Warranty Contract (each as defined herein),
the Seller will have the option to substitute for the affected Contract another
of similar characteristics (a "SUBSTITUTE CONTRACT"), subject to an overall
limitation, in respect of Defaulted Contracts or Adjusted Contracts only, of an
aggregate amount not to exceed 10% of the ADCB of the Contracts as of the
Closing Date.   In addition, in the event of an Early Termination Contract (as
defined herein) which has been prepaid in full, the Seller will have the option
to transfer to the Trust through the Trust Depositor, and the Trust Depositor
may cause the Trust to reinvest such prepayment proceeds in, an additional
Contract of similar characteristics (an "ADDITIONAL CONTRACT").  The Substitute
Contracts and Additional Contracts will have a Discounted Contract Balance equal
to or greater than that of the Contracts being modified and/or replaced and the
monthly payments on the Substitute Contracts or Additional Contracts will be at
least equal to those of the replaced Contracts through the term of such replaced
Contracts and shall provide for a last scheduled payment which is not in excess
of the Contract substituted for unless the Servicer discounts the Substitute
Contract's cash flows up to and including such last scheduled payment.  In the
event that an Early Termination is allowed by the Servicer and an Additional
Contract is not provided, the amount prepaid (whether by the related Obligor, or
through a combination of payments from the related Obligor and the
Seller/Servicer) will be equal to at least the Discounted Contract Balance of
the terminated Contract.

     The yield to holders of the Notes will depend upon, among other things, the
amount of and rate at which principal is paid to such Noteholders. The after-tax
yield to Noteholders may be affected by lags between the time interest income
accrues to Noteholders and the time the related interest income is received by
the Noteholders.

     The following charts set forth the percentage of the Initial Principal
Amount of the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes, the Class B Notes and the C Notes which would be outstanding on
the Distribution Dates set forth below assuming a conditional payment rate (a
"CONDITIONAL PAYMENT RATE" or "CPR") of 0.00%,  7.00%, 11.00% and 15.00%,
respectively.  Such information is hypothetical and is set forth for
illustrative purposes only.  The CPR assumes that a fraction of the outstanding
Contract Pool is prepaid on each Distribution Date, which implies that each
Contract in the Contract Pool is equally likely to prepay.  The CPR measures
prepayments based on the outstanding Discounted Contract Balances of the
Contracts, after the payment of all Scheduled Payments on the Contracts during
such Collection Period.  The CPR further assumes that all Contracts are the same
size and amortize at the same rate and that each Contract will be either paid as
scheduled or prepaid in full.  The amounts set forth below are based upon the
timely receipt of scheduled monthly Contract payments as of the Cutoff Date,
assuming that the Trust Depositor exercises its option to cause a redemption of
the Notes in connection with the Cleanup Call Condition and the Closing Date is
October 27, 1998, and are based upon the Statistical Discount Rate.  In
addition, it is assumed, for the purpose of these charts only, that on the
Closing Date the Trust issues $354,435,184 aggregate principal amount of
5.45625% Class A-1 Notes, $129,396,972 aggregate principal amount of 5.50% Class
A-2 Notes, $444,450,469 aggregate principal amount of 5.48% Class A-3 Notes,
$101,267,195 aggregate principal amount of 5.75% Class A-4 Notes, $42,194,665
aggregate principal amount of 6.17% Class B Notes, $22,503,821 aggregate
principal amount of 6.90% Class C Notes, $14,064,888 aggregate principal amount
of 7.62% Class D Notes, $16,877,866 aggregate principal amount of 9.94% Class E
Notes.



                                          49
<PAGE>

                            WEIGHTED AVERAGE LIFE (YEARS)

     If the Trust Depositor does not exercise its option to cause a redemption
of the Notes in connection with the Cleanup Call Condition, the average life of
the Class A -1 Notes would be 0.56 years, 0.50 years, 0.47 years and 0.44 years,
the average life of the Class A-2 Notes would be 1.21 years, 1.08 years, 1.00
years and 0.94 years, the average life of the Class A-3 Notes would be 2.35
years, 2.14 years, 2.03 years and 1.92 years, the average life of the Class A-4
Notes would be 4.18 years, 4.00 years, 3.89 years and 3.77 years, the average
life of the Class B Notes would be 2.51 years, 2.30 years, 2.19 years and 2.09
years, and the average life of the Class C Notes would be 2.55 years, 2.35
years, 2.24 years and 2.13 years for the 0.00% CPR, 7.00% CPR, 11.00% CPR and
15.00% CPR scenarios, respectively.

     The weighted average life of a Class A-1 Note, a Class A-2 Note, a Class
A-3 Note, a Class A-4 Note, a Class B Note or a Class C Note is determined by
(a) multiplying the amount of cash distributions in reduction of the outstanding
Class A-1 Principal Amount, outstanding Class A-2 Principal Amount, outstanding
Class A-3 Principal Amount, outstanding Class A-4 Principal Amount, outstanding
Class B Principal Amount or outstanding Class C Principal Amount, as the case
may be, on any given Distribution Date by the number of months from the Closing
Date to such Distribution Date on which each such principal payment is made, (b)
adding the results, and (c) dividing the sum by the Initial Class A-1 Principal
Amount, Initial Class A-2 Principal Amount, Initial Class A-3 Principal Amount,
Initial Class A-4 Principal Amount, Initial Class B Principal Amount or Initial
Class C Principal Amount, as the case may be.




                                          50
<PAGE>

                                  PERCENTAGE OF THE
                         INITIAL CLASS A-1 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-2 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-3 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-4 PRINCIPAL AMOUNT,
                          INITIAL CLASS B PRINCIPAL AMOUNT,
                       AND INITIAL CLASS C PRINCIPAL AMOUNT AT
                                      0.00% CPR
                                      ---------

<TABLE>
<CAPTION>
 
 Distribution          Class             Class               Class              Class               Class              Class
     Date               A-1               A-2                 A-3                A-4                  B                  C
<S>                   <C>               <C>                 <C>                <C>                 <C>                <C>
Closing Date          100.00%           100.00%             100.00%            100.00%             100.00%            100.00%

12/20/98               92.98%           100.00%             100.00%            100.00%             100.00%            100.00%

01/20/99               83.66%           100.00%             100.00%            100.00%             100.00%            100.00%

02/20/99               72.30%           100.00%             100.00%            100.00%             100.00%            100.00%

03/20/99               63.47%           100.00%             100.00%            100.00%             100.00%            100.00%

04/20/99               54.52%           100.00%             100.00%            100.00%             100.00%            100.00%

05/20/99               45.07%           100.00%             100.00%            100.00%             100.00%            100.00%

06/20/99               35.45%           100.00%             100.00%            100.00%             100.00%            100.00%

07/20/99               27.23%           100.00%             100.00%            100.00%             100.00%            100.00%

08/20/99               16.66%           100.00%             100.00%            100.00%             100.00%            100.00%

09/20/99                7.72%           100.00%             100.00%            100.00%             100.00%            100.00%

10/20/99                0.00%            98.71%             100.00%            100.00%              99.75%             99.75%

11/20/99                0.00%            76.04%             100.00%            100.00%              95.41%             95.41%

12/20/99                0.00%            56.74%             100.00%            100.00%              91.71%             91.71%

01/20/00                0.00%            35.85%             100.00%            100.00%              87.70%             87.70%

02/20/00                0.00%            13.57%             100.00%            100.00%              83.43%             83.43%

03/20/00                0.00%             0.00%              98.34%            100.00%              79.74%             79.74%

04/20/00                0.00%             0.00%              93.00%            100.00%              76.22%             76.22%

05/20/00                0.00%             0.00%              87.72%            100.00%              72.75%             72.75%

06/20/00                0.00%             0.00%              81.82%            100.00%              68.86%             68.86%

07/20/00                0.00%             0.00%              76.97%            100.00%              65.68%             65.68%

08/20/00                0.00%             0.00%              71.81%            100.00%              62.27%             62.27%

09/20/00                0.00%             0.00%              66.99%            100.00%              59.10%             59.10%

10/20/00                0.00%             0.00%              62.27%            100.00%              56.00%             56.00%

11/20/00                0.00%             0.00%              57.59%            100.00%              52.91%             52.91%

12/20/00                0.00%             0.00%              53.26%            100.00%              50.06%             50.06%

01/20/01                0.00%             0.00%              49.07%            100.00%              47.31%             47.31%

                                          51
<PAGE>


<CAPTION>
 Distribution          Class             Class               Class              Class               Class              Class
     Date               A-1               A-2                 A-3                A-4                  B                  C
<S>                   <C>               <C>                 <C>                <C>                 <C>                <C>
02/20/01                0.00%             0.00%              44.82%            100.00%              44.51%             44.51%

03/20/01                0.00%             0.00%              41.10%            100.00%              42.05%             42.05%

04/20/01                0.00%             0.00%              37.51%            100.00%              39.70%             39.70%

05/20/01                0.00%             0.00%              34.19%            100.00%              37.51%             37.51%

06/20/01                0.00%             0.00%              30.85%            100.00%              35.31%             35.31%

07/20/01                0.00%             0.00%              27.88%            100.00%              33.36%             33.36%

08/20/01                0.00%             0.00%              24.93%            100.00%              31.41%             31.41%

09/20/01                0.00%             0.00%              22.25%            100.00%              29.65%             29.65%

10/20/01                0.00%             0.00%              19.62%            100.00%              27.92%             27.92%

11/20/01                0.00%             0.00%              16.89%            100.00%              26.12%             26.12%

12/20/01                0.00%             0.00%              14.04%            100.00%              24.24%             24.24%

01/20/02                0.00%             0.00%              11.45%            100.00%              22.54%             22.54%

02/20/02                0.00%             0.00%               9.00%            100.00%              20.93%             20.93%

03/20/02                0.00%             0.00%               6.65%            100.00%              19.38%             19.38%

04/20/02                0.00%             0.00%               4.27%            100.00%              17.81%             17.81%

05/20/02                0.00%             0.00%               2.05%            100.00%              16.35%             16.35%

06/20/02                0.00%             0.00%               0.00%             98.98%              14.85%             14.85%

07/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%

08/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%


Weighted
Average
Life to Call (Years)    0.56              1.21                2.35               3.73                2.34              2.34

</TABLE>
 




                                          52
<PAGE>

                                  PERCENTAGE OF THE
                         INITIAL CLASS A-1 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-2 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-3 PRINCIPAL AMOUNT,
                         INITIAL CLASS A-4 PRINCIPAL AMOUNT,
                          INITIAL CLASS B PRINCIPAL AMOUNT,
                       AND INITIAL CLASS C PRINCIPAL AMOUNT AT
                                      7.00% CPR
                                      ---------

<TABLE>
<CAPTION>
 
 Distribution          Class             Class               Class              Class               Class              Class
     Date               A-1               A-2                 A-3                A-4                  B                  C
<S>                   <C>               <C>                 <C>                <C>                 <C>                <C>
Closing Date          100.00%           100.00%             100.00%            100.00%             100.00%            100.00%

12/20/98               91.11%           100.00%             100.00%            100.00%             100.00%            100.00%

01/20/99               80.04%           100.00%             100.00%            100.00%             100.00%            100.00%

02/20/99               67.09%           100.00%             100.00%            100.00%             100.00%            100.00%

03/20/99               56.76%           100.00%             100.00%            100.00%             100.00%            100.00%

04/20/99               46.42%           100.00%             100.00%            100.00%             100.00%            100.00%

05/20/99               35.71%           100.00%             100.00%            100.00%             100.00%            100.00%

06/20/99               24.96%           100.00%             100.00%            100.00%             100.00%            100.00%

07/20/99               15.67%           100.00%             100.00%            100.00%             100.00%            100.00%

08/20/99                4.25%           100.00%             100.00%            100.00%             100.00%            100.00%

09/20/99                0.00%            86.83%             100.00%            100.00%              97.48%             97.48%

10/20/99                0.00%            65.22%             100.00%            100.00%              93.33%             93.33%

11/20/99                0.00%            41.20%             100.00%            100.00%              88.73%             88.73%

12/20/99                0.00%            20.56%             100.00%            100.00%              84.77%             84.77%

01/20/00                0.00%             0.00%              99.62%            100.00%              80.58%             80.58%

02/20/00                0.00%             0.00%              92.96%            100.00%              76.20%             76.20%

03/20/00                0.00%             0.00%              87.17%            100.00%              72.38%             72.38%

04/20/00                0.00%             0.00%              81.68%            100.00%              68.78%             68.78%

05/20/00                0.00%             0.00%              76.32%            100.00%              65.25%             65.25%

06/20/00                0.00%             0.00%              70.46%            100.00%              61.39%             61.39%

07/20/00                0.00%             0.00%              65.61%            100.00%              58.19%             58.19%

08/20/00                0.00%             0.00%              60.52%            100.00%              54.84%             54.84%

09/20/00                0.00%             0.00%              55.81%            100.00%              51.74%             51.74%

10/20/00                0.00%             0.00%              51.23%            100.00%              48.72%             48.72%

11/20/00                0.00%             0.00%              46.73%            100.00%              45.76%             45.76%

12/20/00                0.00%             0.00%              42.59%            100.00%              43.04%             43.04%

01/20/01                0.00%             0.00%              38.62%            100.00%              40.42%             40.42%

                                          53
<PAGE>


<CAPTION>

 Distribution          Class             Class               Class              Class               Class              Class
     Date               A-1               A-2                 A-3                A-4                  B                  C
<S>                    <C>               <C>                 <C>               <C>                  <C>                <C>
02/20/01                0.00%             0.00%              34.64%            100.00%              37.80%             37.80%

03/20/01                0.00%             0.00%              31.14%            100.00%              35.50%             35.50%

04/20/01                0.00%             0.00%              27.81%            100.00%              33.31%             33.31%

05/20/01                0.00%             0.00%              24.74%            100.00%              31.29%             31.29%

06/20/01                0.00%             0.00%              21.68%            100.00%              29.27%             29.27%

07/20/01                0.00%             0.00%              18.97%            100.00%              27.49%             27.49%

08/20/01                0.00%             0.00%              16.30%            100.00%              25.73%             25.73%

09/20/01                0.00%             0.00%              13.88%            100.00%              24.14%             24.14%

10/20/01                0.00%             0.00%              11.53%            100.00%              22.59%             22.59%

11/20/01                0.00%             0.00%               9.13%            100.00%              21.01%             21.01%

12/20/01                0.00%             0.00%               6.65%            100.00%              19.38%             19.38%

01/20/02                0.00%             0.00%               4.42%            100.00%              17.91%             17.91%

02/20/02                0.00%             0.00%               2.32%            100.00%              16.53%             16.53%

03/20/02                0.00%             0.00%               0.33%            100.00%              15.21%             15.21%

04/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%

05/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%

06/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%

07/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%

08/20/02                0.00%             0.00%               0.00%              0.00%               0.00%              0.00%



Weighted
Average
Life to Call (Years)    0.50              1.08                2.14               3.48                2.14               2.14
</TABLE>


                                       54
<PAGE>
                                 PERCENTAGE OF THE
                        INITIAL CLASS A-1 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-2 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-3 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-4 PRINCIPAL AMOUNT,
                         INITIAL CLASS B PRINCIPAL AMOUNT,
                      AND INITIAL CLASS C PRINCIPAL AMOUNT AT
                                     11.00% CPR

                                      ---------

<TABLE>
<CAPTION>

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


Closing Date             100.00%             100.00%             100.00%            100.00%             100.00%            100.00%

12/20/98                  89.98%             100.00%             100.00%            100.00%             100.00%            100.00%

01/20/99                  77.87%             100.00%             100.00%            100.00%             100.00%            100.00%

02/20/99                  63.98%             100.00%             100.00%            100.00%             100.00%            100.00%

03/20/99                  52.77%             100.00%             100.00%            100.00%             100.00%            100.00%

04/20/99                  41.63%             100.00%             100.00%            100.00%             100.00%            100.00%

05/20/99                  30.21%             100.00%             100.00%            100.00%             100.00%            100.00%

06/20/99                  18.83%             100.00%             100.00%            100.00%             100.00%            100.00%

07/20/99                   8.94%             100.00%             100.00%            100.00%             100.00%            100.00%

08/20/99                   0.00%              92.95%             100.00%            100.00%              98.65%             98.65%

09/20/99                   0.00%              68.53%             100.00%            100.00%              93.97%             93.97%

10/20/99                   0.00%              45.98%             100.00%            100.00%              89.65%             89.65%

11/20/99                   0.00%              21.29%             100.00%            100.00%              84.91%             84.91%

12/20/99                   0.00%               0.00%             100.00%            100.00%              80.83%             80.83%

01/20/00                   0.00%               0.00%              93.50%            100.00%              76.56%             76.56%

02/20/00                   0.00%               0.00%              86.77%            100.00%              72.12%             72.12%

03/20/00                   0.00%               0.00%              80.91%            100.00%              68.26%             68.26%

04/20/00                   0.00%               0.00%              75.38%            100.00%              64.62%             64.62%

05/20/00                   0.00%               0.00%              70.00%            100.00%              61.08%             61.08%

06/20/00                   0.00%               0.00%              64.19%            100.00%              57.26%             57.26%

07/20/00                   0.00%               0.00%              59.36%            100.00%              54.08%             54.08%

08/20/00                   0.00%               0.00%              54.35%            100.00%              50.78%             50.78%

09/20/00                   0.00%               0.00%              49.72%            100.00%              47.73%             47.73%

10/20/00                   0.00%               0.00%              45.25%            100.00%              44.79%             44.79%

11/20/00                   0.00%               0.00%              40.88%            100.00%              41.91%             41.91%

12/20/00                   0.00%               0.00%              36.87%            100.00%              39.27%             39.27%

01/20/01                   0.00%               0.00%              33.04%            100.00%              36.75%             36.75%

                                           55
<PAGE>

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


02/20/01                   0.00%               0.00%              29.23%            100.00%              34.24%             34.24%

03/20/01                   0.00%               0.00%              25.89%            100.00%              32.04%             32.04%

04/20/01                   0.00%               0.00%              22.71%            100.00%              29.95%             29.95%

05/20/01                   0.00%               0.00%              19.79%            100.00%              28.03%             28.03%

06/20/01                   0.00%               0.00%              16.91%            100.00%              26.13%             26.13%

07/20/01                   0.00%               0.00%              14.35%            100.00%              24.45%             24.45%

08/20/01                   0.00%               0.00%              11.85%            100.00%              22.80%             22.80%

09/20/01                   0.00%               0.00%               9.58%            100.00%              21.31%             21.31%

10/20/01                   0.00%               0.00%               7.40%            100.00%              19.87%             19.87%

11/20/01                   0.00%               0.00%               5.18%            100.00%              18.41%             18.41%

12/20/01                   0.00%               0.00%               2.92%            100.00%              16.92%             16.92%

01/20/02                   0.00%               0.00%               0.89%            100.00%              15.58%             15.58%

02/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

03/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

04/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

05/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

06/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

07/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

08/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%


Weighted
Average
Life to Call (Years)       0.47                1.00                2.03               3.31                2.02               2.02

</TABLE>


                                          56
<PAGE>

                                 PERCENTAGE OF THE
                        INITIAL CLASS A-1 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-2 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-3 PRINCIPAL AMOUNT,
                        INITIAL CLASS A-4 PRINCIPAL AMOUNT,
                         INITIAL CLASS B PRINCIPAL AMOUNT,
                      AND INITIAL CLASS C PRINCIPAL AMOUNT AT
                                     15.00% CPR

                                      ---------

<TABLE>
<CAPTION>
Distribution              Class               Class               Class              Class               Class              Class
    Date                   A-1                 A-2                 A-3                A-4                  B                  C
<S>                      <C>                 <C>                 <C>                <C>                 <C>                <C>


Closing Date             100.00%             100.00%             100.00%            100.00%             100.00%            100.00%

12/20/98                  88.80%             100.00%             100.00%            100.00%             100.00%            100.00%

01/20/99                  75.62%             100.00%             100.00%            100.00%             100.00%            100.00%

02/20/99                  60.76%             100.00%             100.00%            100.00%             100.00%            100.00%

03/20/99                  48.66%             100.00%             100.00%            100.00%             100.00%            100.00%

04/20/99                  36.71%             100.00%             100.00%            100.00%             100.00%            100.00%

05/20/99                  24.58%             100.00%             100.00%            100.00%             100.00%            100.00%

06/20/99                  12.57%             100.00%             100.00%            100.00%             100.00%            100.00%

07/20/99                   2.10%             100.00%             100.00%            100.00%             100.00%            100.00%

08/20/99                   0.00%              75.50%             100.00%            100.00%              95.30%             95.30%

09/20/99                   0.00%              50.10%             100.00%            100.00%              90.44%             90.44%

10/20/99                   0.00%              26.68%             100.00%            100.00%              85.95%             85.95%

11/20/99                   0.00%               1.38%             100.00%            100.00%              81.10%             81.10%

12/20/99                   0.00%               0.00%              94.03%            100.00%              76.90%             76.90%

01/20/00                   0.00%               0.00%              87.43%            100.00%              72.56%             72.56%

02/20/00                   0.00%               0.00%              80.65%            100.00%              68.10%             68.10%

03/20/00                   0.00%               0.00%              74.74%            100.00%              64.20%             64.20%

04/20/00                   0.00%               0.00%              69.19%            100.00%              60.55%             60.55%

05/20/00                   0.00%               0.00%              63.81%            100.00%              57.01%             57.01%

06/20/00                   0.00%               0.00%              58.08%            100.00%              53.24%             53.24%

07/20/00                   0.00%               0.00%              53.30%            100.00%              50.09%             50.09%

08/20/00                   0.00%               0.00%              48.39%            100.00%              46.86%             46.86%

09/20/00                   0.00%               0.00%              43.86%            100.00%              43.87%             43.87%

10/20/00                   0.00%               0.00%              39.51%            100.00%              41.01%             41.01%

11/20/00                   0.00%               0.00%              35.28%            100.00%              38.23%             38.23%

12/20/00                   0.00%               0.00%              31.42%            100.00%              35.68%             35.68%

01/20/01                   0.00%               0.00%              27.75%            100.00%              33.27%             33.27%

                                         57
<PAGE>

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


02/20/01                   0.00%               0.00%              24.11%            100.00%              30.88%             30.88%

03/20/01                   0.00%               0.00%              20.93%            100.00%              28.78%             28.78%

04/20/01                   0.00%               0.00%              17.93%            100.00%              26.80%             26.80%

05/20/01                   0.00%               0.00%              15.17%            100.00%              24.99%             24.99%

06/20/01                   0.00%               0.00%              12.46%            100.00%              23.20%             23.20%

07/20/01                   0.00%               0.00%              10.06%            100.00%              21.62%             21.62%

08/20/01                   0.00%               0.00%               7.73%            100.00%              20.09%             20.09%

09/20/01                   0.00%               0.00%               5.63%            100.00%              18.71%             18.71%

10/20/01                   0.00%               0.00%               3.61%            100.00%              17.38%             17.38%

11/20/01                   0.00%               0.00%               1.58%            100.00%              16.04%             16.04%

12/20/01                   0.00%               0.00%               0.00%             97.91%              14.69%             14.69%

01/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

02/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

03/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

04/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

05/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

06/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

07/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%

08/20/02                   0.00%               0.00%               0.00%              0.00%               0.00%              0.00%


Weighted
Average
Life to Call (Years)       0.44                0.94                1.92               3.23                1.93               1.93

</TABLE>


                                          58
<PAGE>


                            NEWCOURT CREDIT GROUP INC.,
               NEWCOURT FINANCIAL USA INC. AND AT&T CAPITAL CORPORATION


NEWCOURT USA

     Newcourt USA was incorporated on January 8, 1992 in Delaware and is a
wholly-owned subsidiary of Newcourt Credit Group USA Inc.  Newcourt USA
originates and acquires conditional sales agreements, leases, secured promissory
notes, installment purchase agreements and other similar types of financing
agreements through various vendor programs and purchase arrangements covering a
variety of transportation, construction, information technology, communications,
commercial and industrial, and resource equipment.  Newcourt USA's vendor
financing arrangements are typically structured as (i) direct originations with
customers and end-users of a vendor's products, either with or without recourse,
or (ii) assignments of contracts, either with or without recourse, by a vendor
to Newcourt USA.

   
     Newcourt USA's principal executive offices are located at 2 Gatehall 
Drive, Parsippany, New Jersey 07054 and its telephone number is (973) 
355-7053.  Newcourt USA is a one-hundred percent (100%) owned subsidiary of 
Newcourt Credit Group USA, which is a one-hundred percent (100%) owned 
subsidiary of Newcourt.
    

NEWCOURT

     The obligations of Newcourt USA as Servicer under the Pooling and Servicing
Agreement will be guaranteed by AT&T Capital Corporation ("AT&T Capital").
Newcourt is an independent financial services company which originates and
manages asset-based financings.  Newcourt was formed in 1984 as an investment
bank which originated and structured asset-based financings for the corporate
and institutional asset finance market and syndicated such financings to
Canadian financial institutions.  In 1988, Newcourt broadened its activities to
include vendor and direct equipment financing.

     On January 12, 1998, Newcourt acquired all of the issued and outstanding
common shares of AT&T Capital for an aggregate purchase price of approximately
$1.6 billion (CAN $2.3 billion).

     Newcourt is currently one of the world's leading non-bank financial
institutions having approximately CAN $36.7 billion of owned and managed assets
and CAN $4.5 billion shareholders' equity at June 30, 1998.  Newcourt currently
has operations in 24 countries, providing full-service, diversified equipment
leasing and finance services and products in the United States, Canada, Europe,
the Asia/Pacific region, Mexico, and South America. Newcourt is the largest
lessor of telecommunications equipment in the United States (based on the
aggregate value of equipment leased or financed).

     Newcourt and its subsidiaries originate their asset-based financings by
providing services to specific segments of the vendor asset finance market and
corporate and institutional asset finance market.  Newcourt's strategy has been
to sell and manage, rather than own, a significant portion of the finance assets
it and its subsidiaries originate, thereby reducing its capital requirements.
Consequently, a significant portion of Newcourt's consolidated revenues are
generated by gains and fees earned from the sale of financings it and its
subsidiaries originate and by management fees earned following such sales.

     As of June 30, 1998, Newcourt had total assets of CAN $19,400,291,000,
total liabilities of CAN $14,605,518, shareholders' equity of CAN $4,510,213,000
and total revenues and net income of CAN $677,984,000 and CAN $112,144,000,
respectively.  For the fiscal year ended December 31, 1997, Newcourt had total
assets of CAN $6,183,016,000, total liabilities of CAN $3,121,523,000,
shareholders' equity of CAN $3,061,493,000 and total revenues and net income of
CAN $318,435,000 and CAN $36,421,000, respectively.

     Newcourt offers its financing services to clients through three primary
business units: Newcourt Financial, Newcourt Capital, and Newcourt Services.
Newcourt Financial, Newcourt's commercial finance business, provides asset-based
financing for a variety of equipment to vendors and customers.  Newcourt
Capital, Newcourt's corporate finance business, provides structured corporate
finance to a growing list of international clients, including major
corporations, governments and agencies.  Finally, Newcourt Services, Newcourt's
control, growth and support services, is responsible for the underwriting,
funding, administration and risk management needs of Newcourt Financial and
Newcourt Capital.

Newcourt Financial offers its lending services through select strategic
relationships with equipment manufacturers, dealers and distributors and certain
professional associations and organizations.  Newcourt Financial's strategy
focuses on the creation, maintenance and enhancement of vendor programs ensuring
its position as the premier provider of global asset


                                          59
<PAGE>

based financial products.  Newcourt Financial focuses on the following sectors:
Transportation and Industrial Finance, Technology Finance, Telecommunications
Finance, Business Finance, Specialty Finance, Technology Services,
International/Joint Ventures, and Operations.

     Newcourt Capital is the corporate finance business which provides asset
based financing for high value assets and related advisory services to equipment
manufacturers, corporate clients, governments and public sector agencies.
Newcourt Capital focuses on the following sectors: Aerospace Finance, Rail
Finance, Public Sector Finance, Project Finance, Structured Finance,
Telecommunication and Media Finance, Business Finance, and Underwriting and
Syndication.

     Newcourt Services is the service business unit responsible for providing
cost effective control and support services to Newcourt Financial and Newcourt
Capital.  Newcourt Services consists of the following corporate functions:
Treasury, Credit and Risk Management, Financial Reporting and Administration,
Human Resources, Communications & Marketing, Tax Planning and Compliance,
Systems Development, and Quality Assurance.

     Newcourt's principal executive offices are located at BCE Place, 181 Bay
Street, Suite 3500, P.O. Box 827, Toronto, Ontario, Canada M5J 2T3 and its
telephone number is (416) 594-2400.

AT&T CAPITAL

     AT&T Capital is a full-service, diversified equipment leasing and finance
company that operates principally in the United States and also has operations
in the Asia/Pacific region, Mexico and South America.  The Company is one of the
largest equipment leasing and finance companies in the United States and is the
largest lessor of telecommunications equipment in the United States, in each
case, based on the aggregate value of equipment leased or financed.

     AT&T Capital, a Delaware corporation, is a wholly owned subsidiary of
Newcourt Credit Group USA Inc., which in turn is a wholly owned subsidiary of
Newcourt.  It is anticipated that during the fourth quarter of 1998 AT&T Capital
will change its name to Newcourt Credit Corporation.  AT&T Capital's chief
executive offices are currently located at 2 Gatehall Drive, Parsippany, New
Jersey 07054 and its telephone number is (973) 606-4879.

     AT&T Capital, through its various subsidiaries, leases and finances a wide
variety of equipment, including telecommunications equipment (such as private
branch exchanges, telephone systems and voice processing units), information
technology equipment (such as personal computers, retail point of sale systems
and automated teller machines), general office, manufacturing and medical
equipment ("General Equipment"), and transportation equipment.  In addition, the
group provides franchise financing for franchises and financing collateralized
by real estate.  As of December 31, 1997, AT&T Capital's and its subsidiaries'
consolidated portfolio assets (investment in finance receivables, capital leases
and operating leases) were comprised of, or collateralized by, General Equipment
(33%), information technology equipment (22%), telecommunications equipment
(22%), loans secured by real estate (12%) and transportation equipment (11%).
AT&T Capital's leasing and financing services are marketed (i) to customers of
equipment manufacturers, distributors and dealers with which AT&T Capital has a
marketing relationship for financing services and (ii) directly to end-users of
equipment.   AT&T Capital's approximately 500,000 customers include large global
companies, small and mid-sized businesses and federal, state and local
governments and their agencies.  As of December 31, 1997, AT&T Capital's total
assets were $8.8 billion; finance volume for 1997 was $5.7 billion; total
revenues for 1997 were $1.8 billion; and net income for 1997 was $21.0 million.

     As of June 30, 1998, AT&T Capital and its subsidiaries had, on a
consolidated basis, total assets of $8.9 billion, total liabilities of $7.7
billion and total revenues and net income for the six months ended June 30, 1998
of $464.9 million and $15.4 million, respectively.  As of June 30, 1997, AT&T
Capital had total assets of $8.2 billion, total liabilities of $7.2 billion and
total revenues and net income for the six months ended June 30, 1997 was $436.4
million and $15.2 million, respectively.

     AT&T Capital was founded in 1985 by AT&T Corp. as a captive finance company
to assist AT&T's equipment marketing and sales efforts by providing its
customers with sophisticated financing.

     On January 12, 1998, Newcourt consummated the purchase (the "Newcourt
Acquisition") of all of the outstanding shares of common stock of AT&T Capital,
pursuant to a Stock Purchase Agreement dated as of November 17, 1997 among the
AT&T Capital, Newcourt.  Hercules Holdings (Cayman) Limited, the former direct



                                          60
<PAGE>


owner of 97.4% of AT&T Capital's common stock, and certain management
stockholders.  All of the outstanding shares of common stock of the AT&T Capital
are owned by Newcourt Credit Group USA Inc., a direct wholly-owned subsidiary of
Newcourt.

CREDIT UNDERWRITING PROCESS

     CREDIT MANAGEMENT PHILOSOPHY.  Newcourt's corporate credit philosophy
strives to manage and limit credit risk in connection with its originations
through adherence to credit adjudication policies and procedures for each of its
business units as enumerated in Newcourt's Credit Manual. The Credit Manual
defines but is not limited to (i) clearly defined underwriting criteria for each
business segment, (ii) within each individual business segment, strict
guidelines for certain equipment types and End-User types and (iii) the use of
two forms of credit rating (as described below) on every approved transaction
that quantify the financial strength of the End-User and the overall perceived
risk rating of the transaction being approved.  In addition, Newcourt has in
place policies, controls, systems and procedures to promote early problem
recognition and corrective action as well as facilitate consistent portfolio
performance measurements.  Newcourt also seeks to minimize its credit risk
through diversification of its portfolio by customer, industry segment,
equipment type, geographic location and transaction maturity.

     UNDERWRITING -- GENERAL.  Newcourt's underwriting standards are intended to
evaluate a prospective customer's credit standing and repayment ability.  Credit
review procedures require the preparation of a credit application outlining the
structure and purpose of the transaction, the background and business of the
proposed End-User and the account executive's reasons for recommending approval.
Newcourt's credit guidelines require financial statements covering three fiscal
years and interim financial information if the most recent year-end financial
statement is more than six months out of date.  In cases where customers cannot
readily provide such information, certain exceptions are permissible subject to
the credit authority of Newcourt's experienced credit officers.  If the assigned
credit officer makes an initial determination that the request has sufficient
merit to consider an approval and sufficient information is provided, the credit
officer will prepare a full credit report and financial analysis which includes
expanded basic information, an analysis of the financial condition, performance
and covenants of the proposed End-User, a review of the proposed End-User's
banking facilities and contacts with credit agencies, and collateral and
exposure analyses.  The transaction will be assigned a grade based on the two
credit rating systems described.  If a favorable credit report approved by the
credit officer is completed, approval of the new business is made at the
appropriate level, depending on the size of the transaction.  In cases in which
credit approval is permitted to be made by a senior credit manager, such
approvals are reviewed on a regular basis by a corporate vice president to
ensure adherence to the appropriate approval policies.  Credit authorization
levels are reviewed at least annually by a committee of Newcourt's Board of
Directors and approved by the Board of Directors.

     EXTERNAL CREDIT RATING SYSTEM (COVENANT-BASED RATING).  If a potential
End-User is publicly rated by an independent ratings agency for a similarly
structured debt instrument, the public rating is used as the covenant-based
rating.  If a potential End-User is not publicly rated, it will be scored on a
covenant-based rating system with six categories ranging from AAA to single B.
This system is based on the methods commonly used to rate public and private
debt issues which Newcourt USA has adapted to suit equipment financing and
leasing transactions.  The system is based on four key financial ratios: return
on assets, long-term debt to equity, cash flow to long-term debt and interest
coverage.  Qualitative considerations include the reputation of the Vendor as
well as existing vendor recourse agreements.  Allowance is also made for being
fully secured on the transaction.  Newcourt USA and its subsidiaries will limit
new financing commitments with potential End-Users that are rated a single B.
With potential End-Users rated BB or lower, significant credit enhancements
would be required, such as an extremely strong security position or full
corporate guarantees from creditworthy companies, for any credit exposure to be
considered.  Newcourt USA's goal is to maintain a credit quality of its
portfolio of End-Users of BBB or better.

     INTERNAL CREDIT RATING SYSTEM (ASSET-BASED RATING).  An asset-based rating
system has been developed by Newcourt and used by Newcourt USA to score every
potential transaction in five categories ranging from 1 to 5.  This system takes
into account a broader range of factors than the covenant-based rating system,
combining certain key financial ratios with collateral and business
considerations.  The evaluation of collateral examines the remarketability of
the assets as well as the length of the finance term relative to the economic
life of the assets.  Newcourt USA will not, under normal circumstances, enter
into any new transaction with a potential End-User rating of 5 and will enter
into a new transaction with a potential End-User rating of 4 only in special
circumstances.  Newcourt USA's goal is to maintain an overall credit quality of
3 or better throughout its portfolio.

     ADVANCED CREDIT SCORING SYSTEM.  A portion of the portfolio, representing
smaller ticket commercial assets originated through certain of its vendor
programs, is underwritten utilizing computerized credit scoring models. The
computer makes the initial credit decision after consideration of the credit
application data and credit bureau information based on statistical


                                          61
<PAGE>

historical loss analysis and developed in conjunction with Fair Isaac.  Fair
Isaac is a major credit scoring company and has a long history of consumer,
small business and related credit data.  This empirical data is used to develop
specific parameters within a designated group and to predict future delinquency
and default rates.  By setting approval cutoff levels on total scores at levels
associated with predetermined default rates, Newcourt USA is able to provide a
program level credit score according to its internal policies.

     VENDOR PROGRAMS.  In initially establishing a Program Agreement or other
form of financing arrangement with a Vendor, Newcourt USA completes a formal
underwriting review of such Vendor to ensure that the Vendor can perform the
financial and other obligations contained in any Vendor Agreement.  This review
encompasses a financial review, a product review (including an analysis of
market acceptance of the Vendor's products) and a general operational and
managerial review of the Vendor.  Vendors must be established in their field and
must market industry-accepted Equipment or other products.  The Vendor must have
a history of success, maintain a substantial market position and have sufficient
financial resources to support the financing relationship contemplated by
Newcourt USA.  Program Agreements are continually monitored by Newcourt USA.
Formal annual reviews are undertaken on each Vendor which cover general
financial, operating and performance review as well as performance under the
Program Agreement.

PORTFOLIO MONITORING

     Delinquency is tracked and calculated monthly for each major portfolio
segment, including segmentation by classification of days past due.  Credit
losses are monitored each month and are compared with credit losses for previous
months.  The portfolio of assets owned and managed by Newcourt is monitored with
the assistance of a comprehensive software featuring multi-currency processing
functions, cash forecasting, customized data retrieval and tax functions.  The
degree to which accounts are reviewed is based upon outstanding balances as well
as risk ratings. Standard documentation requires the End-User to provide annual
financial statements within 120 days of its fiscal year-end and certain
transactions may require quarterly or semi-annual financial statements as a
condition of approval.  A formal review of any account may be performed, if a
credit officer determines that there appears to be a financial impairment in the
End-User's repayment ability. Newcourt reviews these policies on a regular
basis, taking into account changes in its asset portfolio mix including average
loan balances, vendor program additions and loss levels.  Any changes are
subject to approval by a committee of the Board of Directors.

CONTRACT COLLECTIONS

     Newcourt USA's portfolio management unit is responsible for the ongoing
management of portfolios.

     Newcourt USA will generate and mail to the End-Users (other than those
End-Users whose payment obligations are evidenced by payment coupon books or
whose payments are automatically debited from their accounts) monthly invoices
and statements summarizing the account activity and current invoicing details.
The invoiced amount will represent the contracted repayment amount under the
End-User Contract inclusive of applicable taxes, if any. Copies of the invoices
and statements will also be distributed to the appropriate offices of Newcourt
USA for review.

     Newcourt USA's portfolio management unit is also responsible for the
preparation of monthly reports on past due, delinquent and problem accounts, the
collection and administration of such accounts, the preparation and
recommendation of requests for account restructuring and/or payment
rescheduling, and asset remarketing in cases of repossession or end of lease
equipment returns pursuant to its credit and collection policy.  Newcourt USA
has no set policy on the timing of repossession, but its practice is to proceed
to repossess as soon as required and usually no later than when an account is
180 days past due. In such situations, Vendors may decide to make payments on
behalf of an End-User or, under certain Vendor Agreements, Vendors may be
responsible for remarketing the repossessed Equipment.

CASH COLLECTIONS

     Payments by End-Users of amounts payable under their respective Contracts
are made by check or wire transfer to a Newcourt USA's lock-box account.
End-Users that wish to remit by wire transfer are provided with wire transfer
instructions to remit to a lock-box account.

     Invoices sent to End-Users contain a remittance advice. The lock-box bank
processes the deposits and credits the appropriate Newcourt bank accounts daily.
A daily summary of deposits received by the lock box bank is forwarded to
Newcourt USA, together with copies of the remittance advices and any other
information passed along with the payment. Newcourt USA then matches the
remittance advices to the cash deposits and applies the payments to the
End-Users'


                                          62
<PAGE>

accounts. Amounts received from an End-User with respect to a Secondary Contract
are applied to the related Vendor Loan and reduce, on a dollar-for-dollar basis,
amounts due under such Secondary Contract and related Vendor Loan. Unmatched
deposits are recorded as unapplied cash for further review and processing after
investigation by Newcourt USA.

WRITE-OFF POLICY

     When the recoverability of an account is in question, or if the underlying
collateral with respect to an account has been repossessed, Newcourt USA
generally will suspend the accrual of income on that account for Newcourt USA's
own accounting purposes.

     Upon the repossession of collateral, an evaluation of the collateral
involved is immediately undertaken in order to establish a liquidation value.
After a liquidation value has been established, the difference between the net
book value of the account at the time of income suspension and the liquidation
value, if less than the net book value of the account, is stated as a "LIKELY
LOSS." The "LIKELY LOSS" amount may change, upward or downward, over a period of
time as more current or detailed information on the collateral is obtained. When
the collateral is sold, the difference between the net book value of the account
and the actual net sales proceeds, if less than the net book value of the
account, will be written off. If, however, there is any potential for future
recovery, the account will continue to be followed for the recovery of any
deficiency balance.  The write-off policy will be periodically reviewed and
modified.

READINESS FOR YEAR 2000

     Many existing computer programs use only two digits to identify a year in
the date field.  These programs could fail or produce erroneous results during
the transition from the Year 1999 to the Year 2000.

     Newcourt is addressing the Year 2000 issue from a global perspective.  In
early 1998, Newcourt established a global Year 2000 Program Office to provide
oversight from both a business and technical perspective.  The program will
coordinate vendors, consultants and regional Year 2000 resources.  Newcourt,
including Newcourt USA, plans to convert its critical systems by the end of 1998
with conversion of remaining systems and compliance testing and certification to
be completed in 1999.  As part of the integration strategy, Newcourt plans to
aggressively consolidate onto a limited set of identified Year 2000 compliant
systems in order to achieve operational efficiencies and to minimize the Year
2000 exposures and costs.  Newcourt has commenced work on various types of
contingency planning to address potential problem areas with internal systems
and with suppliers and other third parties.  Management expects that assessment,
remediation and contingency planning activities will be on-going throughout 1998
and 1999 with the goal of appropriately resolving all material internal systems
and third party issues.

     Management does not anticipate that the total cost to Newcourt of these
Year 2000 compliance activities will be material to its financial position or
results of operations in any given year.  None of the costs relating to such
activities will be paid out of the Trust Assets.


                                 THE TRUST DEPOSITOR

     The Trust Depositor is a wholly-owned bankruptcy-remote subsidiary of 
Newcourt Credit Group USA, formed solely for the purpose of acquiring from 
the Seller Contracts and Equipment as well as certain other financial assets 
from time to time and either issuing debt securities secured by, or selling 
interests in, identifiable fixed or revolving pools of such assets, or 
conveying or depositing the same into trusts or other securitization 
vehicles.  As a bankruptcy-remote entity, the Trust Depositor's operations 
will be restricted so that (a) it does not engage in business with, or incur 
liabilities to, any other entity (other than the Indenture Trustee on behalf 
of the Noteholders and the trustees or collateral agents on behalf of other 
securityholders under indentures, security agreements, pooling agreements or 
similar agreements or undertakings which provide for essentially nonrecourse, 
asset-backed financings) which may bring bankruptcy proceedings against the 
Trust Depositor and (b) the risk that it will be consolidated into the 
bankruptcy proceedings of any other entity is diminished.  The Trust 
Depositor will have no other assets available to pay amounts owing under the 
Indenture except the Trust Assets, including the Contracts and the interests 
in the Equipment, the proceeds thereof and the amounts on deposit in the 
Collection Account and the Reserve Fund.  The Trust Depositor's address is 
2700 Bank One Tower, 111 Monument Circle, Suite 2700, Indianapolis, Indiana 
46204, and its phone number is (317) 767-0077.

     As of the Cutoff Date, the Trust Depositor will convey to the Trust,
pursuant to the Pooling and Servicing Agreement, Contracts which were sold to
the Trust Depositor pursuant to the Transfer and Sale Agreement.


                                          63
<PAGE>

     The Trust Depositor has taken steps in structuring the transactions 
contemplated hereby that are intended to ensure that the voluntary or 
involuntary application for relief by Newcourt Credit Group USA or Newcourt 
USA under the United States Bankruptcy Code or similar applicable state laws 
or applicable laws of other countries ("INSOLVENCY LAWS") will not result in 
the consolidation of the assets and liabilities of the Trust Depositor with 
those of Newcourt Credit Group USA or Newcourt USA and its affiliates.  These 
steps include incorporating the Trust Depositor as a separate, special 
purpose company pursuant to a certificate of incorporation containing certain 
restrictions on the nature of its business and on its ability to commence a 
voluntary case or proceeding under any bankruptcy or insolvency law, or to 
cause the Trust to commence a voluntary case or proceeding under any 
bankruptcy or insolvency law, without the affirmative vote of  all of its 
directors, including its independent directors, and the requirement, set 
forth in the Trust Depositor's certificate of incorporation, that at all 
times no less than one member of the Board of Directors of the Trust 
Depositor will be an individual who has not been, within the previous five 
years, affiliated with Newcourt or any of its affiliates other than the Trust 
Depositor, the Trust and other trusts formed for similar operations (Newcourt 
and each of its affiliates other than the Trust Depositor, the Trust and 
other trusts formed for similar operations, a "NEWCOURT ENTITY"). However, 
there can be no assurance that the activities of the Trust Depositor would 
not result in a court concluding that the assets and liabilities of the Trust 
Depositor should be consolidated with those of Newcourt Credit Group USA or 
Newcourt USA in a proceeding under any Insolvency Law.  See "RISK 
FACTORS--CERTAIN LEGAL RISKS" and "CERTAIN LEGAL RISKS OF THE 
CONTRACTS--CERTAIN MATTERS RELATING TO BANKRUPTCY".  In such event there is 
no assurance that the Trust would not become a debtor in such a bankruptcy 
case as well.

     The Trust Depositor will receive, on the Closing Date, a reasoned opinion
from its counsel concluding (although there is no case litigated on the merits
directly in point) that, subject to certain assumptions and qualifications
specified therein, in the event a Newcourt Entity were to become a debtor in a
case under the Bankruptcy Code, a bankruptcy court would not, on motion of such
Newcourt Entity, as debtor-in-possession, or any other party in interest in such
case, (a) substantively consolidate the Trust Depositor and Newcourt Credit
Group USA or Newcourt USA or (b) substantively consolidate the Trust and
Newcourt Credit Group USA or Newcourt USA.  The opinion assumes, among other
things, that (a) the Trust Depositor and the Trust will adhere to specified
operating procedures including, without limitation, (i) that at all times no
less than one member of the Board of Directors of the Trust Depositor will be an
individual who has not been, within the previous five years, affiliated with any
Newcourt Entity, (ii) the Trust's business  will be run by officers and
employees of the Indenture Trustee, (iii) the Trust Depositor will maintain its
own payroll and separate books of account and will maintain an office space
separate from any Newcourt Entity, (iv) neither the Trust Depositor nor the
Trust will, except as provided in the Pooling and Servicing Agreement, commingle
any of its money or other assets with those of any Newcourt Entity, (v) the
Trust Depositor and the Trust will maintain separate bank accounts in its own
name or in the name of the Trust Depositor and (vi) except for the obligations
under the Transfer and Sale Agreement and similar obligations under similar
agreements, neither the Trust Depositor nor the Trust will acquire obligations
or securities of, or make loans or advances to, any Newcourt Entity, (b) the
Trust Depositor and the Trust will maintain an arm's-length relationship in all
transactions with each Newcourt Entity, (c) the purchase price for the Contracts
set forth in the Transfer and Sale Agreement represents fair and reasonably
equivalent value for the sale of the Contracts transferred thereunder to the
Trust Depositor, (d) the financing provided by the issuance of the Notes
constitutes a practical and reasonable course of action designed to improve the
financial position of Newcourt without impairing the rights of its creditors and
(e) the financing provided by the issuance of the Notes and the Subordinated
Securities is being effected in furtherance of Newcourt's ongoing business
operations and not in contemplation of bankruptcy.  The opinion is not binding
on any court.  Accordingly, there can be no assurance that a court will not
reach a different conclusion.  If a court concluded otherwise, or if an attempt
were made to litigate any of the foregoing issues, delays of distributions on
the Notes and the Subordinated Securities and possible reductions in the amount
of payments of principal of and interest on the Notes and the Subordinated
Securities could occur.

     The Trust Depositor will not acquire any assets other than Trust Assets and
other assets transferred to the Trust Depositor pursuant to the Transfer and
Sale Agreement or other equipment and contracts transferred to the Trust
Depositor pursuant to similar agreements, including true leases (excluding any
Excluded Residual Investment), finance leases, loans, installment payment
obligations, receivables and other obligations received from Newcourt or its
affiliates.  As of the date of this Prospectus, the Trust Depositor is not
subject to any legal proceedings, including any proceedings under any Insolvency
Laws.

     Newcourt USA has warranted to the Trust Depositor that the conveyance of
the Contracts to the Trust Depositor pursuant to the Transfer and Sale Agreement
is a valid sale and transfer of such Contracts to the Trust Depositor.
Additionally, Newcourt USA has been advised by its counsel that in the event
Newcourt USA were to become a debtor under the United States Bankruptcy Code,
the transfer of the Contracts from the Newcourt USA to the Trust Depositor in
accordance with the Transfer and Sale Agreement would be treated as a sale and
not as a pledge to secure borrowings.  As of the date of this prospectus,
Newcourt USA is not subject to any legal proceedings involving the Contracts or
any insolvency proceedings.



                                          64
<PAGE>

                               DESCRIPTION OF THE NOTES

     The statements under this caption are summaries, do not purport to be
complete and are subject to and qualified in their entirety by reference to the
Pooling and Servicing Agreement and the Indenture (the "OPERATIVE DOCUMENTS").
Copies of the Pooling and Servicing Agreement and the Indenture have been filed
as exhibits to the Registration Statement of which this Prospectus is a part.

GENERAL

     The Notes will consist of six Classes, the Class A-1 Notes, the Class A-2
Notes, the Class A-3 Notes, the Class A-4 Notes, the Class B Notes and the Class
C Notes.  The Notes will be issued pursuant to the Indenture between the Trust
and the Indenture Trustee.  Another class of Notes, the Subordinated Notes, will
also be issued but are not being offered pursuant to this Prospectus.  The
following summary describes the material terms of the Notes and is qualified in
its entirety by reference to the Pooling and Servicing Agreement and the
Indenture.

     The Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes, the Class
A-4 Notes, the Class B Notes and the Class C Notes will initially be represented
by one or more certificates registered in the name of the nominee of DTC
(together with any successor depositary selected by the Trust Depositor, the
"DEPOSITARY"), except as set forth below.  The Notes will be available for
purchase in minimum denominations of $1,000 and in integral multiples thereof in
book-entry form.  The Trust Depositor has been informed by DTC that DTC's
nominee will be Cede.  See "--BOOK-ENTRY REGISTRATION" and "--DEFINITIVE NOTES"
below.  Only the Notes will be offered hereby.

     The Indenture Trustee will be granted a first priority lien on the Trust
Assets to secure the Notes; PROVIDED, that distributions on the Notes (and each
Class thereof) will be allocated as provided herein.  The Notes are nonrecourse
obligations of the Trust only and do not represent interests in or obligations
of either the Seller, the Servicer or the Trust Depositor, or any affiliate
thereof.

INTEREST

     Interest on the Notes will be payable on each of the Distribution Dates
occurring on or prior to the earlier of (i) the date of payment in full of such
Notes and (ii) the Class A-1 Notes Maturity Date, the Class A-2 Notes Maturity
Date, the Class A-3 Notes Maturity Date, the Class A-4 Notes Maturity Date, the
Class B Notes Maturity Date or the Class C Notes Maturity Date, as applicable,
for the Notes.  Interest will accrue at the applicable Class A-1 Interest Rate,
the Class A-2 Interest Rate, the Class A-3 Interest Rate, the Class A-4 Interest
Rate, the Class B Interest Rate or the Class C Interest Rate, for the period
from and including the most recent Distribution Date on which interest has been
paid (or, in the case of the initial Distribution Date, from and including the
Closing Date) to but excluding the following Distribution Date (each period for
which interest accrues on the Notes, an "ACCRUAL PERIOD") on the outstanding
principal amount of such Notes as of the first day of such Accrual Period.

     Interest on the Class A-1 Notes is payable on a Distribution Date from
Available Amounts on such date (and after application of such Available Amounts
to repay any outstanding Servicer Advances and  to pay the Servicing Fee)
subject to the limitation described in the third succeeding paragraph. Such
Available Amounts represent primarily collections of payments due under the
Contracts, certain amounts received upon the prepayment or purchase of Contracts
or liquidation of the Contracts and disposition of the related Equipment upon
defaults thereunder, proceeds of Servicer Advances, if any, as well as amounts
in the Reserve Fund, if any.

     Interest on the Class A-2 Notes is payable on a Distribution Date from
Available Amounts on such date, but only after the application of such Available
Amounts to repay any outstanding Servicer Advances, to pay the Servicing Fee,
and to pay interest on the Class A-1 Notes; subject to the limitation described
in the second succeeding paragraph.

     Interest on the Class A-3 Notes is payable on a Distribution Date from
Available Amounts on such date, but only after the application of such Available
Amounts to repay any outstanding Servicer Advances, to pay the Servicing Fee,
and to pay interest on the Class A-1 Notes and the Class A-2 Notes subject to
the limitation described in the next succeeding paragraph.

     Interest on the Class A-4 Notes is payable on a Distribution Date from
Available Amounts on such date, but only after the application of such Available
Amounts to repay any outstanding Servicer Advances, to pay the Servicing Fee,
and to pay interest on the Class A-1 Notes, the Class A-2 Notes and the Class
A-3 Notes; PROVIDED, HOWEVER, after the occurrence of


                                          65
<PAGE>

an Event of Default, interest on the Class A-1 Notes, Class A-2 Notes, Class A-3
Notes and Class A-4 Notes will be paid pro-rata based upon the then outstanding
principal amounts thereof.

     Interest on the Class B Notes is payable on a Distribution Date from
Available Amounts on such date, but only after the application of such Available
Amounts to repay any outstanding Servicer Advances, to pay the Servicing Fee,
and to pay interest on the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes and
Class A-4 Notes.

     Interest on the Class C Notes is payable on a Distribution Date from
Available Amounts on such date, but only after the application of such Available
Amounts to repay any outstanding Servicer Advances, to pay the Servicing Fee,
and to pay interest on the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes,
Class A-4 Notes and Class B Notes.

PRINCIPAL

     The stated maturity of the Class A-1 Notes is the November 1999
Distribution Date; the stated maturity of the Class A-2 Notes is the September
2000 Distribution Date; the stated maturity of the Class A-3 Notes is the
December 2002 Distribution Date; the stated maturity of the Class A-4 Notes is
the May 2004 Distribution Date; the stated maturity of the Class B Notes is the
April 2005 Distribution Date; and the stated maturity of the Class C Notes is
the August 2005 Distribution Date.  The Class D Notes and the Class E Notes will
have a stated maturity of the December 2005 Distribution Date and August 2006
Distribution Date, respectively.   However, if all payments on the Contracts are
made as scheduled, final payment with respect to the Notes would occur prior to
stated maturity.

     Principal of the Class A-1 Notes will be payable on each Distribution Date
in an amount equal to the Class A-1 Principal Payment Amount for such
Distribution Date to the extent Available Amounts are available therefor, but
after payment from such Available Amounts of unpaid Servicer Advances, the
Servicing Fee and interest payments on the Notes and the Subordinated Notes.

     Principal of the Class A-2 Notes will be payable on each Distribution Date
in an amount equal  to the Class A-2 Principal Payment Amount for such
Distribution Date to the extent Available Amounts are available therefor, but
after payment from such Available Amounts of unpaid Servicer Advances, the
Servicing Fee, interest payments on the Notes and the Subordinated Notes and the
payment of the Class A-1 Principal Payment Amount.  See "--ALLOCATIONS" herein.

     Principal of the Class A-3 Notes will be payable on each Distribution Date
in an amount equal to the Class A-3 Principal Payment Amount for such
Distribution Date to the extent Available Amounts are available therefor, but
after payment from such Available Amounts of unpaid Servicer Advances, the
servicing fee, interest payments on the Notes and Subordinated Notes and the
payment of the Class A-1 Principal Payment Amount and Class A-2 Principal
Payment Amount.

     Principal of the Class A-4 Notes will be payable on each Distribution Date
in an amount equal to the Class A-4 Principal Payment Amount for such
Distribution Date to the extent Available Amounts are available therefor, but
after payment from such Available Amounts of unpaid Servicer Advances, the
servicing fee, interest payments on the Notes and Subordinated Notes and the
payment of the Class A-1 Principal Payment Amount, Class A-2 Principal Payment
Amount and Class A-3 Principal Payment Amount.

     Principal of the Class B Notes will be payable on each Distribution Date in
an amount equal to the Class B Principal Payment Amount for such Distribution
Date to the extent Available Amounts are available therefor, but after payment
from such Available Amounts of unpaid Servicer Advances, the Servicing Fee,
interest payments on the Notes and the Subordinated Notes, and the payment of
the Class A-1 Principal Payment Amount, the Class A-2 Principal Payment Amount,
the Class A-3 Principal Payment Amount and the Class A-4 Principal Payment
Amount.  See "--ALLOCATIONS" herein.

     Principal of the Class C Notes will be payable on each Distribution Date in
an amount equal to the Class C Principal Payment Amount for such Distribution
Date to the extent Available Amounts are available therefor, but after payment
from such Available Amounts of unpaid Servicer Advances, the Servicing Fee,
interest payments on the Notes and the Subordinated Notes, and the payment of
the Class A -1 Principal Payment Amount, the Class A-2 Principal Payment Amount,
the Class A-3 Principal Payment Amount, the Class A-4 Principal Payment Amount
and the Class B Principal Payment Amount.  See "--ALLOCATIONS" herein.

     The Notes will mature and be due and payable on the Class A-1 Notes
Maturity Date, the Class A-2 Notes Maturity Date, the Class A-3 Notes Maturity
Date, the Class A-4 Notes Maturity Date, the Class B Notes Maturity Date or the
Class C Notes Maturity Date, as applicable.  Prior thereto, amounts to be
applied in reduction of the outstanding Principal Amount


                                          66
<PAGE>

of any Note, including the payment of the Class A-1 Principal Payment Amount,
the Class A-2 Principal Payment Amount, the Class A-3 Principal Payment Amount,
the Class A-4 Principal Payment Amount, the Class B Principal Payment Amount or
the Class C Principal Payment Amount payable on any Distribution Date, will not
be due and payable, although the failure of the Trust Depositor or Servicer to
remit any Available Amounts (including Available Amounts to be used to make a
Class A-1 Principal Payment Amount, a Class A-2 Principal Payment Amount, a
Class A-3 Principal Payment Amount, a Class A-4 Principal Payment Amount, a
Class B Principal Payment Amount or a Class C Principal Payment Amount) will,
after the applicable grace period, constitute an Event of Default under the
Indenture.  See "-- EVENTS OF DEFAULT".

     As used herein, the following terms shall have the following meanings:

          The "ADCB" or "AGGREGATE DISCOUNTED CONTRACT BALANCE" means, with
     respect to the Contracts, the sum of the Discounted Contract Balances of
     each Contract included in the group of Contracts for which an ADCB
     determination is being made.

          "Additional Principal" with respect to any Distribution Date, an
     amount equal to (a) the Total Principal Payment Amount, less (b) the sum of
     the Class A-1 Principal Payment Amount, the Class A-2 Principal Payment
     Amount, the Class A-3 Principal Payment Amount, the Class A-4 Principal
     Payment Amount, the Class B Principal Payment Amount, the Class C Principal
     Payment Amount, the Class D Principal Payment Amount and the Class E
     Principal Payment Amount.

           "AGGREGATE PRINCIPAL AMOUNT" means, for any group of Notes or
     Subordinated Notes at any date of determination, the sum of the Principal
     Amounts of such Notes at such date.

          "CLASS A PERCENTAGE" means 87.5912% (approximately).

          "CLASS A NOTES" means the Class A-1 Notes, the Class A-2 Notes, the
     Class A-3 Notes and the Class A-4 Notes.

          "CLASS B PERCENTAGE" means 5.4745% (approximately).

          "CLASS C PERCENTAGE" means 2.9197% (approximately).

          "CLASS D PERCENTAGE" means 1.8248% (approximately).

          "CLASS E PERCENTAGE" means 2.1898% (approximately).

          "CLASS A-1 PRINCIPAL PAYMENT AMOUNT" means, with respect to any
     Distribution Date and the Class A-1 Notes, the lesser of (a) the Principal
     Amount of the Class A-1 Notes, and (b) (i) prior to the occurrence of any
     Event of Default, the Total Principal Payment Amount and (ii) following the
     occurrence of an Event of Default, all remaining Available Amounts after
     payment has been made in accordance with paragraphs (A) through (H) in
     "Description of the Notes -- Allocations; Following an Event of Default".

          "CLASS A-2 PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class
     A-2 Notes and any Distribution Date, (a) $0 until the Principal Amount of
     the Class A-1 Notes has been paid in full, and (b) thereafter, the lesser
     of (i) the Principal Amount of the Class A-2 Notes and (ii) (A) prior to
     the occurrence of an Event of Default, the difference between (1) the sum
     of the Principal Amounts of  the Class A-2, Class A-3 and Class A-4 Notes
     immediately prior to such Distribution Date, and (2) the Class A Target
     Principal Amount, and (B) following the occurrence of an Event of Default,
     all remaining Available Amounts after payment has been made in accordance
     with  paragraphs (A) - (I) in "DESCRIPTION OF THE NOTES -- ALLOCATIONS;
     FOLLOWING AN EVENT OF DEFAULT".

          "CLASS A-3 PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class
     A-3 Notes and any Distribution Date, (a) $0 until the Principal Amount of
     the Class A-1 and the Class A-2 Notes has been paid in full, and (b)
     thereafter, the lesser of (i) the Principal Amount of the Class A-3 Notes
     and (ii) (A) prior to the occurrence of an Event of Default, the difference
     between (1) the sum of the Principal Amounts of the Class A-3 and Class A-4
     Notes immediately prior to such Distribution Date, and (2) the Class A
     Target Principal Amount, and (B) following the occurrence of an Event of
     Default, all remaining Available Amounts after


                                          67
<PAGE>

     payment has been made in accordance with paragraphs (A) - (J) in
     "DESCRIPTION OF THE NOTES -- ALLOCATIONS; FOLLOWING AN EVENT OF DEFAULT".

          "CLASS A-4 PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class
     A-4 Notes and any Distribution Date, (a) $0 until the Principal Amount of
     the Class A-1 Notes, the Class A-2 Notes and the Class A-3 Notes has been
     paid in full, and (b) thereafter, the lesser of (i) the Principal Amount of
     the Class A-4 Notes and (ii) (A) prior to the occurrence of an Event of
     Default, the difference between (1) the Principal Amount of the Class A-4
     Notes immediately prior to such Distribution Date, and (2) the Class A
     Target Principal Amount, and (B) following the occurrence of an Event of
     Default, all remaining Available Amounts after payment has been made in
     accordance with paragraphs (A) - (K) in "DESCRIPTION OF THE NOTES --
     ALLOCATIONS; FOLLOWING AN EVENT OF DEFAULT".

          "CLASS B PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class B
     Notes and any Distribution Date, (a) $0 until the Principal Amount of the
     Class A-1 Notes has been paid in full, and (b) thereafter, the lesser of
     (i) the Principal Amount of the Class B Notes and (ii) (A) prior to the
     occurrence of an Event of Default, the difference between (1) the Principal
     Amount of the Class B Notes immediately prior to such Distribution Date,
     and (2) the greater of (x) the Class B Target Principal Amount and (y) the
     Class B Floor and (B) following the occurrence of an Event of Default, all
     remaining Available Amounts after payment has been made in accordance with
     paragraphs (A) - (L) in "DESCRIPTION OF THE NOTES -- ALLOCATIONS; FOLLOWING
     AN EVENT OF DEFAULT".

          "CLASS C PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class C
     Notes and any Distribution Date, (a) $0 until the Principal Amount of the
     Class A-1 Notes has been paid in full, and (b) thereafter, the lesser of
     (i) the Principal Amount of the Class C Notes and (ii) (A) prior to the
     occurrence of an Event of Default, the difference between (1) the Principal
     Amount of the Class C Notes immediately prior to such Distribution Date,
     and (2) the greater of (x) the Class C Target Principal Amount and (y) the
     Class C Floor, and (B) following the occurrence of an Event of Default, all
     remaining Available Amounts after payment has been made in accordance with
     paragraphs (A) - (M) in "DESCRIPTION OF THE NOTES -- ALLOCATIONS; FOLLOWING
     AN EVENT OF DEFAULT".

          "CLASS D PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class D
     Notes and any Distribution Date, (a) $0 until the Principal Amount of the
     Class A-1 Notes has been paid in full, and (b) thereafter, the lesser of
     (i) the Principal Amount of the Class D Notes and (ii) (A) prior to the
     occurrence of an Event of Default, the difference between (1) the Principal
     Amount of the Class D Notes immediately prior to such Distribution Date,
     and (2) the greater of (x) the Class D Target Principal Amount and (y) the
     Class D Floor, and (B) following the occurrence of an Event of Default, all
     remaining Available Amounts after payment has been made in accordance with
     paragraphs (A) - (N) in "DESCRIPTION OF THE NOTES -- ALLOCATIONS; FOLLOWING
     AN EVENT OF DEFAULT".

          "CLASS E PRINCIPAL PAYMENT AMOUNT" means, with respect to the Class E
     Notes and any Distribution Date, (a) $0 until the Principal Amount of the
     Class A-1 Notes has been paid in full, and (b) thereafter, the lesser of
     (i) the Principal Amount of the Class E Notes and (ii) (A) prior to the
     occurrence of an Event of Default, the difference between (1) the Principal
     Amount of the Class E Notes immediately prior to such Distribution Date,
     and (2) the greater of (x) the Class E Target Principal Amount and (y) the
     Class E Floor, and (B) following the occurrence of an Event of Default, all
     remaining Available Amounts after payment has been made in accordance with
     paragraphs (A) - (O) in "DESCRIPTION OF THE NOTES -- ALLOCATIONS; FOLLOWING
     AN EVENT OF DEFAULT".

           "CLASS A TARGET PRINCIPAL AMOUNT" means, with respect to any
     Distribution Date, the product of (a) the Class A Percentage and (b) the
     ADCB for all Contracts held by the Trust as of the last day of the
     Collection Period immediately preceding such Distribution Date.

          "CLASS B TARGET PRINCIPAL AMOUNT" means, with respect to any
     Distribution Date, the product of (a) the Class B Percentage and (b) the
     ADCB for all Contracts held by the Trust as of the last day of the
     Collection Period immediately preceding such Distribution Date.


                                          68
<PAGE>

          "CLASS C TARGET PRINCIPAL AMOUNT" means, with respect to any
     Distribution Date, the product (a) the Class C Percentage and (b) the ADCB
     for all Contracts held by the Trust as of the last day of the Collection
     Period immediately preceding such Distribution Date.

          "CLASS D TARGET PRINCIPAL AMOUNT" means, with respect to any
     Distribution Date, the product of (a) the Class D Percentage and (b) the
     ADCB for all Contracts held by the Trust as of the last day of the
     Collection Period immediately preceding such Distribution Date.

          "CLASS E TARGET PRINCIPAL AMOUNT" means, with respect to any
     Distribution Date, the product of (a) the Class E Percentage and (b) the
     ADCB for all Contracts held by the Trust as of the last day of the
     Collection Period immediately preceding such Distribution Date.

   
          "CLASS B FLOOR" means, with respect to each Distribution Date, the
     minimum of (i) the Principal Amount of the Class B Notes immediately prior
     to such Distribution Date and (ii) (a) 2.40% of the ADCB of the Contract
     Pool as of the Closing Date, plus (b) the Principal Differential with
     respect to such Distribution Date, minus (c) the sum, immediately prior to
     such Distribution Date, of the Principal Amount of the Class C Notes, the
     Principal Amount of the Class D Notes, the Principal Amount of the Class E
     Notes and the amount on deposit in the Reserve Fund after giving effect to
     amounts to be withdrawn on such Distribution Date.
    

   
          "CLASS C FLOOR" means, with respect to each Distribution Date, 
(a) 1.25% of the ADCB of the Contract Pool as of the Closing Date, plus 
(b) the Principal Differential with respect to such Distribution Date, 
minus (c) the sum, immediately prior to such Distribution Date, of the 
Principal Amount of the Class D Notes, the Principal Amount of the Class 
E Notes and the amount on deposit in the Reserve Fund after giving effect to
amounts to be withdrawn on such Distribution Date, PROVIDED, HOWEVER, 
that if the Principal Amount of the Class B Notes is less  than or equal 
to the Class B Floor, on such Distribution Date, the Class C Floor will 
equal the Principal Amount of the Class C Notes utilized in the 
calculation of the Class B Floor for such Distribution Date.
    

   

          "CLASS D FLOOR" means, with respect to each Distribution Date, 
     (a) 0.85% of the ADCB of the Contract Pool as of the Closing Date, plus 
(b) the Principal Differential with respect to such Distribution Date, 
minus (c) the sum, immediately prior to such Distribution Date, of the 
Principal Amount of the Class E Notes and the amount on deposit in the 
Reserve Fund after giving effect to amounts to be withdrawn on such 
Distribution Date, PROVIDED, HOWEVER, that if the Principal Amount of 
the Class C Notes is less than or equal to the Class C Floor, on such 
Distribution Date, the Class D Floor will equal the Principal Amount of 
the Class D Notes utilized in the calculation of the Class C Floor for 
such Distribution Date.
    

   

          "CLASS E FLOOR" means, with respect to each Distribution Date, 
     (a) 0.60% of the ADCB of the Contract Pool as of the Closing Date, plus 
(b) the Principal Differential with respect to such Distribution Date, 
minus (c) the amount on deposit in the Reserve Fund after giving effect to 
amounts to be withdrawn on such Distribution Date, PROVIDED, HOWEVER 
that if the Principal Amount of the Class D Notes is less than or equal 
to the Class D Floor, on such Distribution Date, the Class E Floor will 
equal the Principal Amount of the Class E Notes utilized in the 
calculation of the Class D Floor for such Distribution Date.
    

          "DISCOUNTED CONTRACT BALANCE" means, with respect to any Contract, (A)
     as of the related Cutoff Date, the present value of all of the remaining
     Scheduled Payments becoming due under such Contract on or after the
     applicable Cutoff Date discounted monthly at the Discount Rate; (B) as of
     the Statistic Calculation Date, the present value of all of the remaining
     Scheduled Payments becoming due under such Contract on or after the Initial
     Cutoff Date discounted monthly at the Statistic Discount Rate; and (C) as
     of any other date of determination, the sum of (1) the present value of all
     of the remaining Scheduled Payments becoming due under such Contract on or
     after such date of determination (or the related Cutoff Date, if later)
     discounted monthly at the Discount Rate, and (2) the aggregate amount of
     all Scheduled Payments due and payable under such Contract after the
     applicable Cutoff Date and prior to such date of determination (other than
     Scheduled Payments related to Contracts that have become Defaulted
     Contracts or Prepaid Contracts, and which have not been replaced with an
     Additional Contract or Substitute Contract) that have not then been
     received by the Servicer.


                                          69
<PAGE>

          The Discounted Contract Balance for each Contract shall be calculated
assuming:

          (a)  All payments due in any Collection Period are due on the last day
               of the Collection Period;

          (b)  Payments are discounted on a monthly basis using a 30 day month
               and a 360 day year; and

          (c)  All security deposits and drawings under letters of credit, if
               any, issued in support of a Contract are applied to reduce
               Scheduled Payments in inverse order of the due date thereof.

          "PRINCIPAL AMOUNT" of a Class of Notes or Subordinated Notes means the
     aggregate initial principal amount thereof reduced by (i) the aggregate
     amount of any Distributions applied in reduction of such principal amount
     and (ii) the aggregate amount of any Distributions then on deposit in the
     note or certificate payment account, if any, for such Class of Notes or
     Subordinated Notes established in accordance with the Indenture or the
     Pooling and Servicing Agreement and to be applied in reduction of such
     principal amount in accordance therewith.

   
           "PRINCIPAL DIFFERENTIAL" means, with respect to each Distribution 
Date, an amount equal to the excess, if any, of (a) the total of (i) the 
Principal Amount of the Notes and Subordinated Notes as of the 
immediately preceding Distribution Date after giving effect to all 
payments made on such Distribution Date, minus (ii) the lesser of 
(A) the Total Principal Payment Amount related to such Distribution Date 
and (B) Available Amounts (including amounts to be withdrawn from the 
Reserve Fund on such Distribution Date) remaining after the payment of 
amounts owing the Servicer and in respect of interest on the Notes and 
the Subordinated Notes on such Distribution Date over (b) the ADCB of 
all Contracts held by the Trust as of the last day of the Collection 
Period related to such Distribution Date.
    

          "SCHEDULED PAYMENTS" means, with respect to any Contract, the monthly
     or quarterly or semi-annual or annual rent or financing (whether principal
     or principal and interest) payment scheduled to be made by the related
     Obligor under the terms of such Contract after the related Cutoff Date (it
     being understood that Scheduled Payments do not include any Excluded
     Amounts or Excluded Residual Investment).

          "TOTAL PRINCIPAL PAYMENT AMOUNT" means, with respect to any
     Distribution Date, the difference between (a) the aggregate outstanding
     principal of all Classes of Notes and Subordinated Notes and (b) the ADCB
     for all Contracts held by the Trust as of the last day of the Collection
     Period immediately preceding such Distribution Date.

ALLOCATIONS

     PRIOR TO AN EVENT OF DEFAULT.  On the second Business Day prior to each
Distribution Date (each, a "DETERMINATION DATE"), prior to the occurrence of an
Event of Default, the Servicer shall instruct the Indenture Trustee to withdraw,
and on the succeeding Distribution Date the Indenture Trustee acting in
accordance with such instructions shall withdraw, the amounts required to be
withdrawn from the Collection Account, and the Reserve Fund if necessary, in
order to make the following payments or allocations from the Available Amounts
(which shall include amounts, if any, withdrawn from the Reserve Fund) for the
related Distribution Date (in each case, such payment or transfer to be made
only to the extent funds remain available therefor after all prior payments and
transfers for such Distribution Date have been made), in the following order of
priority:

          (A)  pay to the Servicer, the amount of any unreimbursed Servicer
               Advances;

          (B)  pay to the Servicer, the monthly Servicing Fee for the preceding
               monthly period together with any amounts in respect of the
               Servicing Fee that were due in respect of prior monthly periods
               that remain unpaid;

          (C)  pay to the Indenture Trustee, on behalf of the Class A-1 Notes,
               an amount equal to interest accrued in respect of such Class A-1
               Notes for the Accrual Period immediately preceding such
               Distribution Date, together with any such amounts that accrued
               in respect of prior Accrual Periods for which no allocation was
               previously made;


                                          70
<PAGE>

          (D)  pay to the Indenture Trustee, on behalf of the Class A-2 Notes,
               an amount equal to interest accrued in respect of such Class A-2
               Notes for the Accrual Period immediately preceding such
               Distribution Date, together with any such amounts that accrued
               in respect of prior Accrual Periods for which no allocation was
               previously made;

          (E)  pay to the Indenture Trustee, on behalf of the Class A-3 Notes,
               an amount equal to interest accrued in respect of such Class A-3
               Notes for the Accrual Period immediately preceding such
               Distribution Date, together with any such amounts that accrued
               in respect of prior Accrual Periods for which no allocation was
               previously made;

          (F)  pay to the Indenture Trustee, on behalf of the Class A-4 Notes,
               an amount equal to interest accrued in respect of such Class A-4
               Notes for the Accrual Period immediately preceding such
               Distribution Date, together with any such amounts  that accrued
               in respect of prior Accrual Periods for which no allocation was
               previously made;

          (G)  pay to the Indenture Trustee, on behalf of the Class B Notes, an
               amount equal to the interest accrued thereon for the Accrual
               Period immediately preceding such Distribution Date, together
               with any such amounts that accrued in respect of prior Accrual
               Periods for which no allocation was previously made;

          (H)  pay to the Indenture Trustee, on behalf of the Class C Notes, an
               amount equal to interest accrued thereon for the Accrual Period
               immediately preceding such Distribution Date, together with any
               such amounts that accrued in respect of prior Accrual Periods for
               which no allocation was previously made;

          (I)  pay to the Indenture Trustee, on behalf of the Class D Notes an
               amount equal to interest accrued in respect of the Accrual Period
               immediately preceding such Distribution Date, together with any
               such amounts that accrued in respect of prior Accrual Periods for
               which no allocation was previously made;

          (J)  pay to the Indenture Trustee, on behalf of the Class E Notes an
               amount equal to interest accrued in respect of the Accrual Period
               immediately preceding such Distribution Date, together with any
               such amounts that accrued in respect of prior Accrual Periods for
               which no allocation was previously made;

          (K)  pay to the Indenture Trustee, on behalf of the Class A-1 Notes,
               the Class A-1 Principal Payment Amount for such Distribution
               Date;

          (L)  pay to the Indenture Trustee, on behalf of the Class A-2 Notes,
               the A-2 Principal Payment Amount for such Distribution Date;

          (M)  pay to the Indenture Trustee, on behalf of the Class A-3 Notes,
               the Class A-3 Principal Payment Amount for such Distribution
               Date;

          (N)  pay to the Indenture Trustee, on behalf of the Class A-4 Notes,
               the Class A-4 Principal Payment Amount for such Distribution
               Date;

          (O)  pay to the Indenture Trustee, on behalf of the Class B Notes, the
               Class B Principal Payment Amount for such Distribution Date;

          (P)  pay to the Indenture Trustee, on behalf of the Class C Notes, the
               Class C Principal Payment Amount for such Distribution Date;

          (Q)  pay to the Indenture Trustee, on behalf of the Class D Notes the
               Class D Principal Payment Amount for such Distribution Date;

          (R)  pay to the Indenture Trustee, on behalf of the Class E Notes the
               Class E Principal Payment Amount for such Distribution Date;


                                          71
<PAGE>

          (S)  pay the Additional Principal, if any, to the Class A Notes
               sequentially until the Principal Amount of each of the Class A
               Notes have been reduced to zero, then to the Class B Notes until
               the Principal Amount of the Class B Notes has been reduced to
               zero, then to the Class C Notes until the Principal Amount of the
               Class C Notes has been reduced to zero, then to the Class D Notes
               until the Principal Amount of the Class D Notes has been reduced
               to zero, then to the Class E Notes until the Principal Amount of
               the Class E Notes has been reduced to zero;

          (T)  pay to the Indenture Trustee for deposit into the Reserve Fund
               any Available Amounts not necessary to make the payments
               described in paragraph (A) through (S) above to the extent that
               such amount is necessary to meet the Reserve Fund Amount; and

          (U)  any excess shall be paid to the holder of the Certificate.
   
     As used herein, "AVAILABLE AMOUNTS" means as of any Distribution Date, 
the sum of (i) all amounts on deposit in the Collection Account as of the 
immediately preceding Determination Date on account of Scheduled Payments 
inclusive of such payments received through Vendor recourse or support and 
agreements, but excluding the Excluded Amounts and any Excluded Residual 
Investment, as well as Prepayments received on or before, the last day of the 
Collection Period immediately preceding such Distribution Date; (ii) 
Recoveries on account of previously Defaulted Contracts received as of the 
immediately preceding Determination Date; (iii) such amounts as from  time to 
time may be held in the Collection Account; (iv) earnings on investments of 
funds in the Trust Accounts; and (v) any amounts received with respect to the 
Guaranteed Residual Investments.
    

     Prior to an Event of Default, if the Available Amounts are less than the
amount required to make in full the payments set forth in paragraphs (A) through
(S) above, amounts held in the Reserve Fund shall be withdrawn in order for any
of such payments to be made and such amounts will be considered as Available
Amounts for such purpose only.

     Pursuant to the Indenture, the Indenture Trustee will distribute amounts
received from the Indenture Trustee in accordance with the foregoing to the
Class A-1 Noteholders, Class A-2 Noteholders, Class A-3 Noteholders, Class A-4
Noteholders, Class B Noteholders, Class C Noteholders and the holders of the
Subordinated Notes represented thereby PRO RATA in accordance with the
respective amounts owed thereto.

     FOLLOWING AN EVENT OF DEFAULT.  On each Determination Date after the
occurrence of an Event of Default, the Servicer shall instruct the Indenture
Trustee to withdraw, and on the succeeding Distribution Date the Indenture
Trustee, acting in accordance with such instructions, shall withdraw, the
amounts required to be withdrawn from the Collection Account, and the Reserve
Fund if necessary, in order to make the following payments or allocations from
the Available Amounts (which shall include amounts, if any, withdrawn from the
Reserve Fund) for the related Distribution Date (in each case, such payment or
transfer to be made only to the extent funds remain available therefor after all
prior payments and transfers for such Distribution Date have been made), in the
following order of priority:

          (A)  pay to the Indenture Trustee, the amount of any unpaid fees,
               expenses or other losses;

          (B)  pay to the Servicer, the amount of any unreimbursed Servicer
               Advance;

          (C)  pay to the Servicer, the monthly Servicing Fee for the preceding
               monthly period together with any amounts in respect of the
               Servicing Fee that were due in respect of prior monthly periods
               that remain unpaid;

          (D)  pay to the Indenture Trustee, on behalf of the Class A-1 Notes,
               the Class A-2 Notes, the Class A-3 Notes and the Class A-4 Notes,
               an amount equal to interest accrued in respect of such Class A-1
               Notes, the Class A-2 Notes, the Class A-3 Notes and the Class A-4
               Notes for the Accrual Period immediately preceding such
               Distribution Date, together with any such amounts that accrued in
               respect of prior Accrual Periods for which no allocation was
               previously made; PROVIDED, that if the Available Amounts
               remaining to be allocated pursuant to this clause are less than
               the full amount required to be so paid, such  remaining
               Available Amounts shall be allocated to each Class A-1 Note,
               Class A-2 Note, Class A-3 Note and Class A-4 Note PRO RATA based
               on the outstanding principal amount thereof;


                                          72
<PAGE>

          (E)  pay to the Indenture Trustee, on behalf of the Class B Notes, an
               amount equal to the interest accrued thereon for the Accrual
               Period immediately preceding such Distribution Date, together
               with any such amounts that accrued in respect of prior Accrual
               Periods for which no allocation was previously made; PROVIDED,
               that if the Available Amounts remaining to be allocated pursuant
               to this clause are less than the full amount required to be so
               paid, such remaining Available Amounts shall be allocated to each
               Class B Note PRO RATA based on the outstanding principal amount
               thereof;

          (F)  pay to the Indenture Trustee, on behalf of the Class C Notes, an
               amount equal to interest accrued in respect of the Class C Notes
               for the Accrual Period immediately preceding such Distribution
               Date, together with any such amounts that accrued in respect of
               prior Accrual Periods for which no allocation was previously
               made; PROVIDED, that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so paid, such remaining  Available Amounts shall
               be allocated to each Class C Note PRO RATA based on the
               outstanding principal amount thereof;

          (G)  pay to the Indenture Trustee, on behalf of the Class D Notes, an
               amount equal to interest accrued in respect of the Class D Notes
               for the Accrual Period immediately preceding such Distribution
               Date, together with any such amounts that accrued in respect of
               prior Accrual Periods for which no allocation was previously
               made; PROVIDED, that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so paid, such remaining Available Amounts shall
               be allocated to each Class D Note PRO RATA based on the
               outstanding principal amount thereof;

          (H)  pay to the Indenture Trustee, on behalf of the Class E Notes, an
               amount equal to interest accrued in respect of the Class E Notes
               for the Accrual Period immediately preceding such Distribution
               Date, together with any such amounts that accrued in respect of
               prior Accrual Periods for which no allocation was previously
               made; PROVIDED, that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so paid, such remaining Available Amounts shall
               be allocated to each Class E Note PRO RATA based on the
               outstanding principal amount thereof;

          (I)  pay to the Indenture Trustee, on behalf of the Class A-1 Notes
               the Class A-1 Principal Payment Amount for such Distribution
               Date; PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so allocated, such remaining Available Amounts
               shall be allocated to each Class A-1 Note PRO RATA based on the
               outstanding principal amount thereof, and (ii) if the amount to
               be allocated pursuant to this clause exceeds the amount needed to
               repay the outstanding Class A-1 Note principal in full, then such
               excess shall be applied in repayment of principal on the Class
               A-2 Notes;

          (J)  pay to the Indenture Trustee, on behalf of the Class A-2 Notes
               the Class A-2 Principal Payment Amount for such Distribution
               Date; PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so allocated, such remaining Available Amounts
               shall be allocated to each Class A-2 Note, respectively PRO RATA
               based on the outstanding principal amount thereof, and (ii) if
               the amount to be allocated pursuant to this clause exceeds the
               amount needed to repay the outstanding Class A-2 Note principal
               in full, then such excess shall be applied in repayment of
               principal on the Class A-3 Notes;

          (K)  pay to the Indenture Trustee, on behalf of the Class A-3 Notes
               the Class A-3 Principal Payment Amount for such Distribution
               Date; PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so allocated, such remaining Available Amounts
               shall be allocated to each Class A-3 Note, respectively PRO RATA
               based on the outstanding principal amount thereof, and (ii) if
               the amount to be allocated pursuant to this clause exceeds the
               amount needed to repay the outstanding Class A-3 Note principal
               in full, then such excess shall be applied in repayment of
               principal on the Class A-4 Notes;


                                          73
<PAGE>

          (L)  pay to the Indenture Trustee, on behalf of the Class A-4 Notes
               the Class A-4 Principal Payment Amount for such Distribution
               Date; PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so allocated, such remaining Available Amounts
               shall be allocated to each Class A-4 Note, respectively PRO RATA
               based on the outstanding principal amount thereof, and (ii) if
               the amount to be allocated pursuant to this clause exceeds the
               amount needed to repay the outstanding Class A-4 Note principal
               in full, then such excess shall be applied in repayment of
               principal on the Class B Notes;

          (M)  pay to the Indenture Trustee, on behalf of the Class B Notes, the
               Class B Principal Payment Amount for such Distribution Date;
               PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so paid, such remaining Available Amounts shall be
               allocated to each Class B Note PRO RATA based on the outstanding
               principal amount thereof, and (ii) if the amount to be allocated
               pursuant to this clause exceeds the amount needed to repay
               outstanding Class B Note principal in full, then such excess
               shall be applied in repayment of principal on the Class C Notes;

          (N)  pay to the Indenture Trustee, on behalf of the Class C Notes,
               the Class C Principal Payment Amount for such Distribution Date;
               PROVIDED (i) that if the Available Amounts remaining to be
               allocated pursuant to this clause are less than the full amount
               required to be so paid, such remaining Available Amounts shall be
               allocated to each Class C Note PRO RATA based on the outstanding
               principal amount thereof, and (ii) if the amount to be allocated
               pursuant to this clause exceeds the amount needed to repay
               outstanding Class C Note principal in full, then such excess
               shall be applied in repayment of principal on the Class D Notes;
               and

          (O)  pay to the holders of the Class D Notes the Class D Principal
               Payment Amount for such Distribution Date; PROVIDED (i) that if
               the Available Amounts remaining to be allocated pursuant to this
               clause are less than the full amount required to be so paid,
               such remaining Available Amounts shall be allocated to each Class
               D Note PRO RATA based on the outstanding principal amount
               thereof, and (ii) if the amount to be allocated pursuant to this
               clause exceeds the amount needed to repay outstanding Class D
               Notes principal in full, then such excess shall be paid to the
               holder of the Class E Notes.

          (P)  pay to the holders of the Class E Notes the Class E Principal
               Payment Amount for such Distribution Date; PROVIDED (i) that if
               the Available Amounts remaining to be allocated pursuant to this
               clause are less than the full amount required to be so paid,
               such remaining Available Amounts shall be allocated to each Class
               E Note PRO RATA based on the outstanding principal amount
               thereof, and (ii) if the amount to be allocated pursuant to this
               clause exceeds the amount needed to repay outstanding Class E
               Notes principal in full, then such excess shall be paid to the
               holder of the Certificate.

     Following an Event of Default, if the Available Amounts are less than the
amount required to make in full the payments set forth in paragraphs (A) through
(P) above, amounts held in the Reserve Fund shall be withdrawn in order for any
of such payments to be made and such amounts will be considered as Available
Amounts for such purpose only.


RESERVE FUND

GENERAL

     The Reserve Fund will be an account in the name of the Indenture Trustee on
behalf of the Noteholders and the holders of the Subordinated Notes.  The
Reserve Fund will be created with an initial deposit by the Trust Depositor on
the Closing Date of an amount equal to the Reserve Fund Initial Deposit.

     If the amount on deposit in the Reserve Fund on any Distribution Date
(after giving effect to all deposits thereto or withdrawals therefrom on such
Distribution Date) is greater than the Reserve Fund Amount, the Indenture
Trustee will distribute any excess to the holder of the Certificate.  Upon any
such distributions to the holder of the Certificate, the Noteholders and the
holders of the Subordinated Notes will have no further rights in, or claims to,
such amounts.


                                          74
<PAGE>

     The "RESERVE FUND AMOUNT" shall be an amount equal to the lesser of (a) the
Reserve Fund Initial Deposit, and (b) the Aggregate Principal Amount of the
Notes and the Subordinated Notes as of such date of determination.

     None of the Noteholders, the Indenture Trustee, the Owner Trustee, the
Seller nor the Trust Depositor will be required to refund any amounts properly
distributed or paid to them whether or not there are sufficient funds on any
subsequent Distribution Date to make full distributions to the Noteholders.

     The Servicer may, from time to time after the date of this Prospectus
request each Rating Agency that rated the Notes to, at the request of the Trust
Depositor, approve a formula for determining the Reserve Fund Amount that is
different from the formula described above and would result in a decrease in the
amount of the Reserve Fund Amount or the manner by which the Reserve Fund is
funded.  If each Rating Agency delivers a letter to the Indenture Trustee and
the Owner Trustee to the effect that the use of any such new formulation will
not in and of itself result in a qualification, reduction or withdrawal of its
then-current rating of any Class of Notes, then the Reserve Fund Amount will be
determined in accordance with such new formula.  The Agreement will accordingly
be amended to reflect such new calculation without the consent of any
Noteholder.

WITHDRAWALS FROM THE RESERVE FUND

     Amounts held from time to time in the Reserve Fund will continue to be held
for the benefit of the Noteholders and the holders of the Subordinated Notes.
On each Distribution Date, funds will be withdrawn from the Reserve Fund to the
extent that Available Amounts with respect to any Distribution Date are less
than the amount necessary to pay interest or principal on the Notes and the
Subordinated NOTES as described herein.

DEFAULTED CONTRACTS

     A Contract will automatically be deemed to be in default (a "DEFAULTED
CONTRACT") if (i)  it is more than 180 days past due; (ii) if at any time the
Servicer determines, in accordance with its customary and usual practices, that
such Contract is not collectible (and taking into account any available Vendor
recourse); or (iii) the End-User under such Contract becomes the subject of an
Insolvency Event.  The current policy of the Servicer with respect to writing
off Contracts is described in "NEWCOURT CREDIT GROUP USA INC.--WRITE-OFF POLICY"
above.

     Upon classification as a Defaulted Contract, the Servicer shall accelerate
all payments due thereunder or take such other action as the Servicer reasonably
believes will maximize the amount of Recoveries in respect thereof and shall
otherwise follow its customary and usual collection procedures, which may
include the repossession and sale of any related Equipment or other Applicable
Security on behalf of the Trust.  Any recoveries on account of a previously
Defaulted Contract (including proceeds of repossessed Equipment or other
Applicable Security or other property, Insurance Proceeds, amounts representing
late fees and penalties and amounts subsequently received pursuant to a  Program
Agreement with a Vendor, but net of amounts representing costs and expenses of
liquidation incurred by the Servicer; such recoveries net of such amounts,
"RECOVERIES") shall be deemed to be Available Amounts.

COLLECTION ACCOUNT
   
     The Servicer, for the benefit of the Noteholders and the Subordinated
Noteholders, shall cause to be established and maintained in the name of the
Indenture Trustee in its corporate trust department a segregated corporate trust
account (the "COLLECTION ACCOUNT") bearing a designation clearly indicating that
the funds deposited therein are held in trust for the benefit of the Noteholders
and the Subordinated Noteholders; PROVIDED, HOWEVER, that at all times such
depositary institution or trust company shall be (a) the corporate trust
department of the Indenture Trustee or, (b) a depositary institution organized
under the laws of the United States of America or any one of the states thereof
or the District of Columbia (or any domestic branch of a foreign bank), (i)(A)
which has either (1) a long-term unsecured debt rating acceptable to the Rating
Agencies or (2) a short-term unsecured debt rating or certificate of deposit
rating acceptable to the Rating Agencies, (B) the parent corporation of which
has either (1) a long-term unsecured debt rating acceptable to the Rating
Agencies or (2) a short-term unsecured debt rating or certificate of deposit
rating acceptable to the Rating Agencies or (C) is otherwise acceptable to the
Rating Agencies and (ii) whose deposits are insured by the Federal Deposit
Insurance Corporation (the "FDIC"; any such depositary institution or trust
company, a "QUALIFIED INSTITUTION").  Funds in the Collection Account generally
will be invested in (i) obligations fully guaranteed by the United States of
America, (ii) demand deposits, time deposits or certificates of deposit of
depositary institutions or trust companies having commercial paper with the
highest rating from each Rating Agency (excluding Duff & Phelps Credit Rating 
Co. ("DCR") if DCR has not issued a rating), (iii)
    


                                          75
<PAGE>

   
commercial paper (or other short term obligations) having, at the time of the 
Trust's investment therein, the highest rating from each Rating Agency 
(excluding DCR if DCR has not issued a rating), (iv) demand deposits, time 
deposits and certificates of deposit which are fully insured by the FDIC, (v) 
notes or bankers' acceptances issued by any depositary institution or trust 
company described in (ii) above, (vi) money market funds which have the 
highest rating from each Rating Agency (excluding DCR if DCR has not issued a 
rating), or have otherwise been approved in writing by, each Rating Agency, 
(vii) time deposits with an entity, the commercial paper of which has the 
highest rating from the Rating Agency (excluding DCR if DCR has not issued a 
rating), (viii) eligible repurchase agreements, and (ix) any other 
investments approved in writing by each Rating Agency (collectively, 
"ELIGIBLE INVESTMENTS").  Such funds may be invested in debt obligations of 
Newcourt or its affiliates so long as such obligations qualify as Eligible 
Investments.  Any earnings (net of losses and investment expenses) on funds 
in the Collection Account will be held therein and be treated as Available 
Amounts.  The Servicer will have the revocable power to instruct the 
Indenture Trustee to make withdrawals and payments from the Collection 
Account for the purpose of carrying out its duties under the Pooling and 
Servicing Agreement.
    

REPLACEMENT ACCOUNTS

     If any institution with which any of the accounts established pursuant to
the Pooling and Servicing  Agreement or the Indenture are established ceases to
be a Qualified Institution, the Servicer or the Indenture Trustee (as the case
may be) shall, within ten Business Days, establish a replacement account at a
Qualified Institution after notice thereof.

EVENTS OF DEFAULT

     Allocations of Available Amounts will be made as described above under
"--ALLOCATIONS; PRIOR TO AN EVENT OF DEFAULT" unless and until an Event of
Default has occurred, in which case allocations of Available Amounts will be
made as described above under "--ALLOCATIONS; FOLLOWING AN EVENT OF DEFAULT".
An "EVENT OF DEFAULT"  refers to any of the following events:

          (a)  failure to pay the Principal Amount of any Note or Subordinated
               Note, if any, on its related Maturity Date;

          (b)  a default for five or more calender days in the payment of
               interest due on any Class A Note, Class B Note, Class C Note,
               Class D Note or Class E Note;

          (c)  (i) failure on the part of the Seller to make any payment or
               deposit required under the Pooling and Servicing Agreement or
               Transfer and Sale Agreement  within three Business Days after the
               date the payment or deposit is  required to be made, or (ii)
               failure on the part of any Seller, the Trust Depositor, the Trust
               or the Owner Trustee to observe or perform any other covenants or
               agreements of such entity set forth in the Transfer and Sale
               Agreement, Pooling and Servicing Agreement or the Indenture,
               which failure has a material adverse effect on the Noteholders
               and Subordinated Noteholders and which continues unremedied for a
               period of 60 days after written notice;  PROVIDED, that no such
               60-day cure period shall apply in the case of a failure by the
               Seller to perform their joint and several agreement to accept
               reassignment of Ineligible Contracts, and FURTHER PROVIDED,  that
               only a five day cure period shall apply in the case of a failure
               by any Seller, the Trustee or the Owner Trustee to observe their
               respective covenants not to grant a security interest in or
               otherwise intentionally create a lien on the Contracts;

          (d)  any representation or warranty made by the Seller, the Trust
               Depositor, the Trustee or the Owner Trustee in the Pooling and
               Servicing Agreement or the Indenture or any information required
               to be given by the Seller or the Trust Depositor to the Indenture
               Trustee to identify the Contracts proves to have been incorrect
               in any material respect when made and continues to be incorrect
               in any material respect for a period of 60 days after written
               notice and as a result of which the interests of the Noteholders
               and Subordinated Noteholders are materially and adversely
               affected; PROVIDED, HOWEVER, that an Event of Default shall not
               be deemed to occur thereunder if the Seller has repurchased the
               related Contracts through the Trust Depositor during such period
               in accordance with the provisions of the Pooling and Servicing
               Agreement and the Transfer and Sale Agreement;



                                          76
<PAGE>

          (e)  the occurrence of an Insolvency Event relating to the Seller, the
               Trust Depositor or the Trust; or

          (f)  the Trust becomes an "INVESTMENT COMPANY" within the meaning of
               the Investment Company Act of 1940, as amended.


     In the case of any event described in clause (a), (b), (c), (d)  or (f)
above, an Event of Default with respect to the Notes and Subordinated Notes
shall not be deemed to have occurred if the Required Holders provide written
notice to the Trust Depositor and the Servicer of such waiver.  In the event the
Indenture Trustee has actual knowledge of an Event of Default, it will be
required to notify, among others, the Trust Depositor, the Seller,  the Servicer
and the Owner Trustee.

     If an Insolvency Event relating to the Trust Depositor occurs, pursuant to
the Pooling and Servicing Agreement, on the day of such Insolvency Event, the
Trust Depositor will promptly give notice to the Indenture Trustee of the
Insolvency Event, and the Indenture Trustee will, if directed by the Required
Holders (as defined in the next succeeding paragraph), promptly act to sell,
dispose of or otherwise liquidate the Contracts in a commercially reasonable
manner and on commercially reasonable terms.  The proceeds from any such sale,
disposition or liquidation of Contracts will be deposited in the Collection
Account and allocated as described in the Pooling and Servicing Agreement and
herein.  If the proceeds of any collections on Contracts in the Collection
Account allocated to Noteholders of any Class is not sufficient to pay the
Principal Amount of the Notes of such Class in full, such Noteholders will incur
a loss.

     As used herein, "REQUIRED HOLDERS" means (i) prior to the payment in full
of  the Class A Notes outstanding, Class A-1 Noteholders, Class A-2 Noteholders,
Class A-3 Noteholders and Class A-4 Noteholders voting as a single class
evidencing more than 66 2/3% of the Aggregate Principal Amount of the Class A
Notes,  (ii) from and after the payment in full of the Class A Notes
outstanding, Class B Noteholders holding Class B Notes evidencing more than 66
2/3% of the Aggregate Principal Amount of the Class B Notes outstanding, (iii)
from and after the  payment in full of the Class B Notes outstanding, Class C
Noteholders holding Class C Notes evidencing more than 66 2/3% of the Aggregate
Principal Amount of the Class C Notes outstanding, (iv) from and after the
payment in full of the Class C Notes outstanding, Class D Notes evidencing more
than 66 2/3% of the Aggregate Principal Amount of the Class D Notes and (v) from
and after the payment in full of the Class D Notes outstanding, Class E Notes
evidencing more than 66 2/3% of the Aggregate Principal Amount of the Class E
Notes.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

     The Servicer's compensation with respect to its servicing activities and
reimbursement for its expenses for any Collection Period will be a servicing fee
(the "SERVICING FEE") calculated monthly, and payable on each Distribution Date,
in an amount equal to the product of (i) one-twelfth, (ii) .60% (such
percentage, the "SERVICING FEE PERCENTAGE") and (iii) the ADCB of the Contract
Pool as of the beginning of the related Collection Period.  The Servicing Fee
will be paid on the Distribution Date with respect to each Collection Period
from the Available Amounts.

     The Servicer will pay from its servicing compensation certain expenses
incurred in connection with servicing the Contracts including, without
limitation, expenses related to the enforcement of the Contracts, payment of the
fees and disbursements of the Indenture Trustee and Owner Trustee and
independent accountants, casualty insurance on Equipment (to the extent the
Contracts provide for the Seller to pay such insurance) and other fees which are
not expressly stated in the Pooling and Servicing Agreement to be payable by the
Trust, the Noteholders or the Trust Depositor (other than federal, state, local
and foreign income, franchise or other taxes based on income, if any, or any
interest or penalties with respect thereto, imposed upon the Trust).  In the
event that Newcourt USA is acting as Servicer and fails to pay the fees and
disbursements of the Indenture Trustee or Owner Trustee (the "TRUSTEES"), such
Trustee will be entitled to receive the portion of the Servicing Fee that is
equal to such unpaid amounts.  In no event will the Noteholders be liable to the
Trustees for the Servicer's failure to pay such amounts, and any such amounts so
paid to the Trustees will be treated as paid to the Servicer for all other
purposes of the Pooling and Servicing Agreement.

RECORD DATE

     Payments on the Notes will be made as described herein to the Noteholders
in whose names the Notes were registered (expected to be Cede, as nominee of
DTC) at the close of business on the Record Date.  However, the final payment on
the Notes offered hereby will be made only upon presentation and surrender of
such Notes.  All payments with respect to the principal of and interest on the
Notes (each, a "DISTRIBUTION") will be made to DTC in immediately available
funds.  See "DESCRIPTION OF THE NOTES--BOOK-ENTRY REGISTRATION".


                                          77
<PAGE>

OPTIONAL TERMINATION

     On any Distribution Date occurring on or after the date on which the ADCB
of the Contract Pool is less than 10%  of the initial ADCB of the Contract Pool
as of the Closing Date (the "CLEANUP CALL CONDITION"), the Trust Depositor will
have the option to cause the Trust to purchase (without penalty) all, but not
less than all, of the remaining outstanding Notes and Subordinated Notes.   The
redemption price will be equal to the sum of the outstanding principal amount of
the Notes and Subordinated Notes, together with accrued interest thereon through
the date of redemption, and shall be payable to the holders of the Notes and
Subordinated Notes on such Distribution Date from the proceeds of the Trust's
sale to the Trust Depositor (and the Trust Depositor's concurrent resale to the
Seller), for a repurchase price equal to such redemption price, of the remaining
Contract Pool and other Trust Assets held by the Trust.  Following any
redemption, the  Noteholders will have no further rights with respect to the
Trust Assets.


REPORTS

     No later than the second Business Day prior to each Distribution Date, the
Servicer will forward to the Indenture Trustee and each Rating Agency a
statement (the "MONTHLY REPORT") prepared by the Servicer setting forth certain
information with respect to the Trust and the Notes and Subordinated Securities,
including: (i) the ADCB (A) as of the end of the related Collection Period and
(B) as of the end of the second Collection Period preceding such Distribution
Date (or, in the case of Contracts that were first added to the Contract Pool
during the related Collection Period, as of the Cutoff Date for such Contracts);
(ii) the Class A-1 Principal Payment Amount, the Class A-2 Principal Payment
Amount, the Class A-3 Principal Payment Amount, the Class A-4 Principal Payment
Amount, the Class B Principal Payment Amount, the Class C Principal Payment
Amount, the Class D Principal Payment Amount and the Class E Principal Payment
Amount (including the calculations utilized in the determination thereof); (iii)
the ADCB of Contracts held by the Trust which were 30, 60, 90 and 180 days or
more delinquent as of the end of such Collection Period; (iv) the Discounted
Contract Balance of each Contract in the Contract Pool that became a Defaulted
Contract during such Collection Period and cumulatively for each preceding
Collection Periods; (v) the monthly Servicing Fee for such Collection Period;
and (vi) the Available Amounts with respect to the related Collection Period
(including the calculation utilized in the determination thereof).

     With respect to each Distribution Date, the Monthly Report also will
include the following information with respect to the Notes: (i) the total
amount distributed; (ii) the amount allocable to principal on the Notes and each
Class thereof; (iii) the amount allocable to interest on the Notes and each
Class thereof; and (iv) the amount, if any, by which the unpaid principal amount
of the Notes of each Class exceeds the Principal Amount of such Class as of the
Record Date with respect to such Distribution Date.  On each Distribution Date,
the Indenture Trustee (or an agent on its behalf), will forward to each
Noteholder of record a copy of the Monthly Report.

     On or before January 31 of each calendar year, commencing January 31, 1999,
the Indenture Trustee (or an agent on its behalf) will furnish (or cause to be
furnished) to each person who at any time during the preceding calendar year was
a Noteholder of record, a statement containing the information required to be
provided by an issuer of indebtedness under the Code for such preceding calendar
year or the applicable portion thereof during which such person was a
Noteholder, together with such other customary information as is necessary to
enable the Noteholders to prepare their tax returns.  See "CERTAIN FEDERAL
INCOME TAX MATTERS".

LIST OF NOTEHOLDERS

     At such time, if any, as Definitive Notes have been issued, upon written
request of any Noteholder or group of Noteholders of record holding Notes
evidencing not less than 10% of the aggregate unpaid principal amount of the
Notes, the Indenture Trustee will afford such Noteholders access during normal
business hours to the current list of Noteholders for purpose of communicating
with other Noteholders with respect to their rights under the Indenture, the
Pooling and Servicing Agreement or the Notes.  While the Notes are held in
book-entry form, holders of beneficial interests in the Notes will not have
access to a list of other holders of beneficial interests in the Notes, which
may impede the ability of such holders of beneficial interests to communicate
with each other.  See "--BOOK-ENTRY REGISTRATION" below.

ADMINISTRATION AGREEMENT

     Newcourt USA, in its capacity as administrator (in such capacity, the
"ADMINISTRATOR" ), will enter into an agreement (the "ADMINISTRATION AGREEMENT")
with the Trust, the Trust Depositor and the Indenture Trustee pursuant to which
the Administrator will agree, to the extent provided in the Administration
Agreement, to provide the notices and to perform other administrative
obligations required to be provided or performed by the Trust or the Owner
Trustee under the Indenture.  The


                                          78
<PAGE>

Administrator in the Administration Agreement agrees to perform certain
accounting functions of the Trust which the Owner Trustee is required to perform
pursuant to the Trust Agreement, including but not limited to maintaining the
books of the trust and filing tax returns for the trust (except the Owner
Trustee shall retain responsibility for distributing the Schedule K-1s).  As
compensation for the performance of the Administrator's obligations under the
Administration Agreement and as reimbursement for its expenses related thereto,
the Administrator will be entitled to a monthly administration fee (the
"ADMINISTRATION FEE"), which fee will be paid by the Servicer out of the
Servicing Fee, if available.

Book-Entry Registration

     Noteholders may only hold their Notes through DTC (in the United States) or
CEDEL or Euroclear (in Europe) if they are participants of such systems, or
indirectly through organizations which are participants in such systems.

     Cede, as nominee for DTC, will hold the global Class A-1 Note or Notes, the
global Class A-2 Note or Notes, the global Class A-3 Note or Notes, the global
Class A-4 Note or Notes, the global Class B Note or Notes, and the global Class
C Note or Notes.  CEDEL and Euroclear will hold omnibus positions on behalf of
their participants through customers' securities accounts in CEDEL's and
Euroclear's names on the books of their respective Depositaries (as defined
herein) which in turn will hold such positions in customers' securities accounts
in the Depositaries' names on the books of DTC.  Citibank will act as depositary
for CEDEL and Morgan Guaranty Trust will act as depositary for Euroclear (in
such capacities, the "DEPOSITARIES").

     DTC is a limited-purpose trust company organized under the laws of the
State of New York, a member of the Federal Reserve System, a "CLEARING
CORPORATION" within the meaning of the UCC and a "CLEARING AGENCY" registered
pursuant to the provisions of Section 17A of the Exchange Act.  DTC was created
to hold securities for its participating organizations ("PARTICIPANTS") and
facilitate the settlement of securities transactions between Participants
through electronic book-entry changes in accounts of its Participants, thereby
eliminating the need for physical movement of notes.  Participants include the
Underwriters, securities brokers and dealers, banks, trust companies and
clearing corporations and may include certain other organizations.  Indirect
access to the DTC system also is available to others such as banks, brokers,
dealers and trust companies that clear through or maintain a custodial
relationship with a Participant, either directly or indirectly ("INDIRECT
PARTICIPANTS").

     Transfers between Participants will occur in accordance with DTC rules.
Transfers between CEDEL Participants (as defined in this section) and Euroclear
Participants (as defined in this section) will occur in accordance with their
respective rules and operating procedures.

     Cross-market transfers between persons holding directly or indirectly
through DTC, on the one hand, and directly or indirectly through CEDEL
Participants or Euroclear Participants, on the other, will be effected through
DTC in accordance with DTC rules on behalf of the relevant European
international clearing systems by its Depositary.  Cross-market transactions
will require delivery of instructions to the relevant European international
clearing system by the counterparty in such system in accordance with its rules
and procedures and within its established deadlines (European time).  The
relevant European international clearing system will, if the transaction meets
its settlement requirements, deliver instructions to its Depositary to take
action to effect final settlement on its behalf by delivering or receiving
securities in DTC, and making or receiving payment in accordance with normal
procedures for same-day funds settlement applicable to DTC.  CEDEL Participants
and Euroclear Participants may not deliver instructions directly to the
Depositaries.

     Because of time-zone differences, credits of securities received in CEDEL
or Euroclear as a result of a transaction with a Participant will be made during
subsequent securities settlement processing and dated the business day following
the DTC settlement date.  Such credits or any transactions in such securities
settled during such processing will be reported to the relevant Euroclear or
CEDEL Participants on such business day.  Cash received in CEDEL or Euroclear as
a result of sales of securities by or through a CEDEL Participant or a Euroclear
Participant to a Participant will be received with value on the DTC settlement
date but will be available in the relevant CEDEL or Euroclear cash account only
as of the business day following settlement in DTC.  For information with
respect to tax documentation procedures relating to the Notes, see "CERTAIN
FEDERAL INCOME TAX CONSIDERATIONS."

     Noteholders that are not Participants or Indirect Participants but desire
to purchase, sell or otherwise transfer ownership of, or other interests in,
Notes may do so only through Participants and Indirect Participants.  In
addition, Noteholders will receive all distributions of principal and interest
on the Notes from the Indenture Trustee through DTC and its Participants.  Under
a book-entry format, Noteholders will receive payments after the related
Distribution Date, as the case may be, because, while payments are required to
be forwarded to Cede, as nominee for DTC, on each such date, DTC will forward


                                          79
<PAGE>

such payments to its Participants which thereafter will be required to forward
them to Indirect Participants or holders of beneficial interests in the Notes.
It is anticipated that the only "CLASS A-1 NOTEHOLDER" , "CLASS A-2 NOTEHOLDER",
"CLASS A-3 NOTEHOLDER", "CLASS A-4 NOTEHOLDER", "CLASS B NOTEHOLDER" and "CLASS
C NOTEHOLDER" will be Cede, as nominee of DTC, and that holders of beneficial
interests in the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class A-4
Notes, Class B Notes or Class C Notes, respectively, under the Indenture will
only be permitted to exercise the rights of Class A-1 Noteholders, Class A-2
Noteholders, Class A-3 Noteholders, Class A-4 Noteholders, Class B Noteholders
or Class C Noteholders, respectively, under the Indenture indirectly through DTC
and its Participants who in turn will exercise their rights through DTC.

     Under the rules, regulations and procedures creating and affecting DTC and
its operations, DTC is required to make book-entry transfers among Participants
on whose behalf it acts with respect to the Notes and is required to receive and
transmit distributions of principal of and interest on the Notes.  Participants
and Indirect Participants with which holders of beneficial interests in the
Notes have accounts similarly are required to make book-entry transfers and
receive and transmit such payments on behalf of these respective holders.

     Because DTC can only act on behalf of Participants, who in turn act on
behalf of Indirect Participants and certain banks, the ability of holders of
beneficial interests in the Notes to pledge Notes to persons or entities that do
not participate in the DTC system, or otherwise take actions in respect of such
Notes, may be limited due to the lack of a Definitive Note for such Notes.

     DTC has advised the Issuer that it will take any action permitted to be
taken by a Class A-1 Noteholder, Class A-2 Noteholder, Class A-3 Noteholder,
Class A-4 Noteholder, Class B Noteholder or Class C Noteholder under the
Indenture only at the direction of one or more Participants to whose account
with DTC the Class A-1 Notes, Class A-2 Notes, Class A-3 Notes, Class A-4 Notes,
Class B Notes or Class C Notes are credited.  Additionally, DTC has advised the
Issuer that it may take actions with respect to percentage interests in any
particular Class of the Notes represented by holders of beneficial interests
evidencing that percentage, which actions may conflict with other of its actions
with respect to other percentage interests therein.

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

     Euroclear was created in 1968 to hold securities for participants of
Euroclear ("EUROCLEAR PARTICIPANTS") and to clear and settle transactions
between Euroclear Participants through simultaneous electronic book-entry
delivery against payment, thereby eliminating the need for physical movement of
certificates and any risk from lack of simultaneous transfers of securities and
cash.  Transactions may now be settled in any of 29 currencies, including United
States dollars.  Euroclear includes various other services, including securities
lending and borrowing and interfaces with domestic markets in several countries
generally similar to the arrangements for cross-market transfers with DTC
described above.  Euroclear is operated by the Brussels, Belgium office of
Morgan Guaranty Trust Company of New York (the "EUROCLEAR OPERATOR"), under
contract with Euroclear Clearance Systems S.C., a Belgian cooperative
corporation (the "COOPERATIVE").  All operations are conducted by the Euroclear
Operator and all Euroclear securities clearance accounts and Euroclear cash
accounts are accounts with the Euroclear Operator, not the Cooperative.  The
Cooperative establishes policies for Euroclear on behalf of Euroclear
Participants.  Euroclear Participants include banks (including central banks),
securities brokers and dealers and other professional financial intermediaries
and may include the Underwriter.  Indirect access to Euroclear is also available
to other firms that clear through or maintain a custodial relationship with a
Euroclear Participant, either directly or indirectly.

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


                                          80
<PAGE>

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

     Distributions with respect to Notes held through CEDEL or Euroclear will be
credited to the cash accounts of CEDEL Participants or Euroclear Participants in
accordance with the relevant system's rules and procedures, to the extent
received by its Depositary.  Such distributions will be subject to tax reporting
in accordance with relevant United States tax laws and regulations.  See
"CERTAIN FEDERAL INCOME TAX CONSIDERATIONS."  CEDEL or the Euroclear Operator,
as the case may be, will take any other action permitted to be taken by an
Noteholder under the Indenture on behalf of a CEDEL Participant or Euroclear
Participant only in accordance with its relevant rules and procedures and
subject to its Depositary's ability to effect such actions on its behalf through
DTC.

     Although DTC, CEDEL and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of Notes among participants of DTC, CEDEL and
Euroclear, they are under no obligation to perform or continue to perform such
procedures and such procedures may be discontinued at any time.

     Except as required by law, none of the Servicer, any Seller, the Owner
Trustee, the Trust Depositor or the Indenture Trustee will have any liability
for any aspect of the records relating to, actions taken or implemented by, or
payments made on account of, beneficial ownership interests in the Notes held
through DTC, or for maintaining, supervising or reviewing any records or actions
relating to such beneficial ownership interests.

DEFINITIVE NOTES

     The Notes will be issued in fully registered, authenticated form to
beneficial owners or their nominees (the "DEFINITIVE NOTES"), rather than to DTC
or its nominee, only if (a) the Trust advises the Indenture Trustee in writing
that DTC is no longer willing or able to discharge properly its responsibilities
as Depositary with respect to such Notes, and the Indenture Trustee or the
Issuer is unable to locate a qualified successor or (b) the Issuer at its option
elects to terminate the book-entry system through DTC.

     Upon the occurrence of any of the events described in the immediately
preceding paragraph, the Indenture Trustee is required to notify all beneficial
owners for each Class of Notes held through DTC of the availability of
Definitive Notes for such Class.  Upon surrender by DTC of the Definitive Note
representing the Notes and instructions for registration, the Indenture Trustee
will issue such Definitive Notes, and thereafter the Indenture Trustee will
recognize the holders of such Definitive Notes as Noteholders under the
Indenture (the "HOLDERS").  The Indenture Trustee will also notify the Holders
of any adjustment to the Record Date with respect to the Notes necessary to
enable the Indenture Trustee to make distributions to Holders of the Definitive
Notes for such Class of record as of each Distribution Date.

     Additionally, upon the occurrence of any such event described above,
distribution of principal of and interest on the Notes will be made by the
Indenture Trustee directly to Holders in accordance with the procedures set
forth herein and in the Indenture.  Distributions will be made by check, mailed
to the address of such Holder as it appears on the Note register.  Upon at least
10 days' notice to Noteholders for such Class, however, the final payment on any
Note (whether the Definitive Notes or the Note for such Class registered in the
name of Cede representing the Notes of such Class) will be made only upon
presentment and surrender of such Note at the office or agency specified in the
notice of final distribution to Noteholders.

     Definitive Notes of each Class will be transferable and exchangeable at the
offices of the Indenture Trustee or its agent in New York, New York, which the
Indenture Trustee shall designate on or prior to the issuance of any Definitive
Notes with respect to such Class.  No service charge will be imposed for any
registration of transfer or exchange, but the Indenture Trustee may require
payment of a sum sufficient to cover any tax or other governmental charge
imposed in connection therewith.


                                          81
<PAGE>

                               THE SUBORDINATED NOTES
   
     On the Closing Date, the Trust will also issue the 8.060% Class D 
Receivable-Backed Notes with an aggregate principal balance of $14,146,739 
(the "CLASS D NOTES") and 9.440% Class E Receivable-Backed Notes with an 
aggregate principal balance of $16,976,087 (the "CLASS E NOTES" and together 
with the Class D Notes, collectively the "SUBORDINATED NOTES"). The 
Subordinated Notes will be issued pursuant to the Indenture.
    

     The Subordinated Notes are not being offered and sold hereunder.
Distributions with respect to the Subordinated Notes will be subordinated to the
rights of the Noteholders to the extent described herein.  See "DESCRIPTION OF
THE NOTES--ALLOCATIONS" herein.


                                   THE CERTIFICATE
   
     On the Closing Date, the Trust will also issue the Class F Certificate 
with an initial certificate balance of $16,976,087 (the  "CERTIFICATE"); the 
Certificate will not bear interest and shall have the right to monies in the 
Reserve Fund and to certain other excess funds (after the payment of all 
principal and interest on the Notes and the Subordinated Notes).  The 
Certificate will represent fractional undivided beneficial equity interests 
in the Trust, and will be issued pursuant to the Trust Agreement.
    

     The Certificate is not being offered and sold hereunder.  The Trust
Depositor is expected initially to retain the  Certificate, although the
Certificate could be transferred at some later date in a transaction separate
from this offering provided the Owner Trustee and Indenture Trustee receive an
opinion of Independent Counsel that such transfer will not cause the Trust to
become a taxable entity or otherwise adversely affect the Noteholders or
Certificateholder.  Distributions with respect to the Certificate will be
subordinated to the rights of the Noteholders and the holders of the
Subordinated Notes to the extent described herein.  See "DESCRIPTION OF THE
NOTES--ALLOCATIONS" herein.


                         THE TRANSFER AND SALE AGREEMENT AND
                           POOLING AND SERVICING AGREEMENT

     The following is a summary of the material terms of the Transfer and Sale
Agreement and the Pooling and Servicing Agreement, the forms of which were filed
as exhibits to the Registration Statement of which this Prospectus is a part,
and this summary is qualified in its entirety by reference to the Transfer and
Sale Agreement and Pooling and Servicing Agreement, respectively.

TERMINATION OF TRUST

     Unless the Trust Depositor instructs the Owner Trustee otherwise, the Trust
will terminate only on the earliest to occur of (i) final distribution of all
moneys or other property or proceeds of the Trust Estate in accordance with the
terms of the Indenture, the Pooling and Servicing Agreement and the Trust
Agreement or (ii) ninety (90) days following the occurrence of an Insolvency
Event as described under "DESCRIPTION OF THE NOTES--EVENTS OF DEFAULT" unless
the Owner Trustee shall have received instructions from the Required Holders not
to terminate or dissolve the Trust, (the "TRUST TERMINATION DATE").  Upon
termination of the Trust, all right, title and interest in the Trust Assets
(other than amounts in accounts maintained by the Trust for the final payment of
principal and interest to Noteholders or Certificateholder) will be conveyed and
transferred to the holder of the Certificate and any permitted assignee.

CONVEYANCE OF CONTRACTS

     The Contracts, and  interests in the Equipment and other Applicable
Security, to be sold or contributed to the Trust by the Trust Depositor will be
acquired by the Trust Depositor from the Seller pursuant to the Transfer and
Sale Agreement dated as of October 15, 1998 by and between the Trust Depositor
and Newcourt USA (the "TRANSFER AND SALE AGREEMENT").   A form of Transfer and
Sale Agreement has been filed as an exhibit to the Registration Statement of
which this Prospectus is a part.

     Under the Transfer and Sale Agreement, the Seller will sell to the Trust
Depositor, to the extent of the Seller's  interest therein, (i) the Contracts
and its interest in any related Equipment and Applicable Security as of the
Cutoff Date, and (ii) the proceeds thereof (except Excluded Amounts).  Pursuant
to the Pooling and Servicing Agreement, such interests in the


                                          82
<PAGE>

related Contracts, security interests in the Equipment, the Applicable Security
and the proceeds thereof will then be sold by the Trust Depositor to the Trust,
and pursuant to the Indenture a lien thereon will be granted by the Trust in
favor of the Indenture Trustee, and the Trust Depositor will also assign its
rights in, to and under the Transfer and Sale Agreement with respect to the
Contracts and security interests in the Equipment and Applicable Security to the
Trust and the Trust will assign such rights to the Indenture Trustee.

     Pursuant to the Transfer and Sale Agreement, the Seller will sell,
transfer, assign, set over and otherwise convey to the Trust Depositor, without
recourse (except as expressly set forth in such Transfer and Sale Agreement) all
of the Seller's right, title and interest in and to (i) specified Contracts and
all monies due or to become due in payment of such Contracts on or after the
related Cutoff Date, including all Scheduled Payments thereunder due on or after
such Cutoff Date, any Prepayment Amounts, any payments in respect of a casualty
or early termination, and any Recoveries received with respect thereto but
excluding any Scheduled Payments due prior to the Cutoff Date or any Excluded
Amounts or Excluded Residual Investment, (ii) security interests in the related
Equipment and, in the case of any Vendor Loan, Applicable Security, including
all proceeds from any sale or other disposition of such Equipment or Applicable
Security, (iii) any documents delivered to the Trust Depositor or held by the
Servicer on its behalf with respect to each such Contract (the "CONTRACT
FILES"), (iv) all payments made or to be made in the future with respect to each
such Contract and the Vendor thereunder under any Vendor Agreements with the
Seller and under any other guarantee or similar credit enhancement with respect
to such Contracts, (v) all payments made with respect to each such Contract
under any insurance policy covering physical damage to the related Equipment
(the "INSURANCE PROCEEDS") and (vi) all income and proceeds of the foregoing
(the foregoing are referred to collectively as the "TRANSFERRED ASSETS").  As of
the Cutoff Date, the Trust Depositor will transfer and assign, among other
things, the Transferred Assets to the Trust for the benefit of the Noteholders
and the holders of the Subordinated Securities and the Trust will grant a lien
on such Transferred Assets in favor of the Indenture Trustee, pursuant to the
Pooling and Servicing Agreement and the Indenture.

     Newcourt USA, as Servicer under the Pooling and Servicing Agreement, will
retain custody of (but not title to) the Contracts, the Contract Files and any
related evidence of insurance payments, Scheduled Payments and any other similar
payments under the Contracts; provided that certain Persons identified in the
Transfer and Sale Agreement will retain custody of certain of the Contracts and
Contract Files.  Prior to the conveyance of any Contracts to the Trust
Depositor, Newcourt USA caused (in the case of the Contracts sold under the
Transfer and Sale Agreement on the Closing Date) or will cause (in the case of
Additional Contracts or Substitute Contracts conveyed after the Closing Date)
its and/or Newcourt USA's computer accounting systems to be marked to show that
the Contracts transferred thereunder have been conveyed to the Trust Depositor,
and prior to each transfer of any Trust Assets to the Trust pursuant to the
Pooling and Servicing Agreement, Newcourt USA or the Trust Depositor, as
appropriate, will file UCC financing statements reflecting (A) the conveyance of
the Transferred Assets to the Trust Depositor, (B) each sale of Trust Assets to
the Trust pursuant to the Pooling and Servicing Agreement and (C) the grant of a
lien thereon in favor of the Indenture Trustee (except that financing statements
will be filed with respect to each conveyance of an interest in Equipment to the
Trust Depositor by Newcourt and each sale of an interest in Equipment to the
Trust by the Trust Depositor, and each transfer of an interest in Equipment to
the Indenture Trustee by the Trust, in each case, only to the extent the same
may be viewed as inventory of Newcourt, the Trust Depositor and the Trust,
respectively).  The Seller and the Trust Depositor will notate in the
appropriate computer files relating to the Contracts, that all interests in the
Contracts have been conveyed (i) to the Trust Depositor,  (ii) by the Trust
Depositor to the Trust, and (iii) by the Trust to the Indenture Trustee.  See
"CERTAIN LEGAL ASPECTS OF THE CONTRACTS".

REPRESENTATIONS AND WARRANTIES

     The Seller has made certain representations and warranties in the Transfer
and Sale Agreement with respect to the Contracts transferred thereunder as of
the Cutoff Date (except with respect to clause (viii) below, which
representation and warranty is made only as of the Closing Date), and the Seller
will similarly make or be deemed to have made certain representations and
warranties with respect to each Additional Contract or Substitute Contract
transferred by either of them as of its related Cutoff Date (except with respect
to clause (viii) below, which representation and warranty is made only as of the
Closing Date), including that:  (i) the information with respect to the
Contract, any Secondary Contract securing the obligations under such Contract,
and the Equipment, if any, subject to the Contract delivered under the Transfer
and Sale Agreement is true and correct in all material respects; (ii)
immediately prior to the transfer of a Contract and any related Equipment (or
security interest therein) or Applicable Security (or security interest therein)
to the Trust Depositor, such Contract was owned by the Seller free and clear of
any adverse claim; (iii) the Contract, as of the Cutoff Date, did not have a
Scheduled Payment that was a delinquent payment for more than 60 days, and the
Contract is not otherwise a Defaulted Contract; (iv) no provision of the
Contract has been either waived, altered or modified in any respect, except by
instruments or documents contained in the Contract File (other than payment
delinquencies permitted under clause (iii) above); (v) the Contract is a valid
and binding payment obligation of the Obligor and is enforceable in accordance
with its terms (except as


                                          83
<PAGE>

may be limited by applicable insolvency, bankruptcy, moratorium, reorganization,
or other similar laws affecting enforceability of creditors' rights generally
and the availability of equitable remedies); (vi) the Contract is not and will
not be subject to rights of rescission, setoff, counterclaim or defense and, to
the Seller's knowledge, no such rights have been asserted or threatened with
respect to the Contract; (vii) the Contract, at the time it was made, did not
violate the laws of the United States or any applicable state, except for any
such violations which do not materially and adversely affect the collectibility
of the Contracts in the Contract Pool taken as a whole; (viii) (x) the Contract
and any related Equipment are not being sold, transferred, assigned or pledged
by the Seller to any other person (other than the sale of the Equipment to the
End-User in connection with CSAs, Secured Notes and "NON-TRUE LEASES") and, with
respect to a Contract which is a "TRUE LEASE", any Equipment related to such
true lease is free and clear of any liens or encumbrances of any third parties
(except for Permitted Liens) and (y) either (A) such Contract is secured by a
fully perfected lien of the first priority on the related Equipment (except with
respect to the Minimum Value Filing Exception) or, in the case of any Vendor
Loan, related Applicable Security or (B) in the case of a Contract secured by
Vehicles,  (1) within 60 calendar days of the origination or acquisition of such
Contract by the Seller an application was filed in the appropriate state office
to note Newcourt USA's interest on the certificate of title for such vehicle,
and in any case such interest will be so noted or recorded within 180 days of
such acquisition or origination or (2) a certificate of title or similar
evidence or recordation on which the Seller's interest has been noted has been
obtained; (ix) if the Contract constitutes either an "INSTRUMENT" or "CHATTEL
PAPER" for purposes of the UCC, there is not more than one "SECURED PARTY'S
ORIGINAL" counterpart of the Contract; (x) all filings necessary to evidence the
conveyance or transfer of the Contract to the Trust Depositor have been made in
all appropriate jurisdictions; (xi) the Obligor is not to the Seller's
knowledge, subject to bankruptcy or other insolvency proceedings; (xii) the
Contract is a U.S. dollar-denominated obligation and the related Obligor's
billing address is in the United States; (xiii) the Contract does not require
the prior written consent of an Obligor or contain any other restriction on the
transfer or assignment of the Contract (other than a consent or waiver of such
restriction that has been obtained prior to the date of such Contract's
conveyance to the Trust); (xiv) either (A) the obligations of the related
Obligor under such Contract are irrevocable and unconditional and non-cancelable
(or, if prepayable by its terms, such Contract meets the criteria described in
clause (xxiv) below, or if not irrevocable and unconditional has the benefit of
a Vendor Guarantee) or (B) with respect to certain Leases with Lessees that are
governmental entities or municipalities, if such Lease is canceled in accordance
with its terms, either (1) the Vendor which assigned such Lease to the Seller is
unconditionally obligated to repurchase such Lease from the Seller for a
purchase price not less than the Discounted Contract Balance of such Lease (as
of the Determination Date immediately prior to the date of purchase) plus
interest thereon at the Discount Rate through the Distribution Date following
such date of repurchase or (2) pursuant to the Transfer and Sale Agreement, the
Seller has indemnified the Trust Depositor against such cancellation in an
amount equal to the Discounted Contract Balance of such Lease (as of the
Determination Date immediately prior to the date of purchase) plus interest
thereon at the Discount Rate through the Distribution Date following such
cancellation less any amounts paid by the Vendor pursuant to clause (1); (xv)
the Contract has an original maturity of not greater than the term specified in
the Pooling and Servicing Agreement; (xvi) no adverse selection procedure was
used in selecting the Contract for transfer; (xvii) the Obligor under the
Contract is required to maintain casualty insurance with respect to the related
Equipment or to self-insure against casualty with respect to the related
Equipment in accordance with the Servicer's normal requirements; (xviii) the
Contract constitutes chattel paper, an account, an instrument or a general
intangible as defined under the UCC; (xix) no Lease is a "CONSUMER LEASE" as
defined in Section 2A-103(1)(e) of the UCC; (xx) to the Seller's knowledge, each
Lessee has represented to Seller or the Vendor that it has accepted the related
Equipment and that it has had a reasonable opportunity to inspect and test such
Equipment and the Seller has not been notified of any defects therein; (xxi) the
Contract is not subject to any guarantee by the Seller nor has the Seller
established any specific credit reserve with respect to the related Obligor;
(xxii) each Lease is a "TRIPLE NET LEASE" under which the Obligor is responsible
for the maintenance of the related Equipment in accordance with general industry
standards applicable to such item of Equipment; (xxiii) each Vendor Loan is
secured by an Eligible Secondary Contract having an aggregate Discounted
Contract Balance for such Eligible Secondary Contract equal to the outstanding
principal amount of such Vendor Loan (and assuming the interest rate specified
in such Vendor Loan is the "DISCOUNT RATE" for purposes of calculating such
Discounted Contract Balance); and (xxiv) no provision of such Contract provides
for a Prepayment Amount less than the amount calculated in accordance with the
definition thereof (unless otherwise indemnified by the Vendor or the Seller in
an amount equal to the excess of the "PREPAYMENT AMOUNT" as calculated in
accordance with the definition thereof over the amount otherwise payable upon a
prepayment under such Contract).

     As used above, "PREPAYMENT AMOUNT" shall mean, with respect to a Contract,
the sum of (i) the Discounted Contract Balance of such Contract on the
Determination Date immediately prior to the date of prepayment plus any accrued
and unpaid interest payments thereon (at the Discount Rate) and (ii) any
outstanding Servicer Advances thereon.

     The foregoing representations and warranties, as appropriate, will be
reaffirmed by the Seller with respect to any Additional Contract or Substitute
Contract transferred by any Seller to the Trust Depositor.  A Contract which
satisfies all of the above representations and warranties shall be termed an
"ELIGIBLE CONTRACT".  Contracts with respect to which the


                                          84
<PAGE>

representations in clauses (iii), (xv) and (xxiv) are not true shall also be
Eligible Contracts if all representations other than such representations are
true and if the Trust Depositor shall have received confirmation from each
Rating Agency that the discrepancy will not result in a Ratings Effect.  In
addition, the Seller will represent and warrant to the Trust Depositor that the
conveyance pursuant to the Transfer and Sale Agreement constitutes a valid sale
and assignment to the Trust Depositor of all right, title and interest of the
Seller in the related Contracts, whether then existing or thereafter created,
and the proceeds thereof, which is effective as of the date of conveyance of
such Contract.

     As used above, "PERMITTED LIENS" shall mean (a) with respect to Contracts
in the Contract Pool: (i) liens for state, municipal or other local taxes if
such taxes shall not at the time be due and payable or if the Trust Depositor
shall currently be contesting the validity thereof in good faith by appropriate
proceedings and shall have set aside on its books adequate reserves with respect
thereto, (ii) liens in favor of the Trust Depositor created pursuant to the
Transfer and Sale Agreement and transferred to the Trust pursuant to the Pooling
and Servicing Agreement, (iii) liens in favor of the Trust created pursuant to
the Pooling and Servicing Agreement, and (iv) liens in favor of the Indenture
Trustee created pursuant to the Pooling and Servicing Agreement and the
Indenture; and (b) with respect to the related Equipment: (i) materialmen's,
warehousemen's, mechanics' and other liens arising by operation of law in the
ordinary course of business for sums not due, (ii) liens for state, municipal or
other local taxes if such taxes shall not at the time be due and payable or if
the Trust Depositor shall currently be contesting the validity thereof in good
faith by appropriate proceedings and shall have set aside on its books adequate
reserves with respect thereto, (iii) liens in favor of the Trust Depositor
created pursuant to the Transfer and Sale Agreement and transferred to the Trust
pursuant to the Pooling and Servicing Agreement, (iv) liens in favor of the
Trust created pursuant to the Pooling and Servicing Agreement; (v) liens in
favor of the Indenture Trustee created pursuant to the Pooling and Servicing
Agreement and the Indenture, (vi) other subordinated liens which are
subordinated to the prior payment of the Notes and the Subordinated Notes on
terms described in the Pooling and Servicing Agreement, (viii) subordinated
interests relating to the Guaranteed Residual Investments and (ix) liens granted
by the End-Users or Vendors which are subordinated to the interest of the Trust
in such Equipment.

     In addition to the foregoing, the Seller will represent and warrant in the
Transfer and Sale Agreement with respect to each Secondary Contract securing a
Vendor Loan transferred by the Seller under the Transfer and Sale Agreement as
of the related Cutoff Date (unless otherwise indicated), among other things, (i)
that each such Secondary Contract satisfies the representations set forth in the
second preceding paragraph (other than the representations set forth in clauses
(ii), (viii) (with respect to ownership by the Seller of the Contract) and
(xxiii), and except that the term "OBLIGOR" shall be deemed to be "END-USER" in
all such representations), (ii) that the Seller holds a duly perfected lien of
the first priority on such Secondary Contract (except with respect to the
Minimum Value Filing Exception) and (iii) that the transfer of the Seller's
security interest in such Secondary Contract and the proceeds thereof to the
Trust Depositor is effective to create in favor of the Trust Depositor a lien
thereon and that such lien has been duly perfected (except with respect to the
Minimum Value Filing Exception) (Secondary Contracts which satisfy all of the
foregoing representations shall be termed "ELIGIBLE SECONDARY CONTRACTS").

     The Trust Depositor will represent and warrant in the Pooling and Servicing
Agreement, among other things, (i) that the transfer, assignment and pledge of
the related Contracts, whether then existing or thereafter created will provide
a first perfected security interest therein and that all filings necessary to
evidence the same to the Trust have been made in all appropriate jurisdictions
(except with respect to the Minimum Value Filing Exception); (ii) that each
Contract transferred by it to the Trust is an "ELIGIBLE CONTRACT"; (iii) that
each Secondary Contract (or interest therein) transferred by it to the Trust is
an "ELIGIBLE SECONDARY CONTRACT"; (iv) that the security interest granted on the
related Contracts, whether then existing or thereafter created, and the proceeds
thereof by the Trust to the Indenture Trustee is effective to create in favor of
the Indenture Trustee a lien thereon and that such lien has been duly perfected
(except with respect to the Minimum Value Filing Exception); (v) that the Trust
Depositor holds a duly perfected lien of the first priority on each Secondary
Contract (except with respect to the Minimum Value Filing Exception) and (vi)
that the transfer of the Trust Depositor's security interest in each Secondary
Contract and the proceeds thereof by the Trust to the Indenture Trustee is
effective to create in favor of the Indenture Trustee a lien thereon and that
such lien has been duly perfected (except with respect to the Minimum Value
Filing Exception).

     None of the Indenture Trustee, the Trust, the Owner Trustee or any of them
in their individual capacities (in such capacity, the "TRUST COMPANY"), shall
make or be deemed to have made any representations or warranties, express or
implied, regarding the Trust Assets or the transfers thereof by the Seller, the
Trust Depositor or the Trust.

     Under the terms of the Transfer and Sale Agreement and the Pooling and
Servicing Agreement, each Contract must be an Eligible Contract as of its date
of transfer to the Trust.  The Indenture Trustee shall reassign to the Trust
Depositor, and the Seller's will be concurrently obligated to purchase from the
Trust Depositor, any Contract transferred by the Seller


                                          85
<PAGE>

and any interest in Equipment transferred that is subject to such Contract no
later than 90 days after the Seller becomes aware, or receives written notice
from the Servicer or the Trust Depositor, of the breach of any representation or
warranty made by the Seller in the Transfer and Sale Agreement that materially
adversely affects the interests of the Trust Depositor or the Trust or their
successors or assigns in any Contract or the related Contract File, which breach
has not been cured or waived in all material respects (an "INELIGIBLE
CONTRACT").  This purchase obligation will constitute the sole remedy against
the Seller available to the Trust Depositor, the Indenture Trustee and the
Noteholders or Certificateholder for a breach of a representation or warranty
under the Transfer and Sale Agreement made by the Seller with respect to such a
Contract.  This purchase obligation also will constitute the sole remedy against
the Trust Depositor available to the Indenture Trustee and the Noteholders or
Certificateholder for a breach of a representation or warranty under the Pooling
and Servicing Agreement made by the Trust Depositor with respect to such a
Contract.

     Pursuant to the Pooling and Servicing Agreement, an Ineligible Contract
shall be reassigned to the Trust Depositor and the Trust Depositor shall make a
deposit in the Collection Account in immediately available funds in an amount
equal to the sum of the Discounted Contract Balance of the Ineligible Contract
(utilizing, for purposes of calculating the Discounted Contract Balance, the
Discount Rate at the time such Ineligible Contract was transferred to the Trust)
and any outstanding Servicer Advances thereon.  Any amount deposited into the
Collection Account in connection with the reassignment of an Ineligible Contract
(the amount of such deposit being referred to herein as a "TRANSFER DEPOSIT
AMOUNT") shall be considered payment in full of the Ineligible Contract.  Any
such Transfer Deposit Amount shall be treated as an Available Amount.  In the
alternative, the Trust Depositor may instead cause the Seller, or either of
them, to convey to the Trust Depositor, for concurrent conveyance to the Trust
and concurrent pledge to the Indenture Trustee, a Substitute Contract (otherwise
satisfying the terms and conditions generally applicable to Substitute Contracts
in other situations described herein) in replacement for the affected Ineligible
Contract, which shall thereupon be deemed released by the Trust (and Indenture
Trustee) and reconveyed through the Trust Depositor to the Seller thereof.

CONCENTRATION AMOUNTS

     In addition to the representations and warranties made by the Seller and
the Trust Depositor with respect to the Contracts as described above under
"--REPRESENTATIONS AND WARRANTIES", the Trust Depositor will represent and
warrant as of the Statistic Calculation Date (calculated utilizing the
Statistical Discount Rate) as follows:

     (i)  the ADCB of all End-User Contracts with Obligors that are governmental
          entities or municipalities does not exceed 1.24% of the ADCB of the
          Contract Pool;

     (ii) the ADCB of all End-User Contracts which finance, lease or are related
          to Software will not exceed 11.94% of the ADCB of the Contract Pool;
          and

     (iii)     the ADCB of all End-User Contracts with Obligors who comprise the
               five (5) largest Obligors (measured by ADCB as of the date of
               determination) does not exceed 4.45% of the ADCB of the Contract
               Pool.

     On the date an Additional Contract or a Substitute Contract is added to the
Contract Pool and the Trust Depositor will make the foregoing representations
and warranties as if such transfer occurred on the Closing Date; PROVIDED, that,
for the purposes thereof (i) the Contract Pool on the Closing Date shall be
deemed to include such Additional Contract or Substitute Contract in lieu of the
Contract being replaced or substituted and (ii) the Discounted Contract Balance
of such Additional Contract or Substitute Contract shall be equal to the
Discounted Contract Balance thereof as of the related Cutoff Date.

     The Indenture Trustee shall reassign to the Trust Depositor, and the Seller
will be obligated to purchase from the Trust Depositor, any Contract transferred
by the Seller (and any related Equipment or Applicable Security) (an "EXCESS
CONTRACT"; any such Contract, together with any Ineligible Contract as described
and defined above, being sometimes referred to herein, collectively, as a
"WARRANTY CONTRACT") selected by the Servicer at such time as there is a breach
of any of the foregoing representations or warranties, which breach has not been
cured or waived in all material respects, the removal of which shall remedy such
breach.  Such purchase shall occur no later than 90 days after the Trust
Depositor or the Seller becomes aware, or receives written notice from the
Servicer or the Trust Depositor, of such breach.  This purchase obligation will
constitute the sole remedy against the Seller available to the Trust Depositor,
the Indenture Trustee and the Noteholders or Certificateholder for a breach of
one of the foregoing representations or warranties.

     Pursuant to the Pooling and Servicing Agreement, an Excess Contract shall
be reassigned to the Trust Depositor and the Trust Depositor shall make a
deposit in the Collection Account in immediately available funds in an amount
(an "EXCESS


                                          86
<PAGE>

CONCENTRATION AMOUNT") equal to the sum of the Discounted Contract Balance of
the Excess Contract (together with accrued interest thereon at the Discount
Rate) and any outstanding Servicer Advances thereon.  Any amount deposited into
the Collection Account in connection with the reassignment of an Excess Contract
shall be considered payment in full of the Ineligible Contract.  Any such amount
shall be considered a Transfer Deposit Amount and shall be treated as an
Available Amount.  In the alternative, the Trust Depositor may instead cause the
Seller, to convey to the Trust Depositor, for concurrent conveyance to the Trust
and concurrent pledge to the Indenture Trustee, a Substitute Contract (otherwise
satisfying the terms and conditions generally applicable to Substitute Contracts
in other situations described herein) in replacement for the affected Excess
Contract, which shall thereupon be deemed released by the Trust (and Indenture
Trustee) and reconveyed through the Trust Depositor to the Seller thereof.

INDEMNIFICATION

     The Pooling and Servicing Agreement provides that the Servicer will
indemnify the Trust Depositor, the Trust, the Owner Trustee, and the Indenture
Trustee from and against any loss, liability, expense, damage or injury suffered
or sustained arising out of the Servicer's actions or omissions with respect to
the Trust pursuant to the Pooling and Servicing Agreement except where arising
out of Indemnified Party's bad faith, willful misconduct or gross negligence.
Pursuant to the Pooling and Servicing Agreement, the Servicer, irrevocably and
unconditionally, (i) submits for itself and its property in any legal action
arising out of the Pooling and Servicing Agreement and the other Operative
Documents, to the nonexclusive general jurisdiction of the courts of the United
States of America for the Southern District of New York, and appellate courts
therefrom and (ii) waives any objection it may have that any action therein was
brought in an inconvenient court.  Notwithstanding the foregoing, a court may
determine, on its own motion, that an action brought against the Servicer in any
such court was brought in an inconvenient forum.

     Except as provided in the preceding paragraph, the Pooling and Servicing
Agreement provides that none of the Trust Depositor, the Servicer or any of
their directors, officers, employees or agents will be under any other liability
to the Trust, the Owner Trustee, the Indenture Trustee, the holders of Notes or
Subordinated Securities or any other person for any action taken, or for
refraining from taking any action, in good faith pursuant to the Pooling and
Servicing Agreement.  However, none of the Trust Depositor, the Servicer or any
of their directors, officers, employees or agents will be protected against any
liability which would otherwise be imposed by reason of willful misfeasance, bad
faith or gross negligence of any such person in the performance of their duties
or by reason of reckless disregard of their obligations and duties thereunder.

     In addition, the Pooling and Servicing Agreement provides that the Servicer
is not under any obligation to appear in, prosecute or defend any legal action
which is not incidental to its servicing responsibilities under the Pooling and
Servicing Agreement.  The Servicer may, in its sole discretion, undertake any
such legal action which it may deem necessary or desirable for the benefit of
holders of Notes or Subordinated Securities with respect to the Pooling and
Servicing Agreement and the rights and duties of the parties thereto and the
interest of Noteholders or holders of the Subordinated Securities thereunder.

COLLECTION AND OTHER SERVICING PROCEDURES

     Pursuant to the Pooling and Servicing Agreement, the Servicer is
responsible for servicing, collecting, enforcing and administering the Contracts
in accordance with its customary and usual procedures for servicing contracts
comparable to the Contracts.

     The Servicer pursuant to the Pooling and Servicing Agreement also may
advance Scheduled Payments with respect to any Contract (a "SERVICER ADVANCE")
which were due in a Collection Period and were not received and identified to a
Contract by the close of business on the Determination Date, to the extent that
the Servicer, in its sole discretion, expects to recover the Servicer Advance
from subsequent payments on or with respect to the Contract.  The Servicer shall
be entitled to reimbursement of Servicer Advances from subsequent payments on or
with respect to the Contract, including collections of any Prepayment Amount,
Transfer Deposit Amount or Recoveries with respect to such Contract, and, if the
Servicer determines that Servicer Advances will not be recovered from the
Contracts to which the Servicer Advances were related, from other Contracts
included in the Trust.


                                          87
<PAGE>

CERTAIN OTHER MATTERS REGARDING THE SERVICER

     The Servicer may not resign from its obligations and duties under the
Pooling and Servicing Agreement, except upon determination that such duties are
no longer permissible under applicable law.  No such resignation will become
effective until the Indenture Trustee or a successor to the Servicer has assumed
the Servicer's responsibilities and obligations under the Pooling and Servicing
Agreement.

     Any person into which, in accordance with the Pooling and Servicing
Agreement, Newcourt USA or the Servicer may be merged or consolidated or any
person resulting from any merger or consolidation to which Newcourt USA or the
Servicer is a party, or any person succeeding to the business of Newcourt USA or
the Servicer, will be the successor to Newcourt, as the Servicer, under the
Pooling and Servicing Agreement.

SERVICER DEFAULT

     In the event of any Servicer Default, either the Indenture Trustee or the
Required Holders, by written notice to the Servicer and the Owner Trustee (and
to the Indenture Trustee, if given by the Noteholders) (a "TERMINATION NOTICE"),
may terminate all of the rights and obligations of the Servicer, as servicer,
under the Pooling and Servicing Agreement.  If the Indenture Trustee within 60
days of receipt of a Termination Notice is unable to obtain any bids from
eligible Servicers and the Servicer has not cured the Servicer Default which
gave rise to the Termination Notice, then the Indenture Trustee shall offer the
Trust Depositor the right at its option to accept retransfer of the Trust
Assets.  The purchase price for such a retransfer shall be equal to the sum of
the Aggregate Principal Amount of all Notes and Subordinated Notes on such
Distribution Date plus accrued and unpaid interest thereon at the applicable
interest rate (together with, if applicable, interest on interest amounts that
were due and not paid on a prior date), through the date of such retransfer.

     The Indenture Trustee shall, as promptly as possible after giving a
Termination Notice, appoint a successor Servicer (a "SERVICE TRANSFER"), and if
no successor Servicer has been appointed by the Indenture Trustee and has
accepted such appointment by the time the Servicer ceases to act as Servicer,
all rights, authority, power and obligations of the Servicer under the Pooling
and Servicing Agreement shall pass to and be vested in the Indenture Trustee.
Prior to any Service Transfer, the Indenture Trustee will seek to obtain bids
from potential Servicers meeting certain eligibility requirements set forth in
the Pooling and Servicing Agreement to serve as a successor Servicer for
servicing compensation not in excess of the Servicing Fee.  The rights and
interest of the Trust Depositor under the Pooling and Servicing Agreement as
holder of the Subordinated Certificate will not be affected by any Termination
Notice or Service Transfer.

     A "SERVICER DEFAULT" refers to any of the following events:

     (a)  any failure by the Servicer to make any payment, transfer or deposit
          or to give instructions or notice to the Owner Trustee or the
          Indenture Trustee to make any payment, transfer or deposit pursuant to
          the Pooling and Servicing Agreement on or before the date occurring
          five Business Days after notice from the Indenture Trustee or after
          discovery by the Servicer; or

     (b)  failure on the part of the Servicer to duly observe or perform in any
          material respect any other covenants or agreements of the Servicer set
          forth in the Pooling and Servicing Agreement which has a material
          adverse effect on the Noteholders and holders of the Subordinated
          Notes or Certificateholder, which continues unremedied for a period of
          30 days after the first to occur of (i) the  date on which written
          notice of such failure requiring the same to be remedied shall have
          been given to the Servicer by the Indenture Trustee or to the Servicer
          and the Indenture Trustee by the Noteholders and holders of the
          Subordinated Notes or Certificateholder or the Indenture Trustee on
          behalf of such Noteholders of Notes or holders of the Subordinated
          Notes aggregating not less than 25% of the Principal Amount of any
          Class adversely affected thereby and (ii) the date on which a
          responsible officer of the Servicer becomes aware thereof and such
          failure continues to materially adversely affect such Noteholders or
          holders of the Subordinated Notes or Certificateholder for such
          period; or

     (c)  any representation, warranty or certification made by the Servicer in
          the Pooling and Servicing Agreement or in any certificate delivered
          pursuant to the Pooling and Servicing Agreement shall prove to have
          been incorrect when made, which has a material adverse effect on the
          Noteholders and holders of the Subordinated Notes or Certificateholder
          and which continues to be incorrect in any material respect for a
          period of 30 days after the first to occur of (i) the date on which
          written


                                          88
<PAGE>

          notice of such incorrectness requiring the same to be remedied shall
          have been given to the Servicer and the Owner Trustee by the
          Indenture Trustee, or to the Servicer, the Owner Trustee and the
          Indenture Trustee by Noteholders and holders of the Subordinated Notes
          or the Certificateholder or by the Indenture Trustee on behalf of
          Noteholders of Notes or holders of the Subordinated Notes aggregating
          not less than 25% of the Principal Amount of any Class adversely
          affected thereby and (ii) the date on which a responsible of the
          Servicer becomes aware thereof, and such incorrectness continues to
          materially adversely affect such Holders for such period; or

     (d)  an Insolvency Event shall occur with respect to the Servicer.

     Notwithstanding the foregoing, a delay in or failure of performance
referred to under clause (a) above for a period of five Business Days or
referred to under clause (b) or (c) for a period of 60 days (in addition to any
period provided in (a), (b) or (c)) shall not constitute a Servicer Default
until the expiration of such additional five Business Days or 60 days,
respectively, if such delay or failure could not be prevented by the exercise of
reasonable diligence by the Servicer and such delay or failure was caused by an
act of God or other similar occurrences.  Upon the occurrence of any such event
the Servicer shall not be relieved from using its best efforts to perform its
obligations in a timely manner in accordance with the terms of the Pooling and
Servicing Agreement and the Servicer shall provide the Owner Trustee, the
Indenture Trustee and the Trust Depositor prompt notice of such failure or delay
by it, together with a description of its efforts to so perform its obligations.
The Servicer shall immediately notify the Indenture Trustee in writing of any
Servicer Default.

EVIDENCE AS TO COMPLIANCE

     On or before March 31 of each calendar year, the Servicer will deliver to
the Indenture Trustee a statement from a nationally recognized accounting firm
to the effect that such firm has (i) audited the financial statements of the
Servicer and issued its report thereon and that such audit was made in
accordance with generally accepted auditing standards, which require that such
accounting firm plan and perform the audit to obtain reasonable assurance as to
whether the financial statements of the Servicer are free of material
misstatement, and (ii) examined management's assertion that the Servicer
maintained effective control over the servicing of equipment lease contracts,
installment sales contracts, promissory notes, loan and security agreements
and/or other similar types of receivables under servicing agreements
substantially similar one to another, in accordance with established or stated
criteria, and that such examination was performed in accordance with standards
established by the American Institute of Certified Public Accountants.

     Copies of all statements, certificates and reports furnished to the
Indenture Trustee may be obtained by a request in writing delivered to the
Indenture Trustee.

AMENDMENTS TO THE POOLING AND SERVICING AGREEMENT

     The Pooling and Servicing Agreement may be amended from time to time by
agreement of the Owner Trustee, the Servicer, the Indenture Trustee and the
Trust Depositor without the consent of the Noteholders or holders of the
Subordinated Securities (i) to cure any ambiguity or (ii) to add any consistent
provisions; PROVIDED, that such action shall not as evidenced by an Opinion of
Counsel, adversely affect in any material respect the interests of any
Noteholder or holders of the Subordinated Securities.

     The Pooling and Servicing Agreement may also be amended from time to time
by the Trust Depositor, the Servicer, the Indenture Trustee and the Owner
Trustee with the consent of the Required Holders for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions of
the Pooling and Servicing Agreement or of modifying in any manner the rights of
Noteholders or the holders of the Subordinated Securities.  No such amendment,
however, may

     (i)  increase or reduce in any manner the amount of, or delay the timing of
          (a) distributions which are required to be made on any Note,
          Subordinated Note or Certificate (including by way of amendment of
          related definitions) or (b) the manner in which the Reserve Fund is
          applied without the consent of each Noteholder or holder of a
          Subordinated Security affected thereby;

     (ii)      change in any manner (including through amendment of related
               definitions) the Noteholders or holders of Subordinated
               Securities which are required to consent to any amendment to the
               Pooling and Servicing Agreement; or


                                          89
<PAGE>

     (iii)     make any Note, Subordinated Note or Certificate payable in money
               other than Dollars without the consent of each Noteholder or
               holder of a Subordinated Security affected thereby.

     Promptly following the execution of any such amendment, the Indenture
Trustee shall furnish written notice of the substance of such amendment to each
Noteholder and holder of a Subordinated Security.

THE OWNER TRUSTEE

     The Bank of New York (Delaware) will be the Owner Trustee under the Pooling
and Servicing Agreement.  Newcourt  USA and its affiliates may from time to time
enter into banking and trustee relationships with the Owner Trustee and its
affiliates.  Newcourt USA and its affiliates may hold Notes in their own names;
however, any Notes so held shall not be entitled to participate in any decisions
made or instructions given to the Owner Trustee by the Noteholders as a group.
The Owner Trustee's address is White Clay Center, Newark, Delaware 19711.

     For purposes of meeting the legal requirements of any jurisdictions in
which any part of the Trust Assets may at the time be located, the Owner Trustee
will have the power to appoint a co-trustee or separate trustee of all or any
part of the Trust Assets.  To the extent permitted by law, all rights, powers,
duties and obligations conferred or imposed upon the Owner Trustee will be
conferred or imposed upon and exercised or performed by the Owner Trustee and
such separate trustee or co-trustee jointly, or, in any jurisdiction in which
the Owner  Trustee will be incompetent or unqualified to perform certain acts,
singly upon such separate trustee or co-trustee who shall exercise and perform
such rights, powers, duties and obligations solely at the direction of the Owner
Trustee.

     The Owner Trustee may resign at any time, in which event a successor Owner
Trustee will be appointed as provided in the Pooling and Servicing Agreement.
The Servicer may also remove the Owner Trustee if such Owner Trustee ceases to
be eligible to continue as such under the Pooling and Servicing Agreement.  In
such circumstances, a successor Owner Trustee will be appointed as provided in
the Pooling and Servicing Agreement.  Any resignation or removal of the Owner
Trustee and appointment of a successor Owner Trustee shall not become effective
until acceptance of the appointment by the successor Owner Trustee.


                                    THE INDENTURE

GENERAL

     The Notes will be issued pursuant to an Indenture between the Trust and the
Indenture Trustee.  Pursuant to the Pooling and Servicing Agreement, the
Indenture Trustee will obtain the benefits of the Pooling and Servicing
Agreement for itself and the Noteholders represented thereby.

PAYMENTS OF PRINCIPAL AND INTEREST

     Pursuant to the Indenture, each payment received by the Indenture Trustee
as described above under "DESCRIPTION OF THE NOTES--ALLOCATIONS; PRIOR TO AN
EVENT OF DEFAULT" shall be promptly distributed in the following order of
priority:

          FIRST, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class A-1 Notes shall be distributed to the Class A-1
          Noteholders ratably, without priority of any one Class A-1 Note over
          any other Class A-1 Note, in the proportion that the aggregate amount
          of all  accrued but unpaid interest to the date of distribution on
          each Class A-1 Note bears to the aggregate amount of all accrued but
          unpaid interest to the date of distribution on all Class A-1 Notes;

          SECOND, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class A-2 Notes shall be distributed to the Class A-2
          Noteholders ratably, without priority of any one Class A-2 Note over
          any other Class A-2 Note, in the proportion that the aggregate amount
          of all  accrued but unpaid interest to the date of distribution on
          each Class A-2 Note bears to the aggregate amount of all accrued but
          unpaid interest to the date of distribution on all Class A-2 Notes;


                                          90
<PAGE>

          THIRD, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class A-3 Notes shall be distributed to the Class A-3
          Noteholders ratably, without priority of any one Class A-3 Note over
          any other Class A-3 Note, in the proportion that the aggregate amount
          of all accrued but unpaid interest to the date of distribution on each
          Class A-3 Note bears to the aggregate amount of all accrued but unpaid
          interest to the date of distribution on all Class A-3 Notes;

          FOURTH, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class A-4 Notes shall be distributed to the Class A-4
          Noteholders ratably, without priority of any one Class A-4 Note over
          any other Class A-4 Note, in the proportion that the aggregate amount
          of all accrued but unpaid interest to the date of distribution on each
          Class A-4 Note bears to the aggregate amount of all accrued but unpaid
          interest to the date of distribution on all Class A-4 Notes;

          FIFTH, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class B Notes shall be distributed to the Class B Noteholders
          ratably, without priority of any one Class B Note over any other Class
          B Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class B Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class B Notes;

          SIXTH, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class C Notes shall be distributed to the Class C Noteholders
          ratably, without priority of any one Class C Note over any other Class
          C Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class C Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class C Notes;

          SEVENTH, so much of such installment or payment as shall be required
          to pay in full the aggregate amount of interest then due on or in
          respect of the Class D Notes shall be distributed to the Class D
          Noteholders ratably, without priority of any one Class D Note over any
          other Class D Note, in the proportion that the aggregate amount of all
          accrued but unpaid interest to the date of distribution on each Class
          D Note bears to the aggregate amount of all accrued but unpaid
          interest to the date of distribution on all Class D Notes;

          EIGHTH, so much of such installment or payment as shall be required to
          pay in full the aggregate amount of interest then due on or in respect
          of the Class E Notes shall be distributed to the Class E Noteholders
          ratably, without priority of any one Class E Note over any other Class
          E Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class E Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class E Notes;

          NINTH, the balance, if any, of such installment or payment remaining
          thereafter shall be distributed ratably to the Class A-1 Noteholders
          to pay in full the aggregate amount of the Class A-1 Principal Payment
          then due pursuant to or in respect of the Class A-1 Notes, without
          priority of any one Class A-1 Note over any other Class A-1 Note, in
          the proportion that the aggregate unpaid principal amount of each
          Class A-1 Note bears to the aggregate unpaid principal amount of all
          Class A-1 Notes;

          TENTH, the balance, if any, of such installment or payment remaining
          thereafter shall be distributed ratably to the Class A-2 Noteholders
          to pay in full the aggregate amount of the Class A-2 Principal Payment
          then due pursuant to or in respect of the Class A-2 Notes, without
          priority of any one Class A-2 Note over any other Class A-2 Note, in
          the proportion that the aggregate unpaid principal amount of each
          Class A-2 Note bears to the aggregate unpaid principal amount of all
          Class A-2 Notes;

          ELEVENTH, the balance, if any, of such installment or payment
          remaining thereafter shall be distributed ratably to the Class A-3
          Noteholders to pay in full the aggregate amount of the Class A-3
          Principal Payment then due pursuant to or in respect of the Class A-3
          Notes, without priority of any one Class


                                          91
<PAGE>

          A-3 Note over any other Class A-3 Note, in the proportion that the
          aggregate unpaid principal amount of each Class A-3 Note bears to the
          aggregate unpaid principal amount of all Class A-3 Notes;

          TWELFTH, the balance, if any, of such installment or payment remaining
          thereafter shall be distributed ratably to the Class A-4 Noteholders
          to pay in full the aggregate amount of the Class A-4 Principal Payment
          then due pursuant to or in respect of the Class A-4 Notes, without
          priority of any one Class A-4 Note over any other Class A-4 Note, in
          the proportion that the aggregate unpaid principal amount of each
          Class A-4 Note bears to the aggregate unpaid principal amount of all
          Class A-4 Notes;

          THIRTEENTH, the balance, if any, of such installment or payment
          remaining thereafter shall be distributed ratably to the Class B
          Noteholders to pay in full the aggregate amount of the Class B
          Principal Payment then due pursuant to or in respect of the Class B
          Notes, without priority of any one Class B Note over any other Class B
          Note, in the proportion that the aggregate unpaid principal amount of
          each Class B Note bears to the aggregate unpaid principal amount of
          all Class B Notes;

          FOURTEENTH, the balance, if any, of such installment or payment
          remaining thereafter shall be distributed ratably to the Class C
          Noteholders to pay in full the aggregate amount of the Class C
          Principal Payment then due pursuant to or in respect of the Class C
          Notes, without priority of any one Class C Note over any other Class C
          Note, in the proportion that the aggregate unpaid principal amount of
          each Class C Note bears to the aggregate unpaid principal amount of
          all Class C Notes;

          FIFTEENTH, the balance, if any, of such installment or payment
          remaining thereafter shall be distributed ratably to the Class D
          Noteholders to pay in full the aggregate amount of the Class D
          Principal Payment then due pursuant to or in respect of the Class D
          Notes, without priority of any one Class D Note over any other Class D
          Note, in the proportion that the aggregate unpaid principal amount of
          each Class D Note bears to the aggregate unpaid principal amount of
          all Class D Notes;

          SIXTEENTH, the balance, if any, of such installment or payment
          remaining thereafter shall be distributed ratably to the Class E
          Noteholders to pay in full the aggregate amount of the Class E
          Principal Payment then due pursuant to or in respect of the Class E
          Notes, without priority of any one Class E Note over any other Class E
          Note, in the proportion that the aggregate unpaid principal amount of
          each Class E Note bears to the aggregate unpaid principal amount of
          all Class E Notes; and

          SEVENTEENTH, the aggregate amount of Additional Principal, if any, of
          such installment or payment remaining thereafter shall be paid, to the
          Class A Notes sequentially until the Principal Amount of each of the
          Class A Notes have been reduced to zero, then to the Class B Notes
          until the Principal Amount of the Class B Notes has been reduced to
          zero, then to the Class C Notes until the Principal Amount of the
          Class C Notes has been reduced to zero, then to the Class D Notes
          until the Principal Amount of the Class D Notes has been reduced to
          zero, then to the Class E Notes until the Principal Amount of the
          Class E Notes has been reduced to zero.

     Pursuant to the Indenture, each payment received by the Indenture Trustee
as described above under "DESCRIPTION OF THE NOTES--ALLOCATIONS; FOLLOWING AN
EVENT OF DEFAULT" shall be promptly distributed in the following order of
priority:

          FIRST, so much of such payment as shall be required to reimburse the
          Indenture Trustee for any tax, fee, expense, charge or other loss
          incurred by the Indenture Trustee (to the extent not previously
          reimbursed), (including, without limitation, the expense of sale,
          taking or other proceeding, attorneys' fees and expenses, court costs,
          and any other expenditures incurred or expenditures or advances made
          by the Indenture Trustee in the protection, exercise or enforcement of
          any right, power or remedy or any damages sustained by the Indenture
          Trustee, liquidated or otherwise, upon the Indenture Event of Default
          giving rise to such expenditures or advances) shall be applied by the
          Indenture Trustee in reimbursement of such expenses;

          SECOND, so much of such payment remaining as shall be required to
          reimburse the Noteholders in full for certain indemnity payments, if
          any, made by such Noteholders and Subordinated Noteholders to the
          Indenture Trustee (to the extent not previously reimbursed) shall be
          distributed to the Noteholders and the Subordinated Noteholders, and,
          if the aggregate amount remaining shall be insufficient to reimburse
          all such payments in full, it shall be distributed ratably, without
          priority of any such holder


                                          92
<PAGE>

          over any other, in the proportion that the aggregate amount of such
          unreimbursed indemnity payments made by each such holder bears to the
          aggregate amount of such unreimbursed indemnity payments made by all
          Noteholders and the Subordinated Noteholders;

          THIRD, so much of such payment remaining as shall be required to pay
          in full the aggregate amount of all accrued but unpaid interest to the
          date of distribution on the Class A-1 Notes, the Class A-2 Notes, the
          Class A-3 Notes and the Class A-4 Notes shall be distributed to the
          Class A-1 Noteholders, the Class A-2 Noteholders, the Class A-3
          Noteholders, the Class A-4 Noteholders, and, if the aggregate amount
          remaining shall be insufficient to pay all such amounts in full, it
          shall be distributed ratably, without priority of any one Class A-1
          Note, one Class A-2 Note, one Class A-3 Note and one Class A-4 Note
          over any other Class A-1 Note, Class A-2 Note, Class A-3 Note or Class
          A-4 Note, in the proportion that the aggregate amount of all accrued
          but unpaid interest to the date of distribution on each Class A-1
          Note, Class A-2 Note, Class A-3 Note or Class A-4 Note bears to the
          aggregate amount of all accrued but unpaid interest to the date of
          distribution on all Class A Notes;

          FOURTH, so much of such payment remaining as shall be required to pay
          in full the aggregate amount of all accrued but unpaid interest to the
          date of distribution on the Class B Notes shall be distributed to the
          Class B Noteholders, and, if the aggregate amount remaining shall be
          insufficient to pay all such amounts in full, it shall be distributed
          ratably, without priority of any one Class B Note over any other Class
          B Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class B Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class B Notes;

          FIFTH, so much of such payment remaining as shall be required to pay
          in full the aggregate amount of all accrued but unpaid interest to the
          date of distribution on the Class C Notes shall be distributed to the
          Class C Noteholders, and, if the aggregate amount remaining shall be
          insufficient to pay all such amounts in full, it shall be distributed
          ratably, without priority of any one Class C Note over any other Class
          C Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class C Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class C Notes;

          SIXTH, so much of such payment remaining as shall be required to pay
          in full the aggregate amount of all accrued but unpaid interest to the
          date of distribution on the Class D Notes shall be distributed to the
          Class D Noteholders, and, if the aggregate amount remaining shall be
          insufficient to pay all such amounts in full, it shall be distributed
          ratably, without priority of any one Class D Note over any other Class
          D Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class D Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class D Notes;

          SEVENTH, so much of such payment remaining as shall be required to pay
          in full the aggregate amount of all accrued but unpaid interest to the
          date of distribution on the Class E Notes shall be distributed to the
          Class E Noteholders, and, if the aggregate amount remaining shall be
          insufficient to pay all such amounts in full, it shall be distributed
          ratably, without priority of any one Class E Note over any other Class
          E Note, in the proportion that the aggregate amount of all accrued but
          unpaid interest to the date of distribution on each Class E Note bears
          to the aggregate amount of all accrued but unpaid interest to the date
          of distribution on all Class E Notes;

          EIGHTH, the balance, if any, of such payment remaining thereafter
          shall be distributed to the Class A-1 Noteholders in order to pay in
          full the outstanding aggregate amount of principal of the Class A-1
          Notes, and if the aggregate amount remaining shall be insufficient to
          pay all such amounts in full, it shall be distributed ratably, without
          priority of any one Class A-1 Note over any other Class A-1 Note, in
          the proportion that the aggregate unpaid principal amount of each
          Class A-1 Note bears to the aggregate unpaid principal amount of all
          Class A-1 Notes;

          NINTH, the balance, if any, of such payment remaining thereafter shall
          be distributed to the Class A-2 Noteholders in order to pay in full
          the outstanding aggregate amount of principal of the Class A-2 Notes,
          and if the aggregate amount remaining shall be insufficient to pay all
          such amounts in full, it


                                          93
<PAGE>

          shall be distributed ratably, without priority of any one Class A-2
          Note over any other Class A-2 Note, in the proportion that the
          aggregate unpaid principal amount of each Class A-2 Note bears to the
          aggregate unpaid principal amount of all Class A-2 Notes;

          TENTH, the balance, if any, of such payment remaining thereafter shall
          be distributed to the Class A-3 Noteholders in order to pay in full
          the outstanding aggregate amount of principal of the Class A-3 Notes,
          and if the aggregate amount remaining shall be insufficient to pay all
          such amounts in full, it shall be distributed ratably, without
          priority of any one Class A-3 Note over any other Class A-3 Note, in
          the proportion that the aggregate unpaid principal amount of each
          Class A-3 Note bears to the aggregate unpaid principal amount of all
          Class A-3 Notes;

          ELEVENTH, the balance, if any, of such payment remaining thereafter
          shall be distributed to the Class A-4 Noteholders in order to pay in
          full the outstanding aggregate amount of principal of the Class A-4
          Notes, and if the aggregate amount remaining shall be insufficient to
          pay all such amounts in full, it shall be distributed ratably, without
          priority of any one Class A-4 Note over any other Class A-4 Note, in 
          the proportion that the aggregate unpaid principal amount of each 
          Class A-4 Note bears to the aggregate unpaid principal amount of all 
          Class A-4 Notes;

          TWELFTH, the balance, if any, of such payment remaining thereafter
          shall be distributed to the Class B Noteholders in order to pay in
          full the outstanding aggregate amount of principal of the Class B
          Notes, and if the aggregate amount remaining shall be insufficient to
          pay all such amounts in full, it shall be distributed ratably, without
          priority of any one Class B Note over any other Class B Note, in the
          proportion that the aggregate unpaid principal amount of each Class B
          Note bears to the aggregate unpaid principal amount of all Class B
          Notes;

          THIRTEENTH, the balance, if any, of such payment remaining thereafter
          shall be distributed ratably to the Class C Noteholders to pay in full
          the aggregate amount of principal of the Class C Notes, then due
          pursuant to or in respect of the Class C Notes, and if the aggregate
          amount remaining shall be insufficient to pay all such amounts in
          full, it shall be distributed ratably, without priority of any one
          Class C Note over any other Class C Note, in the proportion that the
          aggregate unpaid principal amount of each Class C Note bears to the
          aggregate unpaid principal amount of all Class C Notes;

          FOURTEENTH, the balance, if any, of such payment remaining thereafter
          shall be distributed ratably to the Class D Noteholders to pay in full
          the aggregate amount of principal of the Class D Notes, then due
          pursuant to or in respect of the Class D Notes, and if the aggregate
          amount remaining shall be insufficient to pay all such amounts in
          full, it shall be distributed ratably, without priority of any one
          Class D Note over any other Class D Note, in the proportion that the
          aggregate unpaid principal amount of each Class D Note bears to the
          aggregate unpaid principal amount of all Class D Notes; and

          FIFTEENTH, the balance, if any, of such payment remaining thereafter
          shall be distributed ratably to the Class E Noteholders to pay in full
          the aggregate amount of principal of the Class E Notes, then due
          pursuant to or in respect of the Class E Notes, and if the aggregate
          amount remaining shall be insufficient to pay all such  amounts in
          full, it shall be distributed ratably, without priority of any one
          Class E Note over any other Class E Note, in the proportion that the
          aggregate unpaid principal amount of each Class E Note bears to the
          aggregate unpaid principal amount of all Class E Notes.


EVENTS OF DEFAULT; REMEDIES

     If an Event of Default referred to in subparagraph (e) (see "DESCRIPTION OF
THE NOTES--EVENTS OF DEFAULT") has occurred, then and in every such case the
unpaid principal of the Notes, together with interest accrued but unpaid
thereon, and all other amounts due to the Noteholders under the Indenture, shall
immediately and without further act become due and payable.

     If any other Event of Default shall have occurred, then and in every such
case, the Notes shall be accelerated with accrued but unpaid interest thereon;
PROVIDED, HOWEVER, such Event of Default may be waived if the Required Holders
may provide the Trustee and the Trust Depositor written notice of such waiver.

THE INDENTURE TRUSTEE


                                          94
<PAGE>

     The Indenture Trustee with respect to the Notes and the Subordinated Notes
is Harris Trust and Savings Bank.  Newcourt USA and its affiliates may from time
to time enter into banking and trustee relationships with the Indenture Trustee
and its affiliates.  Newcourt USA and its affiliates may hold Notes in their own
names; however, any Notes so held shall not be entitled to participate in any
decisions made or instructions given to the Indenture Trustee by the
Noteholders as a group.

     The Indenture Trustee's responsibilities will consist principally of the
distribution of monies received pursuant to the Pooling and Servicing Agreement,
the authentication and registration of transfer of Notes under the Indenture,
and the delivery of certain information received from the Trust Depositor.

     For purposes of meeting the legal requirements of any jurisdictions in
which any part of the Trust Assets may at the time be located, the Indenture
Trustee will have the power to appoint a co-trustee or separate trustee of all
or any part of the Trust Assets.  To the extent permitted by law, all rights,
powers, duties and obligations conferred or imposed upon the Indenture Trustee
will be conferred or imposed upon and exercised or performed by the Indenture
Trustee and such separate trustee or co-trustee jointly, or, in any jurisdiction
in which the Indenture Trustee will be incompetent or unqualified to perform
certain acts, singly upon such separate trustee or co-trustee who shall exercise
and perform such rights, powers, duties and obligations solely at the direction
of the Indenture Trustee.

The Indenture Trustee may resign at any time, in which event a successor
Indenture Trustee which meets the requirements of Section 310(a) of the Trust
Indenture Act of 1939, as amended (the "TIA"), will be appointed by the
Servicer.  The Servicer may also remove the Indenture Trustee if the Indenture
Trustee ceases to be eligible to continue as such under the Indenture.  In such
circumstances, a successor Indenture Trustee which meets the requirements of
Section 310(a) of the TIA will be appointed by the Servicer.  Any resignation or
removal of the Indenture Trustee and appointment of a successor Indenture
Trustee does not become effective until acceptance of the appointment by the
successor Indenture Trustee.

GOVERNING LAW

     The Indenture will be governed by the laws of the State of New York.

AMENDMENTS TO THE INDENTURE

     At any time and from time to time, the Trust and the Indenture Trustee,
with the written consent of the Required Holders represented thereby, may
execute a supplement to the Indenture for the purpose of adding provisions to,
or changing or eliminating provisions of, the Indenture (including any appendix
or schedule hereto; PROVIDED, HOWEVER, that, without the consent of each
Noteholder and Subordinated Noteholder affected thereby under the Indenture, no
such amendment, supplement, waiver or consent shall

               (i)     change the date of payment of any installment of
          principal of or interest on any Note or Subordinated Note, or reduce
          the principal amount thereof, the interest rate thereon or reduce the
          amount payable with respect to such Note or Subordinated Note upon
          redemption thereof, change the provisions of the Indenture relating to
          the application of collections on, or the proceeds of the sale of, the
          Trust Assets to payment of principal of or interest on the Notes and
          Subordinated Notes, or change any place of payment where, or the coin
          or currency in which, any Note or Subordinated Note or the interest
          thereon is payable, or impair the right to institute suit for the
          enforcement of the provisions of the Indenture regarding the
          applicable of funds available thereof to the payment of any such
          amount due on the Notes or Subordinated Notes;

               (ii)    reduce the Principal Amount of the Notes and Subordinated
          Notes or reduce the percentages used in the definition of Required
          Holders the consent of which is required in connection with the
          execution of a supplemental indenture (or an amendment to the
          Indenture) or to waive compliance with certain provisions of the
          Indenture or certain defaults under the Indenture;

               (iii)   reduce the percentages used in the definition of Required
          Holders in connection with the sale or liquidation of Trust Assets;

               (iv)    modify, amend or supplement the provisions of the
          Indenture relating to consent of the Noteholders and Subordinated
          Noteholders to amendments, waivers and supplements to the Indenture or
          the other Transaction Documents; or


                                          95
<PAGE>

               (v)     permit the creation of any lien ranking prior to or on a
          parity with the lien created by the Indenture with respect to the
          Trust Assets.


                        CERTAIN LEGAL ASPECTS OF THE CONTRACTS

     TRANSFER OF CONTRACTS.  As of the Cutoff Date, Newcourt USA, as Seller,
will sell the Contracts to the Trust Depositor, which Contracts will be
immediately conveyed to the Trust pursuant to the Pooling and Servicing
Agreement.  Under commercial law, the transfer of the Contracts to the Trust is
either a sale of the Contracts to the Trust or a grant of a security interest in
such property to the Trust.  The Trust Depositor has taken and will take all
actions that are required under applicable law to perfect the Trust's interest
in the Contracts in the event the transfer by the Trust Depositor to the Trust
is deemed to be a loan for commercial law purposes, and it is the intent of the
Trust Depositor that the Trust will at all times have a first priority perfected
security interest in the Contracts and in the proceeds thereof, with certain
exceptions. The Trust Depositor will represent and warrant to the Trust that,
in the event the sale of such Contracts by the Trust Depositor to the Trust is
deemed to create a security interest under the UCC, there will exist a valid,
subsisting and enforceable first priority perfected security interest in the
Contracts, in existence at the time of the formation of the Trust with respect
to Contracts conveyed on the Closing Date or at the date of conveyance of any
Additional Contracts or Substitute Contracts, in favor of the Trust.  For a
discussion of the Trust's rights arising from these representations and
warranties not being satisfied, see "THE TRANSFER AND SALE AGREEMENT AND THE
POOLING AND SERVICING AGREEMENT--REPRESENTATIONS AND WARRANTIES".

     Financing statements covering the Contracts will be filed under the UCC by
the Trust Depositor, the Trust and the Indenture Trustee to perfect their
respective interests in the Contracts and continuation statements will be filed
as required to continue the perfection of such interests.  In addition, the
Seller will indicate in the appropriate computer files relating to the
Contracts, that such Contracts have been transferred by the Seller to the Trust
Depositor, by the Trust Depositor to the Trust and by the Trust to the Indenture
Trustee, and the Seller will notate in the appropriate computer records that
such Contracts have been transferred to the Trust and assigned to the Indenture
Trustee, and deliver to the Indenture Trustee a computer file or microfiche or
written list containing a true and complete list of all Contracts then being
transferred to the Trust and all Secondary Contracts in which a security
interest is then being transferred to the Trust, identified by account number
and by the Discounted Contract Balance as of the related Cutoff Date.  To
facilitate servicing and reduce administrative costs, however, the Contract
Files (as defined herein) will be retained in the possession of the Servicer and
not deposited with the Indenture Trustee or any other agent or custodian for the
benefit of the Noteholders.  Because the Contract Files will remain in the
Servicer's possession, if a subsequent purchaser were able to take physical
possession of the Contract Files without knowledge of such assignment, the
Indenture Trustee's priority interest in the Contracts (as assignee of the
Seller's, Trust Depositor's and the Trust's interest) could be defeated.  In
such event, distributions to Noteholders could be adversely affected.  The
notation in the computer records, however, mitigates this risk.

     Similarly, with respect to Secondary Contracts securing Vendor Loans, in
some instances the Vendor will retain the original contract files associated
with the related End-User Contracts which are Secondary Contracts securing such
Vendor Loan.  Although UCC financing statements are filed reflecting the pledge
of such Contracts to the Seller as security for the Vendor Loans, because these
contract files will remain in the Vendor's possession, if a subsequent purchaser
were able to take physical possession of such contract files without knowledge
of the pledge to the Seller, the Indenture Trustee's priority security interest
(as assignee of the Seller's, Trust Depositor's and the Trust's interest) in the
such Secondary Contracts, as security for the related Vendor Loan, could be
defeated.  In such event, distributions to Noteholders could be adversely
affected.  Each Vendor represents, warrants and covenants in the applicable
agreement evidencing a Vendor Loan, however, that it has not and will not sell
or otherwise convey, unless subordinated to the Trust, or otherwise pledge,
assign or convey to any other party (other than the Seller) any interest in the
Secondary Contracts securing such Vendor Loan, and agrees that it will maintain
possession of the related contract files as custodian for the benefit of the
Seller as secured party with respect to such Secondary Contracts.

     There are also certain limited circumstances under applicable federal or
state law in which prior transferees of Contracts or Secondary Contracts could
have an interest in such contracts with priority over the Indenture Trustee's
interest.  A tax or other government lien on property of the Seller or the Trust
Depositor arising prior to the time a Contract or interest in a Secondary
Contract is conveyed to the Trust may also have priority over the interest of
the Trust and the Indenture Trustee in such contract. Under the Transfer and
Sale Agreement, the Seller will warrant to the Trust Depositor, and, under the
Pooling and Servicing Agreement, the Trust Depositor will warrant to the
Indenture Trustee, that the Contracts have been transferred free and clear of
the lien of any third party other than Permitted Liens (other than the
Subordinated Residual Interest, if any, assigned to any Residual Assignee) and
that the interests in Secondary Contracts transferred thereunder


                                          96
<PAGE>

have been transferred free and clear of the lien of any third party other than
Permitted Liens.  Each Seller, the Trust Depositor, the Owner Trustee and the
Trust  will also covenant that it will not sell, pledge, assign, transfer or
grant any lien on any Contract or Secondary Contract included in the Trust,
other than transfers to the Trust and by the Trust to the Indenture Trustee.  In
addition, as described above under "THE TRUST DEPOSITOR", the Trust Depositor
has been organized as a "BANKRUPTCY-REMOTE" entity which is not engaged in any
business or activities unrelated to the transactions described herein.

     Because Software is generally eligible for protection under the Federal
copyright laws, a security interest in Software generally cannot be perfected
without a filing at the U.S. Copyright Office.  Some legal authority indicates
that this filing requirement also extends to a sale or grant of a security
interest in Software licenses and the proceeds thereof, while some other legal
authority suggests that where there is an outright assignment of certain
payments (such as royalties) associated with copyrightable materials, the rights
to receive such payments constitute property separate from the copyrightable
material and that no filing in the Copyright Office is required in connection
with such assignment.  The Seller believes that the receivables arising from
Contracts that are Software licenses or purport to be secured by Software
licenses constitute property separate from those Software licenses and that no
filing at the U.S. Copyright office is required in order to perfect any
transfers of those receivables that have occurred prior to, or will occur on,
the Closing Date, and no filings have been, or will be, made at the U.S.
Copyright office in connection with those transfers.  While the Seller believes,
and will represent, that the Trust will have a perfected ownership or security
interest in those Receivables (and appropriate UCC filings will be made relating
to those Receivables), no assurance can be given that a court would concur with
that conclusion in light of the split in legal authorities referred to above.
The Seller will not make any representation or warranty as to its interest in
any Software underlying any Contract or any Software license securing or
purporting to secure any Contract.

     TRANSFERS OF INTERESTS IN FINANCED EQUIPMENT.  In connection with the
conveyance of the Contracts to the Trust, security interests in the related
financed Equipment securing such Contracts (or, in connection with Leases, the
Seller's ownership interest in or title to such Equipment) will be assigned by
the Seller to the Trust Depositor.  Security interests in such Equipment will be
assigned by the Trust Depositor to the Trust and by the Trust or the Indenture
Trustee.  It has been the general policy of the Seller to file or cause to be
filed UCC financing statements with respect to the Equipment relating to the
Contracts.  Due to the administrative burden and expense associated with
amending many filings in numerous states where Equipment is located, no
assignments of the UCC financing statements evidencing the security interest of
the Seller in the Equipment will be filed to reflect the Trust Depositor's, the
Trust's or the Indenture Trustee's interests therein.  While failure to file
such assignments does not affect the Trust's interest in the Contracts or
perfection of the Indenture Trustee's interest in such Contracts (including the
related Seller's security interest in the related Equipment), it does expose the
Trust (and thus Noteholders) to the risk that the Servicer could inadvertently
release its security interest in the Equipment of record, and it could
complicate the Trust's enforcement, as assignee, of the Seller's security
interest in the Equipment.  While these risks should not affect the perfection
or priority of the interest of the Indenture Trustee in the Contracts or rights
to payment thereunder, they may adversely affect the right of the Indenture
Trustee to receive proceeds of a disposition of the Equipment related to a
Defaulted Contract.  Additionally, statutory liens for repairs or unpaid taxes
and other liens arising by operation of law may have priority even over prior
perfected security interests in the Equipment assigned to the Indenture Trustee.

     In addition, some of the Equipment related to the Contracts may constitute
"FIXTURES" under the real estate or UCC provisions of the jurisdiction in which
such Equipment is located.  In order to perfect a security interest in such
Equipment, the holder of the security interest must file either a "FIXTURE
FILING" under the provisions of the UCC or a real estate mortgage under the real
estate laws of the state where the Equipment is located.  These filings must be
made in the real estate records office of the county in which such Equipment is
located.  So long as the Obligor does not permanently attach the Equipment to
the real estate, a security interest in the Equipment will be governed by the
UCC, and the filing of a UCC-1 financing statement will be effective to maintain
the priority of the Seller's security interest in such Equipment.  Except for a
small portion of such Equipment, the Trust Depositor does not believe that any
of the Equipment will be permanently affixed to the related real estate.  If,
however, any Equipment is permanently attached to the real estate in which it is
located, other parties could obtain an interest in the Equipment which is prior
to the security interest originally obtained by the Seller and transferred to
the Trust Depositor.  Based on the representation of the Seller, the Trust
Depositor, however, believes that with respect to Equipment which constitutes a
"FIXTURE", it has obtained a perfected first priority security interest (except
with respect to the Minimum Value Filing Exception), through assignment of such
security interest by the Seller, by virtue of the Seller's proper filing of
UCC-2 financing statements naming the Seller as secured party in the real estate
records office of the county in which the Equipment is located or by obtaining
waivers from landlords or mortgagees.  As of the Statistic Calculation Date, in
the Seller's reasonable judgment, the Discounted Contract Balance of End-User
Contracts in the Contract Pool that are secured by fixtures, is approximately
1.38% of the ADCB (calculated utilizing the Statistical Discount Rate) of the
Contract Pool.



                                          97
<PAGE>

     The Trust Depositor will be obligated to reacquire any Contract transferred
to the Trust (subject to the Seller's reacquisition thereof) in the event it is
determined that a first priority perfected security interest, or ownership
interest in the case of Leases, in the name of the Seller in the Equipment
related to such Contract did not exist as of the date such Contract was conveyed
to the Trust (except with respect to the Minimum Value Filing Exception), if
(i) such breach shall materially adversely affect such Contract and (ii) such
failure or breach shall not have been cured by the last day of the second (or,
if the Trust Depositor elects, the first) month following the discovery by or
notice to the Trust Depositor of such breach, and the Seller will be obligated
to reacquire such Contract from the Trust Depositor contemporaneously with the
Trust Depositor's reacquisition from the Trust.  If there is any Equipment as to
which the Seller failed to perfect its security interest, such Seller's security
interest, and the security interests of the Trust Depositor and the related
Trust (and the Indenture Trustee as assignee), would be subordinated to, among
others, subsequent purchasers of the Equipment and holders of perfected security
interests with respect thereto.  To the extent the security interest of the
Seller in the related Equipment is perfected, subject to the exceptions set
forth in the following sentence, the Trust will have a prior claim over
subsequent purchasers from the Obligor of such Equipment and holders of
subsequently perfected security interests granted by Obligors.  However, as
against Mechanics' Liens or liens for taxes and other non-consensual liens
unpaid by an Obligor under a Contract, or in the event of fraud or negligence of
the Seller or Servicer, the Trust could lose the priority of its interest or
its interest in such Equipment following the conveyance of such Contract to the
Trust.  Neither the Trust Depositor, the Servicer nor the Seller will have any
obligation to reacquire a Contract if any of the occurrences described in the
foregoing sentence (other than fraud or negligence of the Seller) result in the
Trust's losing the priority of its security interest or its security interest in
such Equipment after the date such Contract is conveyed to the Trust.

     TRANSFERS OF INTERESTS IN FINANCED VEHICLES.  The Contracts will include
conditional sales agreements for Vehicles subject to state certificate of title
statutes.  Security interests in vehicles registered in most states may be
perfected by a notation of the secured party's lien on the certificate of title
for such vehicle, depending on state law.  With respect to conditional sales
agreements for vehicles, such liens would be noted in the name of Newcourt USA.
Newcourt USA has been designated as the first and sole lien holder on the
certificate of title.  In the event the Vendor fails, due to clerical errors or
for any other reason, to effect such notation of Newcourt USA's interest in a
vehicle, Newcourt USA would not have a perfected first priority security
interest in such vehicle.  As a result, the only recourse of Newcourt USA
vis-a-vis third parties would be against the Obligor or the related Vendor on an
unsecured basis.  However, Newcourt USA believes that it has obtained a
perfected first priority security interest by notation with respect to almost
all of the vehicles.  In addition, the Contracts may also include Leases of
vehicles where Newcourt USA is identified on the certificate of title as the
owner of the vehicle.

     The transfer by the Seller to the Trust Depositor, by the Trust Depositor
to the Trust and by the Trust to the Indenture Trustee of the Seller's security
interest in the Vehicles securing certain Contracts, and the transfer of such
interests by the Trust Depositor to the Trust and by the Trust to the Indenture
Trustee, is subject to state vehicle registration laws.  Due to the significant
administrative burden and expense associated with reregistering transfers of
security interests with respect to the Vehicles, the certificates of title with
respect to the Vehicles securing Contracts will not identify the Trust or the
Indenture Trustee as secured party of such Equipment.  There exists a risk in
not so identifying the Trust or the Indenture Trustee as the new secured party
that, through fraud or negligence, a third party could acquire an interest in
the Vehicles superior to that of the Trust or the Indenture Trustee.  In
addition, statutory liens for repairs or unpaid taxes may have priority even
over a perfected security interest in the Vehicles.  As of the Statistic
Calculation Date, in the Seller's reasonable judgment, the Discounted Contract
Balance of End-User Contracts in the Contract Pool that are secured by the
Vehicles, is approximately 26.82% of the ADCB (calculated utilizing the
Statistical Discount Rate) of the Contract Pool.  Also, the Seller will execute
a power of attorney to the Indenture Trustee authorizing the Indenture Trustee
to designate the Indenture Trustee as the first and sole lien holder on the
certificate of title with respect to the Vehicles after an Event of Default.

     With respect to motor Vehicles, in the event that the owner of a Vehicle
moves to a state other than the state in which such Vehicle is registered, under
the laws of most states the perfected security interest in the Vehicle would
continue for four months after such relocation and thereafter until the owner
titles the Vehicle in such state.  A majority of states generally require
surrender of a certificate of title to re-register a Vehicle.  Accordingly,
Newcourt USA as Servicer must surrender possession if it holds the certificates
of title to such Vehicle or, in the case of Vehicles originally registered in a
state which provides for notation of lien but does not require possession of the
certificate of title by the holder of the security interest in the related motor
vehicle, Newcourt USA as Servicer would receive notice of surrender if the
security interest in the Vehicle is noted on the certificate of title.
Accordingly, the Servicer would have the opportunity to re-perfect its security
interest in the Vehicle in the state of relocation.  In states which do not
require a certificate of title for registration of a motor vehicle,
re-registration could defeat perfection.  In the ordinary course of servicing
its portfolio of motor vehicle financing agreements, Newcourt USA takes steps to
effect such reperfection upon receipt of notice of re-registration of
information from the Obligor



                                          98
<PAGE>

as to relocation.  Similarly, when an Obligor sells a Vehicle, Newcourt USA must
surrender possession of the certificates of title or will receive notice as a
result of its lien noted thereon and accordingly will have an opportunity to
require satisfaction of the related Contract before release of the lien.  Under
the Pooling and Servicing Agreement, the Servicer is obligated to take such
steps, at the Servicer's expense, as are necessary to maintain perfection of
security interests in the Vehicles.

     Under the laws of many states, certain possessory liens for repairs
performed on a motor vehicle and storage, as well as certain rights in favor of
federal and state governmental authorities arising from the use of a motor
vehicle in connection with illegal activities, may take priority even over a
perfected security interest.  Certain federal tax liens may have priority over
the lien of a secured party.  In the Transfer and Sale Agreement, the Seller
will represent, and the Trust Depositor will represent in the Pooling and
Servicing Agreement, that they have no knowledge of any such liens with respect
to any Vehicle.  However, such liens could arise at any time during the term of
a Contract.  No notice will be given to the Indenture Trustee in the event such
a lien arises.

     The Servicer on behalf of the Trust may take action to enforce the Trust's
security interest by repossession and resale of the Vehicles securing the
related Contracts.  The actual repossession may be contracted out to third party
contractors.  Under the UCC and laws applicable in most states, a creditor can
repossess a motor vehicle securing a loan by voluntary surrender, "SELF-HELP"
repossession that is "PEACEFUL" (I.E., without breach of the peace) and, in the
absence of voluntary surrender and the ability to repossess without breach of
the peace, by judicial process.  The UCC and consumer protection laws in most
states place restrictions on repossession sales, including requiring prior
notice to the debtor and commercial reasonableness in effecting such a sale.  In
the event of such repossession and resale of a Vehicle (assuming the Trust had a
first perfected security interest in such Vehicle), the Trust would be entitled
to be paid out of the sale proceeds before such proceeds could be applied to the
payment of the claims of unsecured creditors or the holders of subsequently
perfected security interests or, thereafter, to the debtor.

     Under the UCC and laws applicable in most states, a creditor is entitled to
obtain a deficiency judgment from a debtor for any deficiency on repossession
and resale of the motor vehicle securing such debtor's loan on a commercially
reasonable basis.  However, some states impose prohibitions or limitations on
deficiency judgments.  In general, a defaulting Obligor may not have sufficient
assets to make the pursuit of a deficiency judgment worthwhile.

     Certain other federal and state statutory provisions, including bankruptcy
law, insolvency laws, and other laws affecting the rights of creditors and
debtors generally as well as general equitable principles may limit or delay the
ability of a lender to repossess and resell collateral or enforce a deficiency
judgment.

     CERTAIN MATTERS RELATING TO BANKRUPTCY.   The Seller will either (i)
originate Contracts or (ii) acquire End-User Contracts from a Vendor, which
Contracts will be transferred to the Trust Depositor.  If the acquisition of an
End-User Contract by a Seller is treated as a sale of such Contract from the
applicable Vendor to such Seller, such Contract generally would not be part of
such Vendor's bankruptcy estate and would not be available to such Vendor's
creditors.  If a Vendor became a debtor in a bankruptcy case then, in the case
of End-User Contracts acquired as described in clause (ii) above, if an unpaid
creditor of such Vendor or a representative of creditors of such Vendor, such as
a trustee in bankruptcy, or such Vendor acting as a debtor-in-possession, were
to take the position that the sale of such Contracts to the Seller was
ineffective to remove such Contracts from such Vendor's estate (for instance,
that such sale should be recharacterized as a pledge of Contracts to secure
borrowings of such Vendor), then delays in payments under the Contracts to the
Trust could occur or, should the court rule in favor of such creditor,
representative or Vendor, reductions in the amount of such payments could
result.  Further, if the transfer of End-User Contracts to the Seller as
described in clause (ii) above is recharacterized as a pledge, a tax or
government lien on the property of the pledging Vendor arising before the
Contracts came into existence may have priority over the Seller's (and its
assignee's)  interest in the Contracts.  No law firm will, in connection with
any offering of the Notes, express any opinion as to the issues discussed above.

     In the Transfer and Sale Agreement, the Seller will warrant to the Trust
Depositor that the conveyance of the Contracts by a Seller to the Trust
Depositor is a valid sale and transfer of such Contracts to the Trust Depositor.
In addition, each Seller and the Trust Depositor will treat the transactions
described herein as a sale of the Contracts to the Trust Depositor and the
Seller will take all actions that are required under applicable law to perfect
the Trust Depositor's ownership interest in the Contracts sold by it and the
Trust Depositor's security interest in the Secondary Contracts securing Vendor
Loans sold by it.  Notwithstanding the foregoing, if  the Seller became a debtor
in a bankruptcy case and an unpaid creditor of the Seller or a representative of
creditors of the Seller, such as a trustee in bankruptcy, or the Seller acting
as a debtor-in-possession, were to take the position that the sale of Contracts
to the Trust Depositor was ineffective to remove such Contracts from the
Seller's estate (for instance, that such sale should be recharacterized as a
pledge of Contracts to secure borrowings of the Seller), then delays in payments
under the Contracts to the Trust could occur or, should the court rule in favor
of such



                                          99
<PAGE>

creditor, representative or Seller, reductions in the amount of such payments
could result.  If the transfer of Contracts to the Trust Depositor is
recharacterized as a pledge, a tax or government lien on the property of the
Seller arising before the Contracts came into existence may have priority over
the Trust Depositor's interest in the Contracts.  If the transactions
contemplated herein are treated as a sale of Contracts to the Trust Depositor,
generally the Contracts would not be part of the Seller's bankruptcy estate and
would not be available to the Seller's creditors.

     In OCTAGON GAS SYSTEMS, INC. V. RIMMER, 995 F.2d 948 (10th Cir. 1993), the
United States Court of Appeals for the Tenth Circuit held that, under the UCC,
accounts sold by a debtor remain property of the debtor's estate under Section
541 of the Bankruptcy Code.  In the event of a bankruptcy of a Seller, or, in
the case of Contracts originated by a Vendor and purchased by a Seller, a
bankruptcy of a Vendor, and a determination by a court that the sale of the
Contracts to the Trust Depositor or to the Seller, respectively, should be
recharacterized as a pledge of such Contracts to secure a borrowing, not as a
"TRUE SALE," including as a result of the application by a court of the Octagon
court's reasoning to  the Seller's sale of Contracts to the Trust Depositor or
to a Vendor's sale of Contracts to the Seller, delays in distributions on Notes,
and possible reductions in the amount of distributions, could occur.

     The Trust Depositor will warrant in the Pooling and Servicing Agreement
that the security interest therein granted by the Trust in favor of the
Indenture Trustee is a valid and duly perfected security interest and will take
all actions that are required under applicable law to perfect the Trust's and
the Indenture Trustee's respective interests in the Contracts and the Secondary
Contracts securing Vendor Loans sold by it (except with respect to the Minimum
Value Filing Exception).  Nevertheless, if the Trust Depositor were to become a
debtor in a bankruptcy case and an unpaid creditor of the Trust Depositor or a
representative of creditors of the Trust Depositor, such as a trustee in
bankruptcy, or the Trust Depositor acting as a debtor-in-possession, were to
take the position that the sale of Contracts to the Trust was ineffective to
remove such Contract's from the Trust Depositor's estate (for instance, that
such sale should be recharacterized as a pledge of Contracts to secure
borrowings of the Trust Depositor), then delays in payments under the Contracts
to the Trust could occur or, should the court rule in favor of such creditor,
representative or Trust Depositor, reductions in the amount of such payments
could result.  If the transfer of Contracts to the Trust is recharacterized as a
pledge, a tax or government lien on the property of the Trust Depositor arising
before the Contracts came into existence may have priority over the Noteholder's
interest in the Contracts.  If the transactions are treated as a sale of
Contracts, generally, the Contracts would not be part of the Trust Depositor's
estate and would not be available to the Trust Depositor's creditors.

     A bankruptcy trustee or debtor in possession under the United States
Bankruptcy Code (Title 11 U.S.C. Section 101 et seq.) (the "BANKRUPTCY CODE")
has the right to elect to assume or reject any executory contract or unexpired
lease which is considered to be a "TRUE LEASE" (and not a financing) under
applicable law.  Any rejection of such a contract or lease would constitute a
breach of such contract or lease, as applicable, as of the day preceding the
commencement of the applicable bankruptcy case, entitling the nonbreaching party
to a pre-petition claim for damages.

     Certain End-User Contracts will be "TRUE LEASES" and thus subject to
rejection by the lessor under the Bankruptcy Code.  Any such End-User Contract
originated by a Seller or acquired by a Seller in a transaction whereby the
Seller is the "LESSOR" thereunder, will be subject to rejection by such Seller,
as debtor in possession, or by such Seller's bankruptcy trustee.  Upon any such
rejection, Scheduled Payments under such rejected End-User Contract may
terminate and the Noteholders may be subject to losses if the remaining
unaffected Contracts and security interests in the related Equipment are
insufficient to cover the losses.  In addition, any End-User Contract which is a
"TRUE LEASE" originated by a Vendor and transferred to a Seller in a transaction
whereby such Vendor continues to be the "LESSOR" thereunder (such as a transfer
by a Vendor to the Seller of a security interest in such End-User Contract or a
transfer by a Vendor to the Seller of an interest in the right to payments only
under any such End-User Contract), will be subject to rejection by such Vendor,
as debtor in possession, or by such Vendor's bankruptcy trustee.  Upon any such
rejection, Scheduled Payments under such rejected End-User Contract may
terminate and the Noteholders may be subject to losses if the remaining
unaffected Contracts, and security interests in the Equipment related thereto,
are insufficient to cover the losses.

     Certain restrictions have been imposed on the Trust Depositor and the Trust
and certain other parties to the transactions described herein which are
intended to reduce the risk of an insolvency proceeding involving the Trust
Depositor or the Trust.  These restrictions include incorporating the Trust
Depositor as a separate, special purpose company pursuant to a certificate of
incorporation containing certain restrictions on the nature of its business.
Additionally, the Trust Depositor may commence a voluntary case or proceeding
under any bankruptcy or insolvency law, or cause the Trust to commence a
voluntary case or proceeding under any bankruptcy or insolvency law, only upon
the affirmative vote of all its directors, including its independent directors,
as long as the Trust Depositor is solvent and does not reasonably foresee
becoming insolvent.  The Trust Depositor's certificate of incorporation requires
that the Trust Depositor have at all times at least two independent directors.
However, no assurance can be given that insolvency proceedings involving either
the Trust



                                         100
<PAGE>

Depositor or the Trust will not occur.  In the event the Trust Depositor becomes
subject to insolvency proceedings, the Trust, the Trust's interest in the Trust
Assets, and the Trust's obligation to make payments on the Notes might also
become subject to such insolvency proceedings.  In the event of insolvency
proceedings involving the Trust, the Trust's interest in the Trust Assets and
the Trust's obligation to make payments on the Notes would become subject to
such insolvency proceedings.  No assurance can be given that insolvency
proceedings involving Newcourt USA would not lead to insolvency proceedings of
either, or both, of the Trust Depositor or the Trust.  In either such event, or
if an attempt were made to litigate any of the foregoing issues, delays of
distributions on the Notes, possible reductions in the amount of payment of
principal of and interest on the Notes and limitations (including a stay) on the
exercise of remedies under the Indenture and the Pooling and Servicing Agreement
could occur, although the Noteholders would continue to have the benefit of the
Indenture Trustee's security interest in the Trust Assets under the Pooling and
Servicing Agreement.

     The right of the Indenture Trustee, as secured party under the Pooling and
Servicing Agreement for the benefit of the Noteholders, to foreclose upon and
sell the Trust Assets is likely to be significantly impaired by applicable
bankruptcy laws, including the automatic stay pursuant to Section 362 of the
Bankruptcy Code, if a bankruptcy proceeding were to be commenced by or against
the Trust, and possibly the Trust Depositor, before or possibly even after the
Indenture Trustee has foreclosed upon and sold the Trust Assets.  Under the
bankruptcy laws, payments on debts are not made and secured creditors are
prohibited from repossessing their security from a debtor in a bankruptcy case
or from disposing of security repossessed from such a debtor, without bankruptcy
court approval.  Moreover, the bankruptcy laws generally permit the debtor to
continue to retain and to use collateral even though the debtor is in default
under the applicable debt instruments, provided generally that the secured
creditor has the right to seek "ADEQUATE PROTECTION".  The meaning of the term
"ADEQUATE PROTECTION" may vary according to circumstances, but it is intended in
general to protect the value of the security from any diminution in the value of
the collateral as a result of the use of the collateral by the debtor during the
pendency of the bankruptcy case.  In view of the lack of a precise definition of
the term "ADEQUATE PROTECTION" and the broad discretionary powers of a
bankruptcy court, it is impossible to predict whether or to what extent the
holders of the Notes would be compensated for any diminution in value of the
Trust Assets.  Furthermore, in the event a bankruptcy court determines that the
value of the Trust Assets is not sufficient to repay all amounts due on the
Notes, the Noteholders would hold secured claims only to the extent of the value
of the Trust Assets to which the holders are entitled, and unsecured claims with
respect to such shortfall.  The bankruptcy laws do not permit the payment or
accrual of post-petition interest, costs and attorneys' fees during a debtor's
bankruptcy case unless, and then only to the extent, the claims are oversecured.

     The Seller will either (i) originate Contracts or (ii) acquire End-User
Contracts from a Vendor, which Contracts will be transferred to the Trust
Depositor.  If the acquisition of an End-User Contract by the Seller is treated
as a sale of such Contract from the applicable Vendor to the Seller, except in
certain limited circumstances, such Contract would not be part of such Vendor's
bankruptcy estate and would not be available to such Vendor's creditors.  If a
Vendor became a debtor in a bankruptcy case and, in the case of End-User
Contracts acquired as described in clause (ii) above, if an unpaid creditor of
such Vendor or a representative of creditors of such Vendor, such as a trustee
in bankruptcy, or such Vendor acting as a debtor-in-possession, were, in any
case, to take the position that the sale of such Contracts to the Seller was
ineffective to remove such Contracts from such Vendor's estate (for instance,
that such sale should be recharacterized as a pledge of Contracts to secure
borrowings of such Vendor), then delays in payments under the Contracts to the
Trust could occur or, should the court rule in favor of such creditor,
representative or Vendor, reductions in the amount of such payments could
result.  If the transfer of End-User Contracts to the Seller as described in
clause (ii) above is recharacterized as a pledge, a tax or government lien on
the property of the pledging Vendor arising before the Contracts came into
existence may have priority over the Seller's (and hence the Trust Depositor's,
the Trust's and the Indenture Trustee's) interest in the Contracts.  No law firm
will, in connection with the offering of the Notes, express any opinion as to
the issues discussed in this paragraph.

     If an Insolvency Event with respect to the Trust Depositor were to occur,
then an Event of Default would occur with respect to the Notes and, pursuant to
the terms of the Pooling and Servicing Agreement, and assuming the Trust Assets
were not then subject to being involved in a bankruptcy case, the Indenture
Trustee would sell the Contracts, thereby causing early termination of the Trust
and would use the proceeds of such sale to pay the outstanding principal of and
accrued interest on the Notes to the extent and in the order of priority
described under "DESCRIPTION OF THE NOTES--ALLOCATIONS; FOLLOWING AN EVENT OF
DEFAULT". The Noteholders would suffer a loss if the sum of (i) the proceeds
of the sale allocable to the Noteholders and (ii) the proceeds of any
collections on the Contracts in the Collection Account allocable to the
Noteholders is insufficient to pay the Noteholders in full.

     State laws impose requirements and restrictions relating to foreclosure
sales and obtaining deficiency judgments following such sales.  In the event
that the Noteholders must rely on repossession and disposition of any Equipment
to recover amounts due on Defaulted Contracts, such amounts may not be realized
because of the application of these requirements and restrictions.  Other
factors that may affect the ability of the Noteholders to realize the full
amount due on



                                         101
<PAGE>

a Contract or Secondary Contract include the failure to file financing
statements to perfect the Seller's, the Trust Depositor's, the Trust's or
Indenture Trustee's security interest, as applicable, in the Equipment or other
Applicable Security, depreciation, obsolescence, damage or loss of any item of
Equipment, and the application of federal and state bankruptcy and insolvency
laws.  As a result, the Noteholders may be subject to delays in receiving
payments and losses if the remaining unaffected Contracts are insufficient to
cover such losses.

     If a court, in a lawsuit by an unpaid creditor of a Seller or by a
representative of creditors of such Seller, such as a trustee in bankruptcy, or
by the Seller acting as a debtor-in-possession, were to find that, at the time
of or as a result of any transfer by such Seller of Contracts to the Trust
Depositor, (i) (A) the Seller entered into such transaction with the intent of
hindering, delaying or defrauding creditors or (B) the Seller received less than
a reasonably equivalent value or fair consideration as a result of such transfer
and (ii) the Seller (A) was insolvent or would be rendered insolvent by such
transfer, (B) was engaged in a business or transaction for which its assets
constituted unreasonably small capital after such transfer or (C) intended to
incur, or believed that it would incur, indebtedness beyond its ability to pay
as the obligations under such indebtedness matured (as the foregoing terms are
defined in or interpreted under the relevant fraudulent conveyance statutes),
such court could invalidate such transfer to the Trust Depositor or to the
Trust, or substantively consolidate the Trust Depositor, the Trust and the
Seller, or subordinate the rights of the Noteholders to the rights of unsecured
creditors of the Seller, or take other actions that would be adverse to the
Noteholders.

     The measure of insolvency for purposes of the foregoing will vary depending
on the law of the jurisdiction that is being applied.  Generally, however, an
entity would be considered insolvent if the fair saleable value of its assets is
less than the amount of its liabilities (including contingent liabilities) or
the amount that will be required to pay its probable liabilities on its existing
debts as they become absolute and matured.  The Seller believes that it is
entering into these transactions (including the transfers of Contracts pursuant
to the Transfer and Sale Agreement) for proper purposes and in good faith and
that the purchase price for the Contracts identified in the Transfer and Sale
Agreement will represent reasonably equivalent value or fair consideration for
the transfers of such Contracts by the Seller to the Trust Depositor.

     The Trust Depositor will receive, on the Closing Date, a certificate from
the Seller to the effect that (i) the Seller did not intend, in entering into
the Transfer and Sale Agreement and consummating the transactions contemplated
thereby, to hinder, delay or defraud either then present or future creditors or
any other person to which such Seller was or would thereafter become, as of or
after the consummation of such transactions, indebted and (ii) the purchase
price for the Contracts sold under the Transfer and Sale Agreement represented
reasonably equivalent value or fair consideration as a result of the transfers
of such Contracts to the Trust Depositor.  There can be no assurance, however,
that a court would reach the same conclusion.

     No law firm will, in connection with any offering of the Notes, express any
opinion as to federal or state laws relating to fraudulent transfers.

     Certain states have adopted a version of Article 2A of the UCC ("ARTICLE
2A"), which purports to codify many provisions of existing common law.  Although
there is little precedent regarding how Article 2A will be interpreted, it may,
among other things, limit enforceability of any "UNCONSCIONABLE" lease or
"UNCONSCIONABLE" provision in a lease, provide a lessee with remedies, including
the right to cancel the lease contract, for certain lessor breaches or defaults,
and may add to or modify the terms of "CONSUMER LEASES" and leases where the
lessee is a "MERCHANT LESSEE". However, in the Transfer and Sale Agreement,
the Seller will represent that (i) no Contract is a "CONSUMER LEASE" and (ii)
each Obligor has accepted the equipment leased to it and, after reasonable
opportunity to inspect and test, has not notified Newcourt of any defects
therein.  Article 2A, moreover, recognizes typical commercial lease "HELL OR
HIGH WATER" rental payment clauses and validates reasonable liquidated damages
provisions in the event of lessor or lessee defaults.  Article 2A also
recognizes the concept of freedom of contract and permits the parties in a
commercial context wide degree of latitude to vary provisions of the law.

     VENDOR LOANS AND VENDOR RECOURSE CONTRACTS.  The Vendor Loans are, by their
terms, payable solely from the proceeds of the Secondary Contracts securing such
Vendor Loans, and do not generally represent obligations of the Vendor (except
that Secondary Contracts may be covered by such Vendor's UNL Pool or other forms
of Vendor recourse).  Consequently, Noteholders must rely solely upon the
Secondary Contracts and any other Applicable Security, if any, for the payment
of principal of, and interest on, the related Vendor Loans.  As noted above, any
Secondary Contract which is a "TRUE LEASE" originated by a Vendor will be
subject to rejection by such Vendor, as debtor in possession, or by such
Vendor's bankruptcy trustee if not a "TRUE SALE".  Upon any such rejection,
Scheduled Payments under such rejected Secondary Contract may terminate and the
Noteholders may be subject to losses if the remaining unaffected Contract, and
security interests in the related Equipment, are insufficient to cover the
losses.  Further, as noted under above, a tax or government



                                         102
<PAGE>

lien on the property of the pledging Vendor arising before a Secondary Contract
came into existence may have priority over the Seller's (and hence its
assignee's) interest in such Secondary Contract.

     Certain Vendor Assignments and certain Program Agreements provide that the
Seller has recourse to the related Vendor for all or a portion of the losses the
Seller may incur as a result of a default under the End-User Contracts sold
under such Vendor Assignment or Program Agreement.  In the event of a Vendor's
bankruptcy, a bankruptcy trustee, a creditor or the Vendor as debtor in
possession might attempt to characterize sales to the Seller pursuant to such
Vendor Assignments or Program Agreements as loans to the Vendor from the Seller
secured by the Contracts sold thereunder.  If such an attempt is successful,
such Vendor Assignment or Program Agreement would be subject to the risks
described herein for Vendor Loans.  In such case the Contracts sold under such
Vendor Assignment or Program Agreement would constitute Secondary Contracts
under the recharacterized Vendor Assignment or Program Agreement.


                       CERTAIN FEDERAL INCOME TAX CONSEQUENCES

GENERAL

     The following is a general and brief discussion of certain United States
federal income tax consequences of the purchase, ownership and disposition of
the Notes.  The discussion that follows, and the opinion described below of
Winston & Strawn, special tax counsel to the Trust Depositor ("TAX COUNSEL"),
are based upon current provisions of the Internal Revenue Code of 1986, as
amended (the "CODE"), Treasury Regulations promulgated thereunder, current
administrative rulings, judicial decisions and other applicable authorities in
effect as of the date hereof, all of which are subject to change, possibly with
retroactive effect.  There are no cases, regulations, or Internal Revenue
Service ("IRS") rulings on comparable transactions or instruments to those
described herein.  As a result, there can be no assurance that the IRS will not
challenge the conclusions reached herein, and no ruling from the IRS has been or
will be sought on any of the issues discussed below.  Furthermore, legislative,
judicial or administrative changes may occur, perhaps with retroactive effect,
which could affect the accuracy of the statements and conclusions set forth
herein as well as the tax consequences to Noteholders.

     This discussion does not purport to deal with all aspects of federal income
taxation that may be relevant to Noteholders in light of their personal
investment or tax circumstances nor to certain types of holders who may be
subject to special treatment under the federal income tax laws (including,
without limitation, financial institutions, broker-dealers, insurance companies,
foreign persons, tax-exempt organizations, and persons who hold the Notes as
part of a straddle, hedging, or conversion transaction).  The discussion is
generally directed to prospective purchasers who purchase Notes at the time of
original issue at their original issue price, who are citizens or residents of
the United States, and who hold the Notes as "CAPITAL ASSETS" within the meaning
of Section 1221 of the Code.  Taxpayers and preparers of tax returns (including
those filed by any partnership or other issuer) should be aware that under
applicable Treasury Regulations a provider of advice on specific issues of law
is not considered an income tax return preparer unless the advice is (i) given
with respect to events that have occurred at the time the advice is rendered and
is not given with respect to the consequences of contemplated actions, and (ii)
is directly relevant to the determination of an entry on a tax return.
Accordingly, taxpayers should consult their own tax advisors and tax return
preparers regarding the preparation of any item on a tax return, even where the
anticipated tax treatment has been discussed herein.  PROSPECTIVE INVESTORS
SHOULD CONSULT WITH THEIR OWN TAX ADVISORS AS TO THE FEDERAL, STATE, LOCAL,
FOREIGN AND ANY OTHER TAX CONSEQUENCES TO THEM OF THE PURCHASE, OWNERSHIP AND
DISPOSITION OF NOTES.

CLASSIFICATION OF THE NOTES AND THE ISSUER

     The Trust and the Noteholders (by acceptance of a beneficial interest in a
Note) will agree to treat the Notes as indebtedness for all United States tax
purposes.  In connection with the issuance of the Notes, Tax Counsel will
deliver its opinion that, for federal income tax purposes, although no
transaction closely comparable to that contemplated herein has been the subject
of any Treasury Regulation, revenue ruling, or judicial decision, based on the
application of existing law to the facts as set forth in the applicable
agreements, (i) the Trust will not be treated as an association (or publicly
traded partnership) taxable as a corporation and (ii) the Notes will be treated
as indebtedness.  In rendering these opinions, Tax Counsel has assumed that the
terms of the Trust Agreement, the Indenture, the Transfer and Sale Agreement and
the Pooling and Servicing Agreement will be complied with by the relevant
parties thereto, and that the Noteholders will comply with their obligation to
treat the Notes as indebtedness for all United States tax purposes.  An opinion
of counsel does not foreclose the possibility of a contrary determination by the
IRS or by a court of competent jurisdiction, or of a contrary position by the
IRS or Treasury Department in regulations or rulings issued in the future.




                                         103
<PAGE>

     Although it is the opinion of Tax Counsel that the Trust will not be
treated as an association (or publicly traded partnership) taxable as a
corporation and the Notes will be characterized as indebtedness for federal
income tax purposes, no assurance can be given that such characterization of the
Trust or the Notes will prevail.  If, contrary to the opinion of Tax Counsel,
the IRS successfully asserted that one or more of the Notes did not represent
debt for federal income tax purposes, such Notes might be treated as equity
interests in the Trust and the Trust might be classified as a publicly traded
partnership taxable as a corporation.  If the Trust were classified as a
publicly traded partnership taxable as a corporation, the Trust would be subject
to United States federal income tax on its net income.  An imposition of such
corporate-level income tax could materially reduce the amount of cash that would
be available to make payments of principal and interest on the Notes.
Alternatively, if the Trust were classified as a partnership (other than a
publicly traded partnership taxable as a corporation), the Trust itself would
not be subject to United States federal income tax.  Instead, holders of Notes
that were determined to be equity interests in such partnership would be
required to take into account their allocable share of the Trust's income and
deductions.  Such treatment may have adverse federal income tax consequences for
certain Noteholders.  For example, income to certain tax-exempt entities
(including pension funds) may constitute "UNRELATED BUSINESS TAXABLE INCOME,"
income to foreign holders generally would be subject to U.S. tax and U.S. tax
return filing and withholding requirements, individual holders might be subject
to certain limitations on their ability to deduct their share of Trust expenses,
and income from the Trust's assets would be taxable to Noteholders without
regard to whether cash distributions are actually made by the Trust or the
Noteholders' method of tax accounting.

     The discussion that follows assumes that the Notes will be treated as
indebtedness for federal income tax purposes.

TAXATION OF INTEREST INCOME TO NOTEHOLDERS

     Based upon Tax Counsel's interpretation of the definition of "QUALIFIED
STATED INTEREST" and because it is expected that the stated principal amount of
each class of Notes will not exceed the issue price of such Notes by an amount
equal to or greater than the statutory, DE MINIMIS amount (I.E., 0.25% of each
class of the Notes' stated principal amount multiplied by the weighted average
maturity of each class of Notes), the stated interest on each class of Notes
will be taxable as ordinary income for federal income tax purposes when received
or accrued in accordance with a Noteholder's general method of tax accounting.

DISPOSITION OF NOTES

     Generally, capital gain or loss will be recognized by a Noteholder on a
sale or other taxable disposition of its Notes in an amount equal to the
difference between the amount realized (other than amounts attributable to, and
taxable as, accrued interest) and the Noteholder's adjusted tax basis in such
Notes.  A Noteholder's adjusted tax basis in a Note will generally equal his or
her cost increased by any OID and market discount included in income with
respect to the Note and decreased by any bond premium previously amortized and
any payments previously received by such Noteholder with respect to the Note.
Subject to the market discount rules of the Code, any such gain or loss will be
capital gain or loss if the Note was held as a capital asset.  For non-corporate
taxpayers, capital gain recognized on the disposition of a Note held for more
than one year is taxed at a maximum rate of 20%.  Capital gain on the
disposition of a Note held for not more than one year is taxed at the rates
applicable to ordinary income (i.e., up to 39.6%).  The distinction between
capital gain or loss and ordinary income or loss is relevant for purposes of,
among other things, limitations on the deductibility of capital losses.  Any
capital losses realized generally may be used by a corporate taxpayer only to
offset capital gains, and by an individual taxpayer only to the extent of
capital gains plus $3,000 of other income.

INFORMATION REPORTING AND BACKUP WITHHOLDING

     The Indenture Trustee will be required to report annually to the IRS, and
to each Noteholder, the amount of interest paid on the Notes (and the amount
withheld for federal income taxes, if any) for each calendar year, except as to
exempt recipients (generally, corporations, tax-exempt organizations, qualified
pension and profit-sharing trusts, individual retirement accounts, or
nonresident aliens who provide certification as to their status).  Each
Noteholder (other than Noteholders who are not subject to the reporting
requirements) will be required to provide, under penalties of perjury, a
certificate (Form W-9) containing the Noteholder's name, address, correct
federal taxpayer identification number and a statement that the holder is not
subject to backup withholding.  Should a non-exempt Noteholder fail to provide
the required certification, the Indenture Trustee will be required to withhold
(or cause to be withheld) 31% of the interest otherwise payable to the
Noteholder, and remit the withheld amounts to the IRS as a credit against the
Noteholder's federal income tax liability.

CERTAIN TAX CONSEQUENCES TO FOREIGN INVESTORS




                                         104
<PAGE>

     Based upon Tax Counsel's opinion that the Notes will be treated as
indebtedness for federal income tax purposes, the following information
describes the general U.S. federal income tax treatment of investors that are
not U.S. persons (each a "FOREIGN PERSON").  The term "FOREIGN PERSON" means any
person other than (i) a citizen or resident of the United States, (ii) a
corporation, partnership or other entity organized in or under the laws of the
United States or any political subdivision thereof, (iii) an estate or fiduciary
the income of which is includible in gross income for U.S. federal income tax
purposes, regardless of its source, or (iv) a trust if a court within the United
States is able to exercise primary supervision over the administration of the
trust and one or more United States persons have the authority to control all
substantial decisions of the trust.

     (a)   Interest paid or accrued to a Foreign Person that is not effectively
           connected with the conduct of a trade or business within the United
           States by the Foreign Person, will generally be considered
           "PORTFOLIO INTEREST" and generally will not be subject to United
           States federal income tax and withholding tax, as long as the
           Foreign Person (i) is not actually or constructively a "10 PERCENT
           SHAREHOLDER" of the Trust or the Trust Depositor or a "CONTROLLED
           FOREIGN CORPORATION" with respect to which the Trust or the Trust
           Depositor is a "RELATED PERSON" within the meaning of the Code, and
           (ii) provides an appropriate statement (Form W-8) to the Indenture
           Trustee or paying agent (generally the clearing agency, financial
           intermediary, or broker) that is signed under penalties of perjury,
           certifying that the beneficial owner of the Note is a Foreign Person
           and providing that Foreign Person's name and address.  If the
           information provided in this statement changes, the Foreign Person
           must provide a new Form W-8 within 30 days.  The Form W-8 is
           generally effective for three years. If such interest were not
           portfolio interest, then it would be subject to United States
           federal income and withholding tax at a rate of 30 percent unless
           reduced or eliminated pursuant to an applicable income tax treaty.
           To qualify for any reduction as the result of an income tax treaty,
           the Foreign Person must provide the paying agent with Form 1001.
           This form is also effective for three years.

     (b)   Any capital gain realized on the sale or other taxable disposition
           of a Note by a Foreign Person will be exempt from United States
           federal income and withholding tax, PROVIDED that (i) the gain is
           not effectively connected with the conduct of a trade or business in
           the United States by the Foreign Person, and (ii) in the case of an
           individual Foreign Person, the Foreign Person is not present in the
           United States for 183 days or more in the taxable year.  If an
           individual Foreign Person is present in the U.S. for 183 days or
           more during the taxable year, the gain on the disposition of the
           Notes could be subject to a 30% withholding tax unless reduced by
           treaty.

     (c)   If the interest, gain or income on a Note held by a Foreign Person
           is effectively connected with the conduct of a trade or business in
           the United States by the Foreign Person, the holder (although exempt
           from the withholding tax previously discussed if an appropriate
           statement (Form 4224) is furnished to the paying agent) generally
           will be subject to United States federal income tax on the interest,
           gain or income at regular federal income tax rates.  Form 4224 is
           effective for only one calendar year.  In addition, if the Foreign
           Person is a foreign corporation, it may be subject to a branch
           profits tax equal to 30 percent of its "EFFECTIVELY CONNECTED
           EARNINGS AND PROFITS" within the meaning of the Code for the taxable
           year, as adjusted for certain items, unless it qualifies for a lower
           rate under an applicable tax treaty.


CERTAIN STATE AND LOCAL TAX CONSEQUENCES

     Because of the differences in state and local tax laws and their
applicability to different investors, it is not possible to summarize the
potential state and local tax consequences of holding the Notes.  ACCORDINGLY,
PURCHASERS OF NOTES SHOULD CONSULT THEIR OWN TAX ADVISERS REGARDING THE STATE
AND LOCAL TAX CONSEQUENCES OF PURCHASING ANY NOTES.

                                 ERISA CONSIDERATIONS

     The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain requirements on employee benefit plans subject to ERISA ("ERISA
PLANS") and prohibits certain transactions between ERISA Plans and persons who
are "PARTIES IN INTEREST" (as defined under ERISA) with respect to assets of
such Plans.  Section 4975 of the Code prohibits a similar set of transactions
between certain plans or individual retirement accounts ("CODE PLANS," and



                                         105
<PAGE>

together with ERISA Plans, "PLANS") and persons who are "DISQUALIFIED PERSONS"
(as defined in the Code) with respect to Code Plans.  Certain employee benefit
plans, such as governmental plans and  church plans (if no election has been
made under Section 410(d) of the Code), are not subject to the requirements of
ERISA or Section 4975 of the Code, and assets of such plans may be invested in
the Notes, subject to the provisions of other applicable federal and state law.
Any such plan which is qualified under Section 401(a) of the Code and exempt
from taxation under Section 501(a) of the Code is, however, subject to the
prohibited transaction rules set forth in Section 503 of the Code.

     Investments by ERISA Plans are subject to ERISA's general fiduciary
requirements, including the requirement of investment prudence and
diversification and the requirement that investments be made in accordance with
the documents governing the ERISA Plan.  Before investing in the Notes, an ERISA
Plan fiduciary should consider, among other factors, whether to do so is
appropriate in view of the overall investment policy and liquidity needs of the
ERISA Plan.

PROHIBITED TRANSACTIONS

     In addition, Section 406 of ERISA and Section 4975 of the Code prohibit
parties in interest and disqualified persons with respect to ERISA Plans and
Code Plans from engaging in certain transactions involving such Plans or "PLAN
ASSETS" of such Plans, unless a statutory or administrative exemption applies to
the transaction.  Section 4975 of the Code and Sections 502(i) and 502(1) of
ERISA provide for the imposition of certain excise taxes and civil penalties on
certain persons that engage or participate in such prohibited transactions.  The
Trust Depositor, any of the Underwriters, the Servicer, the Indenture Trustee or
the Owner Trustee or certain affiliates thereof may be considered or may become
parties in interest or disqualified persons with respect to a Plan.  If so, the
acquisition or holding of the Notes by, on behalf of or with "PLAN ASSETS" of
such Plan may be considered to give rise to a "PROHIBITED TRANSACTION" within
the meaning of ERISA and/or Section 4975 of the Code, unless an administrative
exemption described below or some other exemption is available.

     The Notes may not be purchased with the assets of a Plan if the Trust
Depositor, any of the Underwriters, the Seller, the Servicer, the Indenture
Trustee, or the Owner Trustee or an affiliate thereof either (a) has
discretionary authority or control with respect to the investment or management
of such assets or (b) has authority or responsibility to give, or regularly
gives, investment advice with respect to such assets pursuant to an agreement or
understanding that such advice will serve as a primary basis for investment
decisions with respect to such assets and that such advice will be based on the
particular needs of the Plan or (c) is an employer of employees covered under
the Plan unless such investment is made through an insurance company general or
pooled separate account or a bank collective investment fund and an exemption is
available.

     Depending on the relevant facts and circumstances, certain prohibited
transaction exemptions may apply to the purchase or holding of the Notes - for
example, Prohibited Transaction Class Exemption ("PTCE") 96-23, which exempts
certain transactions effected on behalf of a Plan by an "IN-HOUSE ASSET
MANAGER;" PTCE 95-60, which exempts certain transactions between insurance
company general accounts and parties in interest; PTCE 91-38, which exempts
certain transactions between bank collective investment funds and parties in
interest; PTCE 90-1, which exempts certain transactions between insurance
company pooled separate accounts and parties in interest; or PTCE 84-14, which
exempts certain transactions effected on behalf of a Plan by a "QUALIFIED
PROFESSIONAL ASSET MANAGER."  There can be no assurance that any of these
exemptions will apply with respect to any Plan's investment in the Notes or,
even if an exemption were deemed to apply, that any exemption would apply to all
prohibited transactions that may occur in connection with such investment.

     Due to the complexity of these rules and the penalties imposed, any
fiduciary or other Plan investor who proposes to invest assets of a Plan in the
Notes should consult with its counsel with respect to the potential consequences
under ERISA and Section 4975 of the Code of doing so.


                                 PLAN OF DISTRIBUTION

GENERAL
   
     Subject to the terms and conditions set forth in an underwriting agreement
dated October 30, 1998 for the sale of the  Notes, the Trust Depositor has
agreed to sell to First Union Capital Markets, a division of Wheat First
Securities, Inc., and the other underwriters listed on the cover of this
Prospectus (the "Underwriters") and the Underwriters have separately agreed to
purchase from the Trust Depositor, the principal amount of the Notes set forth
opposite each of their names below:
    



                                         106
<PAGE>

   
<TABLE>
<CAPTION>
<S>                                                                        <C>

                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                                   --------------------------------
                                                                           Class A-1 Receivable-Backed Notes, Series 1998-1
                                                                           ------------------------------------------------
 First Union Capital Markets                                                                $178,248,914
 NationsBanc Montgomery Securities LLC                                                      $ 71,299,566
 Merrill Lynch, Pierce, Fenner & Smith Incorporated                                         $ 53,474,674
 Salomon Smith Barney Inc.                                                                  $ 53,474,674


                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                           Class A-2 Receivable-Backed Notes, Series 1998-1
                                                                           ------------------------------------------------
 First Union Capital Markets                                                                $ 45,552,501
 NationsBanc Montgomery Securities LLC                                                      $ 26,030,000
 Chase Securities Inc.                                                                      $ 19,522,500
 Merrill Lynch, Pierce, Fenner & Smith Incorporated                                         $ 19,522,500
 Salomon Smith Barney Inc.                                                                  $ 19,522,500

                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                                   --------------------------------
                                                                           Class A-3 Receivable-Backed Notes, Series 1998-1
                                                                           ------------------------------------------------
 First Union Capital Markets                                                                $156,462,935
 NationsBanc Montgomery Securities LLC                                                      $ 89,407,392
 Chase Securities Inc.                                                                      $ 67,055,544
 Merrill Lynch, Pierce, Fenner & Smith Incorporated                                         $ 67,055,544
 Salomon Smith Barney Inc.                                                                  $ 67,055,544

                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                                   --------------------------------
                                                                           Class A-4 Receivable-Backed Notes, Series 1998-1
                                                                           ------------------------------------------------
 First Union Capital Markets                                                                $ 35,649,783
 NationsBanc Montgomery Securities LLC                                                      $ 20,371,305
 Chase Securities Inc.                                                                      $ 15,278,478
 Merrill Lynch, Pierce, Fenner & Smith Incorporated                                         $ 15,278,478
 Salomon Smith Barney Inc.                                                                  $ 15,278,478

                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                                   --------------------------------
                                                                            Class B Receivable-Backed Notes, Series 1998-1
                                                                            ----------------------------------------------
 First Union Capital Markets                                                                $ 42,440,218


                                                                                      Aggregate Principal Amount
                                                                                            to be Purchased
                                                                                   --------------------------------
                                                                            Class C Receivable-Backed Notes, Series 1998-1
                                                                            ----------------------------------------------
 First Union Capital Markets                                                                $ 22,634,783
</TABLE>
    


     In the underwriting agreement, the Class A Underwriters and the Class B and
Class C Underwriter respectively have agreed, subject to the terms and
conditions set forth therein, to purchase all the Notes offered hereby if any of
such Notes are purchased.



                                         107
<PAGE>

   
     The Class A Underwriters have advised the Issuer that the Class A
Underwriters propose initially to offer the Class A Notes to the public at the
price set forth on the cover page hereof and to certain dealers at such price
less a selling concession not in excess of 0.075% of the initial principal
amount of the Class A-1 Notes, 0.091% of the initial principal amount of the
Class A-2 Notes, 0.111% of the initial principal amount of the Class A-3
Notes and 0.141% of the initial principal amount of the Class A-4 Notes.  The
Class A Underwriters may allow and such dealers may reallow a concession not in
excess of 0.0375% of the initial principal amount of the Class A-1 Notes, 
0.0455% of the initial principal amount of the Class A-2 Notes, 0.0555% of the
initial principal amount of the Class A-3 Notes and 0.0705% of the initial
principal amount of the Class A-4 Notes.   After the initial public offering,
the public offering price and such concessions may be changed.
    

   
     The Class B and Class C Underwriter has advised the Issuer that the 
Class B and Class C Underwriter proposes initially to offer the Class B and 
the Class C Notes to the public at the price set forth on the cover page 
hereof and to certain dealers at such price less a selling concession not in 
excess of 0.1800% and 0.2400% of the initial principal amount of the Class B 
Notes and Class C Notes, respectively.  The Class B and Class C Underwriter 
may allow and such dealers may reallow a concession not in excess of 0.0900% 
of the initial principal amount of the Class B Notes and 0.1200% of the 
initial principal amount of the Class C Notes.
    

     The Underwriting Agreement provides that Newcourt, Newcourt USA and the
Trust Depositor, jointly and severally, will indemnify the Underwriters against
certain civil liabilities, including liabilities under the Securities Act of
1933, as amended, or contribute to payments the respective Underwriters may be
required to make in respect thereof.

     First Union Capital Markets is the Administrator of VFCC, a special purpose
company the business of which is limited, generally, to the purchase of, or the
making of loans against receivables or interests in financial assets.  The
Seller has previously sold certain lease and finance contracts to the Trust
Depositor which has resold them (or interests therein) to VFCC.  It is expected
that these contracts will be repurchased from VFCC by the Trust Depositor and
from the Trust Depositor by the Seller simultaneously with (and with the
proceeds of) the issuance of the Notes and the Subordinated Securities
contemplated hereby and that certain of such contracts will be included in the
Contract Portfolio.  See "USE OF PROCEEDS."  In addition, an affiliate of First
Union Capital Markets provides liquidity and enhancement to VFCC in connection
with its funding obligations of such contracts.  VFCC is not affiliated with
First Union Corporation, First Union Capital Markets or any of their respective
affiliates.

     In the ordinary course of its business, the Underwriters and their
affiliates have engaged and may engage in commercial banking and investment
banking transactions with Newcourt USA and its affiliates, including the Trust
Depositor.

                                 RATING OF THE NOTES

     It is a condition to the issuance of the Notes that the Class A-1 Notes be
rated at least "A-1+", "P-1" and "D-1+" , that the Class A-2 Notes be rated at
least "AAA", "AAA" and "AAA" , that the Class A-3 Notes be rated at least "AAA",
"AAA" and "AAA", that the Class A-4 Notes be rated at least "AAA", "AAA" and
"AAA", that the Class B Notes be rated at least "A", "A2" and "A+", and that
the Class C Notes be rated at least "BBB", "BAA3" and "BBB", by Standard &
Poor's, Moody's Investors Service and Duff & Phelps Credit Rating Co.,
respectively.

     Such rating will reflect only the views of the Rating Agency and will be
based primarily on the subordination of the Class A-2 Notes, Class A-3 Notes,
Class A-4 Notes, Class B Notes, Class C Notes and the Subordinated Securities
(in the case of the Class A-1 Notes), the subordination of the Class A-3 Notes,
Class A-4 Notes, Class B Notes, Class C Notes and the Subordinated Securities
(in the case of the Class A-2 Notes), the subordination of the Class A-4 Notes,
Class B Notes, Class C Notes and the Subordinated Securities (in the case of the
Class A-3 Notes), the subordination of the Class B Notes, Class C Notes and the
Subordinated Securities (in the case of the Class A-4 Notes), the subordination
of the Class C Notes and the Subordinated Securities (in the case of the Class B
Notes) and the subordination of the Subordinated Securities (in the case of the
Class C Notes), as well as the value and creditworthiness of the Contracts and
Equipment.  The ratings are not a recommendation to purchase, hold or sell the
Notes, inasmuch as such ratings do not comment as to market price or suitability
for a particular investor.  Each rating may be subject to revision or withdrawal
at any time by the assigning Rating Agency.  There is no assurance that any such
rating will continue for any period of time or that it will not be lowered or
withdrawn entirely by the Rating Agency if, in its judgment, circumstances so
warrant.  A revision or withdrawal of such rating may have an adverse effect on
the market price of the Notes.  The rating of the Notes addresses the likelihood
of the timely payment of interest and the ultimate payment of principal on the
Notes pursuant to their terms.  The rating does not address


                                         108
<PAGE>

the rate of Prepayments that may be experienced on the Contracts and, therefore,
does not address the effect of the rate of Prepayments on the return of
principal to the Noteholders.


                                    LEGAL MATTERS

     Certain legal matters relating to the Notes, including certain federal
income tax matters, as well as other matters, will be passed upon for the Trust,
the Trust Depositor, the Seller/Servicer and the Administrator by Winston &
Strawn, Chicago, Illinois.  Certain legal matters for the Underwriters will be
passed upon by Cadwalader, Wickersham & Taft, New York, New York.


                                       EXPERTS

     The Balance Sheet of the Trust at October 1, 1998 appearing in this
Prospectus have been audited by Ernst & Young LLP, independent auditors, as set
forth in their report thereon appearing elsewhere herein.





                                         109
<PAGE>

                      NEWCOURT EQUIPMENT TRUST SECURITIES 1998-1
                         BALANCE SHEET AS OF OCTOBER 1, 1998


<TABLE>
<S>                                        <C>
Assets -- Cash                             $0
Beneficial Equity                          $0
Liabilities                                $0
</TABLE>


                              NOTES TO THE BALANCE SHEET

   
Newcourt Equipment Trust Securities 1998-1 (the "Trust") is a limited purpose 
business trust established under the laws of the State of Delaware and was 
formed on August 13, 1998 by Newcourt Receivables Corporation II (the "Trust 
Depositor") and The Bank of New York (Delaware) (the "Owner Trustee") 
pursuant to the Trust Agreement dated as of August 13, 1998 (as amended and 
restated, the "Trust Agreement") between the Trust Depositor and the Owner 
Trustee.  The activities of the Trust are limited by the terms of the Trust 
Agreement to acquiring, owning and managing lease and loan contracts and 
related assets, issuing and making payments on notes and subordinate 
securities and other activities related thereto. Prior to and including 
October 1, 1998, the Trust did not conduct any activities.
    

The Trust Depositor will pay all fees and expenses related to the organization
and operations of the Trust (including any taxes, duties, assessments or
governmental charges of whatever nature (other than withholding taxes) imposed
by the United States or any other domestic taxing authority upon the Trust).
The Trust Depositor has also agreed to indemnify the Trustees and certain other
persons.



                                         110
<PAGE>

                            REPORT OF INDEPENDENT AUDITORS


To the Trustee of
Newcourt Equipment Trust Securities 1998-1

We have audited the accompanying balance sheet of Newcourt Equipment Trust
Securities 1998-1 (the "Trust"), as of October 1, 1998.  This balance sheet is
the responsibility of the Trust's management.  Our responsibility is to express
an opinion on this balance sheet based on our audit.

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

In our opinion, the balance sheet referred to above presents fairly, in all
material respects, the financial position of the Trust at October 1, 1998 in
conformity with generally accepted accounting principles.


                                        ERNST & YOUNG LLP



New York, New York
October 15, 1998




                                         111
<PAGE>

                                    INDEX OF TERMS

<TABLE>
<CAPTION>
                                                                         Page(s)
                                                                         -------
<S>                                                                    <C>
ADCB . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17, 65
Accrual Period . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 64
Additional Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . .10, 48
Additional Contract Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . . 5
Additional Principal . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Adjusted Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Administration Fee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Administrator. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .76
Aggregate Discounted Contract Balance. . . . . . . . . . . . . . . . . . .17, 65
Aggregate Principal Amount . . . . . . . . . . . . . . . . . . . . . . . . . .65
Article 2A . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28, 99
Available Amounts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .70
Bankruptcy Code. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .26, 97
Business Day . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Calculation Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Cede . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Cedel Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
Certificates . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 7, 80
Class A Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6, 66
Class A Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Class A Target Principal Amount. . . . . . . . . . . . . . . . . . . . . . . .67
Class A-1 Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-1 Noteholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Class A-1 Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-1 Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 6
Class A-1 Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . .17
Class A-1 Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . .66
Class A-2 Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-2 Noteholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Class A-2 Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-2 Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
Class A-2 Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . .17
Class A-2 Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . .66
Class A-3 Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-3 Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . .13, 14
Class A-3 Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
Class A-3 Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . .17
Class A-3 Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . .66
Class A-4 Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-4 Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class A-4 Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Class A-4 Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . .17
Class A-4 Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . .66
Class B Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class B Noteholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Class B Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . .13, 90
Class B Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
Class B Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . . .17
Class B Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .66
Class B Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . . .66
Class B Target Principal Amount. . . . . . . . . . . . . . . . . . . . . . . .67
Class C Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class C Noteholder . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Class C Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class C Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
Class C Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . . .17


                                         112
<PAGE>

Class C Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .66
Class C Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . . .66
Class D Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class D Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Class D Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 79
Class D Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . . .17
Class D Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .66
Class D Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . . .67
Class E Interest Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Class E Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Class E Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 79
Class E Notes Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . . .17
Class E Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .66
Class E Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . . .67
Cleanup Call Condition . . . . . . . . . . . . . . . . . . . . . . . . . .17, 76
Closing Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Code . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100
Code Plans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102
Collection Account . . . . . . . . . . . . . . . . . . . . . . . . . . . .12, 73
Collection Period. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Commission . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Conditional Payment Rate . . . . . . . . . . . . . . . . . . . . . . . . . . .48
Contract Files . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .81
Contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Contracts Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Cooperative. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
CPR. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .48
CSA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Defaulted Contract . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .73
Definitive Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .79
Depositaries . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Depository . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .63
Determination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .68
Discount Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .18, 82
Discounted Contract Balance. . . . . . . . . . . . . . . . . . . . . . . .17, 68
Distribution . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .76
Distribution Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 6
DTC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Early Termination. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Early Termination Contract . . . . . . . . . . . . . . . . . . . . . . . . . .10
Eligible Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . .82, 83
Eligible Investments . . . . . . . . . . . . . . . . . . . . . . . . . . . . .74
Eligible Secondary Contract. . . . . . . . . . . . . . . . . . . . . . . . . .83
Eligible Secondary Contracts . . . . . . . . . . . . . . . . . . . . . . . . .83
End-User . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 83
End-User Contracts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Equipment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 44
ERISA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102
ERISA Considerations . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
ERISA Plans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102
Euroclear. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Euroclear Operator . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
Euroclear Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
Event of Default . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .74
Events of Default. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .65
Excess Concentration Amount. . . . . . . . . . . . . . . . . . . . . . . . . .84
Excess Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .84

                                         113
<PAGE>

Exchange Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Excluded Amounts . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Excluded Residual Investment . . . . . . . . . . . . . . . . . . . . . . . . .47
FDIC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .74
Financed Items . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 45
Financing Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Foreign Person . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 101
Guaranteed Residual Investment . . . . . . . . . . . . . . . . . . . . . . . .47
Holders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .79
Indenture. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
Indenture Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 5
Indirect Participants. . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Ineligible Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .83
Initial Class A-1 Note Principal Balance . . . . . . . . . . . . . . . . . . . 6
Initial Class A-2 Note Principal Balance . . . . . . . . . . . . . . . . . . . 6
Initial Class A-3 Note Principal Balance . . . . . . . . . . . . . . . . . . . 6
Initial Class A-4 Note Principal Balance . . . . . . . . . . . . . . . . . . . 6
Initial Class B Note Principal Balance . . . . . . . . . . . . . . . . . . . . 6
Initial Class C Note Principal Balance . . . . . . . . . . . . . . . . . . . . 6
Initial Class D Note Principal Balance . . . . . . . . . . . . . . . . . . . . 7
Initial Class E Note Principal Balance . . . . . . . . . . . . . . . . . . . . 7
Initial Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 5
Insolvency Event . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28
Insolvency Laws. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .62
Insurance Proceeds . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .81
Investment company . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .75
IPA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
IRS. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100
Issuer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 5
Late Charges . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Lease. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Lessee . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Lessor . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .26
Maturity Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Minimum Value Filing Exception . . . . . . . . . . . . . . . . . . . . . . . .24
MLA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
MLA Supplement . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .42
Monthly Report . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .76
Newcourt . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 5
Newcourt Entity. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .62
Newcourt USA . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 5
Note Owners. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Noteholders. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Notes. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 6
NRC II . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 3
Obligor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12, 83
Operative Documents. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .63
Optional Prepayment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .22
Owner Trustee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 5
Participants . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .77
Permitted Liens. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
Plans. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 102
Prepaid Contract . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .10
Prepayment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .22
Prepayment Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .82
Principal Amount . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .68
Program Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12
Program Assignment . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .28

                                         114
<PAGE>

PTCE . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 103
Qualified Institution. . . . . . . . . . . . . . . . . . . . . . . . . . . . .74
Rating Agencies. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
Record Date. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 6
Recoveries . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .73
Redemption Price . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .17
Registration Statement . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Required Holders . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .75
Reserve Fund . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Reserve Fund Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .73
Reserve Fund Initial Deposit . . . . . . . . . . . . . . . . . . . . . . . . .13
Residual Investment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . .46
S&P. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .20
Sale and Servicing Agreement . . . . . . . . . . . . . . . . . . . . . . . . . 2
Scheduled Payments . . . . . . . . . . . . . . . . . . . . . . . . . . . .18, 68
Secondary Contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2
Secured Note . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8, 44
Securities Act . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4
Seller . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 5
Service Transfer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .85
Servicer . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 5
Servicer Advance . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19, 85
Servicer Default . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .85
Services . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 12, 44
Servicing Charges. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Servicing Fee. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19, 75
Servicing Fee Percentage . . . . . . . . . . . . . . . . . . . . . . . . . . .75
Servicing Fee Rate . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .19
Software . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 12, 44
Statistic Calculation Date . . . . . . . . . . . . . . . . . . . . . . . . . . 7
Statistical Discount Rate. . . . . . . . . . . . . . . . . . . . . . . . . . . 9
Subject Contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .39
Subordinated Noteholders . . . . . . . . . . . . . . . . . . . . . . . . . . .14
Subordinated Notes . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 79
Subordinated Securities. . . . . . . . . . . . . . . . . . . . . . . . . . .2, 7
Substitute Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . .10, 48
Substitute Contract Cutoff Date. . . . . . . . . . . . . . . . . . . . . . . . 5
Tax Counsel. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 100
Termination Notice . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .85
Terms and Conditions . . . . . . . . . . . . . . . . . . . . . . . . . . . . .78
TIA. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .92
Title Registry Equipment . . . . . . . . . . . . . . . . . . . . . . . . . . .24
Total Principal Payment Amount . . . . . . . . . . . . . . . . . . . . . . . .68
Transfer and Sale Agreement. . . . . . . . . . . . . . . . . . . . . . 2, 30, 80
Transfer Deposit Amount. . . . . . . . . . . . . . . . . . . . . . . . . . . .83
Transferred Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .81
Transferred Contracts. . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8
Transferred Property . . . . . . . . . . . . . . . . . . . . . . . . . . . . .24
True Leases. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .26
Trust. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 5
Trust Agreement. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
Trust Assets . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .2, 7
Trust Company. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .83
Trust Depositor. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .3, 5
Trust Termination Date . . . . . . . . . . . . . . . . . . . . . . . . . . . .80
Trustees . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .75
UCC. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .25
Underwriter. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 103


                                         115
<PAGE>

Underwriting Agreement . . . . . . . . . . . . . . . . . . . . . . . . . . . 103
UNL Pool . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .46
Vehicles . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .24
Vendor Agreements. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Vendor Assignment. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .13
Vendor Loans . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 2, 45
Vendors. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .12, 45
VFCC . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .30
Warranty Contract. . . . . . . . . . . . . . . . . . . . . . . . . . . . .11, 84
</TABLE>



                                         116
<PAGE>
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------
 
    NO DEALER, SALESMAN OR OTHER PERSON IS AUTHORIZED TO GIVE ANY INFORMATION OR
TO MAKE ANY REPRESENTATION NOT CONTAINED IN THIS PROSPECTUS AND, IF GIVEN OR
MADE, SUCH INFORMATION OR REPRESENTATION MUST NOT BE RELIED UPON AS HAVING BEEN
AUTHORIZED BY THE TRUST DEPOSITOR OR THE UNDERWRITERS. THIS PROSPECTUS DOES NOT
CONSTITUTE AN OFFER TO SELL OR A SOLICITATION OF ANY OFFER TO BUY ANY SECURITY
OTHER THAN THE SECURITIES OFFERED HEREBY, NOR DOES IT CONSTITUTE AN OFFER TO
SELL OR A SOLICITATION OF AN OFFER TO BUY ANY OF THE SECURITIES TO ANY PERSON IN
ANY JURISDICTION IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT
QUALIFIED TO DO SO OR TO ANYONE WHOM IT IS UNLAWFUL TO MAKE SUCH AN OFFER OR
SOLICITATION TO SUCH PERSON. NEITHER THE DELIVERY OF THIS PROSPECTUS NOR ANY
SALE MADE HEREUNDER SHALL UNDER ANY CIRCUMSTANCE CREATE ANY IMPLICATION THAT THE
INFORMATION CONTAINED HEREIN IS CORRECT AS OF ANY DATE SUBSEQUENT TO THE DATE
HEREOF.
 
                           --------------------------
 
                               TABLE OF CONTENTS
 
   
<TABLE>
<CAPTION>
                                                                            PAGE
                                                                            ----
<S>                                                                         <C>
AVAILABLE INFORMATION.....................................................    4
SUMMARY OF TERMS..........................................................    5
RISK FACTORS..............................................................   22
USE OF PROCEEDS...........................................................   30
THE TRUST.................................................................   30
THE CONTRACT POOL.........................................................   31
THE CONTRACTS.............................................................   42
PREPAYMENT AND YIELD CONSIDERATIONS.......................................   49
NEWCOURT CREDIT GROUP INC., NEWCOURT FINANCIAL USA INC and AT&T CAPITAL
  CORPORATION.............................................................   59
THE TRUST DEPOSITOR.......................................................   63
DESCRIPTION OF THE NOTES..................................................   65
THE SUBORDINATED NOTES....................................................   82
THE CERTIFICATE...........................................................   82
CERTAIN OTHER MATTERS REGARDING THE SERVICER..............................   88
CERTAIN LEGAL ASPECTS OF THE CONTRACTS....................................   96
CERTAIN FEDERAL INCOME TAX CONSEQUENCES...................................  103
ERISA CONSIDERATIONS......................................................  105
PLAN OF DISTRIBUTION......................................................  106
RATING OF THE NOTES.......................................................  108
LEGAL MATTERS.............................................................  109
</TABLE>
    
 
   
    UNTIL JANUARY 31, 1999, ALL DEALERS EFFECTING TRANSACTIONS IN THE REGISTERED
SECURITIES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS. THIS IS IN ADDITION TO THE OBLIGATIONS OF DEALERS TO
DELIVER A PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR
UNSOLD ALLOTMENT OR SUBSCRIPTIONS.
    
 
                               NEWCOURT EQUIPMENT
                            TRUST SECURITIES 1998-1
 
                              NEWCOURT RECEIVABLES
                                 CORPORATION II
                             ---------------------
 
                                   PROSPECTUS
 
                             ---------------------
 
   
                       UNDERWRITERS OF THE CLASS A NOTES
    
 
                          FIRST UNION CAPITAL MARKETS
 
   
                     NATIONSBANC MONTGOMERY SECURITIES LLC
    
 
   
                             CHASE SECURITIES INC.
    
 
   
                              MERRILL LYNCH & CO.
    
 
   
                              SALOMON SMITH BARNEY
    
 
   
               UNDERWRITER OF THE CLASS B NOTES AND CLASS C NOTES
    
 
   
                          FIRST UNION CAPITAL MARKETS
    
 
   
                                OCTOBER 30, 1998
    
 
- --------------------------------------------------------------------------------
- --------------------------------------------------------------------------------


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