SSB VEHICLE SECURITIES INC
S-3, 1998-09-04
ASSET-BACKED SECURITIES
Previous: KING PHARMACEUTICALS INC, 10-Q/A, 1998-09-04
Next: ESG RE LTD, 4, 1998-09-04




    As filed with the Securities and Exchange Commission on September 4, 1998

                                                  Registration No. 333-_____
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington , D.C. 20549

                                    FORM S-3
                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933


                           SSB VEHICLE SECURITIES INC.
                    (Sponsor of the Trusts described herein)
             (Exact name of Registrant as specified in its charter)

      Delaware                                      13-4010808
(State or Other Jurisdiction of           (I.R.S. Employer Identification No.)
Incorporation or Organization)

                            Seven World Trade Center
                            New York, New York 10048
                                 (212) 783-7000
    (Address, Including ZIP Code, and Telephone Number, Including Area Code,
                  of Registrant's Principal Executive Offices)

                                  Zachary Snow
                                    Secretary
                           SSB Vehicle Securities Inc.
                            Seven World Trade Center
                            New York, New York 10048
                                 (212) 783-7000

 (Name, Address, Including ZIP Code, and Telephone Number, Including Area Code,
                              of Agent for Service)

                                   Copies to:
                           Jack M. Costello, Jr., Esq.
                                Brown & Wood LLP
                             One World Trade Center
                            New York, New York 10048
                                 (212) 839-5816

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

Approximate  date of commencement  of proposed sale to the public:  From time to
time after the effective  date of this  Registration  Statement as determined by
market conditions.

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

If any of the  securities  being  registered on this form are to be offered on a
delayed or continuous  basis  pursuant to Rule 415 under the  Securities  Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. |X|

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

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

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

<TABLE>
<CAPTION>

                         CALCULATION OF REGISTRATION FEE

Title of            Amount to Be                                                                    Amount of
Securities          Registered(1)       Proposed Maximum Offering     Proposed Maximum Aggregate    Registration Fee(3)
to Be Registered                        Price Per Unit (2)            Offering Price(2)
=================== =================== ============================= ============================= ========================

<S>                 <C>                        <C>                         <C>                         <C>     
Asset Backed        $3,000,000,000             100%                        $3,000,000,000              $885,000
Securities
=================== =================== ============================= ============================= ========================
</TABLE>

(1) This  Registration  Statement  relates to the initial  offering from time to
time of the Asset Backed Notes and Asset Backed  Certificates and to any resales
thereof in market  making  transactions  by Salomon  Smith  Barney  Inc.  or its
affiliates to the extent required.

(2)  Estimated  pursuant to Rule 457 solely for the purpose of  calculating  the
registration fee.

(3)  $199,850,000   aggregate   principal  amount  of  Asset  Backed  Securities
registered by the Registrant under Registration Statement No. 333-41949 referred
to  below  and not  previously  sold is  carried  forward  in this  Registration
Statement  pursuant to Rule 429. A registration  fee of $58,955.75 in connection
with such unsold amount of Asset Backed Securities was paid previously under the
foregoing Registration Statement.

         PURSUANT TO RULE 429, THE PROSPECTUS AND FORMS OF PROSPECTUS SUPPLEMENT
CONTAINED IN THIS  REGISTRATION  STATEMENT ALSO RELATE TO, AND THIS REGISTRATION
STATEMENT CONSTITUTES A POST-EFFECTIVE  AMENDMENT TO, REGISTRATION STATEMENT NO.
333-41949,  WHICH BECAME EFFECTIVE ON MARCH 26, 1998, AND ANY UNSOLD  SECURITIES
THEREUNDER.


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

                                INTRODUCTORY NOTE

     This Registration  Statement contains a form of Prospectus  relating to the
offering of series of Asset Backed Notes  and/or  Asset Backed  Certificates  by
various Trusts created from time to time by SSB Vehicle  Securities Inc. and two
forms  of  Prospectus  Supplement  relating  to the  offering  by a Trust of the
particular  series of Asset  Backed Notes and Asset  Backed  Certificates  or of
Asset  Backed  Certificates,  as  applicable,  described  therein.  Each form of
Prospectus  Supplement relates only to the securities described therein and is a
form that may be used,  among  others,  by the  Registrant to offer Asset Backed
Notes and/or Asset Backed Certificates under this Registration Statement.

Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement  becomes
effective.  This  prospectus  supplement  and the prospectus to which it relates
shall not constitute an offer to sell or the solicitation of an offer to buy nor
shall  there be any sale of these  securities  in any state in which such offer,
solicitation or sale would be unlawful prior to  registration  or  qualification
under the securities  laws of any such State.  


Subject to completion, September 4, 1998
PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED            , 199__)

$[                   ]

[________________________] TRUST 199 -[  ]

[FLOATING RATE] ASSET BACKED NOTES, CLASS [  ]
[FLOATING RATE] ASSET BACKED NOTES, CLASS [  ]
[  %] ASSET BACKED CERTIFICATES

SSB VEHICLE SECURITIES INC.
DEPOSITOR

[--------------------------------]
SERVICER

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

[________________]  Trust 199 [ ] (the "TRUST")  will be governed  pursuant to a
Trust Agreement to be dated as of , ____ 199 ____ , ____ between _____ SSB _____
Vehicle _____ Securities _____ Inc. _____ (the _____ "DEPOSITOR") _____ and ____
[ ____ ], ____ as [Owner]  Trustee.  The Trust will issue $ aggregate  principal
amount of [Floating Rate] Asset Backed Notes,  Class [ ] (the "CLASS [ ] NOTES")
and $ aggregate  principal amount of [Floating Rate] Asset Backed Notes, Class [
] (the "CLASS [ ] NOTES" and,  together  with the Class [ ] Notes,  the "NOTES")
pursuant to an  Indenture  to be dated ____ as of , ____ 199 , ____ between ____
the  ____  Trust  ____  and , as ____  Indenture  ____  Trustee.  ____  [No ____
principal  payments  shall be made on the  Class [ ] Notes  until  the Class [ ]
Notes have been paid in full and, to that  extent,  the rights of the holders of
the Class [ ] Notes to receive distributions with respect to the Receivables are
subordinated  to the rights of the holders of the Class [ ] Notes, as more fully
described herein.

                                           (Cover continued on following page)

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE  INFORMATION  SET FORTH UNDER "RISK
FACTORS"  ON PAGE  S-10  HEREOF  AND  BEGINNING  ON  PAGE 8 OF THE  ACCOMPANYING
PROSPECTUS.

THE NOTES REPRESENT  OBLIGATIONS OF, AND THE CERTIFICATES  REPRESENT  BENEFICIAL
INTERESTS IN, THE TRUST ONLY AND DO NOT REPRESENT OBLIGATIONS OF OR INTERESTS IN
SSB VEHICLE SECURITIES INC., THE SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES.
NONE OF THE NOTES,  THE CERTIFICATES OR THE RECEIVABLES IS INSURED OR GUARANTEED
BY ANY GOVERNMENTAL AGENCY.

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

- -------------------------------------------------------------------------------
                                 ORIGINAL   PRICE   UNDERWRITING  PROCEEDS TO
                                 PRINCIPAL    TO      DISCOUNT       THE
                                  AMOUNT   PUBLIC(1)            DEPOSITOR (1)(2)

   Per Class [  ] Note           $                %          %              %
   Per Class [  ] Note                            %          %              %
   Per Certificate....                            %          %              %
Total                            $         $          $             $
- --------------------------------------------------------------------------------
(1) Plus accrued interest, if any, from          , 199 .
(2) Before deducting expenses, estimated to be $              .

The Notes and the  Certificates  are offered by Salomon  Smith Barney Inc.  (the
"UNDERWRITER")  subject to prior sale when, as and if issued and accepted by the
Underwriter, and subject to the Underwriter's right to reject any order in whole
or in part. It is expected that delivery of the Notes and the Certificates  will
be made in book-entry  form only through the facilities of The Depository  Trust
Company  and, in the case of the Notes,  Cedel Bank,  societe  anonyme,  and the
Euroclear System against payment therefor in immediately  available funds, on or
about ______________ , 199 .

                              SALOMON SMITH BARNEY

                   , 199





(Continued from previous page)

The Trust will also issue $ ____________________  aggregate principal amount of
[ %] Asset Backed  Certificates  (the  "CERTIFICATES"  and,  together  with the
Notes, the "SECURITIES"). The assets of the Trust will include a pool of retail
installment sale contracts,  retail installment loans,  purchase money notes or
other notes (the  "RECEIVABLES"),  secured by security interests in new or used
automobiles,  light duty trucks,  recreational  vehicles and  motorcycles  (the
"FINANCED  VEHICLES") and certain monies due or received thereunder on or after
_______________  , 199 ,  transferred to the Trust by the Seller on the Closing
Date.  The Notes will be secured  by the  assets of the Trust  pursuant  to the
Indenture.

Interest  on the Class [ ] and Class [ ] Notes  will  accrue at the  respective
[floating] interest rates specified above. Interest on the Notes will generally
be  payable  on the  _________  day of each  month or, if any such day is not a
Business  Day,  on the next  succeeding  Business  Day (each,  a  "DISTRIBUTION
DATE"), commencing __________ , 199 . Principal of the Notes will be payable on
each Distribution Date to the extent described  herein;  however,  no principal
payments  will be made on the Class [ ] Notes  until  the Class [ ] Notes  have
been paid in full.

The Certificates will represent  fractional  undivided  interests in the Trust.
Interest,  to the extent of the Pass  Through  Rate  specified  above,  will be
distributed to the Certificateholders on each Distribution Date.  Distributions
of interest on, and  principal of, the  Certificates  will be  subordinated  in
priority of payment to interest due and payable on the Notes. No  distributions
of  principal  on the  Certificates  will be made until all the Notes have been
paid in full.

Each class of Securities will represent the right to receive a specified amount
of payments of principal and interest on the related Receivables, at the rates,
on the dates and in the  manner  described  herein.  The  rights of one or more
classes of Securities to receive  payments may be senior or  subordinate to the
rights of one or more of the other classes of such series.  Each class of Notes
or Certificates will differ as to the timing and priority of payment,  interest
rate or amount of  distributions  in respect of  principal or interest or both.
[Each  class of  Securities  may be  entitled  to  distributions  in respect of
principal with disproportionate,  nominal or no interest  distributions,  or to
interest  distributions with  disproportionate,  nominal or no distributions in
respect of principal.] The rate of payment in respect of principal of any class
of Notes  and  distributions  in  respect  of the  Certificate  Balance  of the
Certificates  of any class will depend on the priority of payment of such class
and  the  rate  and  timing  of  payments  (including  prepayments,   defaults,
liquidations and repurchases of Receivables) on the related Receivables. A rate
of payment  lower or higher  than that  anticipated  may  affect  the  weighted
average life of each class of Securities in the manner described herein.

Each  class of  Securities  will be  payable  in full on the  applicable  final
scheduled Distribution Date as set forth herein. However,  payment in full of a
class of Notes or of the  Certificates  could occur  earlier than such dates as
described  herein.  In  addition,  the Notes will be subject to  redemption  in
whole, but not in part, and the  Certificates  will be subject to prepayment in
whole,  but not in  part,  on any  Distribution  Date  on  which  the  Servicer
exercises its option to purchase the Receivables. The Servicer may purchase the
Receivables when the aggregate  principal balance of the Receivables shall have
declined  to % or  less  of the  initial  aggregate  principal  balance  of the
Receivables purchased by the Trust.

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

Certain persons  participating in this offering may engage in transactions that
stabilize,  maintain  or  otherwise  affect the price of the  Securities.  Such
transactions  may include  stabilizing  and the  purchase of  Securities.  Such
transactions  may include  stabilizing  and the purchase of Securities to cover
syndicate  short  positions.  For  a  description  of  these  activities,   see
"Underwriting" herein.

         [This  Prospectus  Supplement  may  be  used  by  the  Underwriter,  an
affiliate  of the  Depositor,  in  connection  with offers and sales  related to
market making transactions in the Securities.]





                           REPORTS TO SECURITYHOLDERS

Unless  and until  Definitive  Notes or  Definitive  Certificates  are  issued,
monthly and annual  unaudited  reports  containing  information  concerning the
Receivables  will be prepared by the  Servicer  and sent on behalf of the Trust
only to Cede & Co. ("CEDE"), as nominee of The Depository Trust Company ("DTC")
and registered  holder of the Notes and the  Certificates.  See "Description of
the Notes -General",  "Description of the Certificates -- General" and "Certain
Information  Regarding  the  Securities  --  Book-Entry  Registration"  and "--
Reports to Securityholders" in the accompanying  Prospectus (the "PROSPECTUS").
Such reports will not constitute  financial  statements  prepared in accordance
with generally accepted accounting principles.  The Depositor, as originator of
the  Trust,  will  file  with  the  Securities  and  Exchange  Commission  (the
"COMMISSION")  such  periodic  reports  as are  required  under the  Securities
Exchange  Act of 1934,  as  amended  (the  "EXCHANGE  ACT"),  and the rules and
regulations of the Commission thereunder.





                                SUMMARY OF TERMS

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

Issuer..................................          [_____________________] Trust
                                                  199 -[ ] (the  "TRUST" or the
                                                  "Issuer"),   a  [___________]
                                                  business trust to be governed
                                                  pursuant to a Trust Agreement
                                                  dated as of , 199 (as amended
                                                  and supplemented from time to
                                                  time, the "TRUST AGREEMENT"),
                                                  between the Depositor and the
                                                  Owner Trustee.

Depositor...............................          SSB Vehicle  Securities  Inc.
                                                  (the "DEPOSITOR").

                                                  
Servicer................................          [____________________________]
                                                  (in   such   capacity,    the
                                                  "Servicer").

Indenture
Trustee.......................                     ,  as   trustee   under   the
                                                  Indenture   (the   "INDENTURE
                                                  TRUSTEE").              

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

The Notes...............................
                                                  The Trust  will  issue  Asset
                                                  Backed  Notes  pursuant to an
                                                  Indenture to be dated as of ,
                                                  199    (as     amended    and
                                                  supplemented   from  time  to
                                                  time,    the    "INDENTURE"),
                                                  between  the  Trust  and  the
                                                  Indenture     Trustee,     as
                                                  follows:  (i) [Floating Rate]
                                                  Asset Backed Notes, Class [ ]
                                                  (the  "CLASS [ ]  NOTES")  in
                                                  the     aggregate     initial
                                                  principal  amount  of $ ; and
                                                  (ii)  [Floating  Rate]  Asset
                                                  Backed Notes,  Class [ ] (the
                                                  "CLASS  [ ]  NOTES")  in  the
                                                  aggregate  initial  principal
                                                  amount  of $ . The  Class [ ]
                                                  Notes and the Class [ ] Notes
                                                  are collectively  referred to
                                                  herein as the "NOTES".

                                                 The Notes  will be  secured  by
                                                 the   assets   of   the   Trust
                                                 pursuant to the Indenture.

The Certificates........................
                                                  The  Trust  will  issue  [ %]
                                                  Asset   Backed   Certificates
                                                  (the    "CERTIFICATES"   and,
                                                  together with the Notes,  the
                                                  "SECURITIES")     with     an
                                                  aggregate initial Certificate
                                                  Balance    of    $   .    The
                                                  Certificates  will  represent
                                                  fractional          undivided
                                                  interests  in the  Trust  and
                                                  will be  issued  pursuant  to
                                                  the Trust Agreement.

The Receivables........................
                                                  On (the "CLOSING DATE"),  the
                                                  Trust      will      purchase
                                                  Receivables     having     an
                                                  aggregate  principal  balance
                                                  of   approximately   $   (the
                                                  "INITIAL POOL BALANCE") as of
                                                  , 199  (the  "CUT-OFF  DATE")
                                                  from the  Depositor  pursuant
                                                  to  a  Sale   and   Servicing
                                                  Agreement to be dated as of ,
                                                  199    (as     amended    and
                                                  supplemented   from  time  to
                                                  time, the "SALE AND SERVICING
                                                  AGREEMENT"), among the Trust,
                                                  the    Depositor    and   the
                                                  Servicer. See "Description of
                                                  the  Transfer  and  Servicing
                                                  Agreements    --   Sale   and
                                                  Assignment  of   Receivables"
                                                  herein and in the Prospectus.
                                                  The Receivables  will consist
                                                  of  retail  installment  sale
                                                  contracts, retail installment
                                                  loans,  purchase  money notes
                                                  or   other   notes    between
                                                  Obligors and Dealers  secured
                                                  by new or  used  automobiles,
                                                  light-duty            trucks,
                                                  recreational   vehicles   and
                                                  motorcycles   (the  "FINANCED
                                                  VEHICLES").  The  Receivables
                                                  were  purchased by __________
                                                  (the      "SELLER").      The
                                                  Receivables      will      be
                                                  transferred  by the Depositor
                                                  to the  Trust,  based  on the
                                                  criteria   specified  in  the
                                                  Sale and Servicing  Agreement
                                                  and  described  herein and in
                                                  the  Prospectus.  As  of  the
                                                  Cut-off  Date,  the  weighted
                                                  average   annual   percentage
                                                  interest    rate    of    the
                                                  Receivables was approximately
                                                  %,   the   weighted   average
                                                  remaining   maturity  of  the
                                                  Receivables was approximately
                                                  months,   and  the   weighted
                                                  average original  maturity of
                                                  the      Receivables      was
                                                  approximately    months.   No
                                                  Receivable  has  a  scheduled
                                                  maturity  later  than ,  20__
                                                  (the     "FINAL     SCHEDULED
                                                  MATURITY  DATE").   See  "The
                                                  Receivables Pool" herein.

                                                  The  "POOL  BALANCE"  at  any
                                                  time   will   represent   the
                                                  aggregate  principal  balance
                                                  of the Receivables at the end
                                                  of the  preceding  Collection
                                                  Period,  after giving  effect
                                                  to all  payments  (other than
                                                  Payaheads)    received   from
                                                  Obligors,     Advances    and
                                                  Purchase    Amounts   to   be
                                                  remitted  by the  Servicer or
                                                  the  Depositor,  as the  case
                                                  may   be,    all   for   such
                                                  Collection  Period,  and  all
                                                  losses       realized      on
                                                  Receivables liquidated during
                                                  such Collection Period.

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

         A.  Distribution Dates........

                                                  Payments  of  interest on and
                                                  principal  of the Notes  will
                                                  be  made  on the  day of each
                                                  month  or, if any such day is
                                                  not a  Business  Day,  on the
                                                  next succeeding  Business Day
                                                  (each,    a     "DISTRIBUTION
                                                  DATE"),  commencing  ____  in
                                                  199  .  Each  ____  reference
                                                  ____ to a  "PAYMENT  DATE" in
                                                  the Prospectus shall refer to
                                                  a  Distribution  Date herein.
                                                  Payments   will  be  made  to
                                                  holders   of  record  of  the
                                                  Notes (the  "NOTEHOLDERS") as
                                                  of   the   day    immediately
                                                  preceding  such  Distribution
                                                  Date or, if Definitive  Notes
                                                  are issued,  as of the day of
                                                  the preceding  month (each, a
                                                  "RECORD  DATE").  A "BUSINESS
                                                  DAY"  is a day  other  than a
                                                  Saturday,  a Sunday  or a day
                                                  on which banking institutions
                                                  or  trust  companies  in  the
                                                  States  of  [_________]   are
                                                  authorized by law, regulation
                                                  or  executive   order  to  be
                                                  closed.

         B.  Interest Rates.............
                                                  The Class [ ] Notes will bear
                                                  interest at a [Floating Rate]
                                                  of  interest  per annum  (the
                                                  "CLASS  [ ]  RATE")  and  the
                                                  Class  [ ]  Notes  will  bear
                                                  interest at a [Floating Rate]
                                                  of  interest  per annum  (the
                                                  "CLASS [ ] RATE").  [The rate
                                                  of  interest  per annum  with
                                                  respect  to  the  Class  [  ]
                                                  Notes for each Interest Reset
                                                  Period (the "CLASS [ ] RATE")
                                                  will equal  LIBOR (as defined
                                                  in the  Prospectus)  for such
                                                  Interest Reset Period plus %;
                                                  provided  that the  Class [ ]
                                                  Rate  shall not  exceed % per
                                                  annum.]

                                                  The  interest  rates  for the
                                                  various  classes of Notes are
                                                  referred       to      herein
                                                  collectively   as   "INTEREST
                                                  RATES".

         C.  Interest....................
                                                  Interest  on the  outstanding
                                                  principal amount of the Notes
                                                  [other  than  the  Class  [ ]
                                                  Notes]  will  accrue  at  the
                                                  applicable Interest Rate from
                                                  the Closing Date (in the case
                                                  of  the  first   Distribution
                                                  Date)  or from the day of the
                                                  month  preceding the month of
                                                  a  Distribution  Date  to and
                                                  including   the  day  of  the
                                                  month  of  such  Distribution
                                                  Date   (each   an   "INTEREST
                                                  ACCRUAL  PERIOD").  [Interest
                                                  on the outstanding  principal
                                                  amount of the Class [ ] Notes
                                                  will  accrue at the Class [ ]
                                                  Rate  from the  Closing  Date
                                                  (in  the  case  of the  first
                                                  Distribution  Date)  or  from
                                                  the most recent  Distribution
                                                  Date on  which  interest  has
                                                  been  paid  to but  excluding
                                                  the  following   Distribution
                                                  Date (each,  a "FLOATING RATE
                                                  INTEREST  ACCRUAL  PERIOD").]
                                                  Interest  on  the  Class  [ ]
                                                  Notes will be  calculated  on
                                                  the basis of a  360-day  year
                                                  consisting  of twelve  30-day
                                                  months. Interest on the Class
                                                  [ ] Notes will be  calculated
                                                  on the  basis  of the  actual
                                                  number   of   days   in  each
                                                  Floating     Rate    Interest
                                                  Accrual   Period  divided  by
                                                  360. See  "Description of the
                                                  Notes    --    Payments    of
                                                  Interest"      herein.

     D. Principal...................
                                                  Principal  of the Notes  will
                                                  be     payable     on    each
                                                  Distribution   Date   in   an
                                                  amount     equal    to    the
                                                  Noteholders'        Principal
                                                  Distributable  Amount for the
                                                  calendar      month      (the
                                                  "COLLECTION          PERIOD")
                                                  preceding  such  Distribution
                                                  Date  (in  the  case  of  the
                                                  first  Distribution Date, the
                                                  period  from and  including ,
                                                  199  to and  including  , 199
                                                  (exclusive  of the  scheduled
                                                  payments of principal  due on
                                                  the  Precomputed  Receivables
                                                  during  that  period)) to the
                                                  extent  of  funds   available
                                                  therefor.  The  "NOTEHOLDERS'
                                                  PRINCIPAL       DISTRIBUTABLE
                                                  AMOUNT" will equal the sum of
                                                  (i)  the  Regular   Principal
                                                  Distribution Amount plus (ii)
                                                  the   Accelerated   Principal
                                                  Distribution    Amount.   The
                                                  "REGULAR            PRINCIPAL
                                                  DISTRIBUTION   AMOUNT"   with
                                                  respect  to any  Distribution
                                                  Date will equal the amount of
                                                  principal paid or, in certain
                                                  circumstances,  scheduled  to
                                                  be paid with  respect  to the
                                                  Receivables   (exclusive   of
                                                  Payaheads     allocable    to
                                                  principal  that have not been
                                                  applied as payments under the
                                                  related  Receivables  in  the
                                                  related Collection Period and
                                                  inclusive     of    Payaheads
                                                  allocable to  principal  that
                                                  have been applied as payments
                                                  under the related Receivables
                                                  in  such  Collection  Period)
                                                  plus,        in       certain
                                                  circumstances,  the principal
                                                  balance     of      defaulted
                                                  Receivables, as calculated by
                                                  the   Servicer  as  described
                                                  under   "Description  of  the
                                                  Transfer    and     Servicing
                                                  Agreements --  Distributions"
                                                  herein.    The   "Accelerated
                                                  Principal        Distribution
                                                  Amount"  with  respect  to  a
                                                  Distribution  Date will equal
                                                  the  portion,  if any, of the
                                                  Total Distribution Amount for
                                                  the related Collection Period
                                                  that remains after payment of
                                                  (a)   the    Servicing    Fee
                                                  (together with any portion of
                                                  the    Servicing   Fee   that
                                                  remains   unpaid  from  prior
                                                  Distribution  Dates), (b) the
                                                  interest  due on  the  Notes,
                                                  (c)  the  Regular   Principal
                                                  Distribution  Amount, (d) the
                                                  interest     due    on    the
                                                  Certificates   and   (e)  the
                                                  amount,  if any,  required to
                                                  be  deposited  in the Reserve
                                                  Account on such  Distribution
                                                  Date.

                                                  On    the     Business    Day
                                                  immediately   preceding  each
                                                  Distribution  Date  (each,  a
                                                  "DETERMINATION   DATE"),  the
                                                  Indenture    Trustee    shall
                                                  determine  the  amount in the
                                                  Collection  Account available
                                                  for   distribution   on   the
                                                  related   Distribution  Date.
                                                  Payments  to  Securityholders
                                                  will    be   made   on   each
                                                  Distribution      Date     in
                                                  accordance      with     such
                                                  determination.  The Servicing
                                                  Fee   in    respect    of   a
                                                  Collection  Period  (together
                                                  with  any   portion   of  the
                                                  Servicing  Fee  that  remains
                                                  unpaid       from       prior
                                                  Distribution  Dates)  will be
                                                  paid at the beginning of such
                                                  Collection   Period   out  of
                                                  collections      for     such
                                                  Collection Period.

                                                  No principal payments will be
                                                  made  on the  Class [ ] Notes
                                                  until  the  Class  [ ]  Notes
                                                  have been paid in full.

                                                  The   outstanding   principal
                                                  amount   of  the  Class  [  ]
                                                  Notes, to the extent not ____
                                                  previously  ____  paid,  ____
                                                  will  ____  be  ____  payable
                                                  ____ on the  [199  ____  ][20
                                                  ____  ]   ____   Distribution
                                                  _____  Date  ____  (the  ____
                                                  "CLASS  [ ]  FINAL  SCHEDULED
                                                  DISTRIBUTION  DATE"); and the
                                                  outstanding  principal amount
                                                  of the  Class [ ]  Notes,  to
                                                  the  extent  not   previously
                                                  paid,  will be payable on the
                                                  [199 ][20 ] Distribution Date
                                                  (the   "CLASS   [   ]   FINAL
                                                  SCHEDULED        DISTRIBUTION
                                                  DATE").

       E.  Optional Redemption........... 
                                                  The Notes will be redeemed in
                                                  whole,  but not in  part,  on
                                                  any   Distribution   Date  on
                                                  which the Servicer  exercises
                                                  its  option to  purchase  the
                                                  Receivables.   The   Servicer
                                                  will   have  the   option  to
                                                  purchase  all,  but not  less
                                                  then all, of the  Receivables
                                                  on any  Distribution  Date on
                                                  or  after  the   Distribution
                                                  Date  on   which   the   Pool
                                                  Balance has declined to [ ] %
                                                  or less of the  Initial  Pool
                                                  Balance.  The  price at which
                                                  the Servicer will be required
                                                  to purchase  the  Receivables
                                                  in  order  to  exercise  such
                                                  option  will be  equal to the
                                                  aggregate   of  the  Purchase
                                                  Amounts of the Receivables as
                                                  of the  end  of  the  related
                                                  Collection     Period.    The
                                                  Servicer  will be required to
                                                  give not less  than [ ] days'
                                                  notice to the  Trustee of its
                                                  intention  to  exercise  such
                                                  option.   In  addition,   the
                                                  Servicer    will    not    be
                                                  permitted  to  exercise  such
                                                  option  unless the  resulting
                                                  distribution     would     be
                                                  sufficient   to  retire   the
                                                  Notes at a  redemption  price
                                                  equal to the unpaid principal
                                                  amount  of  the  Notes   plus
                                                  accrued  and unpaid  interest
                                                  thereon.  See "Description of
                                                  the    Notes   --    Optional
                                                  Redemption" herein. 

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

       A. Distribution Dates............
                                                  Distributions with respect to
                                                  the Certificates will be made
                                                  on  each  Distribution  Date,
                                                  commencing     ,     199    .
                                                  Distributions will be made to
                                                  holders   of  record  of  the
                                                  Certificates             (the
                                                  "CERTIFICATEHOLDERS"     and,
                                                  together       with       the
                                                  Noteholders,              the
                                                  "SECURITYHOLDERS")  as of the
                                                  related  Record  Date  (which
                                                  will   be  the   day  of  the
                                                  preceding month if Definitive
                                                  Certificates are issued).

       B.  Pass Through Rate.............         [   ]% per annum (the "PASS 
                                                  THROUGH RATE").
 
       C.  Interest......................
                                                  On  each  Distribution  Date,
                                                  the   Owner    Trustee   will
                                                  distribute    pro   rata   to
                                                  Certificateholders 30 days of
                                                  accrued  interest at the Pass
                                                  Through     Rate    on    the
                                                  outstanding       Certificate
                                                  Balance   generally   to  the
                                                  extent  of  funds   available
                                                  following   payment   of  the
                                                  Servicing       Fee       and
                                                  distributions  in  respect of
                                                  the  Notes   from  the  Total
                                                  Distribution  Amount  and the
                                                  Reserve   Account.   Interest
                                                  will  be  calculated  on  the
                                                  basis  of  a   360-day   year
                                                  consisting  of twelve  30-day
                                                  months.  Interest  in respect
                                                  of a  Distribution  Date will
                                                  accrue from the Closing  Date
                                                  (in  the  case  of the  first
                                                  Distribution  Date)  or  from
                                                  the   day   of   the    month
                                                  preceding  the  month  of the
                                                  Distribution   Date   to  and
                                                  including   the  day  of  the
                                                  month  of  such  Distribution
                                                  Date.                      

       D. Principal.....................
                                                  No distributions of principal
                                                  on the  Certificates  will be
                                                  made  until  all of the Notes
                                                  have  been  paid in full.  On
                                                  each     Distribution    Date
                                                  commencing       on       the
                                                  Distribution  Date  on  which
                                                  the  Class [ ] Notes are paid
                                                  in  full,  principal  of  the
                                                  Certificates  will be payable
                                                  in an amount  generally equal
                                                  to  the   Certificateholders'
                                                  Principal       Distributable
                                                  Amount  for  the   Collection
                                                  Period     preceding     such
                                                  Distribution   Date,  to  the
                                                  extent  of  funds   available
                                                  therefor following payment of
                                                  the Servicing  Fee,  payments
                                                  of interest and principal, if
                                                  any,  due in  respect  of the
                                                  Notes and the distribution of
                                                  interest  in  respect  of the
                                                  Certificates.             The
                                                  Certificateholders' Principal
                                                  Distributable  Amount will be
                                                  the     Regular     Principal
                                                  Distribution Amount (less, on
                                                  the   Distribution   Date  on
                                                  which  the  Notes are paid in
                                                  full,  the  portion   thereof
                                                  payable  on  the  Notes)  and
                                                  will  be  calculated  by  the
                                                  Servicer    in   the   manner
                                                  described under  "Description
                                                  of the Transfer and Servicing
                                                  Agreements -- Distributions".

       E. Optional Prepayment...........
                                                  If the Servicer exercises its
                                                  option   to   purchase    the
                                                  Receivables   (the  terms  of
                                                  which  option are  summarized
                                                  above  under "-- Terms of the
                                                  Notes    --    E.    Optional
                                                  Redemption"),             the
                                                  Certificates will be retired.
                                                  The  Servicer   will  not  be
                                                  permitted  to  exercise  such
                                                  option  unless the  resulting
                                                  distribution               to
                                                  Certificateholders      would
                                                  equal     the     outstanding
                                                  Certificate  Balance together
                                                  with accrued interest thereon
                                                  at the Pass Through Rate. See
                                                  "Description      of      the
                                                  Certificates    --   Optional
                                                  Prepayment"  herein.  

Reserve Account..........................
                                                  [DESCRIBE   RESERVE   ACCOUNT
                                                  FORMULA]

Collection Account; Priority of
Payments.................................
                                                  Except     under      certain
                                                  conditions  described  herein
                                                  or as otherwise acceptable to
                                                  each   Rating   Agency,   the
                                                  Servicer  will be required to
                                                  remit  collections   received
                                                  with     respect    to    the
                                                  Receivables  within  Business
                                                  Days after receipt thereof to
                                                  one or more  accounts  in the
                                                  name of the Indenture Trustee
                                                  (together,   the  "COLLECTION
                                                  ACCOUNT").  At the  beginning
                                                  of  each  Collection  Period,
                                                  the  Indenture  Trustee  will
                                                  apply   collections   in  the
                                                  Collection  Account to pay to
                                                  the  Servicer  the  Servicing
                                                  Fee   for   such   Collection
                                                  Period   and   any    overdue
                                                  Servicing  Fees.  Pursuant to
                                                  the   Sale   and    Servicing
                                                  Agreement,  the Servicer will
                                                  have the  revocable  power to
                                                  instruct    the     Indenture
                                                  Trustee to withdraw  funds on
                                                  deposit  in  the   Collection
                                                  Account  and  to  apply  such
                                                  funds  on  each  Distribution
                                                  Date to the following (in the
                                                  priority indicated):  (i) the
                                                  Servicing Fee,  together with
                                                  any  unpaid   Servicing  Fees
                                                  from prior Distribution Dates
                                                  (if  for  any   reason   such
                                                  amount  was  not  paid at the
                                                  beginning  of the  Collection
                                                  Period as  described  above),
                                                  to  the  Servicer,  (ii)  the
                                                  Noteholders'         Interest
                                                  Distributable  Amount and the
                                                  Noteholders'        Principal
                                                  Distributable Amount into the
                                                  Note  Distribution   Account,
                                                  (iii) the Certificateholders'
                                                  Interest Distributable Amount
                                                  and,  after  the  Notes  have
                                                  been   paid  in   full,   the
                                                  Certificateholders' Principal
                                                  Distributable Amount into the
                                                  Certificate      Distribution
                                                  Account    and    (iv)    the
                                                  remaining balance, if any, to
                                                  the  Reserve   Account.

Tax Status...............................
                                                  In the  opinion  of  Brown  &
                                                  Wood  LLP,   counsel  to  the
                                                  Trust  ("TAX  COUNSEL"),  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,     and    each
                                                  Certificateholder,   by   the
                                                  acceptance of a  Certificate,
                                                  will agree to treat the Trust
                                                  as a partnership in which the
                                                  Certificateholders        are
                                                  partners  for federal  income
                                                  and    state    income    tax
                                                  purposes.         Alternative
                                                  characterizations    of   the
                                                  Trust  and  the  Certificates
                                                  are  possible,  but would not
                                                  result in materially  adverse
                                                  tax      consequences      to
                                                  Certificateholders.       See
                                                  "Material  Federal Income Tax
                                                  Consequences"  and "State Tax
                                                  Consequences"    herein   and
                                                  "Material  Federal Income Tax
                                                  Consequences  --  Trusts  for
                                                  Which a Partnership  Election
                                                  is  Made"  in the  Prospectus
                                                  for  additional   information
                                                  concerning the application of
                                                  federal  income and state tax
                                                  laws  to the  Trust  and  the
                                                  Securities.

                                                  [In the  Opinion  of  Brown &
                                                  Wood  LLP,  Counsel  for  the
                                                  Trust, for federal income tax
                                                  purposes,  the Trust will, on
                                                  the  startup  date be treated
                                                  as    a    financial    asset
                                                  securitization     investment
                                                  trust   ("FASIT")   and   its
                                                  proposed  method of operation
                                                  will enable it to continue to
                                                  meet  the   requirements  for
                                                  qualification and taxation as
                                                  a FASIT  under  the  Internal
                                                  Revenue  Code  of  1986,   as
                                                  amended (the "Code") assuming
                                                  a timely  FASIT  election  is
                                                  made.  The  Class [ ] and the
                                                  Class [ ] will be  treated as
                                                  FASIT regular interests,  the
                                                  Class [ ] will be  treated as
                                                  FASIT   high-yield    regular
                                                  interests  and the  Class [ ]
                                                  will be treated as the single
                                                  class  of   FASIT   ownership
                                                  interests.  Holders  of FASIT
                                                  Regular    Securities    must
                                                  report   income   from   such
                                                  Securities  under an  accrual
                                                  method of accounting, even if
                                                  they  otherwise   would  have
                                                  used  the cash  receipts  and
                                                  disbursements    method   and
                                                  accordingly,    may    report
                                                  income  prior to the  receipt
                                                  of  any   cash   distribution
                                                  corresponding to such income.
                                                  For  additional   information
                                                  regarding  federal income tax
                                                  consequences    regarding   a
                                                  FASIT, see "Material  Federal
                                                  Income   Tax    Consequences"
                                                  herein and "Material  Federal
                                                  Income  Tax  Consequences  --
                                                  Trusts   for  which  a  FASIT
                                                  Election   is  Made"  in  the
                                                  Prospectus   for   additional
                                                  information   concerning  the
                                                  application of federal income
                                                  tax laws to the Trust and the
                                                  Securities.]

ERISA Considerations.....................
                                                  Subject to the considerations
                                                  discussed     under    "ERISA
                                                  Considerations" herein and in
                                                  the Prospectus, the Notes are
                                                  eligible   for   purchase  by
                                                  employee  benefit plans.  The
                                                  Certificates   may   not   be
                                                  acquired   by  any   employee
                                                  benefit  plan  subject to the
                                                  Employee   Retirement  Income
                                                  Security  Act  of  1974,   as
                                                  amended ("ERISA"), or Section
                                                  4975 of the Internal  Revenue
                                                  Code of 1986, as amended (the
                                                  "CODE"),  or by an individual
                                                  retirement    account.    See
                                                  "ERISA Considerations" herein
                                                  and in the Prospectus.

Rating of the Notes......................
                                                  It  is  a  condition  to  the
                                                  issuance  of the  Notes  that
                                                  they be rated " " by at least
                                                  one   nationally   recognized
                                                  rating   agency  (a   "RATING
                                                  AGENCY").  The  rating of the
                                                  Notes  by  at  Rating  Agency
                                                  reflects such Rating Agency's
                                                  assessment of the  likelihood
                                                  that  the  Noteholders   will
                                                  receive payments of principal
                                                  and  interest but it does not
                                                  address    the    timing   of
                                                  distributions of principal of
                                                  the Notes  prior to the Final
                                                  Scheduled  Distribution Date.
                                                  A    rating    is    not    a
                                                  recommendation  to buy,  sell
                                                  or hold securities and may be
                                                  subject   to    revision   or
                                                  withdrawal at any time by the
                                                  assigning Rating Agency. Each
                                                  rating  should  be  evaluated
                                                  independently  of  any  other
                                                  rating.  See "Risk Factors --
                                                  Ratings  of  the  Securities"
                                                  herein.   There   can  be  no
                                                  assurance  that a rating will
                                                  not be lowered  or  withdrawn
                                                  by   a   Rating   Agency   if
                                                  circumstances so warrant.

Rating of the Certificates...............
                                                  It  is  a  condition  to  the
                                                  issuance of the  Certificates
                                                  that  they be  rated at least
                                                  in  the " "  category  or its
                                                  equivalent  by at  least  one
                                                  Rating Agency.  The rating of
                                                  the  Certificates by a Rating
                                                  Agency  reflects  such Rating
                                                  Agency's  assessment  of  the
                                                  likelihood      that      the
                                                  Certificateholders       will
                                                  receive payments of principal
                                                  and  interest but it does not
                                                  address    the    timing   of
                                                  distributions of principal of
                                                  the Certificates prior to the
                                                  Final Scheduled  Distribution
                                                  Date.   A  rating  is  not  a
                                                  recommendation  to buy,  sell
                                                  or hold securities and may be
                                                  subject   to    revision   or
                                                  withdrawal at any time by the
                                                  assigning Rating Agency. Each
                                                  rating  should  be  evaluated
                                                  independently  of  any  other
                                                  rating.  See "Risk Factors --
                                                  Ratings  of  the  Securities"
                                                  herein.





                                  RISK FACTORS

          Investors should consider,  among other things, the matters discussed
under "Risk  Factors"  in the  Prospectus  and the  following  risk  factors in
connection with purchases of the Notes and/or Certificates.

          LIMITED  LIQUIDITY;  ABSENCE  OF A  SECONDARY  MARKET  MAY  LIMIT THE
ABILITY OF THE  SECURITYHOLDER  TO SELL THE  SECURITIES.  There is currently no
secondary market for the Securities. Each Underwriter currently intends to make
a market in the  Securities,  but it is under no obligation to do so. There can
be no assurance that a secondary  market will develop or, if a secondary market
does  develop,  that it will  provide the  Securityholders  with  liquidity  of
investment  or that it will  continue  for the life of the  Securities  offered
hereby.

          [SIGNIFICANT  GEOGRAPHIC  CONCENTRATION  MAY INCREASE THE EXPOSURE OF
THE TRUST TO THE ECONOMIC CONDITIONS IN CERTAIN STATES.  Economic conditions in
states  where  Obligors  reside  may  affect  the  delinquency,  loan  loss and
repossession experience of the Trust with respect to the Receivables.  Obligors
on Receivables  representing  approximately  _____% by principal balance of the
Receivables  were located in  [__________________]  at the Cut-off  Date.  As a
result,  economic conditions in such states may have a disproportionate  effect
on  prepayments  and/or  defaults  in  respect of the  Receivables  and thus on
amounts  available for  distribution  to  Securityholders.  In  particular,  an
economic  downturn in one or more of such  states  could  adversely  affect the
performance  of the  Trust as a whole  (even if  national  economic  conditions
remain unchanged or improve) as Obligors in such state or states experience the
effects of such a downturn and face greater  difficulty  in making  payments on
their Financed Vehicles. See "The Receivables Pool" herein.]

          SUBORDINATION OF THE CERTIFICATES TO THE NOTES WILL INCREASE THE RISK
OF  THE  CERTIFICATES  OF NOT  RECEIVING  FULL  DISTRIBUTION  OF  INTEREST  AND
PRINCIPAL.  Distributions of interest and principal on the Certificates will be
subordinated in priority of payment to interest and principal due on the Notes.
Consequently,  the  Certificateholders  will not receive any distributions with
respect  to a  Collection  Period  until  the full  amount of  interest  on and
principal of the Notes due on such  Distribution Date has been deposited in the
Note  Distribution  Account.  The  Certificateholders   will  not  receive  any
distributions  of  principal  until the  Distribution  Date on which all of the
Notes have been paid in full.

          SECURITYHOLDERS  ARE LIMITED TO  DEPOSITS IN THE RESERVE  ACCOUNT AND
PAYMENTS ON THE RECEIVABLES  FOR PAYMENT ON THE SECURITIES.  The Trust will not
have,  nor is it  permitted  or expected  to have,  any  significant  assets or
sources of funds other than the Receivables and the Reserve Account. Holders of
the Notes and the  Certificates  must rely for  repayment  upon payments on the
Receivables  and,  if and to the  extent  available,  amounts on deposit in the
Reserve  Account.  Although  funds in the Reserve  Account will be available on
each  Distribution Date to cover shortfalls in distributions of interest on and
principal  of the Notes and the  Certificates,  amounts to be  deposited in the
Reserve Account are limited in amount. If the Reserve Account is exhausted, the
Trust will depend solely on current  distributions  on the  Receivables to make
payments on the Notes and the Certificates.

          RATINGS OF THE  SECURITIES  ARE SUBJECT TO  DOWN-GRADES BY THE RATING
AGENCIES.  It is a condition to the issuance of the Securities  that each class
of the Notes be rated in the highest  investment rating category,  and that the
Certificates  be rated at least in the " " category  or its  equivalent,  by at
least one nationally  recognized rating agency (the "RATING AGENCY").  A rating
is not a recommendation to buy, sell or hold securities inasmuch as it does not
address market price or suitability for a particular  investor.  The ratings of
the  Securities  address the  likelihood  of the payment of  principal  of, and
interest on, the  Securities  pursuant to their terms but not the timing of the
distributions  of principal prior to the Final Scheduled  Distribution  Date of
the  Securities.  There can be no  assurance  that a rating will remain for any
given period of time or that a rating will not be lowered or withdrawn entirely
by a Rating Agency if it judges future circumstances to so warrant.






                                    THE TRUST

GENERAL

          The Issuer, [____________________________________] Trust 199 -[ ], is
a business  trust formed under the laws of the State of [________]  pursuant to
the  Trust  Agreement  for  the  transactions   described  in  this  Prospectus
Supplement.  After its  formation,  the Trust will not  engage in any  activity
other than (i) acquiring,  holding and managing the  Receivables  and the other
assets of the Trust and  proceeds  therefrom,  (ii)  issuing  the Notes and the
Certificates,  (iii) making payments on the Notes and the Certificates and (iv)
engaging in other  activities  that are  necessary,  suitable or  convenient to
accomplish the foregoing or are incidental thereto or connected therewith.

          The Trust will  initially  be  capitalized  with  equity in an amount
equal to the Certificate Balance of $  ___________________  , excluding amounts
deposited in the Reserve  Account.  The equity of the Trust,  together with the
net proceeds from the sale of the Notes,  will be used by the Trust to purchase
the  Receivables  from  the  Depositor  pursuant  to  the  Sale  and  Servicing
Agreement.

          If the protection  provided to the investment of the  Securityholders
by the  Reserve  Account  is  insufficient,  the  Trust  will  look only to the
Obligors on the Receivables and the proceeds from the  repossession and sale of
Financed Vehicles which secure defaulted  Receivables.  In such event,  certain
factors,  such as the  Trust's not having  first  priority  perfected  security
interests in some of the Financed  Vehicles,  may affect the Trust's ability to
realize on the  collateral  securing the  Receivables,  and thus may reduce the
proceeds to be distributed to  Securityholders  with respect to the Securities.
See "Description of the Transfer and Servicing Agreements -- Distributions" and
"-- Reserve  Account" herein and "Certain Legal Aspects of the  Receivables" in
the Prospectus.

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


                          CAPITALIZATION OF THE TRUST

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

Class [  ] Notes..............................
Class [  ] Notes..............................
Certificates..................................
                                                            ____________
         Total................................             $
                                                            ============

                               THE OWNER TRUSTEE

          is the Owner Trustee under the Trust Agreement.  is a [state] banking
corporation  and its  principal  offices are located at , , . The Depositor and
its affiliates may maintain normal commercial  banking relations with the Owner
Trustee and its affiliates.


                              THE RECEIVABLES POOL

          The pool of Receivables  (the  "RECEIVABLES  POOL") will include only
the Receivables  purchased on the Closing Date. The Receivables  [will be][have
been]   purchased  by  the  Depositor  from  the  Seller  which  purchased  the
Receivables,  directly or  indirectly,  from Dealers in the ordinary  course of
business.  The  Receivables  were selected from the  Depositor's  portfolio for
inclusion in the Receivables Pool by several criteria, certain of which are set
forth in the Prospectus under "The Receivables Pools", as well as in accordance
with the  requirement  that, as of the Cut-off Date, each Receivable (i) had an
outstanding gross balance of at least $ and (ii) was not more than 60 days past
due (an account not being considered past due, however,  if the amount past due
is less than % of the scheduled  monthly  payment).  As of the Cut-off Date, no
Obligor on any  Receivable  was noted in the  related  records of the Seller as
being the subject of a bankruptcy proceeding.  No selection procedures believed
by the  Depositor to be adverse to  Securityholders  were used in selecting the
Receivables.

          [Description of any  underwriting  criteria  applicable to Subsequent
Receivables.]

          Set forth in the  following  tables  is  information  concerning  the
composition,  distribution by annual percentage rate ("APR") and the geographic
distribution of the Receivables Pool as of the Cut-off Date.

<TABLE>
<CAPTION>

                               [ ] TRUST 199 -[ ]

                       COMPOSITION OF THE RECEIVABLES POOL

     Weighted             Aggregate            Number of          Weighted          Weighted           Average
     Average              Principal           Receivables         Average            Average          Principal
      APR of               Balance                               Remaining          Original           Balance
   Receivables                                                     Term               Term
      <S>             <C>                    <C>              <C>                <C>                <C>  
        _____%       $________________        __________       ____ months        ____ months       $__________

                    [______________________] TRUST 199 - [ ]
                   DISTRIBUTION BY APR OF THE RECEIVABLES POOL


APR Range                       Number of       Aggregate          Percent of
                                Receivables  Principal Balance      Aggregate
                                                                    Principal
                                                                    Balance(1)

 0.00% -  5.00%.............                 $                             %
 5.01% -  6.00%.............
 6.01% -  7.00%.............
 7.01% -  8.00%.............
 8.01% -  9.00%.............
 9.01% - 10.00%.............
10.01% - 11.00%.............
11.01% - 12.00%.............
12.01% - 13.00%.............
13.01% - 14.00%.............
14.01% - 15.00%.............
15.01% - 16.00%.............
16.01% - 17.00%.............
17.01% - 18.00%.............
Greater than 18.00%.........                  _____________               __

- ---------------
         (1) Percentages may not add to 100.0% because of rounding.
</TABLE>




                     [______________________] TRUST 199 -[ ]
                 GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES POOL

                                                       PERCENTAGE AGGREGATE
              STATE(2)                                 PRINCIPAL BALANCE(1)
              -------                                  --------------------

                                                                       %

                                                            ___________%

- ---------------
(1) Percentages may not add to 100.0% because of rounding.
(2) Based on physical addresses of the Obligors at the Cut-off Date.

          Approximately   %  of  the   aggregate   principal   balance  of  the
Receivables,  constituting  % of  the  number  of  the  Receivables,  represent
previously titled vehicles.

          By aggregate  principal  balance,  approximately % of the receivables
are  Precomputed  Receivables  and % of the  Receivables  are  Simple  Interest
Receivables.  See "The  Receivables  Pools"  in the  Prospectus  for a  further
description  of the  characteristics  of  Precomputed  Receivables  and  Simple
Interest Receivables.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

          Set forth below is certain  information  concerning the experience of
the Seller  pertaining to (i) retail new and used  [automobile  and  light-duty
truck]  [recreational  vehicle]  [motorcycle]   receivables,   including  those
previously  sold  which the  Servicer  continues  to  service.  There can be no
assurance that the  delinquency,  repossession  and net loss  experience on the
Receivables will be comparable to that set forth below.

<TABLE>
<CAPTION>

                           DELINQUENCY EXPERIENCE(1)

                                   AT DECEMBER 31,                                      AT ____________________,
                           199                         199                         199                          199
                           ----                        ----                        ----                         ---

                  NUMBER OF       AMOUNT      NUMBER OF      AMOUNT       NUMBER OF       AMOUNT       NUMBER OF       AMOUNT
                  CONTRACTS                   CONTRACTS                   CONTRACTS                    CONTRACTS
                  ---------                   ---------                   ---------                    ---------
<S>                <C>          <C>           <C>          <C>            <C>            <C>           <C>
Portfolio.....                  $                          $                            $                            $
Period of
Delinquency
  31-60 Days..
  61 Days or
  More..........
Total                           $                          $                            $                            $
Delinquencies.
Total                        %           %              %            %               %            %               %            %
Delinquencies
  as a Percent of the
  Portfolio...

</TABLE>

<TABLE>
<CAPTION>

                                 AT DECEMBER 31,
                                       199                         199                          199
                                       ----                        ----                         ---
                              NUMBER OF       AMOUNT      NUMBER OF       AMOUNT       NUMBER OF       AMOUNT
                              CONTRACTS                   CONTRACTS                    CONTRACTS
                                                             (DOLLARS IN MILLIONS)

<S>                           <C>            <C>          <C>            <C>           <C>             <C>
Portfolio...............                    $                           $                            $
Period of Delinquency
  31-60 Days............
  61 Days or More.......
Total Delinquencies.....                    $                           $                            $
Total Delinquencies                      %  %           %               %                         %            %
  as a Percent of the
  Portfolio.............

    ---------------
    (1)  All amounts and percentages are based on the gross amount  scheduled to
         be paid on each contract, including unearned finance and other charges.
         The  information in the table  includes an immaterial  amount of retail
         installment sale contracts on vehicles other than automobiles and light
         duty trucks and includes  previously  sold contracts which the Servicer
         continues to service.

</TABLE>

<TABLE>
<CAPTION>

                     CREDIT LOSS/REPOSSESSION EXPERIENCE(1)

                                    _____________ ENDED
                                        March     ,                              YEAR ENDED DECEMBER 31,

                                         199          199          199            199          199         199         199
                                         ----         ----         ----           ----         ----        ----        ---
                                                                       (DOLLARS IN MILLIONS)
<S>                                  <C>           <C>          <C>           <C>           <C>         <C>          <C>
Average Amount Outstanding           $             $           $              $             $           $           $
  During the Period................
Average Number of Contracts
  Outstanding During the Period....
Percent of Contracts Acquired                   %           %              %             %           %           %           %
During the
  Period with Recourse to the
Dealer.............................
Repossessions as a Percent of                   %           %              %             %           %           %           %
Average
  Number of Contracts Outstanding..
Net Losses as a Percent of                      %           %              %             %           %           %           %
  Liquidations(3)(4)...............
Net Losses as a Percent of Average              %           %              %             %           %           %           %
  Amount Outstanding(2)(3).........
- --------------------

</TABLE>


(1) [Except as indicated,  all amounts and  percentages  are based on the gross
amount  scheduled to be paid on each contract,  including  unearned finance and
other charges.  The information in the table includes previously sold contracts
that the Servicer continues to service.]

(2) Percentages  have been annualized for the _____ months ended  ____________,
199 and 199 and are not necessarily indicative of the experience for the year.

(3) [Net losses are equal to the  aggregate  of the  balances of all  contracts
which are determined to be uncollectible in the period,  less any recoveries on
contracts charged off in the period or any prior periods,  including any losses
resulting from  disposition  expenses and any losses resulting from the failure
to recover commissions to dealers with respect to contracts that are prepaid or
charged off.]

(4)  Liquidations  represent a  reduction  in the  outstanding  balances of the
contracts as a result of monthly cash payments and
charge-offs.

          [The net loss figures above reflect the fact that Seller had recourse
to Dealers on a portion of its retail installment sale contracts.  By aggregate
principal balance,  approximately % of the Receivables represent contracts with
recourse to Dealers. The Seller applies underwriting  standards to the purchase
of  contracts  without  regard to whether  recourse  to  Dealers  is  provided.
However,  the net loss experience of contracts  without  recourse to Dealers is
higher  than that of  contracts  with  recourse to Dealers  because,  under its
recourse obligation, the Dealer is responsible to the Seller for payment of the
unpaid  balance  of the  contract,  provided  that the Seller  repossesses  the
vehicle from the retail  buyer and returns it to the Dealer  within a specified
time. In the event of a Dealer's bankruptcy, a bankruptcy trustee might attempt
to  characterize  recourse sales of contracts as loans to the Dealer secured by
the contracts.  Such an attempt, if successful,  could result in payment delays
or losses on the affected Receivables.]






                                   THE SELLER

      [DESCRIPTION OF SELLER AND ITS UNDERWRITING AND SERVICING STANDARDS]

                                 THE DEPOSITOR

                           [DESCRIPTION OF DEPOSITOR]

                                  THE SERVICER

             [DESCRIPTION OF SERVICER AND ITS SERVICING STANDARDS]

                    WEIGHTED AVERAGE LIFE OF THE SECURITIES

          Information regarding certain maturity and prepayment  considerations
with respect to the Securities is set forth under "Weighted Average Life of the
Securities" in the Prospectus.  No principal payments will be made on the Class
[ ] Notes  until all Class [ ] Notes have been paid in full.  In  addition,  no
principal payments on the Certificates will be made until all of the Notes have
been paid in full. See  "Description of the Notes -- Payments of Principal" and
"Description of the Certificates  -Distributions of Principal Payments" herein.
As the rate of payment of principal of each class of Notes and the Certificates
depends  primarily  on the  rate  of  payment  (including  prepayments)  of the
principal balances of the Receivables,  final payment of any class of the Notes
and  the  final  distribution  in  respect  of  the  Certificates  could  occur
significantly earlier than their respective Final Scheduled Distribution Dates.
In  addition,  the rate of payment of  principal of each class of Notes will be
affected  by the  Accelerated  Principal  Distribution  Amounts  applied to the
payment of the  principal of the Notes.  Securityholders  will bear the risk of
being able to reinvest  principal payments of the Securities at yields at least
equal to the yields on their respective Securities.

                            DESCRIPTION OF THE NOTES

GENERAL

          The Notes will be issued  pursuant to the terms of the  Indenture,  a
form of which has been  filed as an exhibit to the  Registration  Statement.  A
copy of the Indenture will be filed with the Commission  following the issuance
of the Securities.  The following  summary describes certain terms of the Notes
and the  Indenture.  The summary does not purport to be complete and is subject
to, and is qualified by reference  to, all the  provisions of the Notes and the
Indenture.  The following summary  supplements and, to the extent  inconsistent
therewith,  replaces the description of the general terms and provisions of the
Notes  of  any  given  series  and  the  related  Indenture  set  forth  in the
Prospectus,  to which  description  reference is hereby made. , a , will be the
Indenture Trustee under the Indenture.

PAYMENTS OF INTEREST

          The Notes will constitute  Floating Rate Securities,  as such term is
defined under  "Certain  Information  Regarding the Securities -- Floating Rate
Securities" in the Prospectus.  The Base Rate with respect to the Notes will be
[ ]. Interest on the principal balances of the classes of the Notes will accrue
at their  respective  Interest  Rates  per  annum  and will be  payable  to the
Noteholders  monthly on each Distribution Date,  commencing , 199 . Interest on
the outstanding  principal amount of the Notes [other than the Class [ ] Notes]
will accrue at the applicable  Interest Rate from the Closing Date (in the case
of the  first  Distribution  Date) or from the day of the month  preceding  the
month  of a  Distribution  Date to and  including  the day of the  month of the
Distribution  Date  (each,  an  "INTEREST  ACCRUAL  PERIOD").  Interest  on the
outstanding  principal amount of the Class [ ] Notes will accrue at the Class [
] Rate from the Closing  Date (in the case of the first  Distribution  Date) or
from the most recent  Distribution  Date on which interest has been paid to but
excluding  the following  Distribution  Date (each,  a "FLOATING  RATE INTEREST
ACCRUAL  PERIOD").  Interest on the Notes [other than the Class [ ] Notes] will
be  calculated  on the  basis of a 360-day  year  consisting  of twelve  30-day
months.  Interest on the Class [ ] Notes will be calculated on the basis of the
actual number of days in each applicable  Floating Rate Interest Accrual Period
divided by 360.  Interest  payments on the Notes will generally be derived from
the Total Distribution  Amount remaining after the payment of the Servicing Fee
and from the Reserve  Account.  See  "Description of the Transfer and Servicing
Agreements -- Distributions" and "-- Reserve Account" herein.

          Interest  payments to all classes of  Noteholders  will have the same
priority.  Under  certain  circumstances,  the amount  available  for  interest
payments could be less than the amount of interest  payable on the Notes on any
Distribution  Date, in which case each class of Noteholders  will receive their
ratable share (based upon the aggregate amount of interest due to such class of
Noteholders) of the aggregate  amount available to be distributed in respect of
interest on the Notes.

PAYMENTS OF PRINCIPAL

          Principal   payments  will  be  made  to  the   Noteholders  on  each
Distribution  Date in an amount  generally  equal to the sum of (i) the Regular
Principal  Distribution Amount plus (ii) the Accelerated Principal Distribution
Amount.  The  "REGULAR  PRINCIPAL  DISTRIBUTION  AMOUNT"  with  respect  to any
Distribution  Date  will  equal the sum of  principal  payments  received  with
respect  to the  Receivables  during  the  preceding  Collection  Period or, in
certain cases, scheduled to be paid during such Collection Period (exclusive of
Payaheads  allocable to principal  that have not been applied as payments under
the related  Receivables in such  Collection  Period and inclusive of Payaheads
allocable  to principal  that have been  applied as payments  under the related
Receivables in such Collection Period) plus the principal balances of defaulted
Receivables  written  off in  respect  of such  Collection  Period,  subject to
certain  limitations.  The  "ACCELERATED  PRINCIPAL  DISTRIBUTION  AMOUNT" with
respect to any Distribution  Date will equal the portion,  if any, of the Total
Distribution  Amount for the  related  Collection  Period  that  remains  after
payment of (a) the Servicing Fee, (b) the Noteholders'  Interest  Distributable
Amount,   (c)   the   Regular   Principal    Distribution   Amount,   (d)   the
Certificateholders'  Interest Distributable Amount, and (e) the amount, if any,
required to be  deposited  in the Reserve  Account on such  Distribution  Date.
Principal  payments  on the Notes  will  generally  be  derived  from the Total
Distribution  Amount and the amount,  if any, in the Reserve  Account up to the
Available  Amount  remaining  after the  payment of the  Servicing  Fee and the
Noteholders' Interest  Distributable Amount and, in the case of any Accelerated
Principal Distribution Amount, the  Certificateholders'  Interest Distributable
Amount and the  amount,  if any,  required  to be  deposited  into the  Reserve
Account.   See  "Description  of  the  Transfer  and  Servicing  Agreements  --
Distributions" and "-- Reserve Account" herein.

          On the Business Day immediately  preceding each  Distribution Date (a
"DETERMINATION  DATE"), the Indenture Trustee shall determine the amount in the
Collection  Account for the related Collection Period allocable to interest and
the  amount  allocable  to  principal  on an  actual  basis,  and  payments  to
Securityholders  on the  following  Distribution  Date  will be  based  on such
allocation.

          On each Distribution  Date,  principal  payments on the Notes will be
applied in the following order of priority: (i) to the principal balance of the
Class [ ] Notes until the  principal  balance of the Class [ ] Notes is reduced
to zero;  and (ii) to the  principal  balance of the Class [ ] Notes  until the
principal  balance  of the Class [ ] Notes is reduced  to zero.  The  principal
balance of the Class [ ] Notes, to the extent not previously  paid, will be due
on the Class [ ] Final Scheduled  Distribution  Date; and the principal balance
of the Class [ ] Notes,  to the extent not previously  paid, will be due on the
Class [ ] Final  Scheduled  Distribution  Date.  The  actual  date on which the
aggregate  outstanding  principal  amount  of any class of Notes is paid may be
earlier than the respective Final Scheduled  Distribution Dates set forth above
based on a variety  of  factors,  including  those  described  under  "Weighted
Average Life of the Securities" herein and in the Prospectus.

OPTIONAL REDEMPTION

          The Class [ ] Notes will be  redeemed in whole,  but not in part,  on
any  Distribution  Date after all the other  classes of Notes have been paid in
full on which the Servicer  exercises  its option to purchase the  Receivables.
The Servicer will have the option to purchase all, but not less than all of the
Receivables on or after any  Distribution  Date on which the Pool Balance shall
have declined to [ ]% or less of the Initial Pool  Balance.  The price at which
the Servicer will be required to purchase the  Receivables in order to exercise
such  option  will be equal to the  aggregate  of the  Purchase  Amounts of the
Receivables as of the end of the related  Collection  Period. The Servicer will
be  required  to give not less  than [ ] days'  notice  to the  Trustee  of its
intention to exercise  such  option.  In  addition,  the  Servicer  will not be
permitted to exercise such option unless the  resulting  distribution  would be
sufficient  to  retire  the Notes at a  redemption  price  equal to the  unpaid
principal  amount of such Notes plus accrued and unpaid  interest  thereon (the
"REDEMPTION   PRICE").   See   "Description   of  the  Transfer  and  Servicing
Agreements--Termination" in the Prospectus.

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

          The  Certificates  will be issued  pursuant to the terms of the Trust
Agreement,  a form of which has been filed as an  exhibit  to the  Registration
Statement.  A copy of the Trust  Agreement  will be filed  with the  Commission
following  the issuance of the  Securities.  The  following  summary  describes
certain terms of the Certificates and the Trust Agreement. The summary does not
purport to be complete and is subject to, and  qualified  by reference  to, all
the  provisions  of the  Certificates  and the Trust  Agreement.  The following
summary  supplements and, to the extent  inconsistent  therewith,  replaces the
description  of the general  terms and  provisions of the  Certificates  of any
given series and the related Trust  Agreement set forth in the  Prospectus,  to
which description reference is hereby made.

DISTRIBUTIONS OF INTEREST INCOME

          On  each  Distribution   Date,   commencing  ,  [199  ][20  ]  ,  the
Certificateholders  will be entitled to distributions in an amount equal to the
amount of interest  that would  accrue on the  Certificate  Balance at the Pass
Through Rate. The Certificates  will constitute Fixed Rate Securities,  as such
term is defined under  "Certain  Information  Regarding the Securities -- Fixed
Rate Securities" in the Prospectus.  Interest in respect of a Distribution Date
will accrue from the Closing Date (in the case of the first  Distribution Date)
or from the day of the month  preceding the month of the  Distribution  Date to
and  including  the day of the month of such  Distribution  Date.  Interest  in
respect of the  Certificates  will be calculated on the basis of a 360-day year
consisting  of  twelve  30-day  months.  Interest  distributions  due  for  any
Distribution  Date but not distributed on such Distribution Date will be due on
the next  Distribution  Date  increased  by an amount equal to interest on such
amount at the Pass Through Rate (to the extent lawful).  Interest distributions
with respect to the  Certificates  will generally be funded from the portion of
the Total  Distribution  Amount and the funds in the Reserve Account  remaining
after the distribution of the Servicing Fee and the Noteholders'  Distributable
Amount.   See   "Description   of  the   Transfer  and   Servicing   Agreements
- -Distributions" and "-- Reserve Account" herein.

DISTRIBUTIONS OF PRINCIPAL PAYMENTS

          Certificateholders  will be entitled to distributions of principal on
each  Distribution  Date,  commencing with the  Distribution  Date on which the
Notes are paid in full, in an amount  generally equal to the Regular  Principal
Distribution Amount (less, on the Distribution Date on which the Notes are paid
in full, the portion thereof payable on the Notes).  Distributions with respect
to principal  payments  will  generally be funded from the portion of the Total
Distribution  Amount  and  funds in the  Reserve  Account  remaining  after the
distribution of the Servicing Fee, the  Noteholders'  Distributable  Amount (on
the  Distribution   Date  on  which  the  Notes  are  paid  in  full)  and  the
Certificateholders'  Interest  Distributable  Amount.  See  "Description of the
Transfer and Servicing Agreements -- Distributions" and "-- Reserve Account".

OPTIONAL PREPAYMENT

          If the Servicer exercises its option to purchase the Receivables (the
terms of which option are described under "Description of the Notes -- Optional
Redemption"  herein),  the Certificates will be retired. The Servicer shall not
be permitted to exercise such option unless the resulting  distribution  to the
Certificateholders  would  be  equal  to the  outstanding  Certificate  Balance
together with accrued  interest at the Pass Through Rate. See  "Description  of
the Transfer and Servicing Agreements -Termination" in the Prospectus.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

          The  following  summary  describes  certain  terms  of the  Sale  and
Servicing  Agreement,  the  Administration  Agreement  and the Trust  Agreement
(collectively,  the "TRANSFER AND SERVICING AGREEMENTS"). Forms of the Transfer
and  Servicing  Agreements  have been  filed as  exhibits  to the  Registration
Statement.  A copy of the Sale and Servicing  Agreement  will be filed with the
Commission  following  the  issuance of the  Securities.  The summary  does not
purport to be complete and is subject to, and  qualified  by reference  to, all
the provisions of the Transfer and Servicing Agreements.  The following summary
supplements and, to the extent inconsistent therewith replaces, the description
of the general terms and  provisions  of the Transfer and Servicing  Agreements
set forth in the Prospectus, to which description reference is hereby made.

SALE AND ASSIGNMENT OF RECEIVABLES

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

          The  Servicing  Fee Rate with  respect to the  Servicing  Fee for the
Servicer  will be % per  annum of the Pool  Balance  as of the first day of the
related  Collection Period. The Servicing Fee in respect of a Collection Period
(together  with any portion of the Servicing Fee that remains unpaid from prior
Distribution Dates) will be paid at the beginning of such Collection Period out
of collections for such Collection Period. See "Description of the Transfer and
Servicing Agreements -- Servicing  Compensation and Payment of Expenses" in the
Prospectus.

DISTRIBUTIONS

          DEPOSITS TO COLLECTION  ACCOUNT. On or before each Distribution Date,
the Servicer  will cause all  collections  and other amounts  constituting  the
Total  Distribution  Amount to be deposited  into the Collection  Account.  The
"TOTAL  DISTRIBUTION  AMOUNT" for a  Distribution  Date shall be the sum of the
Interest  Distribution  Amount and the Regular  Principal  Distribution  Amount
(other than the portion  thereof  attributable to Realized  Losses).  "REALIZED
LOSSES" means the excess of the principal balance of any Liquidated  Receivable
over Liquidation Proceeds to the extent allocable to principal.

          The  "INTEREST  DISTRIBUTION  AMOUNT" on any  Distribution  Date will
generally be the sum of the  following  amounts  with respect to the  preceding
Collection  Period:  (i) that  portion of all  collections  on the  Receivables
(including  Payaheads)  allocable  to interest  plus that  portion of Payaheads
allocable to principal  (less an amount equal to  Payaheads,  if any, that have
been returned to the related Obligors during such Collection Period);  (ii) all
proceeds   of   the   liquidation   of   defaulted   Receivables   ("LIQUIDATED
RECEIVABLES"), net of expenses incurred by the Servicer in connection with such
liquidation  and any  amounts  required by law to be remitted to the Obligor on
such   Liquidated   Receivables   ("LIQUIDATION   PROCEEDS"),   to  the  extent
attributable  to  interest  due  thereon  in  accordance  with  the  Servicer's
customary  servicing  procedures,  and all  recoveries in respect of Liquidated
Receivables  which were  written  off in prior  Collection  Periods;  (iii) all
Advances  made by the  Servicer of interest  due on the  Receivables;  (iv) the
Purchase  Amount of each  Receivable  that was repurchased by the Depositor and
simultaneously  repurchased by the Seller or purchased by the Servicer under an
obligation  which arose  during the related  Collection  Period,  to the extent
attributable to accrued interest thereon;  and (v) Investment Earnings for such
Distribution Date. The Interest  Distribution Amount shall be determined on the
related Determination Date on an actual basis.

         The "REGULAR  PRINCIPAL  DISTRIBUTION  AMOUNT" on any Distribution Date
will generally be the sum of the following amounts with respect to the preceding
Collection  Period:  (i) that  portion  of all  collections  on the  Receivables
(exclusive  of Payaheads  allocable  to principal  that have not been applied as
payments under the related  Receivables in such Collection  Period and inclusive
of Payaheads allocable to principal that have been applied as payments under the
related Receivables in such Collection Period) allocable to principal;  (ii) all
Liquidation  Proceeds  attributable to the principal amount of Receivables which
became Liquidated  Receivables  during such Collection Period in accordance with
the  Servicer's  customary  servicing  procedures,  plus the amount of  Realized
Losses  with  respect  to such  Liquidated  Receivables;  (iii) all  Precomputed
Advances made by the Servicer of principal due on the  Precomputed  Receivables;
(iv) to the extent attributable to principal,  the Purchase Amount received with
respect  to each  Receivable  repurchased  by the  Seller  or  purchased  by the
Servicer under an obligation which arose during the related  Collection  Period;
(v) partial prepayments relating to refunds of extended warranty protection plan
costs  or of  physical  damage,  credit  life  or  disability  insurance  policy
premiums,  but only if such costs or premiums  were  financed by the  respective
Obligor as of the date of the original  contract;  and (vi) on the  Distribution
Date  immediately  following  the Final  Scheduled  Maturity  Date  (the  "FINAL
SCHEDULED DISTRIBUTION DATE"), any amounts advanced by the Servicer with respect
to principal on the Receivables. The Regular Principal Distribution Amount shall
be determined on the related Determination Date on an actual basis.

          The   Interest   Distribution   Amount  and  the  Regular   Principal
Distribution Amount on any Distribution Date shall exclude the following:

                    (i) amounts  received  on  Precomputed  Receivables  to the
          extent  that  the  Servicer  has  previously   made  an  unreimbursed
          Precomputed Advance;

                    (ii)  Liquidation  Proceeds  with  respect to a  particular
          Precomputed Receivable to the extent of any unreimbursed  Precomputed
          Advances thereon;

                    (iii) all  payments  and  proceeds  (including  Liquidation
          Proceeds) of any  Receivables,  the Purchase Amount of which has been
          included  in the  Total  Distribution  Amount  in a prior  Collection
          Period;

                    (iv)  amounts  received  in respect of  interest  on Simple
          Interest Receivables during the preceding Collection Period in excess
          of the  amount  of  interest  that  would  have been due  during  the
          Collection Period on Simple Interest  Receivables at their respective
          APRs  (assuming  that a payment is received  on each Simple  Interest
          Receivable on the due date thereof); and

                    (v) Liquidation  Proceeds with respect to a Simple Interest
          Receivable  attributable to accrued and unpaid interest  thereon (but
          not including  interest for the then current  Collection  Period) but
          only to the extent of any unreimbursed Simple Interest Advances.

         DEPOSITS  TO THE  DISTRIBUTION  ACCOUNTS.  At  the  beginning  of  each
Collection  Period,  the  Indenture  Trustee  will apply funds  available in the
Collection  Account to pay to the Servicer the Servicing Fee for such Collection
Period and any overdue Servicing Fees. On each  Distribution  Date, the Servicer
will  instruct  the  Indenture  Trustee  to  make  the  following  deposits  and
distributions,  to the  extent of the amount  then on deposit in the  Collection
Account, in the following order of priority:

                    (i) to the Servicer,  from the Interest Distribution Amount
          (as so allocated)  the Servicing  Fee and all unpaid  Servicing  Fees
          from prior Collection  Periods,  to the extent,  if any, such amounts
          shall not have been paid at the  beginning of the related  Collection
          Period;

                    (ii) to the  Note  Distribution  Account,  from  the  Total
          Distribution  Amount remaining after the payment of the Servicing Fee
          for such Collection  Period and all unpaid  Servicing Fees from prior
          Collection Periods, the Noteholders' Interest Distributable Amount;

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

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

                    (v) after all of the Notes  have been paid in full,  to the
          Certificate  Distribution Account, from the Total Distribution Amount
          remaining  after the  application  of clauses (i) through  (iv),  the
          Certificateholders' Principal Distributable Amount; and

                    (vi) the remaining balance, if any, to the Reserve Account.

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

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

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

                           "NOTEHOLDERS' MONTHLY INTEREST  DISTRIBUTABLE AMOUNT"
                  means, with respect to any Distribution Date, interest accrued
                  for the  related  Interest  Accrual  Period or  Floating  Rate
                  Interest Accrual Period, as applicable, on each class of Notes
                  at  the  respective  Interest  Rate  for  such  class  on  the
                  outstanding  principal  balance  of the Notes of such class on
                  the immediately  preceding  Distribution Date (or, in the case
                  of the first  Distribution  Date, on the Closing Date),  after
                  giving effect to all payments of principal to the  Noteholders
                  of such class on or prior to such Distribution Date.

                           "NOTEHOLDERS'  INTEREST  CARRYOVER  SHORTFALL" means,
                  with  respect  to any  Distribution  Date,  the  excess of the
                  Noteholders'  Monthly  Interest  Distributable  Amount for the
                  preceding  Distribution Date and any outstanding  Noteholders'
                  Interest  Carryover  Shortfall on such preceding  Distribution
                  Date,  over the amount in respect of interest that is actually
                  deposited in the Note  Distribution  Account on such preceding
                  Distribution Date, plus interest on the amount of interest due
                  but not  paid to  Noteholders  on the  preceding  Distribution
                  Date,  to the  extent  permitted  by  law,  at the  respective
                  Interest  Rates  borne  by each  class  of the  Notes  for the
                  related  Interest  Accrual  Period or Floating  Rate  Interest
                  Accrual Period, as applicable.

                           "NOTEHOLDERS'  PRINCIPAL DISTRIBUTABLE AMOUNT" means,
                  with  respect  to  any  Distribution  Date,  the  sum  of  the
                  Noteholders'  Monthly Principal  Distributable Amount for such
                  Distribution  Date and the  Noteholders'  Principal  Carryover
                  Shortfall as of the close of the preceding  Distribution Date;
                  provided,    however,   that   the   Noteholders'    Principal
                  Distributable   Amount   shall  not  exceed  the   outstanding
                  principal  balance of the Notes; and provided,  further,  that
                  (i) the  Noteholders'  Principal  Distributable  Amount on the
                  Class [ ] Final Scheduled  Distribution Date shall not be less
                  than the amount  that is  necessary  (after  giving  effect to
                  other amounts to be deposited in the Note Distribution Account
                  on such  Distribution  Date and  allocable  to  principal)  to
                  reduce  the  outstanding  principal  balance  of the Class [ ]
                  Notes  to  zero;   and   (ii)   the   Noteholders'   Principal
                  Distributable   Amount  on  the  Class  [  ]  Final  Scheduled
                  Distribution  Date shall not be less than the  amount  that is
                  necessary   (after  giving  effect  to  other  amounts  to  be
                  deposited   in  the   Note   Distribution   Account   on  such
                  Distribution  Date and  allocable to  principal) to reduce the
                  outstanding principal balance of the Class [ ] Notes to zero.

                           "NOTEHOLDERS' MONTHLY PRINCIPAL DISTRIBUTABLE AMOUNT"
                  means, with respect to each Distribution  Date, the sum of (i)
                  the  Regular  Principal   Distribution  Amount  and  (ii)  the
                  Accelerated Principal Distribution Amount.

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

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

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

                           "CERTIFICATEHOLDERS'  MONTHLY INTEREST  DISTRIBUTABLE
                  AMOUNT" means, with respect to any Distribution  Date, 30 days
                  of interest (or, in the case of the first  Distribution  Date,
                  interest  accrued from and  including  the Closing Date to but
                  excluding such Distribution Date, calculated on the basis of a
                  360-day year  consisting of twelve 30-day  months) at the Pass
                  Through  Rate on the  Certificate  Balance on the  immediately
                  preceding  Distribution  Date,  after  giving  effect  to  all
                  payments allocable to the reduction of the Certificate Balance
                  made on or prior to such Distribution Date (or, in the case of
                  the first Distribution Date, on the Closing Date).

                           "CERTIFICATEHOLDERS'  INTEREST  CARRYOVER  SHORTFALL"
                  means,  with respect to any  Distribution  Date, the excess of
                  the Certificateholders'  Monthly Interest Distributable Amount
                  for  the  preceding  Distribution  Date  and  any  outstanding
                  Certificateholders'   Interest  Carryover  Shortfall  on  such
                  preceding  Distribution  Date,  over the  amount in respect of
                  interest  that  is  actually   deposited  in  the  Certificate
                  Distribution Account on such preceding Distribution Date, plus
                  interest on such  excess,  to the extent  permitted by law, at
                  the Pass Through Rate for the related Interest Accrual Period.

                           "CERTIFICATEHOLDERS'  PRINCIPAL DISTRIBUTABLE AMOUNT"
                  means,  with respect to any Distribution  Date, the sum of the
                  Certificateholders' Monthly Principal Distributable Amount for
                  such Distribution Date and the  Certificateholders'  Principal
                  Carryover   Shortfall  as  of  the  close  of  the   preceding
                  Distribution    Date;    provided,     however,    that    the
                  Certificateholders'  Principal  Distributable Amount shall not
                  exceed the  Certificate  Balance.  In  addition,  on the Final
                  Scheduled  Distribution  Date,  the  principal  required to be
                  deposited  into  the  Certificate  Distribution  Account  will
                  include  the  lesser  of (a) (i)  any  scheduled  payments  of
                  principal  due  and  remaining   unpaid  on  each  Precomputed
                  Receivable and (ii) any principal due and remaining  unpaid on
                  each Simple Interest Receivable, in each case, in the Trust as
                  of the Final  Scheduled  Distribution  Date and (b) the amount
                  that is necessary (after giving effect to the other amounts to
                  be deposited in the Certificate  Distribution  Account on such
                  Distribution  Date and  allocable to  principal) to reduce the
                  Certificate Balance to zero.

                           "CERTIFICATEHOLDERS'  MONTHLY PRINCIPAL DISTRIBUTABLE
                  AMOUNT" means,  with respect to any Distribution Date prior to
                  the  Distribution  Date on which  the  Notes are paid in full,
                  zero; and with respect to any Distribution  Date commencing on
                  the Distribution Date on which the Notes are paid in full, the
                  Regular   Principal   Distribution   Amount   (less,   on  the
                  Distribution  Date on which the  Notes  are paid in full,  the
                  portion thereof payable on the Notes).

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

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

         On  each  Distribution  Date,  all  amounts  on  deposit  in  the  Note
Distribution  Account (other than Investment Earnings) will generally be paid in
the following order of priority:

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

                  (ii) the Noteholders' Principal Distributable Amount in
the following order of priority:

                           (a) to the Class [ ] Noteholders in reduction
                  of  principal  until the  principal  balance  of the Class [ ]
                  Notes is reduced to zero; and

                           (b) to the Class [ ] Noteholders in reduction
                  of  principal  until the  principal  balance  of the Class [ ]
                  Notes is reduced to zero.

         On each  Distribution  Date, all amounts on deposit in the  Certificate
Distribution Account will be distributed to the Certificateholders.

RESERVE ACCOUNT

         The  rights of the  Certificateholders  to receive  distributions  with
respect to the  Receivables  will generally be subordinated to the rights of the
Noteholders  in the event of defaults and  delinquencies  on the  Receivables as
provided in the Sale and Servicing  Agreement.  The  protection  afforded to the
Noteholders  through  subordination  will be effected  both by the  preferential
right of the  Noteholders to receive current  distributions  with respect to the
Receivables and by the establishment of the Reserve Account. The Reserve Account
will be created with an initial deposit by the [________] on the Closing Date of
cash or Eligible Investments in the amount of $ _____________________ .

         [DESCRIBE RESERVE ACCOUNT FORMULA]

         If the  amount on deposit in the  Reserve  Account on any  Distribution
Date (after giving effect to all deposits therein or other withdrawals therefrom
on such Distribution Date) is greater than the Specified Reserve Account Balance
for such  Distribution  Date,  except as described  below and subject to certain
limitations,  the Servicer  shall  instruct the Indenture  Trustee to distribute
such excess to the Depositor.  Upon any distribution to the Depositor of amounts
from the Reserve  Account,  neither the Noteholders  nor the  Certificateholders
will have any rights in, or claims to, such amounts. Subsequent to any reduction
or withdrawal  by any Rating Agency of its rating of any class of Notes,  unless
such rating shall have been restored,  any such excess released from the Reserve
Account  on a  Distribution  Date  will be  deposited  in the Note  Distribution
Account for payment to  Noteholders  as an  accelerated  payment of principal on
such Distribution Date.

         Amounts held from time to time in the Reserve  Account will continue to
be  held  for  the  benefit  of  Noteholders  and  Certificateholders.  On  each
Distribution  Date,  funds will be withdrawn from the Reserve  Account up to the
Available  Amount to the extent that the Total  Distribution  Amount  (after the
payment of the Servicing Fee) with respect to any Collection Period is less than
the  Noteholders'  Distributable  Amount  and  will  be  deposited  in the  Note
Distribution Account. In addition, after giving effect to such withdrawal, funds
will be  withdrawn  from the  Reserve  Account  up to the  Available  Amount (as
reduced by any withdrawal pursuant to the preceding sentence) to the extent that
the portion of the Total Distribution  Amount remaining after the payment of the
Servicing Fee and the deposit of the  Noteholders'  Distributable  Amount in the
Note  Distribution  Account is less than the  Certificateholders'  Distributable
Amount and will be deposited in the Certificate  Distribution  Account. If funds
applied in accordance with the preceding sentence are insufficient to distribute
interest due on the Certificates,  subject to certain limitations, funds will be
withdrawn from the Reserve Account and applied to distribute interest due on the
Certificates to the extent of the Certificate  Interest Reserve Amount.  On each
Distribution  Date,  the Reserve  Account will be reinstated up to the Specified
Reserve  Account  Balance to the  extent of the  portion,  if any,  of the Total
Distribution Amount remaining after payment of the Servicing Fee, the deposit of
the Noteholders' Distributable Amount into the Note Distribution Account and the
deposit of the  Certificateholders'  Distributable  Amount into the  Certificate
Distribution Account.

         "AVAILABLE  AMOUNT" means,  with respect to any Distribution  Date, the
amount of funds on deposit in the  Reserve  Account  on such  Distribution  Date
(other than Investment  Earnings) less the Certificate  Interest  Reserve Amount
with respect to such  Distribution  Date, in each case,  before giving effect to
any reduction thereto on such Distribution Date.

         "CERTIFICATE  INTEREST  RESERVE  AMOUNT" means the lesser of (i) $ less
the amount of any application of the Certificate  Interest Reserve Amount to pay
interest on the  Certificates on any prior  Distribution  Date and (ii) % of the
Certificate  Balance on such  Distribution  Date  (before  giving  effect to any
reduction  thereof  on such  Distribution  Date);  provided,  however,  that the
Certificate Interest Reserve Amount shall be zero subsequent to any reduction by
any  Rating  Agency to less than " " or its  equivalent,  or  withdrawal  by any
Rating  Agency,  of its rating of any class of Notes,  unless such rating  shall
have been restored.

         If on any  Distribution  Date  the  entire  Noteholders'  Distributable
Amount for such  Distribution Date (after giving effect to any amounts withdrawn
from the Reserve Account) is not deposited in the Note Distribution Account, the
Certificateholders  generally  will not  receive  any  distributions  other than
those, if any, in respect of interest made from the Certificate Interest Reserve
Amount.

         After the payment in full, or the  provision  for such payment,  of (i)
all  accrued  and unpaid  interest on the  Securities  and (ii) the  outstanding
principal  balance  of the  Securities,  any funds  remaining  on deposit in the
Reserve Account, subject to certain limitations, will be paid to the Depositor.

         The  subordination  of the  Certificates  and the  Reserve  Account are
intended to enhance the  likelihood of receipt by Noteholders of the full amount
of  principal  and interest  due them and to decrease  the  likelihood  that the
Noteholders will experience losses. In addition, the Reserve Account is intended
to enhance the likelihood of receipt by Certificateholders of the full amount of
principal  and  interest  due  them  and to  decrease  the  likelihood  that the
Certificateholders  will experience losses.  However, in certain  circumstances,
the Reserve  Account could be depleted.  If the amount  required to be withdrawn
from the Reserve  Account to cover  shortfalls in collections on the Receivables
exceeds the amount of  available  cash in the Reserve  Account,  Noteholders  or
Certificateholders  could incur  losses or a temporary  shortfall in the amounts
distributed to the  Noteholders or the  Certificateholders  could result,  which
could, in turn, increase the average life of the Notes or the Certificates.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         In the opinion of Brown & Wood LLP,  counsel for the Trust, 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.  The Notes, including the Class [ ] Notes, will not be
issued with original  issue discount  ("OID").  [The Class [ ] Notes provide for
stated  interest at a floating rate based on  __________,  subject to a cap of %
per year.] Under Treasury  regulations,  stated  interest  payable at a variable
rate is not  treated as OID or  contingent  interest if the  variable  rate is a
qualified  floating rate or a qualifying  objective rate. The stated interest on
the Class [ ] Notes represents interest payable at a qualified floating rate and
thus will be taxable to holders of Class [ ] Notes as interest and not as OID or
contingent  interest.  For additional  information  regarding federal income tax
consequences,  see "Material Federal Income Tax Consequences -- Trusts for Which
a Partnership Election is Made" in the Prospectus.

         [In the Opinion of Brown & Wood LLP, Counsel for the Trust, for federal
income tax  purposes,  the Trust  will,  on the  startup  date,  be treated as a
financial  asset  securitization  investment  trust  ("FASIT")  and its proposed
method of  operation  will enable it to continue  to meet the  requirements  for
qualification  and taxation as a FASIT under the Internal  Revenue Code of 1986,
as amended (the "Code")  assuming a timely FASIT election is made. The Class [ ]
and the Class [ ] will be treated as FASIT regular interests, the Class [ ] will
be  treated  as FASIT  high-yield  regular  interests  and the Class [ ] will be
treated  as the  single  class of FASIT  ownership  interests.  Holders of FASIT
Regular  Securities  must report  income from such  Securities  under an accrual
method of accounting,  even if they otherwise  would have used the cash receipts
and disbursements method and accordingly, may report income prior to the receipt
of  any  cash  distribution   corresponding  to  such  income.   For  additional
information  regarding  federal income tax  consequences  regarding a FASIT, see
"Material  Federal Income Tax  Consequences -- Trusts for which a FASIT Election
is Made" in the Prospectus.]

                              ERISA CONSIDERATIONS

THE NOTES

         The Notes may be purchased by an employee benefit plan or an individual
retirement  account (a "PLAN ") subject to ERISA or Section  4975 of the Code. A
fiduciary of a Plan must  determine  that the purchase of an Note is  consistent
with its  fiduciary  duties  under  ERISA  and does not  result  in a  nonexempt
prohibited transaction as defined in Section 406 of ERISA or Section 4975 of the
Code. For additional  information  regarding treatment of the Notes under ERISA,
see "ERISA Considerations" in the Prospectus.

         The Notes may not be purchased with the assets of a Plan if the Seller,
the  Indenture  Trustee,  the Owner Trustee or any of their  affiliates  (a) has
investment or  administrative  discretion with respect to such Plan assets;  (b)
has authority or responsibility  to give, or regularly gives,  investment advice
with  respect to such Plan  assets for a fee and  pursuant  to an  agreement  or
understanding  that such advice (i) will serve as a primary basis for investment
decisions  with  respect  to such  Plan  assets  and  (ii)  will be based on the
particular  investment needs for such Plan; or (c) is an employer maintaining or
contributing to such Plan.

THE CERTIFICATES

         The  Certificates  may not be acquired by (a) an employee  benefit plan
(as defined in Section 3(3) of ERISA) that is subject to the provisions of Title
I of ERISA,  (b) a plan  described in Section  4975(e)(1) of the Code or (c) any
entity  whose  underlying  assets  include  plan  assets  by  reason of a plan's
investment in the entity or which uses plan assets to acquire  Certificates.  By
its acceptance of a Certificate,  each  Certificateholder will be deemed to have
represented and warranted that it is not subject to the foregoing limitation. In
this regard,  purchasers that are insurance  companies should consult with their
counsel with respect to the United States  Supreme Court case  interpreting  the
fiduciary  responsibility  rules of ERISA,  John Hancock Life Ins. Co. v. Harris
Trust and Sav. Bank, 114 S. Ct. 517 (1993).  In John Hancock,  the Supreme Court
ruled that assets held in an insurance  company's  general account may be deemed
to be "plan assets" for ERISA purposes under certain circumstances.  Prospective
purchasers  should determine  whether the decision affects their ability to make
purchases of the Certificates.  In particular,  such an insurance company should
consider  the  exemptive   relief   granted  by  the  Department  of  Labor  for
transactions   involving   insurance  company  general  accounts  in  Prohibited
Transactions Exemption 95-60, 60 Fed. Reg. 35925 (July 12, 1995). For additional
information  regarding  treatment of the  Certificates  under ERISA,  see "ERISA
Considerations" in the Prospectus.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement (the "UNDERWRITING AGREEMENT"),  the Depositor has agreed to cause the
Trust to sell to the  Underwriter,  and the  Underwriter has agreed to purchase,
the entire principal amount of the Notes and the Certificates.

         The  Depositor  has been  advised by the  Underwriter  that it proposes
initially to offer the Notes to the public at the prices set forth  herein,  and
to certain dealers at such prices less the initial concession not in excess of %
per Class [ ] Note and % per Class [ ] Note. The  Underwriter may allow and such
dealers may reallow a concession not in excess of % per Class [ ] Note and % per
Class [ ] Note to certain other dealers.  After the initial  public  offering of
the Notes, the public offering price and such concessions may be changed.

         The  Depositor  has been  advised by the  Underwriter  that it proposes
initially to offer the  Certificates to the public at the price set forth herein
and to certain  dealers at such price less the initial  concession not in excess
of % per  Certificate.  The Underwriter may allow and such dealers may reallow a
concession not in excess of % per  Certificate  to certain other dealers.  After
the initial public offering of the  Certificates,  the public offering price and
such concessions may be changed.

         Until the  distribution  of the Notes and  Certificates  is  completed,
rules of the  Commission  may limit the ability of the  Underwriter  and certain
selling group members to bid for and purchase the Notes and the Certificates. As
an exception to these rules,  the  Underwriter is permitted to engage in certain
transactions  that stabilize the price of the Notes and the  Certificates.  Such
transactions consist of bids or purchases for the purpose of pegging,  fixing or
maintaining the price of the Certificates.

         If  the  Underwriter   creates  a  short  position  in  the  Notes  and
Certificates in connection  with the offering,  i.e., if it sells more Notes and
Certificates than are set forth on the cover page of this Prospectus Supplement,
the  Underwriter  may  reduce  that  short  position  by  purchasing  Notes  and
Certificates in the open market.

         In general, the purchase of a security for the purpose of stabilization
or to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

         Neither the Depositor nor any Underwriter  makes any  representation or
prediction as to the direction or magnitude of any effect that the  transactions
described  above  may have on the  prices  of the  Notes  and  Certificates.  In
addition,  Neither the Depositor nor any  Underwriter  makes any  representation
that the Underwriter will engage in such transactions or that such transactions,
once commenced, will not be discontinued without notice.

         The  Underwriter has represented and agreed that (a) it has not offered
or sold,  and will not offer or sell, any Notes to persons in the United Kingdom
except to persons whose ordinary activities involve them in acquiring,  holding,
managing or disposing of investments (as principal or agent) for the purposes of
their businesses or otherwise in  circumstances  that do not constitute an offer
to the public in the United  Kingdom for the  purposes  of the Public  Offers of
Securities  Regulations  1995,  (b) it has  complied  and will  comply  with all
applicable  provisions  of the  Financial  Services  Act 1986  with  respect  to
anything done by it in relation to the Notes in, from or otherwise involving the
United  Kingdom  and (c) it has only  issued or passed on and will only issue or
pass on in the United  Kingdom any document in connection  with the issue of the
Notes to a person who is of a kind  described in Article  11(3) of the Financial
Services Act 1986 (Investment  Advertisements)  (Exemptions)  Order 1996 or is a
person to whom the document may otherwise lawfully be issued or passed on.

         Upon receipt of a request by an investor who has received an electronic
Prospectus  Supplement and Prospectus  from the Underwriter or a request by such
investor's  representative within the period during which there is an obligation
to deliver a Prospectus Supplement and Prospectus, the Seller or the Underwriter
will promptly deliver, or cause to be delivered, without charge, a paper copy of
the Prospectus Supplement and Prospectus.

                                 LEGAL OPINIONS

         Certain legal matters  relating to the Notes and the  Certificates  and
certain  federal income tax matters and certain state tax matters will be passed
upon for the Depositor by Brown & Wood LLP New York,  New York.  [Certain  legal
matters relating to the Notes and the  Certificates  will be passed upon for the
Underwriter by Brown & Wood LLP.]





                                 INDEX OF TERMS





Accelerated Principal Distribution Amount..................................S-16
APR........................................................................S-12
Available Amount...........................................................S-22
Business Day................................................................S-5
Cede....................................................................S-3, 38
Certificate Balance....................................................S-21, 26
Certificate Interest Reserve Amount........................................S-22
Certificateholders..........................................................S-7
Certificateholders' Distributable Amount...................................S-20
Certificateholders' Interest Carryover Shortfall...........................S-20
Certificateholders' Interest Distributable Amount..........................S-20
Certificateholders' Monthly Interest Distributable Amount..................S-20
Certificateholders' Monthly Principal Distributable Amount.................S-20
Certificateholders' Principal Carryover Shortfall..........................S-21
Certificateholders' Principal Distributable Amount.........................S-20
Certificates...........................................................S-2, S-4
Class [  ] Final Scheduled Distribution Date................................S-6
Class [  ] Final Scheduled Distribution Date................................S-6
Class [  ] Notes.....................................................Cover, S-4
Class [  ] Notes.....................................................Cover, S-4
Class [  ] Rate.............................................................S-5
Class [  ] Rate.............................................................S-5
Closing Date................................................................S-4
Code........................................................................S-8
Collection Account..........................................................S-7
Collection Period...........................................................S-5
Commission..................................................................S-3
Cut-off Date................................................................S-4
Depositor............................................................Cover, S-4
Determination Date....................................................S-6, S-16
Distribution Date......................................................S-2, S-5
DTC...................................................................S-3, S-38
ERISA.......................................................................S-8
Exchange Act................................................................S-3
Final Scheduled Distribution Date..........................................S-18
Final Scheduled Maturity Date.........................................S-5, S-30
Financed Vehicles......................................................S-2, S-4
Floating Rate Interest Accrual Period.................................S-15, S-5
Indenture...................................................................S-4
Indenture Trustee...........................................................S-4
Initial Pool Balance........................................................S-4
Interest Accrual Period...............................................S-15, S-5
Interest Distribution Amount...............................................S-18
Interest Rates..............................................................S-5
Issuer......................................................................S-4
Liquidated Receivables.....................................................S-18
Liquidation Proceeds.......................................................S-18
Noteholders.................................................................S-5
Noteholders' Distributable Amount..........................................S-19
Noteholders' Interest Carryover Shortfall..................................S-19
Noteholders' Interest Distributable Amount.................................S-19
Noteholders' Monthly Interest Distributable Amount.........................S-19
Noteholders' Monthly Principal Distributable Amount........................S-20
Noteholders' Principal Carryover Shortfall.................................S-20
Noteholders' Principal Distributable Amount............................S-6, S19
Notes................................................................Cover, S-4
OID........................................................................S-22
Owner Trustee...............................................................S-4
Pass Through Rate...........................................................S-7
Payment Date................................................................S-5
Plan.......................................................................S-23
Pool Balance................................................................S-5
Prospectus..................................................................S-3
Rating Agency.........................................................S-8, S-10
Realized Losses............................................................S-18
Receivables.................................................................S-2
Receivables Pool...........................................................S-11
Record Date.................................................................S-5
Redemption Price...........................................................S-16
Regular Principal Distribution Amount...........................S-6, S-16, S-18
Sale and Servicing Agreement................................................S-4
Securities.............................................................S-2, S-4
Securityholders.............................................................S-7
Seller......................................................................S-4
Servicer....................................................................S-4
Tax Counsel.................................................................S-8
Total Distribution Amount..................................................S-18
Transfer and Servicing Agreements..........................................S-17
Trust................................................................Cover, S-4
Trust Agreement.............................................................S-4
Underwriter...............................................................Cover
Underwriting Agreement.....................................................S-23




<TABLE>

<S>                                                               <C>                            
        [BACK COVER OF PROSPECTUS SUPPLEMENT]                     $[                            ]

NO  DEALER,   SALESPERSON   OR  OTHER  PERSON  HAS  BEEN
AUTHORIZED  TO  GIVE  ANY  INFORMATION  OR TO  MAKE  ANY
REPRESENTATIONS,  OTHER  THAN  THOSE  CONTAINED  IN THIS
PROSPECTUS  SUPPLEMENT OR THE PROSPECTUS,  AND, IF GIVEN
OR MADE, SUCH INFORMATION OR REPRESENTATION  MUST NOT BE           [________________] TRUST
RELIED UPON AS HAVING BEEN  AUTHORIZED  BY THE DEPOSITOR           199 -[ ]
OR BY THE  UNDERWRITER.  THIS PROSPECTUS  SUPPLEMENT AND           $
THE  PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL, OR A
SOLICITATION OF AN OFFER TO BUY, THE SECURITIES  OFFERED
HEREBY  TO  ANYONE  IN ANY  JURISDICTION  IN  WHICH  THE
PERSON  MAKING  SUCH  OFFER  OR   SOLICITATION   IS  NOT
QUALIFIED  TO DO SO OR TO ANYONE TO WHOM IT IS  UNLAWFUL           [FLOATING RATE][ %]
TO MAKE ANY  SUCH  OFFER OR  SOLICITATION.  NEITHER  THE           ASSET BACKED NOTES, CLASS [  ]
DELIVERY   OF  THIS   PROSPECTUS   SUPPLEMENT   AND  THE
PROSPECTUS NOR ANY SALE MADE HEREUNDER SHALL,  UNDER ANY
CIRCUMSTANCES,  CREATE AN IMPLICATION  THAT  INFORMATION
HEREIN OR THEREIN  IS CORRECT AS OF ANY TIME  SUBSEQUENT
TO THE DATE OF THIS PROSPECTUS SUPPLEMENT OR PROSPECTUS.           $
                       ___________________                         [FLOATING RATE][ %]

                                                                   ASSET BACKED NOTES, CLASS [  ]

                        TABLE OF CONTENTS

                 PROSPECTUS SUPPLEMENT

REPORTS TO SECURITYHOLDERS...........................S-3                    $
SUMMARY OF TERMS ....................................S-4              [FLOATING RATE][ %]
RISK FACTORS .......................................S-10            ASSET BACKED CERTIFICATES
THE TRUST ..........................................S-11
THE SELLER .........................................S-15
THE DEPOSITOR ......................................S-15
THE SERVICER .......................................S-15
WEIGHTED AVERAGE LIFE OF THE SECURITIES ............S-15           SSB VEHICLE SECURITIES INC.
DESCRIPTION OF THE NOTES ...........................S-15           DEPOSITOR
DESCRIPTION OF THE CERTIFICATES ....................S-16
DESCRIPTION OF THE TRANSFER AND SERVICING
     AGREEMENTS ....................................S-17
MATERIAL FEDERAL INCOME TAX CONSEQUENCES............S-22
ERISA CONSIDERATIONS ...............................S-22
UNDERWRITING .......................................S-23
LEGAL OPINIONS .....................................S-24

                       PROSPECTUS

Available Information................................. 2
Incorporation of Certain Documents by Reference....... 2
Summary of Terms...................................... 3
Risk Factors...........................................8
The Trusts............................................12
The Receivables Pools.................................14
Weighted Average Life of the Securities...............16
Pool Factors and Trading Information..................16
Use of Proceeds.......................................17
The Company...........................................18
Description of the Notes..............................18
Description of the Certificates.......................23

Certain Information Regarding the Securities..........24                           PROSPECTUS SUPPLEMENT
Description of the Transfer and Servicing Agreements..33
Certain Legal Aspects of the Receivables..............41                                  , 199__
Material Federal Income Tax Consequences..............45
ERISA Considerations..................................59                           SALOMON SMITH BARNEY
Plan of Distribution..................................60
Legal Opinions........................................61
Index of Terms........................................62
Annex I..............................................I-1
UNTIL  90  DAYS  AFTER  THE  DATE  OF  THIS   PROSPECTUS
SUPPLEMENT,  ALL DEALERS  EFFECTING  TRANSACTIONS IN THE
SECURITIES   OFFERED  BY  THIS  PROSPECTUS   SUPPLEMENT,
WHETHER OR NOT PARTICIPATING IN THIS  DISTRIBUTION,  MAY
BE REQUIRED TO DELIVER THIS  PROSPECTUS  SUPPLEMENT  AND
THE  PROSPECTUS.  THIS IS IN ADDITION TO THE  OBLIGATION
OF DEALERS TO DELIVER  THIS  PROSPECTUS  SUPPLEMENT  AND
THE PROSPECTUS  WHEN ACTING AS  UNDERWRITER[S]  AND WITH
RESPECT TO THEIR UNSOLD ALLOTMENTS AND SUBSCRIPTIONS.

Information  contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating to these  securities  has been filed with the
Securities and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement becomes
effective.  This  prospectus  supplement and the prospectus to which it relates
shall not  constitute an offer to sell or the  solicitation  of an offer to buy
nor shall  there be any sale of these  securities  in any  state in which  such
offer,  solicitation  or sale  would  be  unlawful  prior  to  registration  or
qualification  under  the  securities  laws  of  any  such  State.  

</TABLE>

Subject to  completion,  dated September 4, 1998  
PROSPECTUS  SUPPLEMENT
(TO PROSPECTUS  DATED  ____________ , 199__)

$[                   ]

__________________ TRUST 199 -[  ]

[ %] ASSET BACKED CERTIFICATES, CLASS A
[ %] ASSET BACKED CERTIFICATES, CLASS B

SSB VEHICLE SECURITIES INC.

DEPOSITOR

- ----------------------------------
SERVICER                                              ____________________

The  Asset  Backed  Certificates,  Series  199 - [ ] (the  "CERTIFICATES")  will
consist of two Classes of Certificates, the Class A Certificates and the Class B
Certificates.  The  Class A  Certificates  will  evidence  in the  aggregate  an
undivided  ownership  interest of approximately ___% in a trust (the "TRUST") to
be formed pursuant to a Pooling and Servicing Agreement to be entered into among
SSB   Vehicle    Securities    Inc.,    as    Depositor    (the    "DEPOSITOR"),
_______________________,      as     Servicer     (the     "SERVICER"),      and
_____________________, as Trustee (the "TRUSTEE"). The Class B Certificates will
evidence in the aggregate an undivided  ownership interest of approximately ___%
in the Trust. The Trust property will include a pool of retail  installment sale
contracts or retail installment loans (the "RECEIVABLES") secured by new or used
automobiles,  light-duty  trucks,  recreational  vehicles and  motorcycles  (the
"FINANCED VEHICLES"), all monies due thereunder on or after __________, security
interests in the Financed Vehicles and certain other property. The rights of the
Class  B  Certificateholders  to  receive  distributions  with  respect  to  the
Receivables are subordinated to the rights of the Class A Certificateholders, to
the extent described herein.

Principal,  and  interest at the  Pass-Through  Rate of ___% per annum,  will be
distributed on the __th day of each month (or the next  following  business day)
beginning  ________,   199  (the  "DISTRIBUTION  DATE").  The  "FINAL  SCHEDULED
DISTRIBUTION DATE" on the Certificates will be __________.

[IN THE CASE OF ANY  CERTIFICATES  PURCHASED AT A PREMIUM,  AND PARTICULARLY THE
CLASS IO CERTIFICATES, THE RISK THAT A FASTER THAN ANTICIPATED RATE OF PRINCIPAL
PAYMENTS ON THE  RECEIVABLES  COULD RESULT IN AN ACTUAL YIELD THAT IS LOWER THAN
THE ANTICIPATED  YIELD.  HOLDERS OF THE CLASS IO CERTIFICATES  SHOULD  CAREFULLY
CONSIDER  THE RISK THAT A RAPID RATE OF  PRINCIPAL  PAYMENTS ON THE  RECEIVABLES
COULD  RESULT  IN  THE  FAILURE  OF  SUCH  HOLDERS  TO  RECOVER   THEIR  INITIAL
INVESTMENTS.]

[In the case of any Certificates  purchased at a discount,  and particularly the
Class PO Certificates, the risk that a slower than anticipated rate of principal
payments on the  Mortgage  Loans could  result in an actual  yield that is lower
than the anticipated yield.]

                                           (Cover continued on following page)

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE  INFORMATION  SET FORTH UNDER "RISK
FACTORS"  AT  PAGE  S-7  HEREOF  AND  BEGINNING  ON  PAGE 8 OF THE  ACCOMPANYING
PROSPECTUS.

THE  CERTIFICATES  REPRESENT  BENEFICIAL  INTERESTS IN THE TRUST ONLY AND DO NOT
REPRESENT  OBLIGATIONS  OF OR  INTERESTS  IN SSB VEHICLE  SECURITIES  INC.,  THE
SERVICER OR ANY OF THEIR RESPECTIVE AFFILIATES.  NONE OF THE CERTIFICATES OR THE
RECEIVABLES IS INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY.

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

<TABLE>
<CAPTION>

                                        ORIGINAL          PRICE TO         UNDERWRITING     PROCEEDS TO THE
                                       PRINCIPAL          PUBLIC(1)         DISCOUNT        DEPOSITOR(1)(2)
                                         AMOUNT

<S>                                   <C>                 <C>               <C>             <C>         
Per Class A Certificate...            $                            %               %                    %
Per Class B Certificate...                                         %               %                    %
[Per Class IO Certificate (3)]
[Per Class PO Certificate (4)]
         Total                        $                  $                    $                 $
</TABLE>


(1)  Plus accrued interest, if any, from          , 199 .
(2)  Before deducting expenses, estimated to be $              .
[(3) The Class IO  Certificates  will have no  principal  balance  and will bear
interest  on their  Notional  Amount.]
[(4) The Class PO  Certificates  will be principal only certificates and will
not bear interest.]

The  Certificates  are offered by Salomon Smith Barney Inc. (the  "UNDERWRITER")
subject to prior sale,  when, as and if issued and accepted by the  Underwriter,
and subject to the Underwriter's  right to reject any order in whole or in part.
It is expected that delivery of the Certificates will be made in book-entry form
only through the facilities of The Depository Trust Company, Cedel Bank, societe
anonyme,  and the  Euroclear  System  against  payment  therefor in  immediately
available funds on or about ___________ , 199 .

                              SALOMON SMITH BARNEY

          , 199
(Continued from previous page)

Each class of  Certificates  will  represent  the right to  receive a  specified
amount of payments of principal and interest on the related Receivables,  at the
rates, on the dates and in the manner described herein.  The rights of the Class
B Certificates to receive  payments are subordinate to the rights of the Class A
Certificates.  The  Certificates  may differ as to the timing  and  priority  of
payment,  interest  rate or amount of  distributions  in respect of principal or
interest or both. [The  Certificates may be entitled to distributions in respect
of principal with disproportionate,  nominal or no interest distributions, or to
interest  distributions  with  disproportionate,  nominal or no distributions in
respect of principal.]  The rate of payment in respect of principal of any class
of  Certificates  of any class will  depend on the  priority  of payment of such
class and the rate and  timing of  payments  (including  prepayments,  defaults,
liquidations and repurchases of Receivables) on the related Receivables.  A rate
of payment lower or higher than that anticipated may affect the weighted average
life of each class of Securities in the manner described herein.

The Servicer may purchase the Receivables when the aggregate  principal  balance
of the Receivables  shall have declined to [ ]% or less of the initial aggregate
principal balance of the Receivables purchased by the Trust.

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

Certain persons  participating in this offering may engage in transactions  that
stabilize,  maintain,  or otherwise affect the price of the  Certificates.  Such
transactions  may include  stabilizing and the purchase of Certificates to cover
syndicate  short  positions.   For  a  description  of  these  activities,   see
"Underwriting" herein.

[This Prospectus Supplement may be used by the Underwriter,  an affiliate of the
Depositor,  in  connection  with  offers  and sales  related  to  market  making
transactions in the Certificates.]

                         REPORTS TO CERTIFICATEHOLDERS

Unless  and  until  Definitive  Certificates  are  issued,  monthly  and  annual
unaudited  reports  containing  information  concerning the Receivables  will be
prepared  by the  Servicer  and sent on behalf  of the Trust  only to Cede & Co.
("CEDE"),  as nominee of The  Depository  Trust Company  ("DTC") and  registered
holder of the  Certificates.  See "Description of the Certificates -- Book-Entry
Registration",  "--  Reports to  Certificateholders"  and  "Certain  Information
Regarding  the  Securities  --  Book-Entry  Registration"  in  the  accompanying
Prospectus  (the  "PROSPECTUS").  Such  reports  will not  constitute  financial
statements prepared in accordance with generally accepted accounting principles.
The  Depositor,  as originator of the Trust,  will file with the  Securities and
Exchange  Commission (the  "COMMISSION")  such periodic  reports as are required
under the Securities  Exchange Act of 1934, as amended (the "EXCHANGE ACT"), and
the rules and regulations of the Commission thereunder.


                                SUMMARY OF TERMS

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

Issuer...................................
                                                  _______________  Trust 199 -[
                                                  ]   (the   "TRUST"   or   the
                                                  "ISSUER"),   to   be   formed
                                                  pursuant  to  a  Pooling  and
                                                  Servicing   Agreement  to  be
                                                  dated as of  __________,  199
                                                  among  the   Depositor,   the
                                                  Servicer and the Trustee (the
                                                  "POOLING    AND     SERVICING
                                                  AGREEMENT")

Depositor................................
                                                  SSB Vehicle  Securities  Inc.
                                                  (the "DEPOSITOR").

Servicer.................................
                                                  ______________________    (in
                                                  such      capacity,       the
                                                  "SERVICER").

Trustee..................................
                                                         , as trustee under the
                                                  Pooling     and     Servicing
                                                  Agreement (the "TRUSTEE").

The Certificates.........................
                                                  The Certificates will consist
                                                  of two classes, entitled [ ]%
                                                  Asset  Backed   Certificates,
                                                  Class   A   (the   "CLASS   A
                                                  CERTIFICATES") and [ ]% Asset
                                                  Backed Certificates,  Class B
                                                  (the "CLASS B CERTIFICATES").
                                                  Each     Certificate     will
                                                  represent    a     fractional
                                                  undivided  ownership interest
                                                  in the Trust.

                                                  The Class A Certificates will
                                                  evidence in the  aggregate an
                                                  undivided  ownership interest
                                                  (the "CLASS A PERCENTAGE") of
                                                  approximately  [  ]%  of  the
                                                  Trust (initially representing
                                                  $[  ])  and   the   Class   B
                                                  Certificates will evidence in
                                                  the  aggregate  an  undivided
                                                  ownership    interest    (the
                                                  "CLASS  B   PERCENTAGE")   of
                                                  approximately  [  ]%  of  the
                                                  Trust (initially representing
                                                  $[____________]). The Class B
                                                  Certificates are subordinated
                                                  to the Class A  Certificates,
                                                  to   the   extent   described
                                                  herein.

The Receivables..........................
                                                  The Receivables  will have an
                                                  aggregate  principal  balance
                                                  of   approximately   $   (the
                                                  "INITIAL POOL BALANCE") as of
                                                  , 199 (the  "CUT-OFF  DATE").
                                                  "The     RECEIVABLES"    will
                                                  consist of retail installment
                                                  sale    contracts,     retail
                                                  installment  loans,  purchase
                                                  money  notes or  other  notes
                                                  between  Obligors and Dealers
                                                  secured   by  new   or   used
                                                  automobiles,    light    duty
                                                  trucks, recreational vehicles
                                                  and     motorcycles      (the
                                                  "FINANCED   VEHICLES").   The
                                                  Receivables were purchased by
                                                  __________   (the  "SELLER").
                                                  The   Receivables   will   be
                                                  transferred  by the Depositor
                                                  to the Trust on (the "CLOSING
                                                  DATE"), based on the criteria
                                                  specified  in the Pooling and
                                                  Servicing    Agreement    and
                                                  described  herein  and in the
                                                  Prospectus. As of the Cut-off
                                                  Date,  the  weighted  average
                                                  annual  percentage   interest
                                                  rate of the  Receivables  was
                                                  approximately %, the weighted
                                                  average remaining maturity of
                                                  the      Receivables      was
                                                  approximately months, and the
                                                  weighted   average   original
                                                  maturity  of the  Receivables
                                                  was approximately  months. No
                                                  Receivable  has  a  scheduled
                                                  maturity  later  than ,  20__
                                                  (the     "FINAL     SCHEDULED
                                                  MATURITY  DATE").   See  "The
                                                  Receivables Pool" herein. The
                                                  "POOL  BALANCE"  at any  time
                                                  will  represent the aggregate
                                                  principal   balance   of  the
                                                  Receivables at the end of the
                                                  preceding  Collection Period,
                                                  after  giving  effect  to all
                                                  payments      (other     than
                                                  Payaheads)    received   from
                                                  Obligors,     Advances    and
                                                  Purchase    Amounts   to   be
                                                  remitted  by the  Servicer or
                                                  the  Depositor,  as the  case
                                                  may   be,    all   for   such
                                                  Collection  Period,  and  all
                                                  losses       realized      on
                                                  Receivables liquidated during
                                                  such Collection Period.

Distribution Dates.......................
                                                  Distributions with respect to
                                                  the Certificates will be made
                                                  on the day of each  month or,
                                                  if  any  such  day  is  not a
                                                  Business  Day,  on  the  next
                                                  succeeding    Business    Day
                                                  (each, a "DISTRIBUTION DATE")
                                                  commencing   ,   199  .   The
                                                  Servicer shall  determine the
                                                  amount to be  distributed  on
                                                  the  Distribution  Date on or
                                                  before   the   Business   Day
                                                  preceding  such  Distribution
                                                  Date   (the    "DETERMINATION
                                                  Date"). Distributions will be
                                                  made   to   holders   of  the
                                                  Certificates             (the
                                                  "CERTIFICATEHOLDERS")      of
                                                  record    as   of   the   day
                                                  immediately   preceding  such
                                                  Distribution   Date  or,   if
                                                  Definitive  Certificates  are
                                                  issued,  as of the day of the
                                                  preceding  month  (a  "RECORD
                                                  DATE").

Class A Pass Through Rate................         ___% per annum.

Class B Pass Through Rate................         ___% per annum.

Interest.................................
                                                  On  each  Distribution  Date,
                                                  the Trustee  will  distribute
                                                  to      the      Class      A
                                                  Certificateholders 30 days of
                                                  interest  at the Class A Pass
                                                  Through  Rate on the  Class A
                                                  Certificate Balance as of the
                                                  last  day  of  the  preceding
                                                  calendar month (before giving
                                                  effect  to  distributions  of
                                                  principal   on  the   related
                                                  Distribution  Date) generally
                                                  to  the   extent   of   funds
                                                  available  from (i) the Class
                                                  A Percentage  of the Interest
                                                  Distribution Amount; (ii) the
                                                  Reserve Account and (iii) the
                                                  Class  B  Percentage  of  the
                                                  Total  Distribution   Amount.
                                                  The   "CLASS  A   CERTIFICATE
                                                  BALANCE"     shall     equal,
                                                  initially,    the   Class   A
                                                  Percentage    of   the   Pool
                                                  Balance  as  of  the  Cut-off
                                                  Date  and  thereafter   shall
                                                  equal  the  initial  Class  A
                                                  Certificate Balance,  reduced
                                                  by       all        principal
                                                  distributions  on the Class A
                                                  Certificates. Interest on the
                                                  Certificates      will     be
                                                  calculated  on the basis of a
                                                  360- day year  consisting  of
                                                  twelve 30-day months.

Class A Principal........................
                                                  On  each  Distribution  Date,
                                                  the Trustee  will  distribute
                                                  to Class A Certificateholders
                                                  an amount  equal to the Class
                                                  A Percentage of the Principal
                                                  Distribution  Amount  for the
                                                  Collection  Period  preceding
                                                  such Distribution Date to the
                                                  extent  of  funds   available
                                                  therefor.    The   "PRINCIPAL
                                                  DISTRIBUTION  AMOUNT"  is the
                                                  amount of principal  paid or,
                                                  in certain circumstances, the
                                                  principal      balance     of
                                                  defaulted   Receivables,   as
                                                  calculated by the Servicer as
                                                  described under  "Description
                                                  of   the    Certificates   --
                                                  Distributions."  The  Class A
                                                  Percentage  of the  Principal
                                                  Distribution  Amount  will be
                                                  passed    through   on   each
                                                  Distribution   Date   to  the
                                                  Class A Certificateholders to
                                                  the extent of funds available
                                                  from   (i)   the    Class   A
                                                  Percentage  of the  Principal
                                                  Distribution           Amount
                                                  (exclusive   of  the  portion
                                                  thereof    attributable    to
                                                  Realized  Losses),  (ii)  the
                                                  Reserve Account and (iii) the
                                                  Class  B  Percentage  of  the
                                                  Total  Distribution   Amount.
                                                  "REALIZED  LOSSES"  means the
                                                  excess   of   the   principal
                                                  balance  of  any   Liquidated
                                                  Receivable  over  Liquidation
                                                  Proceeds    to   the   extent
                                                  allocable     to    principal
                                                  received  in  the  Collection
                                                  Period     in    which    the
                                                  Receivable      became      a
                                                  Liquidated   Receivable.    A
                                                  "COLLECTION    PERIOD"   with
                                                  respect  to  a   Distribution
                                                  Date  will  be  the  calendar
                                                  month  preceding the month in
                                                  which such  Distribution Date
                                                  occurs.

Class B Interest.........................         On  each  Distribution  Date,
                                                  the Trustee  will  distribute
                                                  to      the      Class      B
                                                  Certificateholders 30 days of
                                                  interest  at the Class B Pass
                                                  Through  Rate on the  Class B
                                                  Certificate Balance as of the
                                                  last  day  of  the  preceding
                                                  calendar month (before giving
                                                  effect  to  distributions  of
                                                  principal       on       such
                                                  Distribution  Date) generally
                                                  to  the   extent   of   funds
                                                  available,    after    giving
                                                  effect to the prior rights of
                                                  the          Class          A
                                                  Certificateholders to receive
                                                  the distribution of principal
                                                  and   interest  due  them  as
                                                  described above, from (i) the
                                                  Class  B  Percentage  of  the
                                                  Interest  Distribution Amount
                                                  and (ii) the Reserve Account.
                                                  The   "CLASS  B   CERTIFICATE
                                                  BALANCE"      will     equal,
                                                  initially, $ and, thereafter,
                                                  will equal the initial  Class
                                                  B Certificate Balance reduced
                                                  by  all  amounts   previously
                                                  distributed    to   Class   B
                                                  Certificateholders        (or
                                                  deposited   in  the   Reserve
                                                  Account,   exclusive  of  the
                                                  Reserve    Account    Initial
                                                  Deposit)  and   allocable  to
                                                  principal   and  by  Realized
                                                  Losses.

Class B Principal........................
                                                  On  each  Distribution  Date,
                                                  the Trustee  will  distribute
                                                  the Class B Percentage of the
                                                  Principal Distribution Amount
                                                  to      the      Class      B
                                                  Certificateholders   to   the
                                                  extent  of  funds   available
                                                  (after  giving  effect to the
                                                  distribution  of the interest
                                                  and   principal  due  to  the
                                                  Class  A   Certificateholders
                                                  and the  interest  due to the
                                                  Class  B  Certificateholders)
                                                  from   (i)   the    Class   B
                                                  Percentage  of the  Principal
                                                  Distribution           Amount
                                                  (exclusive   of  the  portion
                                                  thereof    attributable    to
                                                  Realized Losses) and (ii) the
                                                  Reserve Account.

Optional Prepayment......................
                                                  The  Servicer  will  have the
                                                  option to purchase  all,  but
                                                  not  less  than  all,  of the
                                                  Receivables       on      any
                                                  Distribution Date on or after
                                                  the   Distribution   Date  on
                                                  which  the Pool  Balance  has
                                                  declined  to [ ]% or  less of
                                                  the Initial Pool Balance. The
                                                  price at which  the  Servicer
                                                  will be  required to purchase
                                                  the  Receivables  in order to
                                                  exercise  such option will be
                                                  equal to the aggregate of the
                                                  Purchase   Amounts   of   the
                                                  Receivables  as of the end of
                                                  the    related     Collection
                                                  Period.  The Servicer will be
                                                  required  to  give  not  less
                                                  than [ ] days'  notice to the
                                                  Trustee of its  intention  to
                                                  exercise   such  option.   In
                                                  addition,  the Servicer  will
                                                  not be  permitted to exercise
                                                  such   option    unless   the
                                                  resulting  distribution would
                                                  be  sufficient  to distribute
                                                  to      the      Class      A
                                                  Certificateholders  an amount
                                                  equal   to   the    Class   A
                                                  Certificate  Balance together
                                                  with accrued  interest at the
                                                  Class  A Pass  Through  Rate,
                                                  and    to   the    Class    B
                                                  Certificateholders  an amount
                                                  equal   to   the    Class   B
                                                  Certificate  Balance together
                                                  with accrued  interest at the
                                                  Class  B Pass  Through  Rate.
                                                  Upon such  distribution,  the
                                                  Certificates will be retired.

Reserve Account..........................
                                                  The Reserve  Account  will be
                                                  created   with   an   initial
                                                  deposit ("the RESERVE ACCOUNT
                                                  INITIAL      DEPOSIT")     by
                                                  __________   on  the  Closing
                                                  Date  of  cash  or   Eligible
                                                  Investments having a value of
                                                  at least $ .

                                                  Certain    amounts   in   the
                                                  Reserve    Account   on   any
                                                  Distribution    Date   (after
                                                  giving    effect    to    all
                                                  distributions  to be  made on
                                                  such  Distribution  Date)  in
                                                  excess   of   the   Specified
                                                  Reserve  Account  Balance for
                                                  such  Distribution  Date will
                                                  be  released  to the  ______.
                                                  The    "SPECIFIED     RESERVE
                                                  ACCOUNT BALANCE" with respect
                                                  to  any   Distribution   Date
                                                  generally  will be  equal  to
                                                  [state  formula].  The amount
                                                  in the Reserve  Account  will
                                                  be  increased  by the deposit
                                                  thereto on each  Distribution
                                                  Date of the  amount,  if any,
                                                  of  the  Total   Distribution
                                                  Amount  remaining  after  the
                                                  payment of the  Servicing Fee
                                                  and    any    prior    unpaid
                                                  Servicing  Fee,  the  Class A
                                                  Distributable  Amount and the
                                                  Class B Distributable  Amount
                                                  until   the   amount  in  the
                                                  Reserve  Account  equals  the
                                                  Specified   Reserve   Account
                                                  Balance.   Amounts   in   the
                                                  Reserve    Account   on   any
                                                  Distribution    Date   (after
                                                  giving    effect    to    all
                                                  distributions  made  on  such
                                                  Distribution  Date) in excess
                                                  of  the   Specified   Reserve
                                                  Account   Balance   for  such
                                                  Distribution  Date  generally
                                                  will  be   released   to  the
                                                  ______  and will no longer be
                                                  available        to       the
                                                  Certificateholders.       The
                                                  Reserve   Account   will   be
                                                  maintained  with the  Trustee
                                                  as a segregated trust account
                                                  but  will  not be part of the
                                                  Trust.

Collection Account.......................
                                                  Except     under      certain
                                                  conditions  described herein,
                                                  the Servicer will be required
                                                  to remit collections received
                                                  with     respect    to    the
                                                  Receivables     within    two
                                                  Business  Days after  receipt
                                                  thereof   to  one   or   more
                                                  accounts  in the  name of the
                                                  Trustee    (together,     the
                                                  "COLLECTION        ACCOUNT").
                                                  Pursuant  to the  Pooling and
                                                  Servicing   Agreement,    the
                                                  Servicer    will   have   the
                                                  revocable  power to  instruct
                                                  the Trustee to withdraw funds
                                                  on deposit in the  Collection
                                                  Account  and  to  apply  such
                                                  funds  on  each  Distribution
                                                  Date to the following (in the
                                                  priority indicated):  (i) the
                                                  Servicing  Fee for the  prior
                                                  Collection   Period  and  any
                                                  overdue Servicing Fees to the
                                                  Servicer,  (ii)  the  Class A
                                                  Distributable  Amount  to the
                                                  Class  A  Certificateholders,
                                                  (iii)     the     Class     B
                                                  Distributable  Amount  to the
                                                  Class  B  Certificateholders,
                                                  and   (iv)   the    remaining
                                                  balance,   if  any,   to  the
                                                  Reserve Account.

Tax Status...............................
                                                  In the  opinion  of  Brown  &
                                                  Wood  LLP,   counsel  to  the
                                                  Trust  ("TAX  Counsel"),  the
                                                  Trust  will be  treated  as a
                                                  grantor   trust  for  federal
                                                  income tax  purposes and will
                                                  not  be  subject  to  federal
                                                  income    tax.    Certificate
                                                  Owners will report  their pro
                                                  rata   share  of  all  income
                                                  earned  on  the   Receivables
                                                  (other than amounts,  if any,
                                                  treated     as      "stripped
                                                  coupons")  and,   subject  to
                                                  certain  limitations  in  the
                                                  case  of  Certificate  Owners
                                                  who are individuals,  trusts,
                                                  or estates,  may deduct their
                                                  pro rata share of  reasonable
                                                  servicing and other fees. See
                                                  "Material  Federal Income Tax
                                                  Consequences - Trusts Treated
                                                  as a  Grantor  Trust"  in the
                                                  Prospectus   for   additional
                                                  information   concerning  the
                                                  application of federal income
                                                  tax laws to the Trust and the
                                                  Certificates.           

ERISA Considerations.....................
                                                  Subject to the considerations
                                                  discussed     under    "ERISA
                                                  Considerations" herein and in
                                                  the  Prospectus,  the Class A
                                                  Certificates are eligible for
                                                  purchase by employee  benefit
                                                  plans.

                                                  The Class B Certificates  may
                                                  not   be   acquired   by  any
                                                  employee benefit plan subject
                                                  to  the  Employee  Retirement
                                                  Income  Security Act of 1974,
                                                  as  amended   ("ERISA"),   or
                                                  Section  4975 of the Internal
                                                  Revenue  Code  of  1986,   as
                                                  amended (the  "CODE"),  or by
                                                  an   individual    retirement
                                                  account.      See      "ERISA
                                                  Considerations" herein and in
                                                  the Prospectus.

Ratings of the Class A
Certificates.............................
                                                  It  is  a  condition  to  the
                                                  issuance   of  the   Class  A
                                                  Certificates   that  they  be
                                                  rated  at  least  " "  by  at
                                                  least     one      nationally
                                                  recognized  rating  agency (a
                                                  "RATING AGENCY").  The rating
                                                  of the  Class A  Certificates
                                                  by a Rating  Agency  reflects
                                                  such     Rating      Agency's
                                                  assessment of the  likelihood
                                                  that the holders of the Class
                                                  A  Certificates  will receive
                                                  payments  of  principal   and
                                                  interest   but  it  does  not
                                                  address    the    timing   of
                                                  distributions of principal of
                                                  the   Class  A   Certificates
                                                  prior to the Final  Scheduled
                                                  Distribution  Date.  A rating
                                                  is  not a  recommendation  to
                                                  buy, sell or hold  securities
                                                  and   may   be   subject   to
                                                  revision or withdrawal at any
                                                  time by the assigning  Rating
                                                  Agency. Each rating should be
                                                  evaluated   independently  of
                                                  any other  rating.  See "Risk
                                                  Factors  --  Ratings  of  the
                                                  Securities"  herein.

Ratings of the Class B
Certificates.............................         It  is  a  condition  to  the
                                                  issuance   of  the   Class  B
                                                  Certificates   that  they  be
                                                  rated  at  least  " "  by  at
                                                  least     one      nationally
                                                  recognized  rating  agency (a
                                                  "RATING AGENCY").  The rating
                                                  of the  Class B  Certificates
                                                  by a Rating  Agency  reflects
                                                  such     Rating      Agency's
                                                  assessment of the  likelihood
                                                  that the holders of the Class
                                                  B  Certificates  will receive
                                                  payments  of  principal   and
                                                  interest   but  it  does  not
                                                  address    the    timing   of
                                                  distributions of principal of
                                                  the   Class  B   Certificates
                                                  prior to the Final  Scheduled
                                                  Distribution  Date.  A rating
                                                  is  not a  recommendation  to
                                                  buy, sell or hold  securities
                                                  and   may   be   subject   to
                                                  revision or withdrawal at any
                                                  time by the assigning  Rating
                                                  Agency. Each rating should be
                                                  evaluated   independently  of
                                                  any other  rating.  See "Risk
                                                  Factors  --  Ratings  of  the
                                                  Securities" herein.

                                  RISK FACTORS

         Investors should consider,  among other things,  the matters  discussed
under  "Risk  Factors"  in the  Prospectus  and the  following  risk  factors in
connection with purchases of the Certificates.

         LIMITED LIQUIDITY;  ABSENCE OF A SECONDARY MARKET MAY LIMIT THE ABILITY
OF THE  SECURITYHOLDER  TO SELL THE SECURITIES.  There is currently no secondary
market for the Certificates. Each Underwriter currently intends to make a market
in the  Certificates,  but it is under no  obligation  to do so. There can be no
assurance  that a secondary  market will develop or, if a secondary  market does
develop,  that  it  will  provide  the  Certificateholders   with  liquidity  of
investment  or that it will  continue for the life of the  Certificates  offered
hereby.

         [SIGNIFICANT GEOGRAPHIC  CONCENTRATION MAY INCREASE THE EXPOSURE OF THE
TRUST TO THE ECONOMIC  CONDITIONS  IN CERTAIN  STATES.  Economic  conditions  in
states  where  Obligors  reside  may  affect  the  delinquency,  loan  loss  and
repossession  experience of the Trust with respect to the Receivables.  Obligors
on Receivables  representing  approximately  _____% by principal  balance of the
Receivables  were located in [ __________ ] as of the Cut-off Date. As a result,
economic  conditions  in such states may have a  disproportionate  impact on the
Trust. In particular,  an economic  downturn in one or more of such states could
adversely  affect  the  performance  of the Trust as a whole  (even if  national
economic  conditions  remain  unchanged or improve) as Obligors in such state or
states experience the effects of such a downturn and face greater  difficulty in
making payments on their Financed Vehicles. See "The Receivables Pool" herein.]

         SUBORDINATION  OF THE  CERTIFICATES TO THE NOTES WILL INCREASE THE RISK
OF  THE  CERTIFICATES  OF  NOT  RECEIVING  FULL  DISTRIBUTION  OF  INTEREST  AND
PRINCIPAL.  Distributions  of interest and principal on the Class B Certificates
will be subordinated in priority of payment to interest and principal due on the
Class A  Certificates.  Consequently,  the Class B  Certificateholders  will not
receive any  distributions  with respect to a  Collection  Period until the full
amount of  interest on and  principal  of the Class A  Certificates  due on such
Distribution Date has been deposited in the Certificate Distribution Account.

         SECURITYHOLDERS  ARE LIMITED TO  DEPOSITS  IN THE  RESERVE  ACCOUNT AND
PAYMENTS ON THE RECEIVABLES  FOR PAYMENT ON THE  SECURITIES.  The Trust will not
have, nor is it permitted or expected to have, any significant assets or sources
of funds  other than the  Receivables  and the Reserve  Account.  Holders of the
Certificates  must rely for repayment upon payments on the  Receivables  and, if
and to the extent available, amounts on deposit in the Reserve Account. Although
funds in the Reserve  Account  will be available  on each  Distribution  Date to
cover shortfalls in distributions of interest and principal on the Certificates,
amounts to be  deposited  in the Reserve  Account are limited in amount.  If the
Reserve  Account  is  exhausted,   the  Trust  will  depend  solely  on  current
distributions on the Receivables to make payments on the Certificates.

         THE  EFFECTIVE  YIELD ON THE  CERTIFICATES  MAY BE LOWER THAN  EXPECTED
BECAUSE ACCRUED INTEREST WILL NOT BE DISTRIBUTED  UNTIL THE DISTRIBUTION DATE OF
THE SUCCEEDING  MONTH. The effective yield on the  Certificates  will be reduced
below the yield otherwise  produced  because interest accrued through the end of
each calendar month will not be distributed  until the Distribution  Date in the
following month, and the amount distributable on such Distribution Date will not
bear  interest  during  such  delay.  As a  result,  the  market  value  of  the
Certificates will be lower than would be the case if there was no such delay.

         RATINGS OF THE  SECURITIES  ARE  SUBJECT TO  DOWN-GRADES  BY THE RATING
AGENCIES. It is a condition to the issuance of the Certificates that the Class A
Certificates be rated in the highest  investment  rating category,  and that the
Class B Certificates be rated at least in the " " category or its equivalent, by
at least one nationally  recognized rating agency (a "RATING AGENCY").  A rating
is not a recommendation to purchase, hold or sell Certificates, inasmuch as such
rating does not address market price or suitability  for a particular  investor.
The ratings of the  Certificates  address the  likelihood  of the payment of the
principal  of and interest on the  Certificates  pursuant to their terms but not
the  timing of the  distributions  of  principal  prior to the  Final  Scheduled
Distribution Date of the  Certificates.  There can be no assurance that a rating
will remain for any given period of time or that a rating will not be lowered or
withdrawn  entirely by a Rating Agency if it judges future  circumstances  to so
warrant.

         [THE VALUE OF INTEREST ONLY CERTIFICATES WILL GENERALLY DECREASE IF THE
RATE  OF  PREPAYMENTS  INCREASE.   The  yield  of  investors  in  the  Class  IO
Certificates  will be  sensitive to the rate of  principal  payments  (including
prepayments) of the Receivables  (particularly  those with high interest rates),
which generally can be prepaid at any time. In general,  Receivables with higher
interest rates tend to prepay at higher rates than  Receivables  with relatively
lower interest rates in response to a given change in market  interest rates. As
a result, the Receivables with higher interest rates may prepay at higher rates,
thereby  reducing  the  Pass-Through  Rate and  Notional  Amount of the Class IO
Certificates.

         [THE VALUE OF PRINCIPAL ONLY  CERTIFICATES  WILL GENERALLY  DECREASE IF
THE RATE OF PREPAYMENTS  DECREASE.  The Class PO Certificates will be "principal
only"  certificates  and will not bear interest.  Lower than anticipated rate of
principal  payments  (including  prepayments)  on the  Receivables  will  have a
negative effect on the yield on investors in the Principal Only Certificates.]

                                   THE TRUST

GENERAL

         The  Depositor  will  establish  the Trust by selling and assigning the
Trust  property,  as  described  below,  to the  Trustee  in  exchange  for  the
Certificates.  The Servicer will service the Receivables pursuant to the Pooling
and Servicing Agreement and will be compensated for acting as the Servicer.  See
"Description  of  the  Certificates   -Servicing  Compensation  and  Payment  of
Expenses" herein. To facilitate servicing and to minimize  administrative burden
and expense, the Servicer will be appointed custodian for the Receivables by the
Trustee,  but will not stamp the  Receivables to reflect the sale and assignment
of the Receivables to the Trust. In addition,  due to administrative  burden and
expense,  (i) the certificates of title to the Financed Motor Vehicles and those
Financed  Recreational  Vehicles financed in states where security  interests in
recreational  vehicles are subject to  certificate of title statutes will not be
amended to reflect such assignments and (ii) UCC financing statements in respect
of those  Financed  Recreational  Vehicles  financed  in states  where  security
interests in  recreational  vehicles,  as applicable,  are perfected by filing a
UCC-1 financing  statement will not be amended to reflect such  assignments.  In
the  absence  of such  procedures,  such Trust may not have a  perfected  in the
Financed Vehicles in some states and will not have a perfected security interest
in the Financed  Vehicles  documented  under  Federal  law.  See "Certain  Legal
Aspects of the Receivables" in the Prospectus.

         If the  protection  provided to the  Certificateholders  by the Reserve
Account and, in the case of the Class A Certificateholders, the subordination of
the  Class B  Certificates  is  insufficient,  the  Trust  will look only to the
Obligors on the Receivables and the proceeds from the  repossession  and sale of
Financed  Vehicles which secure defaulted  Receivables.  In such event,  certain
factors,  such as the  Trust's  not having  first  priority  perfected  security
interests in some of the Financed  Vehicles,  may affect the Trust's  ability to
realize on the Financed Vehicles  securing the Receivables,  and thus may reduce
the  proceeds  to be  distributed  to  Certificateholders  with  respect  to the
Certificates.  See  "Description of the Certificates --  Distributions"  and "--
Reserve  Account"  herein and "Certain Legal Aspects of the  Receivables" in the
Prospectus.

         Each Certificate  represents a fractional  undivided ownership interest
in the Trust.  The Trust property  includes  retail  installment  sale contracts
between  Dealers and Obligors,  and all payments due  thereunder on or after the
related  Cut-off  Date  with  respect  to the  Precomputed  Receivables  and all
payments  received  thereunder on or after the related Cut-off Date with respect
to the Simple  Interest  Receivables.  The Trust property also includes (i) such
amounts  as  from  time  to time  may be  held  in one or  more  trust  accounts
established and maintained by the Servicer pursuant to the Pooling and Servicing
Agreement,  as described below; (ii) security interests in the Financed Vehicles
and any  accessions  thereto;  (iii) the rights to proceeds  with respect to the
Receivables from claims on physical damage, credit life and disability insurance
policies  covering the Financed  Vehicles or the  Obligors,  as the case may be;
(iv) the interest of the Seller in any proceeds with respect to the  Receivables
from  recourse,  if any, to Dealers on  Receivables  or Financed  Vehicles  with
respect to which the Servicer has determined that eventual  repayment in full is
unlikely;  (v) any property that shall have secured a Receivable  and that shall
have  been  acquired  by the  Trustee;  and  (vi)  any and all  proceeds  of the
foregoing. The Reserve Account will be maintained by the Trustee for the benefit
of the Certificateholders, but will not be part of the Trust.

                              THE RECEIVABLES POOL

         The pool of Receivables (the "RECEIVABLES  POOL") will include only the
Receivables purchased on the Closing Date. The Receivables [will be] [have been]
purchased by the Depositor  from the Seller,  which  purchased the  Receivables,
directly or  indirectly,  from Dealers in the ordinary  course of business or in
acquisitions.  The Receivables were selected from the Depositor's  portfolio for
inclusion in the  Receivables  Pool by several  criteria,  some of which are set
forth  in  the  Prospectus  under  "The  Receivables  Pools",  as  well  as  the
requirement that, as of the Cut-off Date, each Receivable (i) had an outstanding
gross  balance  of at least $ and (ii)  was not more  than 60 days  past due (an
account is not considered  past due if the amount past due is less than % of the
scheduled monthly payment). As of the Cut-off Date, no Obligor on any Receivable
was  noted in the  related  records  of the  Seller as being  the  subject  of a
bankruptcy  proceeding.  No selection procedures believed by the Depositor to be
adverse to Certificateholders were used in selecting the Receivables.

[Description of any underwriting criteria applicable to Subsequent Receivables.]

         Set  forth  in the  following  tables  is  information  concerning  the
composition,  distribution by annual  percentage rate ("APR") and the geographic
distribution of the Receivables Pool as of the Cut-off Date.

                          _____________ TRUST 199 -[ ]
                      COMPOSITION OF THE RECEIVABLES POOL

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

  -----%     $-------------   ----------     -----       -----      $----------
                                             months      months





                         _______________ TRUST 199 - [ ]
                   DISTRIBUTION BY APR OF THE RECEIVABLES POOL

APR Range                        Number of          Aggregate       Percent of
                                Receivables     Principal Balance   Aggregate
                                                                    Principal
                                                                    Balance(1)

 0.00% -  5.00%.............                     $                           %
 5.01% -  6.00%.............
 6.01% -  7.00%.............
 7.01% -  8.00%.............
 8.01% -  9.00%.............
 9.01% - 10.00%.............
10.01% - 11.00%.............
11.01% - 12.00%.............
12.01% - 13.00%.............
13.01% - 14.00%.............
14.01% - 15.00%.............
15.01% - 16.00%.............
16.01% - 17.00%.............
17.01% - 18.00%.............
Greater than 18.00%.........

- ---------------
         (1) Percentages may not add to 100.0% because of rounding.

                        _______________ TRUST 199 -[ ]
                  GEOGRAPHIC DISTRIBUTION OF THE RECEIVABLES POOL

             STATE(2)                               PERCENTAGE AGGREGATE
                                                    PRINCIPAL BALANCE(1)

             ..............................                           %
             ..............................
             ..............................
             ..............................
             ..............................
                                                          ---------%

- ---------------
         (1) Percentages may not add to 100.0% because of rounding.

         (2) Based on physical addresses of the Obligors as of the Cut-off Date.

         Approximately % of the aggregate  principal balance of the Receivables,
constituting % of the number of the  Receivables,  represent  previously  titled
vehicles.

         By aggregate principal balance,  approximately % of the receivables are
Precomputed   Receivables   and  %  of  the   Receivables  are  Simple  Interest
Receivables.  See  "The  Receivables  Pools"  in the  Prospectus  for a  further
description  of  the  characteristics  of  Precomputed  Receivables  and  Simple
Interest Receivables.

                  DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

         Set forth below is certain information concerning the experience of the
Seller  pertaining to new and used  automobile,  light duty truck and motorcycle
receivables,  recreational vehicle receivables,  including those previously sold
which the  Servicer  continues to service.  There can be no  assurance  that the
delinquency,  repossession  and net loss experience on the  Receivables  will be
comparable to that set forth below.

<TABLE>
<CAPTION>

                           DELINQUENCY EXPERIENCE(1)

                                         AT ,                                               AT DECEMBER 31,
                           199                         199                         199                          199
                           ----                        ----                        ----                         ---

                  NUMBER OF       AMOUNT      NUMBER OF      AMOUNT       NUMBER OF       AMOUNT       NUMBER OF       AMOUNT
                  CONTRACTS                   CONTRACTS                   CONTRACTS                    CONTRACTS
                  ---------                   ---------                   ---------                    ---------
<S>              <C>            <C>           <C>          <C>            <C>           <C>            <C>           <C>
Portfolio.....                  $                          $                            $                            $
Period of
Delinquency
  31-60 Days..
  61 Days or
More..........
Total                           $                          $                            $                            $
Delinquencies.
Total                        %           %              %            %               %            %               %            %
Delinquencies
  as a
Percent of the
  Portfolio...

</TABLE>
<TABLE>
<CAPTION>
                                                                AT DECEMBER 31,

                                       199                           199                           199
                                       ----                          ----                          ---
                              NUMBER OF       AMOUNT       NUMBER OF        AMOUNT       NUMBER OF        AMOUNT
                              CONTRACTS                    CONTRACTS                     CONTRACTS
<S>                           <C>            <C>           <C>           <C>             <C>            <C>
Portfolio...............                    $                            $                             $
Period of Delinquency
  31-60 Days............
  61 Days or More.......                    $                            $                             $
                              ------------  ---------------------------  ----------------------------  -
Total Delinquencies.....
Total Delinquencies                      %            %               %             %               %             %
  as a Percent of the
  Portfolio.............
</TABLE>

    ---------------
    (1)  All amounts and percentages are based on the gross amount  scheduled to
         be paid on each contract, including unearned finance and other charges.

<TABLE>
<CAPTION>

                                          CREDIT LOSS/REPOSSESSION EXPERIENCE(1)

                                          _____________ ENDED
                                                   ,                                   YEAR ENDED DECEMBER 31,

                                         199          199           199            199         199         199         199
                                         ----         ----          ----           ----        ----        ----        ---
<S>                                    <C>           <C>          <C>            <C>         <C>         <C>          <C>
Average Amount Outstanding         
During the Period................       $             $            $             $           $           $            $
Average Number of Contracts
  Outstanding During the Period....
Percent of Contracts Acquired                   %           %                %           %           %           %           %
During the
  Period with Recourse to the
Dealer.............................
Repossessions as a Percent of                   %           %                %           %           %           %           %
Average
  Number of Contracts Outstanding..
Net Losses as a Percent of                      %           %                %           %           %           %           %
  Liquidations(3)(4)...............
Net Losses as a Percent of Average              %           %                %           %           %           %           %
  Amount Outstanding(2)(3).........
   --------------------
</TABLE>

(1)   [Except as indicated,  all amounts and percentages are based on the gross
      amount scheduled to be paid on each contract,  including unearned finance
      and other charges.  The information in the table includes previously sold
      contracts that the Servicer continues to service.]

(2)   Percentages have been annualized for the _____ months ended ____________,
      199 and 199 and are not necessarily  indicative of the experience for the
      year.

(3)   [Net losses are equal to the  aggregate of the balances of all  contracts
      which  are  determined  to be  uncollectible  in  the  period,  less  any
      recoveries on contracts  charged off in the period or any prior  periods,
      including any losses resulting from  disposition  expenses and any losses
      resulting from the failure to recover commissions to dealers with respect
      to contracts that are prepaid or charged off.]

(4)   Liquidations  represent a reduction  in the  outstanding  balances of the
      contracts as a result of monthly cash payments and charge-offs.


                    [The net loss  figures  above  reflect the fact that Seller
          had recourse to Dealers on a portion of its retail  installment  sale
          contracts.  By aggregate  principal  balance,  approximately % of the
          Receivables  represent contracts with recourse to Dealers. The Seller
          applies  underwriting  standards to the purchase of contracts without
          regard to whether recourse to Dealers is provided.  However,  the net
          loss  experience of contracts  without  recourse to Dealers is higher
          than that of contracts  with recourse to Dealers  because,  under its
          recourse  obligation,  the  Dealer is  responsible  to the Seller for
          payment of the  unpaid  balance of the  contract,  provided  that the
          Originator  repossesses the vehicle from the retail buyer and returns
          it to the Dealer within a specified  time. In the event of a Dealer's
          bankruptcy,  a  bankruptcy  trustee  might  attempt  to  characterize
          recourse  sales of  contracts  as loans to the Dealer  secured by the
          contracts.  Such an attempt,  if successful,  could result in payment
          delays or losses on the affected Receivables.]

                                   THE SELLER

         [Description of Seller and its underwriting and servicing standards.]

                                 THE DEPOSITOR

         [Description of Depositor.]

                                  THE SERVICER

         [Description of Servicer and its servicing standards.]

                   WEIGHTED AVERAGE LIFE OF THE CERTIFICATES

         Information  regarding  certain maturity and prepayment  considerations
with respect to the  Certificates is set forth under  "Weighted  Average Life of
the Certificates" in the Prospectus.  As the rate of payment of principal of the
Certificates depends primarily on the rate of payment (including  prepayments on
liquidations due to default) of the principal  balance of the  Receivables,  the
final  distribution  in respect of the  Certificates  could occur  significantly
earlier than their Final Scheduled  Distribution Date.  Certificateholders  will
bear the risk of being able to reinvest  principal  payments of the Certificates
at yields at least equal to the yields on their respective Certificates.

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

         The  Certificates  will be issued  pursuant to the terms of the Pooling
and  Servicing  Agreement,  a form of which has been  filed as an exhibit to the
Registration  Statement.  A copy of the Pooling and Servicing  Agreement will be
filed with the  Commission  following  the  issuance  of the  Certificates.  The
following  summary  describes  certain terms of the Certificates and the Pooling
and  Servicing  Agreement.  The summary  does not purport to be complete  and is
subject  to,  and  qualified  by  reference  to,  all  the   provisions  of  the
Certificates  and the Pooling and Servicing  Agreement.  The  following  summary
supplements,  and to the extent inconsistent therewith replaces, the description
of the general terms and provisions of the  Certificates of any given series and
the related  Pooling and  Servicing  Agreement set forth in the  Prospectus,  to
which description reference is hereby made.

         In general, it is intended that Class A Certificateholders  receive, on
each  Distribution  Date,  the Class A Percentage of the Principal  Distribution
Amount plus interest at the Class A Pass Through Rate on the Class A Certificate
Balance.  Subject to the prior rights of the Class A  Certificateholders,  it is
intended that the Class B Certificateholders receive, on each Distribution Date,
the Class B Percentage of the Principal Distribution Amount plus interest at the
Class B Pass Through Rate on the Class B Certificate Balance.

         The Certificates will evidence  interests in the Trust created pursuant
to the Pooling and Servicing  Agreement.  The Class A Certificates will evidence
in the aggregate an undivided  ownership  interest (the "CLASS A PERCENTAGE") of
approximately  % of the Trust and the Class B Certificates  will evidence in the
aggregate  an  undivided  ownership  interest  (the  "CLASS  B  PERCENTAGE")  of
approximately % of the Trust.

OPTIONAL PREPAYMENT

         The  Servicer  will have the option to purchase  all, but not less than
all, of the  Receivables  when the Pool Balance  shall have declined to [__]% or
less of the  Initial  Pool  Balance.  The  price at which the  Servicer  will be
required to purchase the  Receivables  in order to exercise  such option will be
equal to the aggregate of the Purchase  Amounts of the Receivables as of the end
of the related Collection Period. The Servicer will be required to give not less
than [ ] days' notice to the Trustee of its  intention to exercise  such option.
In addition,  the Servicer  will not be permitted to exercise such option unless
the resulting  distribution to the Class A Certificateholders  would be equal to
the outstanding  Class A Certificate  Balance  together with accrued interest at
the Class A Pass  Through Rate and to the Class B  Certificateholders  an amount
equal to the  outstanding  Class B  Certificate  Balance  together  with accrued
interest at the Class B Pass Through Rate. See  "Description  of the Pooling and
Servicing Agreement -- Termination" in the Prospectus.

SALE AND ASSIGNMENT OF RECEIVABLES

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

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         The  Servicing  Fee Rate  with  respect  to the  Servicing  Fee for the
Servicer  will be % per  annum of the Pool  Balance  as of the  first day of the
related  Collection  Period. The Servicing Fee in respect of a Collection Period
(together  with any portion of the Servicing Fee that remains  unpaid from prior
Distribution  Dates) will be paid at the beginning of such Collection Period out
of collections for such Collection  Period.  See "Description of the Pooling and
Servicing  Agreement -- Servicing  Compensation  and Payment of Expenses" in the
Prospectus.

DISTRIBUTIONS

         DEPOSITS TO COLLECTION  ACCOUNT.  On or before each Distribution  Date,
the Servicer will cause all collections and other amounts constituting the Total
Distribution  Amount to be deposited  into the  Collection  Account.  The "TOTAL
DISTRIBUTION  AMOUNT" for a  Distribution  Date shall be the sum of the Interest
Distribution  Amount  and the  Principal  Distribution  Amount  (other  than the
portion thereof  attributable to Realized  Losses).  "REALIZED LOSSES" means the
excess of the principal  balance of any Liquidated  Receivable over  Liquidation
Proceeds to the extent allocable to principal  received in the Collection Period
in which the Receivable became a Liquidated Receivable.

         The  "INTEREST  DISTRIBUTION  AMOUNT"  on any  Distribution  Date  will
generally be the sum of the  following  amounts  with  respect to the  preceding
Collection  Period:  (i) that  portion  of all  collections  on the  Receivables
(including  Payaheads  that  have  been  applied  as  payments  on  the  related
Receivables in that Collection Period) allocable to interest;  (ii) all proceeds
of the liquidation of defaulted Receivables ("LIQUIDATED  RECEIVABLES"),  net of
expenses  incurred by the Servicer in connection  with such  liquidation and any
amounts  required  by law to be  remitted  to the  Obligor  on  such  Liquidated
Receivables ("LIQUIDATION PROCEEDS"), to the extent attributable to interest due
thereon in accordance with the Servicer's  customary servicing  procedures,  and
all  recoveries in respect of Liquidated  Receivables  which were written off in
prior  Collection  Periods;  (iii) all Advances made by the Servicer of interest
due on the  Receivables;  (iv) the Purchase  Amount of each  Receivable that was
repurchased by the Seller or purchased by the Servicer under an obligation which
arose  during the  related  Collection  Period,  to the extent  attributable  to
accrued  interest  thereon;  and (v) Investment  Earnings for such  Distribution
Date.  The  Interest  Distribution  Amount  shall be  determined  on the related
Determination Date.

         The  "PRINCIPAL  DISTRIBUTION  AMOUNT"  on any  Distribution  Date will
generally be the sum of the  following  amounts  with  respect to the  preceding
Collection  Period:  (i) that  portion  of all  collections  on the  Receivables
(exclusive  of Payaheads  allocable  to principal  that have not been applied as
payments under the related  Receivables in such Collection  Period and inclusive
of Payaheads allocable to principal that have been applied as payments under the
related Receivables in such Collection Period) allocable to principal;  (ii) all
Liquidation  Proceeds  attributable to the principal amount of Receivables which
became Liquidated  Receivables  during such Collection Period in accordance with
the  Servicer's  customary  servicing  procedures,  plus the amount of  Realized
Losses  with  respect  to such  Liquidated  Receivables;  (iii) all  Precomputed
Advances made by the Servicer of principal due on the  Precomputed  Receivables;
(iv) to the extent attributable to principal,  the Purchase Amount received with
respect  to each  Receivable  repurchased  by the  Seller  or  purchased  by the
Servicer under an obligation which arose during the related  Collection  Period;
(v) partial prepayments relating to refunds of extended warranty protection plan
costs  or of  physical  damage,  credit  life  or  disability  insurance  policy
premiums,  but only if such costs or premiums  were  financed by the  respective
Obligor as of the date of the original  contract;  and (vi) on the  Distribution
Date  immediately  following  the Final  Scheduled  Maturity  Date  (the  "FINAL
SCHEDULED DISTRIBUTION DATE"), any amounts advanced by the Servicer with respect
to principal on the Receivables. The Regular Principal Distribution Amount shall
be determined on the related Determination Date.

         The Interest Distribution Amount and the Regular Principal Distribution
Amount on any Distribution Date shall exclude the following:

                    (i) amounts  received  on  Precomputed  Receivables  to the
          extent  that  the  Servicer  has  previously   made  an  unreimbursed
          Precomputed Advance;

                    (ii)  Liquidation  Proceeds  with  respect to a  particular
          Precomputed Receivable to the extent of any unreimbursed  Precomputed
          Advances thereon;

                    (iii) all  payments  and  proceeds  (including  Liquidation
          Proceeds) of any  Receivables,  the Purchase Amount of which has been
          included  in the  Total  Distribution  Amount  in a prior  Collection
          Period;

                    (iv)  amounts  received  in respect of  interest  on Simple
          Interest Receivables during the preceding Collection Period in excess
          of the  amount  of  interest  that  would  have been due  during  the
          Collection Period on Simple Interest  Receivables at their respective
          APRs  (assuming  that a payment is received  on each Simple  Interest
          Receivable on the due date thereof); and

                    (v) Liquidation  Proceeds with respect to a Simple Interest
          Receivable  attributable to accrued and unpaid interest  thereon (but
          not including  interest for the then current  Collection  Period) but
          only to the extent of any unreimbursed Simple Interest Advances.

         CALCULATION  OF  DISTRIBUTABLE  AMOUNTS.  The  "CLASS  A  DISTRIBUTABLE
AMOUNT" with respect to a  Distribution  Date will be an amount equal to the sum
of (i) the "CLASS A PRINCIPAL  DISTRIBUTABLE AMOUNT",  consisting of the Class A
Percentage of the Principal Distribution Amount, plus (ii) the "CLASS A INTEREST
DISTRIBUTABLE  AMOUNT",  consisting of thirty (30) days' interest at the Class A
Pass Through Rate on the Class A Certificate Balance as of the close of business
on the last day of the preceding  Collection  Period. In addition,  on the Final
Scheduled  Distribution  Date, the Class A Principal  Distributable  Amount will
include the lesser of (A) the Class A  Percentage  of any  payments of principal
due and remaining  unpaid on each  Receivable in the Trust as of the last day of
the  preceding  Collection  Period and (B) the portion of such amount  necessary
(after giving effect to the other amounts  described  above to be distributed to
the  Class A  Certificateholders  on such  Distribution  Date and  allocable  to
principal) to reduce the Class A Certificate Balance to zero.

         The  "CLASS  A  CERTIFICATE  BALANCE"  will  equal,  initially,  $ and,
thereafter,  shall equal the initial Class A Certificate  Balance reduced by all
amounts previously  distributed to Class A  Certificateholders  and allocable to
principal.

         The "CLASS B DISTRIBUTABLE  AMOUNT" with respect to a Distribution Date
shall be an amount equal to the sum of (i) the "CLASS B PRINCIPAL  DISTRIBUTABLE
AMOUNT",  consisting  of the Class B Percentage  of the  Principal  Distribution
Amount  plus (ii) the "CLASS B INTEREST  DISTRIBUTABLE  AMOUNT",  consisting  of
thirty  (30)  days'  interest  at the Class B Pass  Through  Rate to the Class B
Certificate Balance as of the close of business on the last day of the preceding
Collection  Period. In addition,  on the Final Scheduled  Distribution Date, the
principal  required to be  distributed  on the Class B  Certificateholders  will
include the lesser of (i) the Class B  Percentage  of any  payments of principal
due and remaining  unpaid with respect to the Receivables in the Trust as of the
last day of the preceding  Collection  Period and (ii) the portion of the amount
in clause (i) above that is necessary  (after giving effect to all other amounts
distributed to Class A and Class B Certificateholders  on such Distribution Date
and allocable to principal) to reduce the Class B Certificate Balance to zero.

         The "CLASS B CERTIFICATE BALANCE" shall equal,  initially,  $__________
and, thereafter, shall equal the initial Class B Certificate Balance, reduced by
all amounts previously  distributed to Class B Certificateholders  (or deposited
in the Reserve  Account,  but not including the Reserve Account Initial Deposit)
and allocable to principal and by Realized Losses.

         CALCULATION OF AMOUNTS TO BE  DISTRIBUTED.  Prior to each  Distribution
Date, the Servicer will  calculate the Total  Distribution  Amount,  the Class A
Distributable Amount and the Class B Distributable Amount.

         The  holders  of  the  Class  A   Certificates   will  receive  on  any
Distribution  Date, to the extent of available  funds, the Class A Distributable
Amount and any  outstanding  Class A Interest  Carryover  Shortfall  and Class A
Principal  Carryover  Shortfall  (each as defined  below) as of the close of the
preceding  Distribution  Date. On each Distribution Date on which the sum of the
Class A  Interest  Distributable  Amount  and any  outstanding  Class A Interest
Carryover Shortfall from the preceding  Distribution Date (plus interest on such
Class A Interest Carryover  Shortfall at the Class A Pass Through Rate from such
preceding  Distribution  Date to the current  Distribution  Date,  to the extent
permitted by law) exceeds the Class A  Percentage  of the Interest  Distribution
Amount (after payment of the Servicing Fee) on such Distribution Date, the Class
A Certificateholders shall be entitled generally to receive such amounts, first,
from the Class B Percentage of the Interest Distribution Amount; second, if such
amounts are insufficient, from the amounts available in the Reserve Account; and
third,  if such amounts are  insufficient,  from the Class B  Percentage  of the
Principal  Distribution  Amount (other than the portion thereof  attributable to
Realized Losses).  The "CLASS A INTEREST CARRYOVER SHORTFALL" as of the close of
any  Distribution  Date means the  excess of the Class A Interest  Distributable
Amount  for such  Distribution  Date,  plus  any  outstanding  Class A  Interest
Carryover Shortfall from the preceding  Distribution Date, plus interest on such
outstanding  Class A Interest  Carryover  Shortfall,  to the extent permitted by
law, at the Class A Pass  Through  Rate from such  preceding  Distribution  Date
through  the current  Distribution  Date,  over the amount of interest  that the
holders  of  the  Class  A  Certificates   actually  received  on  such  current
Distribution Date.

         On each  Distribution  Date on which the sum of the  Class A  Principal
Distributable  Amount and any outstanding Class A Principal  Carryover Shortfall
from the  preceding  Distribution  Date  exceeds the Class A  Percentage  of the
Principal  Distribution Amount (exclusive of the portion thereof attributable to
Realized Losses) on such Distribution Date, the Class A Certificateholders shall
be entitled to receive such amounts,  first,  from the Class B Percentage of the
Principal  Distribution  Amount (other than the portion thereof  attributable to
Realized  Losses);  second,  if such  amounts  are  insufficient,  from  amounts
available in the Reserve Account;  and third, if such amounts are  insufficient,
from the Class B Percentage of the Interest  Distribution  Amount.  The "CLASS A
PRINCIPAL  CARRYOVER  SHORTFALL" as of the close of any Distribution  Date means
the excess of the Class A Principal  Distributable  Amount plus any  outstanding
Class A Principal Carryover Shortfall from the preceding  Distribution Date over
the amount of principal  that the holders of the Class A  Certificates  actually
received on such current Distribution Date.

         The  holders  of  the  Class  B   Certificates   will  receive  on  any
Distribution  Date, to the extent of available  funds, the Class B Distributable
Amount and any  outstanding  Class B Interest  Carryover  Shortfall  and Class B
Principal  Carryover  Shortfall  (each as defined  below) as of the close of the
preceding  Distribution  Date. On each Distribution Date on which the sum of the
Class B  Interest  Distributable  Amount  and any  outstanding  Class B Interest
Carryover Shortfall from the preceding  Distribution Date (plus interest on such
Class B Interest Carryover  Shortfall at the Class B Pass Through Rate from such
preceding  Distribution  Date to the current  Distribution  Date,  to the extent
permitted by law) exceeds the Class B  Percentage  of the Interest  Distribution
Amount (after payment of the Servicing Fee) on such  Distribution  Date less any
portion  thereof  required to be distributed  to the Class A  Certificateholders
pursuant   to  their   prior   rights   as   described   above,   the   Class  B
Certificateholders  shall be entitled generally to receive such amounts,  first,
from the Class A  Percentage  of the  Interest  Distribution  Amount that is not
otherwise  required  to be  distributed  to the  Class A  Certificateholders  as
described above and, second,  from the amount, if any,  available in the Reserve
Account (after giving effect to any  withdrawals  therefrom for  distribution to
the Class A Certificateholders on such Distribution Date). The "CLASS B INTEREST
CARRYOVER  SHORTFALL" as of the close of any Distribution  Date means the excess
of the Class B Interest  Distributable  Amount for such Distribution  Date, plus
any  outstanding  Class  B  Interest  Carryover  Shortfall  from  the  preceding
Distribution  Date, plus interest on such outstanding Class B Interest Carryover
Shortfall, to the extent permitted by law, at the Class B Pass Through Rate from
such preceding Distribution Date through the current Distribution Date, over the
amount  of  interest  that the  holders  of the  Class B  Certificates  actually
received on such current Distribution Date.

         On each  Distribution  Date on which the sum of the  Class B  Principal
Distributable  Amount and any outstanding Class B Principal  Carryover Shortfall
from the  preceding  Distribution  Date  exceeds the Class B  Percentage  of the
Principal  Distribution Amount (exclusive of the portion thereof attributable to
Realized Losses) on such  Distribution Date less any portion thereof required to
be distributed to the Class A Certificateholders  pursuant to their prior rights
as described above, the Class B Certificateholders  shall be entitled to receive
such amounts, first, from the Interest Distribution Amount that is not otherwise
required  to be  distributed  to the  Class A or Class B  Certificateholders  as
described  above and,  second,  from amounts  available  in the Reserve  Account
(after giving effect to any withdrawals  therefrom on such Distribution Date for
distribution to the Class A Certificateholders  and for distribution of interest
to the Class B Certificateholders).  The "CLASS B PRINCIPAL CARRYOVER SHORTFALL"
as of the  close of any  Distribution  Date  means  the  excess  of the  Class B
Principal  Distributable Amount plus any outstanding Class B Principal Carryover
Shortfall from the preceding Distribution Date over the amount of principal that
the  holders  of  Class  B  Certificates   actually  received  on  such  current
Distribution Date.

SUBORDINATION OF THE CLASS B CERTIFICATES; RESERVE ACCOUNT

         The rights of the Class B Certificateholders  to receive  distributions
with respect to the Receivables  generally will be subordinated to the rights of
the Class A Certificateholders in the event of defaults and delinquencies on the
Receivables  as  described  herein and  provided in the  Pooling  and  Servicing
Agreement.  The protection  afforded to the Class A  Certificateholders  through
subordination  will be effected  both by the  preferential  right of the Class A
Certificateholders   to  receive  current  distributions  with  respect  to  the
Receivables and by the establishment of the Reserve Account. The Reserve Account
will be created  with an initial  deposit by the Seller of the  Reserve  Account
Initial  Deposit and will be augmented by deposit  therein on each  Distribution
Date of the amount, if any, remaining from the Total  Distribution  Amount after
the distributions due to the Certificateholders  have been made until the amount
in the Reserve  Account  reaches the Specified  Reserve Account Balance for such
Distribution Date.

         The Reserve Account will not be part of or otherwise  includible in the
Trust  and will be a  segregated  trust  account  held by the  Trustee.  On each
Distribution Date, (i) if the amounts on deposit in the Reserve Account are less
than the Specified  Reserve  Account  Balance for such  Distribution  Date,  the
Trustee  will,  after  payment of any  amounts  required  to be  distributed  to
Certificateholders  and the payment of the Servicing Fee due with respect to the
related  Collection  Period (including any unpaid Servicing Fees with respect to
prior Collection  Periods),  withdraw from the Collection Account and deposit in
the Reserve Account the amount, if any, remaining in the Collection Account that
would otherwise be distributed to the Seller,  or such lesser portion thereof as
is  sufficient  to restore the amount in the Reserve  Account to such  Specified
Reserve  Account Balance for such  Distribution  Date, and (ii) if the amount on
deposit in the Reserve Account on such Distribution Date (after giving effect to
all deposits or withdrawals therefrom on such Distribution Date) is greater than
the Specified  Reserve Account Balance for such  Distribution  Date, the Trustee
will  release  and  distribute  any such  excess  to the  Seller.  Upon any such
distribution to the Seller,  the  Certificateholders  will have no rights in, or
claims to, such amounts.

         Amounts held from time to time in the Reserve  Account will continue to
be held for the  benefit of holders of the Class A  Certificates  and holders of
the Class B  Certificates.  Funds in the  Reserve  Account  shall be invested as
provided in the Pooling and  Servicing  Agreement in Eligible  Investments.  The
Seller will be entitled  to receive  all  investment  earnings on amounts in the
Reserve Account. Investment income on amounts in the Reserve Account will not be
available for distribution to the Certificateholders or otherwise subject to any
claims or rights of the Certificateholders.

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

         The  subordination  of the Class B Certificates and the Reserve Account
described  above are  intended to enhance the  likelihood  of receipt by Class A
Certificateholders  of the full amount of principal  and interest on the Class A
Certificates  due  them  and  to  decrease  the  likelihood  that  the  Class  A
Certificateholders  will experience losses.  However, in certain  circumstances,
the Reserve Account could be depleted and shortfalls could result.

         If on any Distribution  Date the holders of the Class A Certificates do
not receive the sum of the Class A  Distributable  Amount,  the Class A Interest
Carryover  Shortfall  and the Class A  Principal  Carryover  Shortfall  for such
Distribution Date (after giving effect to any amounts withdrawn from the Reserve
Account and the Class B Percentage of the Total Distribution  Amount and applied
to such deficiency, as described above), the holders of the Class B Certificates
generally will not receive any portion of the Total Distribution  Amount.  While
the Class B Certificateholders  are entitled to receive amounts from the Reserve
Account as described  above,  such  entitlement is subordinated to the rights of
the Class A  Certificateholders  to receive  amounts from the Reserve Account as
described  above.  If  the  Reserve  Account  becomes  depleted,   the  Class  B
Certificateholders  may experience  shortfalls in the distributions due them and
incur a loss on their investment.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         In the  opinion  of Brown & Wood LLP,  the Trust  will be  treated as a
grantor trust for federal income tax purposes and will not be subject to federal
income  tax.  For   additional   information   regarding   federal   income  tax
consequences,  see "Material Federal Income Tax Consequences--Trusts  Treated as
Grantor Trusts" in the Prospectus.

                              ERISA CONSIDERATIONS

THE CLASS A CERTIFICATES

         Subject to the considerations set forth under "ERISA  Considerations --
Senior  Certificates"  in  the  Prospectus,  the  Class  A  Certificates  may be
purchased by an employee  benefit plan or an  individual  retirement  account (a
"PLAN") subject to ERISA or Section 4975 of the Code. A fiduciary of a Plan must
determine  that the purchase of a Class A  Certificate  is  consistent  with its
fiduciary  duties  under  ERISA and does not  result in a  nonexempt  prohibited
transaction  as defined in Section 406 of ERISA or Section 4975 of the Code. For
additional  information  regarding  treatment of the Class A Certificates  under
ERISA, see "ERISA Considerations" in the Prospectus.

         The Class A Certificates may not be purchased with the assets of a Plan
if the Seller,  the Trustee or any of their  affiliates  (a) has  investment  or
administrative discretion with respect to such Plan assets; (b) has authority or
responsibility  to give, or regularly gives,  investment  advice with respect to
such Plan assets for a fee and pursuant to an agreement  or  understanding  that
such  advice (i) will serve as a primary  basis for  investment  decisions  with
respect to such Plan assets and (ii) will be based on the particular  investment
needs for such Plan; or (c) is an employer  maintaining or  contributing to such
Plan.

THE CLASS B CERTIFICATES

         The Class B Certificates may not be acquired by (a) an employee benefit
plan (as defined in Section 3(3) of ERISA) that is subject to the  provisions of
Title I of ERISA, (b) a plan described in Section  4975(e)(1) of the Code or (c)
any entity  whose  underlying  assets  include plan assets by reason of a plan's
investment  in the  entity  or  which  uses  plan  assets  to  acquire  Class  B
Certificates.  By  its  acceptance  of a  Class  B  Certificate,  each  Class  B
Certificateholder  will be deemed to have  represented  and warranted that it is
not subject to the foregoing  limitation.  In this regard,  purchasers  that are
insurance companies should consult with their counsel with respect to the United
States Supreme Court case  interpreting  the fiduciary  responsibility  rules of
ERISA,  John Hancock Life Ins. Co. v. Harris Trust and Sav. Bank, 114 S. Ct. 517
(1993).  In John  Hancock,  the  Supreme  Court  ruled  that  assets  held in an
insurance  company's general account may be deemed to be "plan assets" for ERISA
purposes under certain  circumstances.  Prospective  purchasers should determine
whether the  decision  affects  their  ability to make  purchases of the Class B
Certificates.  In  particular,  such an insurance  company  should  consider the
exemptive relief granted by the Department of Labor for  transactions  involving
insurance company general accounts in Prohibited  Transactions  Exemption 95-60,
60 Fed.  Reg.  35925  (July 12,  1995).  For  additional  information  regarding
treatment of the Class B Certificates under ERISA, see "ERISA Considerations" in
the Prospectus.

                                  UNDERWRITING

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement (the "UNDERWRITING AGREEMENT"),  the Depositor has agreed to cause the
Trust to sell to the  Underwriter,  and the  Underwriter has agreed to purchase,
the entire principal amount of the Certificates.

         The  Depositor  has been  advised by the  Underwriter  that it proposes
initially  to offer  the  Certificates  to the  public at the  prices  set forth
herein, and to certain dealers at such prices less the initial concession not in
excess  of % per  Class  A  Certificate  and  % per  Class  B  Certificate.  The
Underwriter may allow and such dealers may reallow a concession not in excess of
% per  Class A  Certificate  and % per  Class B  Certificate  to  certain  other
dealers.  After the  initial  public  offering of the  Certificates,  the public
offering prices and such concessions may be changed.

         Until the distribution of the  Certificates is completed,  rules of the
Commission may limit the ability of the  Underwriter  and certain  selling group
members to bid for and purchase the Notes and the Certificates.  As an exception
to these rules,  the Underwriter is permitted to engage in certain  transactions
that stabilize the price of the Notes and the  Certificates.  Such  transactions
consist of bids or purchases for the purpose of pegging,  fixing or  maintaining
the price of the Certificates.

         If the  Underwriter  creates a short  position in the  Certificates  in
connection with the offering,  i.e., if it sells more  Certificates than are set
forth on the cover  page of this  Prospectus  Supplement,  the  Underwriter  may
reduce that short position by purchasing Certificates in the open market.

         In general, the purchase of a security for the purpose of stabilization
or to reduce a short position could cause the price of the security to be higher
than it might be in the absence of such purchases.

         Neither the Depositor nor any Underwriter  makes any  representation or
prediction as to the direction or magnitude of any effect that the  transactions
described  above may have on the  prices of the Notes and the  Certificates.  In
addition,  neither the Depositor nor any  Underwriter  makes any  representation
that the Underwriter will engage in such transactions or that such transactions,
once commenced, will not be discontinued without notice.

         The  Underwriter has represented and agreed that (a) it has not offered
or sold, and will not offer or sell, any  Certificates  to persons in the United
Kingdom except to persons whose ordinary  activities  involve them in acquiring,
holding,  managing or disposing of  investments  (as principal or agent) for the
purposes  of  their  businesses  or  otherwise  in  circumstances  that  do  not
constitute an offer to the public in the United  Kingdom for the purposes of the
Public Offers of Securities Regulation 1995, (b) it has complied and will comply
with all applicable  provisions of the Financial  Services Act 1986 with respect
to anything  done by it in relation to the  Certificates  in, from or  otherwise
involving  the United  Kingdom  and (c) it has only issued or passed on and will
only issue or pass on in the United Kingdom any document in connection  with the
issue of the  Certificates  to a person  who is of a kind  described  in Article
11(3)  of  the   Financial   Services  Act  1986   (Investment   Advertisements)
(Exemptions)  Order  1996 or is a person  to whom  the  document  may  otherwise
lawfully be issued or passed on.

         Upon receipt of a request by an investor who has received an electronic
Prospectus  Supplement and Prospectus  from the Underwriter or a request by such
investor's  representative within the period during which there is an obligation
to deliver a Prospectus Supplement and Prospectus, the Seller or the Underwriter
will promptly deliver, or cause to be delivered, without charge, a paper copy of
the Prospectus Supplement and Prospectus.

                                 LEGAL OPINIONS

         Certain legal matters  relating to the Certificates and certain federal
income tax matters  will be passed upon for the  Depositor  by Brown & Wood LLP,
New York, New York.  [Certain legal matters relating to the Certificates will be
passed upon for the Underwriter by Brown & Wood LLP.]





                                 INDEX OF TERMS

APR..............................................................  S-8
Cede........................................................Cover, S-2
Certificates.....................................................Cover
Certificateholders.................................................S-4
Class A Certificate Balance...................................S-4,S-14
Class A Certificates...............................................S-3
Class A Distributable Amount......................................S-14
Class A Interest Carryover Shortfall..............................S-14
Class A Interest Distributable Amount.............................S-14
Class A Percentage...........................................S-3, S-12
Class A Principal Carryover Shortfall.............................S-15
Class A Principal Distributable Amount............................S-14
Class B Certificate Balance..................................S-4, S-14
Class B Certificates...............................................S-3
Class B Distributable Amount......................................S-14
Class B Interest Carryover Shortfall..............................S-15
Class B Interest Distributable Amount.............................S-14
Class B Percentage...........................................S-3, S-12
Class B Principal Carryover Shortfall.............................S-15
Class B Principal Distributable Amount............................S-14
Closing Date...................................................... S-3
Code.............................................................  S-6
Collection Account...............................................  S-5
Collection Period................................................  S-4
Commission.........................................................S-2
Cut-off Date.....................................................  S-3
Depositor...................................................Cover, S-3
Determination Date...............................................  S-4
Distribution Date...........................................Cover, S-4
DTC................................................................S-2
ERISA............................................................  S-6
Exchange Act.......................................................S-2
Final Scheduled Distribution Date........................  Cover, S-13
Final Scheduled Maturity Date....................................  S-3
Financed Vehicles...........................................Cover, S-3
Initial Pool Balance...............................................S-3
Interest Distribution Amount....................................  S-13
Issuer...........................................................  S-3
Liquidated Receivables..........................................  S-13
Liquidation Proceeds............................................  S-13
Plan............................................................  S-16
Pool Balance.....................................................  S-3
Pooling and Servicing Agreement....................................S-3
Principal Distribution Amount................................S-4, S-13
Prospectus.........................................................S-2
Rating Agency.................................................S-6, S-7
Realized Losses............................................  S-4, S-13
Receivables.................................................Cover, S-3
Receivables Pool.................................................  S-8
Record Date......................................................  S-4
Reserve Account Initial Deposit..................................  S-5
Seller...........................................................  S-3
Servicer....................................................Cover, S-3
Specified Reserve Account Balance................................  S-5
Tax Counsel........................................................S-6
Total Distribution Amount.......................................  S-13
Trust.......................................................Cover, S-3
Trustee.....................................................Cover, S-3
Underwriter....................................................  Cover
Underwriting Agreement............................................S-17




<TABLE>

              [BACK COVER OF PROSPECTUS SUPPLEMENT]

<S>                                                                      <C>                            
NO DEALER,  SALESPERSON  OR OTHER  PERSON HAS BEEN  AUTHORIZED  TO       $[                            ]
GIVE ANY  INFORMATION OR TO MAKE ANY  REPRESENTATIONS,  OTHER THAN
THOSE CONTAINED IN THIS  PROSPECTUS  SUPPLEMENT OR THE PROSPECTUS,
AND, IF GIVEN OR MADE,  SUCH  INFORMATION OR  REPRESENTATION  MUST
NOT BE RELIED UPON AS HAVING BEEN  AUTHORIZED  BY THE DEPOSITOR OR       ______________ TRUST 199_ -[ ]
BY  THE   UNDERWRITER.   THIS   PROSPECTUS   SUPPLEMENT   AND  THE
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF
OF  AN  OFFER TO BUY, THE CERTIFICATES  OFFERED HEREBY TO ANYONE IN
ANY JURISDICTION IN WHICH THE PERSON MAKING SUCH OFFER OR SOLICITATION
IS NOT QUALIFIED TO DO SO OR TO ANYONE TO WHOM IT IS UNLAWFUL TO MAKE
ANY  SUCH  OFFER OR  SOLICITATION.  NEITHER THE SALE MADE HEREUNDER      $                        , ____%
DELIVERY OF THIS PROSPECTUS  SUPPLEMENT AND THE PROSPECTUS NOR ANY       ASSET BACKED CERTIFICATES, CLASS A
SHALL, UNDER ANY  CIRCUMSTANCES,  CREATE AN IMPLICATION THAT
INFORMATION  HEREIN OR THEREIN IS CORRECT AS OF ANY TIME SUBSEQUENT
TO THE DATE OF THIS PROSPECTUS SUPPLEMENT OR PROSPECTUS.

                        TABLE OF CONTENTS

                                                                         $                        , ----%
                      PROSPECTUS SUPPLEMENT                              ASSET BACKED CERTIFICATES, CLASS B

Reports to Certificateholders................................S-2
Summary of Terms.............................................S-3
Risk Factors.................................................S-7
The Trust....................................................S-8         SSB VEHICLE SECURITIES INC.
The Receivables Pool.........................................S-8         DEPOSITOR
The Seller..................................................S-13
The Depositor...............................................S-13
The Servicer................................................S-13
Weighted Average Life of the Certificates...................S-13
Description of the Certificates.............................S-13
Material Federal Income Tax Consequences....................S-16
ERISA Considerations........................................S-16
Underwriting................................................S-17
Legal Opinions..............................................S-17
Index of Terms..............................................S-18

                            PROSPECTUS

Available Information......................................... 2
Incorporation of Certain Documents by Reference............... 2
Summary of Terms.............................................. 3
Risk Factors...................................................8
The Trusts....................................................12
The Receivables Pools.........................................14
Weighted Average Life of the Securities.......................16
Pool Factors and Trading Information..........................16
Use of Proceeds...............................................17
The Company...................................................18
Description of the Notes......................................18
Description of the Certificates...............................23
Certain Information Regarding the Securities..................24
Description of the Transfer and Servicing Agreements..........33
Certain Legal Aspects of the Receivables......................41
Material Federal Income Tax Consequences......................45
ERISA Considerations..........................................59
Plan of Distribution..........................................60
Legal Opinions................................................61
Index of Terms................................................62
Annex I......................................................I-1
UNTIL 90 DAYS AFTER THE DATE OF THIS  PROSPECTUS  SUPPLEMENT,  ALL                           PROSPECTUS SUPPLEMENT
DEALERS  EFFECTING  TRANSACTIONS  IN THE  CERTIFICATES  OFFERED BY
THIS PROSPECTUS  SUPPLEMENT,  WHETHER OR NOT PARTICIPATING IN THIS
DISTRIBUTION,   MAY  BE  REQUIRED  TO  DELIVER   THIS   PROSPECTUS                                          , 199
SUPPLEMENT  AND  THE  PROSPECTUS.  THIS  IS  IN  ADDITION  TO  THE
OBLIGATION OF DEALERS TO DELIVER THIS  PROSPECTUS  SUPPLEMENT  AND                           SALOMON SMITH BARNEY
THE  PROSPECTUS  WHEN ACTING AS  UNDERWRITER  AND WITH  RESPECT TO
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS.

</TABLE>

Information  contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating to these  securities  has been filed with the
Securities and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted prior to the time the registration  statement becomes
effective.  This  prospectus  supplement and the prospectus to which it relates
shall not  constitute an offer to sell or the  solicitation  of an offer to buy
nor shall  there be any sale of these  securities  in any  state in which  such
offer,  solicitation  or sale  would  be  unlawful  prior  to  registration  or
qualification  under  the  securities  laws  of  any  such  State.

SUBJECT TO  COMPLETION,  DATED SEPTEMBER 4, 1998
PROSPECTUS

                               ASSET BACKED NOTES

                            ASSET BACKED CERTIFICATES
                            (EACH ISSUABLE IN SERIES)

                           SSB VEHICLE SECURITIES INC.

          The  Asset   Backed   Notes  (the   "NOTES")  and  the  Asset  Backed
Certificates   (the   "CERTIFICATES"   and,   together  with  the  Notes,   the
"SECURITIES")  described  herein  may be sold  from time to time in one or more
series, in amounts, at prices and on terms to be determined at the time of sale
and  to be  set  forth  in a  supplement  to  this  Prospectus  (a  "PROSPECTUS
SUPPLEMENT").  Each series of Securities, which may include one or more classes
of Notes and/or one or more classes of Certificates,  will be issued by a trust
to be formed with respect to such series (each, a "TRUST").  Each Trust will be
formed  pursuant to either (i) a Trust Agreement to be entered into between SSB
Vehicle Securities Inc. (the "COMPANY") or a limited purpose finance subsidiary
of the Company  organized  and  established  by the Company  (each such limited
purpose finance subsidiary, a "Transferor"),  as depositor (the "DEPOSITOR" and
the Trustee specified in the related Prospectus Supplement (the "TRUSTEE"),  or
(ii) a Pooling and  Servicing  Agreement  to be entered into among the Trustee,
the Depositor and the servicer specified in the related  Prospectus  Supplement
(the "SERVICER").  If a series of Securities includes Notes, such Notes will be
issued and secured pursuant to an Indenture between the Trust and the Indenture
Trustee  specified  in  the  related  Prospectus   Supplement  (the  "INDENTURE
TRUSTEE")  and  will  represent   indebtedness   of  the  related  Trust.   The
Certificates of a series will represent  fractional  undivided interests in the
related Trust.  The related  Prospectus  Supplement will specify which class or
classes of Notes, if any, and which class or classes of  Certificates,  if any,
of the related  series are being  offered  thereby.  The property of each Trust
will include a pool of retail  installment sale contracts,  retail  installment
loans,  purchase money notes or other notes (the "RECEIVABLES")  secured by new
or  used  (i)  automobiles,  light-duty  trucks  and  motorcycles  and/or  (ii)
recreational  vehicles,  certain monies due or received thereunder on and after
the  applicable  Cut-off Date set forth in the related  Prospectus  Supplement,
security  interests in the items financed  thereby and certain other  property,
all as described herein and in the related Prospectus Supplement.  In addition,
if so specified in the related Prospectus Supplement, the property of the Trust
will include monies on deposit in a trust account (the  "PRE-FUNDING  ACCOUNT")
to be established  with the Indenture  Trustee,  which will be used to purchase
additional  Receivables (the "SUBSEQUENT  RECEIVABLES") from the Depositor from
time to time  during the Funding  Period  specified  in the related  Prospectus
Supplement.  For  additional  information,   please  see  "Risk  Factors--Risks
Associated with Subsequent Receivables and the Pre-Funding Account" below.

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

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE  INFORMATION  SET FORTH UNDER "RISK
FACTORS" BEGINNING ON PAGE 8 HEREOF AND IN THE RELATED PROSPECTUS SUPPLEMENT.

ANY NOTES OF A SERIES REPRESENT OBLIGATIONS OF, AND THE CERTIFICATES OF A SERIES
REPRESENT  BENEFICIAL  INTERESTS IN, THE RELATED TRUST ONLY AND DO NOT REPRESENT
OBLIGATIONS  OF OR  INTERESTS  IN, AND ARE NOT  GUARANTEED  OR  INSURED  BY, SSB
VEHICLE SECURITIES INC., THE SERVICER,  THE SELLER(S) OR ANY OF THEIR RESPECTIVE
AFFILIATES. NONE OF THE NOTES, THE CERTIFICATES OR THE RECEIVABLES IS GUARANTEED
OR INSURED BY ANY GOVERNMENT AGENCY OR INSTRUMENTALITY.

    THESE SECURITIES HAVE NOT BEEN  APPROVED OR  DISAPPROVED BY THE SECURITIES
     AND EXCHANGE COMMISSION OR ANY  STATE SECURITIES COMMISSION NOR HAS THE
      SECURITIES AND EXCHANGE COMMISSION OR ANY STATE SECURITIES COMMISSION
          PASSED UPON THE ACCURACY OR ADEQUACY OF THIS PROSPECTUS. ANY
              REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.
                Retain this Prospectus for future reference. This
                Prospectus may not be used to consummate sales of
                Securities offered hereby unless accompanied by a
                             Prospectus Supplement.

                   , 199

                              AVAILABLE INFORMATION

         SSB  Vehicle  Securities  Inc.  (the  "COMPANY")  has  filed  with  the
Securities and Exchange  Commission (the "COMMISSION") a Registration  Statement
(together with all amendments  and exhibits  thereto,  referred to herein as the
"REGISTRATION  STATEMENT")  under the  Securities  Act of 1933,  as amended (the
"SECURITIES  ACT"),  with  respect  to the  Notes and the  Certificates  offered
pursuant to this Prospectus.  For further information,  reference is made to the
Registration Statement which may be inspected and copied at the public reference
facilities  maintained by the Commission at 450 Fifth Street, N.W.,  Washington,
D.C. 20549;  and at the Commission's  regional  offices at Citicorp Center,  500
West Madison Street,  Suite 1400,  Chicago,  Illinois 60661-2511 and Seven World
Trade Center,  Suite 1300, New York, New York 10048.  Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at prescribed  rates.  The
Commission maintains a Web site at http://www.sec.gov  containing reports, proxy
and  information   statements  and  other  information  regarding   registrants,
including  SSB  Vehicle  Securities  Inc.,  that  file  electronically  with the
Commission.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

         All documents  filed by the Company on behalf of the Trust  referred to
in the accompanying Prospectus Supplement,  pursuant to Section 13(a), 13(c), 14
or 15(d) of the  Securities  Exchange  Act of 1934,  as amended  (the  "EXCHANGE
ACT"), subsequent to the date of this Prospectus and prior to the termination of
the  offering  of the  Securities  offered by such  Trust  shall be deemed to be
incorporated by reference in this Prospectus.  Any statement contained herein or
in a document  incorporated  or deemed to be  incorporated  by reference  herein
shall be deemed to be modified or superseded for purposes of this  Prospectus to
the  extent  that a  statement  contained  herein or in any  subsequently  filed
document  which  also is or is deemed to be  incorporated  by  reference  herein
modifies  or  supersedes  such  statement.  Any such  statement  so  modified or
superseded  shall  not be  deemed,  except  as so  modified  or  superseded,  to
constitute a part of this Prospectus.

         The Company will provide  without charge to each person,  including any
beneficial owner of Securities,  to whom a copy of this Prospectus is delivered,
on the written or oral request of any such  person,  a copy of any or all of the
documents  incorporated  herein  or in  any  related  Prospectus  Supplement  by
reference,  except the  exhibits to such  documents  (unless  such  exhibits are
specifically  incorporated  by reference in such  documents).  Requests for such
copies  should be directed to Chris Hawke, SSB  Vehicle  Securities  Inc., Seven
World Trade Center, New York, New York 10048; telephone 212-783-7000.

                                SUMMARY OF TERMS

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

Issuer...........................
                                                  With  respect to each  series
                                                  of Securities, the trust (the
                                                  "TRUST" or the  "ISSUER")  to
                                                  be formed  pursuant to either
                                                  a Trust Agreement (as amended
                                                  and supplemented from time to
                                                  time,  a  "TRUST  AGREEMENT")
                                                  among the  Depositor  and the
                                                  trustee   specified   in  the
                                                  related Prospectus Supplement
                                                  (the  "TRUSTEE")  and,  if so
                                                  specified   in  the   related
                                                  Prospectus   Supplement,    a
                                                  limited purpose  affiliate of
                                                  the   Seller   (the   "SELLER
                                                  AFFILIATE")  or a Pooling and
                                                  Servicing    Agreement    (as
                                                  amended and supplemented from
                                                  time to time,  a "POOLING AND
                                                  SERVICING  AGREEMENT")  among
                                                  the  Trustee,  the  Depositor
                                                  and the servicer specified in
                                                  the    related     Prospectus
                                                  Supplement (the "SERVICER").

Company..........................    
                                                  SSB Vehicle  Securities  Inc.
                                                  (the  "COMPANY").   See  "The
                                                  Company".

Depositor........................
                                                  With  respect to each  series
                                                  of  Securities,   either  the
                                                  Company or a limited  purpose
                                                  finance   subsidiary  of  the
                                                  Company  (each  such  limited
                                                  purpose finance subsidiary, a
                                                  "TRANSFEROR").

Seller(s)........................
                                                  With  respect to each  series
                                                  of Securities,  the Seller(s)
                                                  will  be   specified  in  the
                                                  related            Prospectus
                                                  Supplement.

Servicer.........................
                                                  With  respect to each  series
                                                  of  Securities,  the Servicer
                                                  will  be   specified  in  the
                                                  related            Prospectus
                                                  Supplement.

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

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

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

                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement,   Notes  will  be
                                                  available   for  purchase  in
                                                  minimum    denominations   of
                                                  $1,000 and will be  available
                                                  in   book-entry   form  only.
                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement,  Noteholders will
                                                  be able to receive Definitive
                                                  Notes  only  in  the  limited
                                                  circumstances       described
                                                  herein  or  in  the   related
                                                  Prospectus  Supplement.   See
                                                  "Certain          Information
                                                  Regarding  the   Securities--
                                                  Definitive--Securities".

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

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

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

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

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

                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement, Certificates will
                                                  be available  for purchase in
                                                  a  minimum   denomination  of
                                                  $1,000 and will be  available
                                                  in   book-entry   form  only.
                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement, Certificateholders
                                                  will  be   able  to   receive
                                                  Definitive  Certificates only
                                                  in the limited  circumstances
                                                  described  herein  or in  the
                                                  related Prospectus Supplement.
                                                  See   "Certain    Information
                                                  Regarding  the   Securities--
                                                  Definitive Securities".

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

                                                  With respect to a series that
                                                  includes  two or more classes
                                                  of  Certificates,  each class
                                                  may  differ as to timing  and
                                                  priority  of   distributions,
                                                  seniority,   allocations   of
                                                  losses,  Pass Through Rate or
                                                  amount  of  distributions  in
                                                  respect   of   principal   or
                                                  interest, or distributions in
                                                  respect   of   principal   or
                                                  interest  in  respect  of any
                                                  such class or classes  may or
                                                  may  not  be  made  upon  the
                                                  occurrence    of    specified
                                                  events  or on  the  basis  of
                                                  collections  from  designated
                                                  portions  of the  Receivables
                                                  Pool.  In addition,  a series
                                                  may   include   one  or  more
                                                  classes    of    Certificates
                                                  ("STRIP        CERTIFICATES")
                                                  entitled to (i) distributions
                                                  in respect of principal  with
                                                  disproportionate,  nominal or
                                                  no interest  distributions or
                                                  (ii)  interest  distributions
                                                  with        disproportionate,
                                                  nominal  or no  distributions
                                                  in respect of principal.

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

                                                  If the Servicer exercises its
                                                  option   to   purchase    the
                                                  Receivables  of a Trust  (or,
                                                  if  not,  and  if  and to the
                                                  extent    provided   in   the
                                                  related            Prospectus
                                                  Supplement, satisfactory bids
                                                  for  the   purchase  of  such
                                                  Receivables are received), in
                                                  the   manner   and   on   the
                                                  respective      terms     and
                                                  conditions   described  under
                                                  "Description  of the Transfer
                                                  and                 Servicing
                                                  Agreements--Termination",
                                                  Certificateholders       will
                                                  receive  as a  prepayment  an
                                                  amount  in   respect  of  the
                                                  Certificates  as specified in
                                                  the    related     Prospectus
                                                  Supplement.  In addition,  if
                                                  the    related     Prospectus
                                                  Supplement  provides that the
                                                  property   of  a  Trust  will
                                                  include     a     Pre-Funding
                                                  Account,   Certificateholders
                                                  may    receive    a   partial
                                                  prepayment of principal on or
                                                  immediately following the end
                                                  of the  Funding  Period in an
                                                  amount and  manner  specified
                                                  in  the  related   Prospectus
                                                  Supplement.  In the  event of
                                                  such partial prepayment,  the
                                                  Certificateholders   may   be
                                                  entitled    to    receive   a
                                                  prepayment  premium  from the
                                                  Trust,  in the  amount and to
                                                  the  extent  provided  in the
                                                  related            Prospectus
                                                  Supplement.

The Trust Property...............                 The  property  of each  Trust
                                                  will include a pool of retail
                                                  installment  sale  contracts,
                                                  retail   installment   loans,
                                                  purchase money notes or other
                                                  notes   (the   "RECEIVABLES")
                                                  secured  by new or  used  (i)
                                                  automobiles,       light-duty
                                                  trucks and  motorcycles  (the
                                                  "FINANCED  MOTOR   VEHICLES")
                                                  and/or   (ii)    recreational
                                                  vehicles    (the    "FINANCED
                                                  RECREATIONAL      VEHICLES"),
                                                  including  rights to  receive
                                                  certain  payments  made  with
                                                  respect to such  Receivables,
                                                  security   interests  in  the
                                                  Financed  Motor  Vehicles and
                                                  Financed         Recreational
                                                  Vehicles  (collectively,  the
                                                  "FINANCED VEHICLES") financed
                                                  thereby, certain accounts and
                                                  the proceeds  thereof and any
                                                  proceeds   from   claims   on
                                                  certain   related   insurance
                                                  policies.  On or prior to the
                                                  Closing Date specified in the
                                                  related Prospectus Supplement
                                                  with respect to a Trust,  the
                                                  Seller(s)    will   sell   or
                                                  transfer   Receivables   (the
                                                  "INITIAL RECEIVABLES") having
                                                  an    aggregate     principal
                                                  balance   specified   in  the
                                                  related Prospectus Supplement
                                                  as  of  the  dates  specified
                                                  therein (the "INITIAL CUT-OFF
                                                  DATE") to the Depositor,  and
                                                  the  Depositor  will transfer
                                                  the  Initial  Receivables  to
                                                  such  Trust  on  the  Closing
                                                  Date  pursuant  to  either  a
                                                  Sale and Servicing  Agreement
                                                  among  the   Depositor,   the
                                                  Servicer  and the Trustee (as
                                                  amended and supplemented from
                                                  time to  time,  a  "SALE  AND
                                                  SERVICING  AGREEMENT") or, if
                                                  the Trust is to be treated as
                                                  a grantor  trust for  federal
                                                  income  tax   purposes,   the
                                                  related Pooling and Servicing
                                                  Agreement      among      the
                                                  Depositor,  the  Servicer and
                                                  the Trustee.  The property of
                                                  each Trust will also  include
                                                  amounts on deposit in certain
                                                  trust accounts, including the
                                                  related  Collection  Account,
                                                  any Pre-Funding  Account, any
                                                  Reserve Account and any other
                                                  account   identified  in  the
                                                  applicable         Prospectus
                                                  Supplement.

                                                  To the extent provided in the
                                                  related            Prospectus
                                                  Supplement,   the   Seller(s)
                                                  will  be  obligated  (subject
                                                  only   to  the   availability
                                                  thereof)   to   sell  to  the
                                                  Depositor   which   will   be
                                                  obligated   to  purchase  and
                                                  sell  to the  related  Trust,
                                                  and such  Trust  will then be
                                                  obligated     to     purchase
                                                  (subject to the  satisfaction
                                                  of     certain     conditions
                                                  described  in the  applicable
                                                  Sale and Servicing  Agreement
                                                  or  Pooling   and   Servicing
                                                  Agreement),        additional
                                                  Receivables  (the "SUBSEQUENT
                                                  RECEIVABLES")  from  time  to
                                                  time (as frequently as daily)
                                                  during  the  Funding   Period
                                                  specified   in  the   related
                                                  Prospectus  Supplement having
                                                  an    aggregate     principal
                                                  balance  approximately  equal
                                                  to the  amount on  deposit in
                                                  the Pre-Funding  Account (the
                                                  "PRE-FUNDED  AMOUNT") on such
                                                  Closing Date. With respect to
                                                  any  Trust   that  is  to  be
                                                  treated  as a  grantor  trust
                                                  for   federal    income   tax
                                                  purposes, the Funding Period,
                                                  if any,  will not  exceed the
                                                  period  of 90 days  after the
                                                  Closing   Date,    and   with
                                                  respect  to any  other  Trust
                                                  will not exceed the period of
                                                  one year  after  the  Closing
                                                  Date.  With  respect  to each
                                                  Trust, the Pre-Funded  Amount
                                                  on the Closing  Date will not
                                                  exceed  25% of the  aggregate
                                                  initial  principal balance of
                                                  the      Securities.

                                                  The Receivables arise or will
                                                  arise from  loans  originated
                                                  by    motor    vehicle    and
                                                  recreational  vehicle dealers
                                                  (the      "Dealers")      and
                                                  purchased,     directly    or
                                                  indirectly,  by  a  Seller(s)
                                                  and  sold  to the  Depositor.
                                                  The   Receivables   will   be
                                                  selected  from the  contracts
                                                  and   loans    owned   by   a
                                                  Seller(s)  or  the  Depositor
                                                  based    on   the    criteria
                                                  specified  in  the  Sale  and
                                                  Servicing  Agreement  or  the
                                                  Pooling     and     Servicing
                                                  Agreement, as applicable, and
                                                  described  herein  and in the
                                                  related Prospectus Supplement.

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

Transfer and Servicing Agreements                 With  respect to each  Trust,
                                                  the  Seller   will  sell  the
                                                  related  Receivables  to  the
                                                  Depositor,  which,  in  turn,
                                                  will    sell   the    related
                                                  Receivables   to  such  Trust
                                                  pursuant   to  a   Sale   and
                                                  Servicing   Agreement   or  a
                                                  Pooling     and     Servicing
                                                  Agreement.   The  rights  and
                                                  benefits of any Trust under a
                                                  Sale and Servicing  Agreement
                                                  will  be   assigned   to  the
                                                  Indenture      Trustee     as
                                                  collateral  for the  Notes of
                                                  the   related   series.   The
                                                  Servicer will agree with such
                                                  Trust to be  responsible  for
                                                  servicing,          managing,
                                                  maintaining  custody  of  and
                                                  making   collections  on  the
                                                  Receivables.  If so specified
                                                  in  the  related   Prospectus
                                                  Supplement,     the    person
                                                  specified      therein     as
                                                  Administrator  will undertake
                                                  certain administrative duties
                                                  under    an    Administration
                                                  Agreement with respect to any
                                                  Trust that has issued  Notes,
                                                  which duties,  in the absence
                                                  of an Administrator, would be
                                                  performed  for such  Trust by
                                                  the related Indenture Trustee
                                                  or by the  Depositor.  Unless
                                                  otherwise  specified  in  the
                                                  related            Prospectus
                                                  Supplement, the Servicer will
                                                  advance  scheduled   payments
                                                  under    each     Precomputed
                                                  Receivable  which  shall  not
                                                  have  been   timely  made  (a
                                                  "PRECOMPUTED   ADVANCE"),  to
                                                  the extent that the Servicer,
                                                  in   its   sole   discretion,
                                                  expects    to   recoup    the
                                                  Precomputed    Advance   from
                                                  subsequent   payments  on  or
                                                  with    respect    to    such
                                                  Receivable   or  from   other
                                                  Precomputed Receivables. With
                                                  respect  to  Simple  Interest
                                                  Receivables,   the   Servicer
                                                  shall  advance  any  interest
                                                  shortfall (a "SIMPLE INTEREST
                                                  ADVANCE" and, together with a
                                                  Precomputed    Advance,    an
                                                  "ADVANCE").    The   Servicer
                                                  shall    be    entitled    to
                                                  reimbursement   of   Advances
                                                  from  subsequent  payments on
                                                  or   with   respect   to  the
                                                  Receivables   to  the  extent
                                                  described  herein  and in the
                                                  related            Prospectus
                                                  Supplement.  Unless otherwise
                                                  provided   in   the   related
                                                  Prospectus  Supplement,   the
                                                  Depositor  will be  obligated
                                                  to repurchase  any Receivable
                                                  from  the   Trust,   and  the
                                                  related    Seller   will   be
                                                  obligated  to  simultaneously
                                                  repurchase   such  Receivable
                                                  from  the  Depositor,  if the
                                                  interest  of  the  applicable
                                                  Trust in such  Receivable  is
                                                  materially adversely affected
                                                  by   a    breach    of    any
                                                  representation   or  warranty
                                                  made  by  such   Seller  with
                                                  respect to the Receivable, if
                                                  the breach has not been cured
                                                  following the discovery by or
                                                  notice to such Seller and the
                                                  Depositor  of the breach.  If
                                                  so  specified  in the related
                                                  Prospectus  Supplement,   the
                                                  related    Seller    or   the
                                                  Depositor  will be permitted,
                                                  in a  circumstance  where  it
                                                  would  otherwise  be required
                                                  to repurchase a Receivable as
                                                  described  in  the  preceding
                                                  sentence,      to     instead
                                                  substitute    a    comparable
                                                  Receivable for the Receivable
                                                  otherwise           requiring
                                                  repurchase,     subject    to
                                                  certain     conditions    and
                                                  eligibility  criteria for the
                                                  substitute  to be  summarized
                                                  in  the  related   Prospectus
                                                  Supplement.  Unless otherwise
                                                  provided   in   the   related
                                                  Prospectus  Supplement,   the
                                                  Servicer will be obligated to
                                                  purchase  or  make   Advances
                                                  with     respect    to    any
                                                  Receivable  if,  among  other
                                                  things,  it extends  the date
                                                  for  final   payment  by  the
                                                  Obligor  of  such  Receivable
                                                  beyond the  applicable  Final
                                                  Scheduled  Maturity  Date (as
                                                  defined   in   the    related
                                                  Prospectus  Supplement,   the
                                                  "FINAL   SCHEDULED   MATURITY
                                                  DATE"),  changes  the  annual
                                                  percentage  rate  ("APR")  or
                                                  amount of a scheduled payment
                                                  of such  Receivable  or fails
                                                  to   maintain   a   perfected
                                                  security   interest   in  the
                                                  related   Financed   Vehicle.

                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement, the Servicer will
                                                  be  entitled to receive a fee
                                                  for servicing the Receivables
                                                  of  each  Trust  equal  to  a
                                                  specified  percentage  of the
                                                  aggregate  principal  balance
                                                  of  the  related  Receivables
                                                  Pool,  as  set  forth  in the
                                                  related            Prospectus
                                                  Supplement, plus certain late
                                                  fees,  prepayment charges and
                                                  other  administrative fees or
                                                  similar     charges.      See
                                                  "Description  of the Transfer
                                                  and                 Servicing
                                                  Agreements--Servicing
                                                  Compensation  and  Payment of
                                                  Expenses"  herein  and in the
                                                  related            Prospectus
                                                  Supplement.

Certain Legal Aspects of the
  Receivables; Repurchase
  Obligations......................               In  connection  with the sale
                                                  of  Receivables  to a  Trust,
                                                  security     interests     in
                                                  Receivables;       Repurchase
                                                  Obligations    the   Financed
                                                  Vehicles     securing    such
                                                  Receivables will be assigned,
                                                  directly  or  indirectly,  by
                                                  the  related  Dealer  to  the
                                                  Seller(s)    and    by    the
                                                  Seller(s)  to  the  Depositor
                                                  and by the  Depositor to such
                                                  Trust. Due to  administrative
                                                  burden   and   expense,   the
                                                  certificates  of title to the
                                                  Financed  Motor  Vehicles and
                                                  those  Financed  Recreational
                                                  Vehicles  financed  in states
                                                  where  security  interests in
                                                  recreational   vehicles   are
                                                  subject  to   certificate  of
                                                  title  statutes  will  not be
                                                  amended to  reflect  any such
                                                  assignments,    the   Uniform
                                                  Commercial    Code    ("UCC")
                                                  financing    statements    in
                                                  respect  of  those   Financed
                                                  Recreational         Vehicles
                                                  financed   in  states   where
                                                  security     interests     in
                                                  recreational   vehicles   are
                                                  perfected  by  filing a UCC-1
                                                  financing  statement will not
                                                  be amended  to  reflect  such
                                                  assignments.  In the  absence
                                                  of  such   procedures,   such
                                                  Trust    may   not   have   a
                                                  perfected  security  interest
                                                  in the  Financed  Vehicles in
                                                  some  states.  If such  Trust
                                                  does  not  have  a  perfected
                                                  security    interest   in   a
                                                  Financed Vehicle, its ability
                                                  to realize  on such  Financed
                                                  Vehicle  in  the  event  of a
                                                  default   may  be   adversely
                                                  affected.  To the  extent the
                                                  security      interest     is
                                                  perfected,  such  Trust  will
                                                  have  a  prior   claim   over
                                                  subsequent purchasers of such
                                                  Financed  Vehicle and holders
                                                  of   subsequently   perfected
                                                  security interests.  However,
                                                  as against  liens for repairs
                                                  of a Financed  Vehicle or for
                                                  taxes  unpaid  by an  Obligor
                                                  under   a   Receivable,    or
                                                  because     of    fraud    or
                                                  negligence,  such Trust could
                                                  lose  the   priority  of  its
                                                  security   interest   or  its
                                                  security    interest   in   a
                                                  Financed Vehicle.

                                                  Federal  and  state  consumer
                                                  protection     laws    impose
                                                  requirements  upon  creditors
                                                  in connection with extensions
                                                  of credit and  collections of
                                                  retail installment loans, and
                                                  certain of these laws make an
                                                  assignee   of   such  a  loan
                                                  liable to the obligor thereon
                                                  for  any   violation  by  the
                                                  lender.    Unless   otherwise
                                                  specified   in  the   related
                                                  Prospectus  Supplement,   the
                                                  Depositor  will be  obligated
                                                  to repurchase  from the Trust
                                                  and the  related  Seller will
                                                  be        obligated        to
                                                  simultaneously     repurchase
                                                  from   the    Depositor   any
                                                  Receivable   which  fails  to
                                                  comply        with       such
                                                  requirements. The Depositor's
                                                  obligation   to   make   such
                                                  repurchase is contingent upon
                                                  the related Seller performing
                                                  its  obligation to repurchase
                                                  such   Receivable   from  the
                                                  Depositor  on account of such
                                                  failure.

Tax Status.......................                 Owner Trust

                                                  Unless     the     Prospectus
                                                  Supplement specifies that the
                                                  related Trust will be treated
                                                  as a grantor trust, it is the
                                                  opinion  of  Tax  Counsel  to
                                                  such Trust  that for  federal
                                                  income tax purposes:  (i) all
                                                  or certain  specified classes
                                                  of Notes of such  series will
                                                  be  characterized as debt and
                                                  (ii) such  Trust  will not be
                                                  characterized      as      an
                                                  association  (or  a  publicly
                                                  traded  partnership)  taxable
                                                  as a corporation.  In respect
                                                  of  any  such  series,   each
                                                  Noteholder, by the acceptance
                                                  of a  Note  of  such  series,
                                                  will agree to treat such Note
                                                  as  indebtedness,   and  each
                                                  Certificateholder,   by   the
                                                  acceptance  of a  Certificate
                                                  of such series, will agree to
                                                  treat   such   Trust   as   a
                                                  partnership   in  which  such
                                                  Certificateholder     is    a
                                                  partner  for  federal  income
                                                  and    state    income    tax
                                                  purposes.         Alternative
                                                  characterizations   of   such
                                                  Trust  and such  Certificates
                                                  are  possible,  but would not
                                                  result in materially  adverse
                                                  tax      consequences      to
                                                  Certificateholders.       See
                                                  "Material  Federal Income Tax
                                                  Consequences--Trusts      for
                                                  Which a Partnership  Election
                                                  is  Made"   herein.

                                                  Grantor Trust

                                                  If the Prospectus  Supplement
                                                  specifies  that  the  related
                                                  Trust  will be  treated  as a
                                                  grantor  trust,   it  is  the
                                                  opinion  of  Tax  Counsel  to
                                                  such  Trust  that such  Trust
                                                  will be  treated as a grantor
                                                  trust for federal  income tax
                                                  purposes   and  will  not  be
                                                  subject  to  federal   income
                                                  tax.  See--"Material  Federal
                                                  Income                    Tax
                                                  Consequences--Trusts  Treated
                                                  as a Grantor Trust" herein.

                                                  FASIT

                                                  If the Prospectus  Supplement
                                                  specifies  that  the  related
                                                  Trust  will be  treated  as a
                                                  financial               asset
                                                  securitization     investment
                                                  trust  ("FASIT"),  it is  the
                                                  opinion of Tax  Counsel  that
                                                  such   Trust   will   on  the
                                                  startup  date  qualify  as  a
                                                  FASIT and its proposed method
                                                  of  operation  will enable it
                                                  to   continue   to  meet  the
                                                  requirements              for
                                                  qualification and taxation as
                                                  a  FASIT   under   the   Code
                                                  assuming   a   timely   FASIT
                                                  election  is  made.  Based on
                                                  the  foregoing  and  assuming
                                                  compliance      with      the
                                                  Transaction        Documents,
                                                  certain  of  the   Securities
                                                  will   qualify   as   regular
                                                  interests    in    a    FASIT
                                                  ("REGULAR  SECURITIES") which
                                                  will  generally be treated as
                                                  debt for U.S.  federal income
                                                  tax purposes.  The beneficial
                                                  owners   of   FASIT   Regular
                                                  Securities  will be  required
                                                  to   include   the   interest
                                                  payable on such FASIT Regular
                                                  Securities in gross income as
                                                  such    interest     accrues,
                                                  regardless   of  the  regular
                                                  method of tax  accounting and
                                                  in  advance of receipt of the
                                                  cash   attributable  to  such
                                                  interest     income.      See
                                                  "Material  Federal Income Tax
                                                  Consequences  --  Trusts  for
                                                  which  a  FASIT  Election  is
                                                  Made" herein.

ERISA Considerations.............                 Subject to the considerations
                                                  discussed     under    "ERISA
                                                  Considerations" herein and in
                                                  the    related     Prospectus
                                                  Supplement,     and    unless
                                                  otherwise  specified therein,
                                                  any Notes of a series and any
                                                  Certificates  that are issued
                                                  by a Trust  that is a grantor
                                                  trust     and     are     not
                                                  subordinated   to  any  other
                                                  class  of  Certificates   are
                                                  eligible   for   purchase  by
                                                  employee    benefit    plans.
                                                  Unless otherwise specified in
                                                  the    related     Prospectus
                                                  Supplement,  the Certificates
                                                  of  any   series   that   are
                                                  subordinated   to  any  other
                                                  Security  of that  series may
                                                  not   be   acquired   by  any
                                                  employee benefit plan subject
                                                  to  the  Employee  Retirement
                                                  Income  Security Act of 1974,
                                                  as amended  ("ERISA"),  or by
                                                  any   individual   retirement
                                                  account.      See      "ERISA
                                                  Considerations" herein and in
                                                  the    related     Prospectus
                                                  Supplement.

                                  RISK FACTORS

 CERTAIN LEGAL ASPECTS--SECURITY INTERESTS IN FINANCED VEHICLES MAY BE LIMITED.

         TRUSTS MAY NOT HAVE A PERFECTED  SECURITY  INTEREST IN CERTAIN FINANCED
VEHICLES.  In  connection  with the  sale of  Receivables  to a Trust,  security
interests in the Financed  Vehicles  securing such  Receivables will be, or will
have been,  assigned by the  Seller(s) to the  Depositor and by the Depositor to
such Trust  simultaneously  with the sale of such Receivables to such Trust. Due
to  administrative  burden and  expense,  (i) the  certificates  of title to the
Financed  Motor Vehicles and those Financed  Recreational  Vehicles  financed in
states  where  security  interests  in  recreational  vehicles,  are  subject to
certificate of title  statutes will not be amended to reflect such  assignments,
and (ii) UCC  financing  statements  in respect of those  Financed  Recreational
Vehicles  financed in states where security  interests in recreational  vehicles
are  perfected  by filing a UCC-1  financing  statement  will not be  amended to
reflect such assignments.  In the absence of such procedures, such Trust may not
have a perfected security interest in the Financed Vehicles in some states.

         Unless otherwise  provided in the related  Prospectus  Supplement,  the
Depositor will be obligated to repurchase from the related Trust and the related
Seller will be obligated  simultaneously  to  repurchase  from the Depositor any
Receivable sold to such Trust as to which a perfected  security  interest in the
name of the related  Seller in the Financed  Vehicle  securing  such  Receivable
shall not exist as of the date such  Receivable is transferred to such Trust, if
such failure  shall  materially  adversely  affect the interest of such Trust in
such Receivable and if such failure shall not have been cured by the last day of
the second month  following  the discovery by or notice to the Seller(s) of such
breach.  The  Depositor's  obligation to make such repurchase is contingent upon
the related Seller  performing its obligation to repurchase such Receivable from
the Depositor on account of such failure.  Moreover, such repurchase obligations
will not address or remedy the circumstance  where a perfected security interest
in the name of the related Seller in the Financed  Vehicle securing a Receivable
has not been  perfected  in the related  Trust as a result of the absence of the
procedures described in the preceding paragraph or for any other reason. If such
Trust does not have a perfected  security  interest in a Financed  Vehicle,  its
ability  to realize on such  Financed  Vehicle in the event of a default  may be
adversely  affected and, as a result,  the amount  available for distribution to
the Securityholders may be adversely affected.

         CERTAIN LIENS WILL HAVE PRIORITY OVER A PERFECTED SECURITY INTEREST. To
the extent the  security  interest  is  perfected,  such Trust will have a prior
claim  over  subsequent  purchasers  of such  Financed  Vehicle  and  holders of
subsequently perfected security interests. However, as against liens for repairs
of a Financed  Vehicle or for taxes unpaid by an Obligor under a Receivable,  or
through fraud or negligence,  such Trust could lose the priority of its security
interest or its security interest in a Financed Vehicle.  None of the Seller(s),
the  Servicer  or the  Depositor  will  have  any  obligation  to  repurchase  a
Receivable  as to which  any of the  aforementioned  occurrences  result in such
Trust's losing the priority of its security interest or its security interest in
such Financed Vehicle after the date such security interest was conveyed to such
Trust.  See  "Certain  Legal  Aspects of the  Receivables--Security  Interest in
Vehicles" herein.

         CERTAIN LEGAL ASPECTS--SECURITY INTEREST IN RECEIVABLES MAY BE LIMITED.
The  Receivables  will be treated by each Trust as "chattel paper" as defined in
the UCC.  Pursuant to the UCC, the sale of chattel  paper is treated in a manner
similar  to a  security  interest  in chattel  paper.  Perfection  of a security
interest  in  chattel  paper may  generally  be made by filing  UCC-1  financing
statements in respect thereof or by possession of the chattel paper. In order to
protect each  Trust's  ownership or security  interest in its  Receivables,  the
Depositor will file UCC-1 financing statements with the appropriate  authorities
in the States of New York and Delaware and any other states deemed  advisable by
the Depositor to give notice of such Trust's ownership interest (and any related
Indenture  Trustee's security interest) in the Receivables and proceeds thereof.
Under each Sale and Servicing Agreement and Pooling and Servicing Agreement, the
Servicer will be appointed  Custodian of the  Receivables by the Trustee and the
Servicer will  otherwise be obligated to maintain the perfection of the interest
of each Trust and any related Indenture  Trustee in the Receivables.  The filing
of UCC-1  financing  statements as described above and possession of the chattel
paper by the  Servicer  will  reduce but not  eliminate  the risks  involved  in
perfection.  A  trust  could  lose  priority  of its  security  interest  in the
Receivables  to certain liens arising by operation of law or in certain cases by
fraud or negligence. Moreover, if the Servicer should lose or inadvertently give
up possession of the chattel paper, a good faith  purchaser of the chattel paper
without knowledge who gives new value and takes possession of it in the ordinary
course of such  purchaser's  business  has  priority  over a  security  interest
(including  an  ownership  interest)  in the chattel  paper that is perfected by
filing UCC-1 financing statements.

         CERTAIN LEGAL ASPECTS--CONSUMER  PROTECTION LAWS MAY REDUCE PAYMENTS TO
SECURITYHOLDERS.  Federal and state consumer protection laws impose requirements
upon creditors in connection with extensions of credit and collections of retail
installment  loans and  certain  of these laws make an  assignee  of such a loan
(such as a Trust) liable to the obligor thereon for any violation by the lender.
The  application  of such  laws  could  render  a  Receivable  unenforceable  or
otherwise  uncollectible.  The inability of a Trust to realize  amounts would in
respect of such  Receivable  could  adversely  affect the amount  available  for
distribution to the  Securityholders.  Unless otherwise specified in the related
Prospectus  Supplement,  the Depositor will be obligated to repurchase  from the
Trust and the related Seller will be obligated to simultaneously repurchase from
the Depositor any Receivable which fails to comply with such  requirements.  The
Depositor's  obligation to make such  repurchase is contingent  upon the related
Seller  performing  its  obligation  to  repurchase  such  Receivable  from  the
Depositor  on  account  of such  failure.  See  "Certain  Legal  Aspects  of the
Receivables--Consumer Protection Laws" herein.

         CERTAIN LEGAL ASPECTS--INSOLVENCY MAY RESULT IN DELAYS OR REDUCTIONS OF
PAYMENTS TO  SECURITYHOLDERS.  Each Seller will  represent  and warrant that the
transfer of  Receivables  by it to the  Depositor  will  constitute  a sale.  In
addition,  the Depositor  intends that the transfer of  Receivables by it to the
Trust will constitute a sale.

         CONSIDERATIONS  RELATING TO THE  INSOLVENCY OF A NONBANK  SELLER OR THE
DEPOSITOR.  If either a Seller other than a Bank Seller (a "NONBANK  SELLER") or
the Depositor were to become a debtor in a bankruptcy  case (or if the parent of
either  were to  become a debtor  in a  bankruptcy  case and the  assets  of the
Nonbank Seller or Depositor, as applicable,  were consolidated with those of its
parent)  and a creditor or  trustee-in-bankruptcy  of such debtor or such debtor
itself  were to take  the  position  that the  transfer  of  Receivables  to the
Depositor or such Trust, as the case may be, should,  notwithstanding the intent
of the parties  that it be treated as a sale,  instead be treated as a pledge of
such  Receivables  to secure a borrowing of such  debtor,  delays in payments of
collections of Receivables to the related Securityholders could occur or (should
the court rule in favor of any such trustee,  debtor or creditor)  reductions in
the amounts of such payments  could result.  If the transfer of Receivables by a
Nonbank  Seller to the  Depositor or by the Depositor to a Trust is treated as a
pledge  instead  of a sale,  a tax or  government  lien on the  property  of the
Nonbank Seller or the Depositor, as applicable,  arising before such Receivables
transfer may have priority over such Trust's  interest in such  Receivables.  If
the  transactions  contemplated  herein are treated as a sale,  the  Receivables
would not be part of the Nonbank Seller's or Depositor's  bankruptcy  estate and
would not be available to their respective creditors.

         CONSIDERATIONS  RELATING TO AN INSOLVENCY EVENT OF THE DEPOSITOR OR THE
SELLER AFFILIATE  RELATED TO CERTAIN Trusts.  With respect to each Trust that is
not a grantor trust, if the related Prospectus Supplement so provides,  upon the
occurrence  of an  Insolvency  Event  of  either  the  Depositor  or the  Seller
Affiliate  identified  therein,  the Indenture Trustee or Trustee for such trust
will promptly sell, dispose of or otherwise liquidate the related Receivables in
a commercially  reasonable manner on commercially reasonable terms, except under
certain limited  circumstances.  The proceeds from any such sale, disposition or
liquidation of Receivables will be treated as collections on the Receivables and
deposited in the  Collection  Account of such Trust.  If the  proceeds  from the
liquidation  of the  Receivables  and any  amounts  on  deposit  in the  Reserve
Account,  if any, the Note  Distribution  Account,  if any, and the  Certificate
Distribution  Account with  respect to any such Trust and any amounts  available
from  any  credit  enhancement  are  not  sufficient  to pay any  Notes  and the
Certificates of the related series in full, the amount of principal  returned to
any Noteholders or  Certificateholders  will be reduced and such Noteholders and
Certificateholders will incur a loss.

         OCTAGON GAS CASE. In Octagon Gas Systems,  Inc. v. Rimmer, 995 F.2d 948
(10th Cir. 1993), the U.S. Court of Appeals for the 10th Circuit determined that
"accounts," a defined term under the Uniform  Commercial Code, would be included
in the bankruptcy  estate of a transferor  regardless of whether the transfer is
treated as a sale or a secured loan.  Although the  Receivables are likely to be
viewed as "chattel paper," as defined under the Uniform  Commercial Code, rather
than as accounts,  the Octagon  holding is equally  applicable to chattel paper.
The  circumstances  under  which the Octagon  holding  would apply are not fully
known and the extent to which the  Octagon  decision  will be  followed in other
courts or outside of the Tenth Circuit is not certain. If the holding in Octagon
were applied in a bankruptcy of the Depositor or a Seller,  however, even if the
transfer of Receivables to the Depositor and the transfer of the  Receivables to
the  Trust  were  treated  as a  sale,  the  Receivables  would  be  part of the
Depositor's or Seller's  bankruptcy  estate (as applicable) and would be subject
to claims of certain  creditors,  and delays and  reductions  in payments to the
Securityholders could result.

         RELIANCE  ON  REPRESENTATIONS  AND  WARRANTIES  BY THE  DEPOSITOR,  THE
SELLER(S) AND THE SERVICER WHICH PROVES TO BE INADEQUATE MAY RESULT IN DELAYS OR
REDUCTIONS OF PAYMENT TO SECURITYHOLDERS.  None of the Seller(s),  the Servicer,
the Depositor or any of their respective  affiliates will generally be obligated
to  make  any  payments  in  respect  of  any  Notes,  the  Certificates  or the
Receivables of a Trust.  However,  in connection with the sale of Receivables by
the Seller(s) to the Depositor and the Depositor to a Trust,  the Seller(s) will
make  representations and warranties with respect to the characteristics of such
Receivables  and, in certain  circumstances,  the  Depositor  may be required to
repurchase  from  the  Trust  and  the  related  Seller  would  be  required  to
simultaneously  repurchase from the Depositor  Receivables with respect to which
such  representations  and warranties have been breached.  Alternatively,  if so
specified  in the  related  Prospectus  Supplement,  the  related  Seller or the
Depositor  will be  permitted,  in a  circumstance  where it would  otherwise be
required to repurchase a Receivable as described in the preceding  sentence,  to
instead  substitute  a  comparable   Receivable  for  the  Receivable  otherwise
requiring repurchase, subject to certain conditions and eligibility criteria for
the substitute Receivable to be summarized in the related Prospectus Supplement.
The Depositor's obligation to make such repurchase or substitution is contingent
upon the related  Seller  performing  its obligation to repurchase or substitute
for such  Receivable  from the Depositor.  See  "Description of the Transfer and
Servicing  Agreements--Sale and Assignment of Receivables".  In addition,  under
certain circumstances, the Servicer may be required to purchase Receivables. See
"Description of the Transfer and Servicing Agreements--Servicing Procedures". If
collections on any Receivable should be reduced as a result of any matter giving
rise to a repurchase or purchase  obligation on the part of the  Depositor,  the
Seller and/or the Servicer,  as the case may be, and the  Depositor,  the Seller
and/or the  Servicer  should fail for any reason to perform in  accordance  with
that obligation, then delays in payments on the Securities and reductions in the
amount of those  payments could occur.  Moreover,  if the Servicer were to cease
acting as  Servicer,  delays  in  processing  payments  on the  Receivables  and
information  in respect  thereof could occur and result in delays in payments to
the Securityholders.

         SUBORDINATION OF CERTAIN CERTIFICATES MAY RESULT IN REDUCED PAYMENTS TO
THOSE   CERTIFICATES.   To  the  extent  specified  in  the  related  Prospectus
Supplement,  distributions  of interest and  principal on one or more classes of
Certificates  of a series may be subordinated in priority of payment to interest
and  principal  due on the Notes,  if any,  of such  series or one or more other
classes of Certificates of such series.

         LIMITED  ASSETS AND RISK THAT SUCH ASSETS WILL NOT BE SUFFICIENT TO PAY
SECURITIES IN FULL.  Moreover,  each Trust will not have, nor is it permitted or
expected  to have,  any  significant  assets or sources of funds  other than the
Receivables and, to the extent provided in the related Prospectus Supplement,  a
Pre-Funding  Account,  a Reserve Account and any other credit  enhancement.  The
Notes of any series will represent  obligations  solely of, and the Certificates
of any series will represent  interests solely in, the related Trust and neither
the Notes nor the  Certificates  of any series will be insured or  guaranteed by
any of the Seller(s),  the  Depositor,  the  applicable  Trustee,  any Indenture
Trustee or any other person or entity.  Consequently,  holders of the Securities
of any series must rely for repayment  upon payments on the related  Receivables
and,  if and to the extent  available,  amounts  on  deposit in the  Pre-Funding
Account (if any), the Reserve Account (if any) and any other credit enhancement,
all as  specified  in the related  Prospectus  Supplement.  If such  amounts and
credit  enhancement  are  exhausted,  the related  Trust will  depend  solely on
payments on the Receivables to make  distributions  on the  Securities,  and the
Securities will bear the risk of  delinquencies,  loan losses and  repossessions
with respect to the Receivables.

         RISK THAT  PREPAYMENTS WILL ADVERSELY AFFECT AVERAGE LIFE AND YIELDS OF
SECURITIES.  All the  Receivables  are prepayable at any time. (For this purpose
the  term  "prepayments"  includes  prepayments  in  full,  partial  prepayments
(including  those  related to rebates of extended  warranty  contract  costs and
insurance  premiums)  and  liquidations  due to default,  as well as receipts of
proceeds from physical damage, credit life and disability insurance policies and
certain other Receivables  repurchased for administrative  reasons). The rate of
prepayments  on the  Receivables  may be  influenced  by a variety of  economic,
social and other factors,  including the fact that an Obligor  generally may not
sell or transfer the Financed Vehicle securing a Receivable  without causing the
related  loan  to  become  due  and  payable.  The  rate  of  prepayment  on the
Receivables  may also be influenced by the structure of the loan  evidencing the
Receivable.  In addition,  under certain  circumstances,  the Depositor  will be
obligated to repurchase from the Trust, and the related Seller will be obligated
to  simultaneously  repurchase  from the  Depositor  (or in either  case,  if so
specified in the related  Prospectus  Supplement  and subject to the  conditions
summarized therein, substitute for) Receivables pursuant to a Sale and Servicing
Agreement or Pooling and Servicing  Agreement as a result of certain breaches of
representations  and warranties and, under certain  circumstances,  the Servicer
will be obligated to purchase  Receivables  pursuant to such Sale and  Servicing
Agreement or Pooling and Servicing  Agreement as a result of breaches of certain
covenants.  See "Description of the Transfer and Servicing  Agreements--Sale and
Assignment of Receivables".  Any  reinvestment  risks resulting from a faster or
slower  incidence of  prepayment  of  Receivables  held by a given Trust will be
borne entirely by the  Securityholders of the related series of Securities.  See
also  "Description  of  the  Transfer  and  Servicing   Agreements--Termination"
regarding  the  Servicer's  option  to  purchase  the  Receivables  of  a  given
Receivables  Pool. In addition,  as described  above under the caption  "Certain
Legal   Aspects--Insolvency   Considerations--Considerations   Relating   to  an
Insolvency  Event of the  Depositor or the Seller  Affiliate  Related to Certain
Trust",  in the case of a Trust that is not a grantor  trust if so  specified in
the related  Prospectus  Supplement,  the sale of the Receivables  owned by such
Trust will be required if an  Insolvency  Event with respect to the Depositor or
any Seller Affiliate occurs.

         RISK OF  COMMINGLING  BY THE  SERVICER  MAY  LEAD TO  FUNDS  NOT  BEING
AVAILABLE  FOR  DISTRIBUTION.  With  respect to each Trust,  the  Servicer  will
deposit all payments on the related  Receivables  (from whatever source) and all
proceeds of such Receivables  collected  during each Collection  Period into the
Collection  Account of such Trust within two business  days of receipt  thereof.
However,  in the event that the  Servicer  satisfies  certain  requirements  for
monthly or less frequent  remittances  and the Rating  Agencies (as such term is
defined in the related  Prospectus  Supplement,  the "RATING  AGENCIES")  affirm
their ratings of the related  Securities at the initial level,  then for so long
as the servicer specified in the related  Prospectus  Supplement is the Servicer
and  provided  that (i) there  exists no  Servicer  Default  and (ii) each other
condition to making such monthly or less  frequent  deposits as may be specified
by the Rating  Agencies and  described in the related  Prospectus  Supplement is
satisfied,  the  Servicer  will not be required to deposit such amounts into the
Collection  Account of such Trust until on or before the business day  preceding
each  Distribution Date or Payment Date. The Servicer will deposit the aggregate
Purchase  Amount of  Receivables  purchased by the Servicer into the  applicable
Collection  Account on or before the business day  preceding  each  Distribution
Date or Payment Date. Pending deposit into such Collection Account,  collections
may be invested by the Servicer at its own risk and for its own benefit and will
not be segregated  from funds of the Servicer.  If the Servicer should be unable
to remit such funds,  such funds would not be available for  distribution to the
applicable  Securityholders and such Securityholders  might incur a loss. To the
extent set forth in the related  Prospectus  Supplement,  the  Servicer  may, in
order to satisfy the requirements  described above, obtain a letter of credit or
other security for the benefit of the related Trust to secure timely remittances
of collections on the related  Receivables and payment of the aggregate Purchase
Amount with respect to Receivables purchased by the Servicer.

         RISKS  ASSOCIATED  WITH  SUBSEQUENT  RECEIVABLES  AND  THE  PRE-FUNDING
ACCOUNT.  If so specified in the related  Prospectus  Supplement,  the Seller(s)
will be obligated to sell,  and the Depositor  will be obligated to purchase and
then  transfer  to the  related  Trust  which  Trust will then be  obligated  to
purchase,  Subsequent  Receivables  from time to time during the Funding  Period
specified in the related Prospectus  Supplement.  With respect to any Trust that
is to be treated as a grantor trust for federal income tax purposes, the Funding
Period, if any, will not exceed the period of 90 days from and after the Closing
Date and,  with  respect to any other  Trust,  will not exceed the period of one
year from and after the Closing Date. With respect to each Trust, the Pre-Funded
Amount  on the  Closing  Date  will  not  exceed  25% of the  aggregate  initial
principal balance of the Securities.

         CHANGES  IN  CHARACTERISTICS  OF  RECEIVABLES  POOL  DUE TO  SUBSEQUENT
RECEIVABLES.  Amounts on deposit in any Pre-Funding Account may be invested only
in Eligible Investments. Subsequent Receivables may be originated by the Dealers
at a later date using credit criteria different from those which were applied to
any Initial  Receivables and may be of a different credit quality and seasoning.
Underwriting  criteria, if any, applicable to Subsequent Receivables will be set
forth in the  applicable  Prospectus  Supplement.  In  addition,  following  the
transfer of Subsequent  Receivables to the applicable Trust, the characteristics
of the entire pool of Receivables  included in such Trust may vary from those of
the Initial Receivables  transferred to such Trust. However, except as otherwise
set forth in the  applicable  Prospectus  Supplement  and unless the  applicable
underwriting  criteria so permit,  it is not expected  that such variance in the
characteristics   of  the  entire  pool  due  to  the  inclusion  of  Subsequent
Receivables will be materially different from the characteristics of the pool of
Initial Receivables. Nevertheless, it is possible that the credit quality of the
Receivables in a Trust, as a whole,  may decline as a result of the inclusion of
Subsequent  Receivables  and may  result  in a  higher  rate of  payment  to the
applicable Securityholders as a result of an increased level of defaults on such
Receivables.

         SUBSEQUENT  RECEIVABLES MAY AFFECT WEIGHTED  AVERAGE  MATURITY OF NOTES
ISSUED BY A FASIT. Subsequent Receivables could extend the weighted average life
of Notes in a particular  FASIT. The outstanding  principal amount of each Class
of Notes will be payable on their respective Final Scheduled Distribution Dates.
The  Final  Scheduled  Distribution  Date  for each  Class of Notes  will not be
extended or shortened by the addition of Subsequent Receivables.

         USE  OF  BALANCE  IN  PRE-FUNDING  ACCOUNT  TO  PREPAY  SECURITIES  MAY
ADVERSELY  AFFECT AVERAGE LIFE AND YIELDS OF SECURITIES.  A higher than expected
rate of payment may result in a reduction  in the yield to maturity of any class
of Securities to which such payments are distributed. To the extent that amounts
on  deposit  in the  Pre-Funding  Account  have not been  fully  applied  to the
conveyance of Subsequent Receivables to a Trust by the end of the Funding Period
and  such  amount  exceeds  the  applicable  amount  described  in  the  related
Prospectus  Supplement,  the holders of  Securities  issued by the related Trust
will  receive,  on the  Distribution  Date or  Payment  Date  on or  immediately
following  the  last day of the  applicable  Funding  Period,  a  prepayment  of
principal in an amount equal to the amount remaining in the Pre-Funding  Account
following the purchase of any Subsequent Receivables on or immediately preceding
such  Distribution  Date or Payment Date. It is  anticipated  that the principal
balance of Subsequent  Receivables  sold to a Trust will not be exactly equal to
the amount on deposit in the Pre-Funding  Account, and that therefore there will
be at  least a  nominal  amount  of  principal  prepaid  to the  holders  of the
Securities issued by such Trust. Securityholders will bear all reinvestment risk
associated  with any such  distribution of amounts on deposit in the Pre-Funding
Account  after   termination  of  the  applicable   Funding  Period.   Any  such
distribution will have the effect of a prepayment on the related Receivables and
may result in a reduction in the yield to maturity of any class of Securities to
which such amounts are distributed.

         RIGHTS OF THE  NOTEHOLDERS  TO DIRECT  CERTAIN  MATTERS  MAY  ADVERSELY
AFFECT CERTIFICATEHOLDERS.  In general, with respect to any Trust issuing Notes,
until the Notes  have been paid in full the right to direct  the  related  Trust
with respect to certain actions permitted to be taken under the related Transfer
and  Servicing  Agreements  rests with the  related  Indenture  Trustee  and the
Noteholders instead of the Certificateholders.

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

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

                                   THE TRUSTS

         With respect to each series of Securities, the Depositor will establish
a separate  Trust  pursuant to the  respective  Trust  Agreement  or Pooling and
Servicing Agreement, as applicable, for the transactions described herein and in
the related  Prospectus  Supplement.  The  property of each Trust will include a
pool (a "RECEIVABLES  POOL") of retail  installment  sales  contracts,  purchase
money notes or other notes between  dealers (the  "DEALERS") and purchasers (the
"OBLIGORS") of new and used (i) automobiles,  light-duty  trucks and motorcycles
("FINANCED MOTOR  VEHICLES," and the Receivables  with respect  thereto,  "MOTOR
VEHICLE RECEIVABLES") and/or (ii) recreational vehicles ("FINANCED  RECREATIONAL
VEHICLES,"  and the  Receivables  with respect  thereto,  "RECREATIONAL  VEHICLE
RECEIVABLES")  or installment  loans made to Obligors for such purchases and all
payments due thereunder on and after the applicable cutoff date (as such term is
defined in the related Prospectus Supplement,  a "Cut-off Date ") in the case of
Precomputed  Receivables and all payments  received  thereunder on and after the
applicable  Cut-off  Date  in  the  case  of  Simple  Interest  Receivables.   A
Receivables Pool may consist solely of Motor Vehicle  Receivables,  Recreational
Vehicle  Receivables or a combination of such  Receivables,  all as specified in
the related Prospectus Supplement. The Receivables of each Receivables Pool were
or will be  originated  by the Dealers or lenders,  purchased by the  Seller(s),
directly  or   indirectly,   pursuant  to  agreements   with  Dealers   ("DEALER
AGREEMENTS") or such lenders and sold to the Depositor. Such Receivables will be
serviced  by the  Servicer.  On or prior to the  applicable  Closing  Date,  the
Seller(s) will sell the Receivables to the Depositor.  On the applicable Closing
Date,  the  Depositor  will  sell  the  Initial  Receivables  of the  applicable
Receivables  Pool to the Trust to the extent,  if any,  specified in the related
Prospectus  Supplement.  To the extent so  provided  in the  related  Prospectus
Supplement,  Subsequent  Receivables will be conveyed to the Trust as frequently
as daily during the Funding Period. Any Subsequent  Receivables so conveyed will
also be assets  of the  applicable  Trust,  subject  to the prior  rights of the
related Indenture Trustee and the Noteholders,  if any, therein. The property of
each Trust will also  include (i) such  amounts as from time to time may be held
in separate trust accounts  established  and maintained  pursuant to the related
Sale and Servicing Agreement or Pooling and Servicing Agreement and the proceeds
of such accounts, as described herein and in the related Prospectus  Supplement;
(ii) security  interests in the Financed  Vehicles and any other interest of the
Depositor in such Financed Vehicles; (iii) the rights to proceeds from claims on
certain physical damage,  credit life and disability insurance policies covering
the Financed Vehicles or the Obligors,  as the case may be; (iv) the interest of
the  Depositor  in any  proceeds  from  recourse  to Dealers on  Receivables  or
Financed  Vehicles  with  respect  to which the  Servicer  has  determined  that
eventual repayment in full is unlikely; (v) any property that shall have secured
a Receivable and that shall have been acquired by the applicable Trust; and (vi)
any and all proceeds of the  foregoing.  To the extent  specified in the related
Prospectus Supplement, a Pre-Funding Account, a Reserve Account or other form of
credit  enhancement  may be a part of the  property of any given Trust or may be
held by the  Trustee or an  Indenture  Trustee for the benefit of holders of the
related Securities. Additionally, pursuant to the Dealer Agreements, the Dealers
have an  obligation  after  origination  to repurchase  Receivables  as to which
Dealers have made certain misrepresentations.

         The  Servicer  will  continue to service the  Receivables  held by each
Trust and will receive fees for such services.  See "Description of the Transfer
and Servicing Agreements--Servicing Compensation and Payment of Expenses" herein
and in the related  Prospectus  Supplement.  To facilitate  the servicing of the
Receivables,  each  Trustee  will  authorize  the  Servicer  to retain  physical
possession of the Receivables  held by each Trust and other  documents  relating
thereto as custodian for each such Trust. Due to the  administrative  burden and
expense, the certificates of title or UCC financing  statements,  as applicable,
to the Financed  Vehicles will not be amended to reflect the sale and assignment
of the  security  interest in the  Financed  Vehicles  to each Trust.  See "Risk
Factors--Certain  Legal   Aspects--Security   Interest  in  Financed  Vehicles,"
"Certain Legal Aspects of the  Receivables" and "Description of the Transfer and
Servicing Agreements--Sale and Assignment of Receivables" herein.

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

         The  principal  offices of each Trust and the related  Trustee  will be
specified in the applicable Prospectus Supplement.

FASIT ELECTION

         If  specified   in  the  related   Prospectus   Supplement,   principal
collections  received on the Receivables  may be applied to purchase  additional
Receivables  which  will  become  part of the  Trust  Fund  for a  series.  Such
additions  may be made  in  connection  with a Trust  Fund  that is  taxed  as a
partnership or with respect to which a FASIT election has been made. The related
Prospectus  Supplement will set forth the  characteristics  that such additional
Receivables will be required to meet. Such  characteristics will be specified in
terms of the categories described in this section.

THE TRUSTEE

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

                             THE RECEIVABLES POOLS

GENERAL

         The  Receivables  in  each  Receivables  Pool  are and  will be  retail
installment sales contracts,  retail installment loans, purchase money orders or
other notes that have been or will be  originated by a Dealer and purchased by a
Seller pursuant to a Dealer Agreement  between the related seller (the "SELLER")
and the Dealer and will be Motor Vehicle Receivables and/or Recreational Vehicle
Receivables.  Receivables  held by any Seller may have been  acquired from other
Sellers.   The  Sellers  of  each  of  the  Motor  Vehicle   Receivables  and/or
Recreational  Vehicle Receivables may include banks,  finance companies or other
financial institutions and will be entities involved in the financing of each of
the  particular  types of assets  (i.e.,  new and used  automobiles,  light duty
trucks and motorcycles,  and new and used  recreational  vehicles)  securing the
Receivables  being sold by such Seller and in the origination,  secondary market
purchasing  and/or  servicing  of retail  installment  sales  contracts,  retail
installment  loans and other  receivables  secured by each of such asset  types.
Each Seller with respect to a series of  Securities  will be  identified  in the
related  Prospectus  Supplement.  A Receivables Pool may consist solely of Motor
Vehicle  Receivables,  Recreational Vehicle Receivables or a combination of such
Receivables, all as specified in the related Prospectus Supplement. In addition,
to the extent described in any Prospectus  Supplement,  the related  Receivables
Pool may include  Receivables  acquired by an  Affiliate  through  acquisitions.
Receivables  of a Seller  will be  transferred  to the  Depositor  pursuant to a
Receivables  Purchase  Agreement  for sale by the  Depositor  to the  applicable
Trust.

         The  Receivables  to be held by each  Trust  will be  purchased  by the
Depositor  from the  portfolio of the  Seller(s)  for inclusion in a Receivables
Pool in accordance with several criteria,  including that each Receivable (i) is
secured by a new or used motor vehicle or motorcycle  recreational vehicle, (ii)
was originated in the United States,  (iii) is a Simple Interest Receivable or a
Precomputed  Receivable  and (iv) as of the Cut-off Date (a) had an  outstanding
principal  balance of at least the amount  set forth in the  related  Prospectus
Supplement,  (b) was  not  more  than 30 days  (or  such  other  number  of days
specified in the related  Prospectus  Supplement)  past due, (c) had a remaining
number of  scheduled  payments not more than the number set forth in the related
Prospectus Supplement, (d) had an original number of scheduled payments not more
than the number set forth in the related  Prospectus  Supplement  and (e) had an
APR of not less  than the rate per annum  set  forth in the  related  Prospectus
Supplement.  No selection  procedures believed by the Depositor to be adverse to
the  Securityholders of any series were or will be used in selecting the related
Receivables. Terms of the retail installment sales contracts, retail installment
loans,  purchase money orders or notes  constituting  such Receivables which are
material  to  investors  are  described  herein  or in  the  related  Prospectus
Supplement.

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

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

         Information  with respect to each Receivables Pool will be set forth in
the related Prospectus  Supplement,  including,  to the extent appropriate,  the
composition, the geographic distribution and distribution by APR and the portion
of such  Receivables  Pool  consisting of Precomputed  Receivables and of Simple
Interest  Receivables and the portion of such  Receivables Pool made up by Motor
Vehicle Receivables and/or  Recreational  Vehicle Receivables and the portion of
each category secured by new Financed Vehicles and by used Financed Vehicles.

SUBSEQUENT RECEIVABLES

         Subsequent Receivables may be originated by the Dealers at a later date
using  credit  criteria  different  from those which were applied to any Initial
Receivables and may be of a different credit quality and seasoning. In addition,
following the transfer of Subsequent  Receivables to the applicable  Trust,  the
characteristics  of the entire  pool of  Receivables  included in such Trust may
vary  significantly  from those of the Initial  Receivables  transferred to such
Trust. Each Prospectus  Supplement will describe the effects that including such
Subsequent  Receivables may have on the  Receivables  Pool included in the Trust
Property of each Trust issuing Securities.

UNDERWRITING

         The  related   Prospectus   Supplement  will  describe  the  Seller(s)'
underwriting  procedures  and  guidelines,  including  the  type of  information
reviewed in respect of an applicant.

SERVICING AND COLLECTIONS

         The  related   Prospectus   Supplement  will  describe  the  Servicer's
servicing  procedures,  including  the steps  customarily  taken in  respect  of
delinquent Receivables and the maintenance of physical damage insurance.

DELINQUENCIES, REPOSSESSIONS AND NET LOSSES

         Certain  information  concerning  the Seller(s)'  loss and  delinquency
experience  with  respect  to  its  portfolio  of  motor  vehicle  loans  and/or
recreational  vehicle loans (including  previously sold contracts which a Seller
continues to service) will be set forth in each Prospectus Supplement. There can
be no assurance that the  delinquency,  repossession  and net loss experience on
any  Receivables  Pool  will  be  comparable  to  prior  experience  or to  such
information.

                    WEIGHTED AVERAGE LIFE OF THE SECURITIES

         The weighted  average life of the Notes, if any, and the  Certificates,
if any,  of any series will  generally  be  influenced  by the rate at which the
principal balances of the related  Receivables are paid, which payment may be in
the form of scheduled  amortization or prepayments.  (For this purpose, the term
"prepayments" includes prepayments in full, partial prepayments (including those
related to rebates of extended warranty contract costs and insurance  premiums),
liquidations  due to default,  as well as receipts  of  proceeds  from  physical
damage,  credit  life  and  disability  insurance  policies  and  certain  other
Receivables  repurchased  by the  Depositor or the  Servicer for  administrative
reasons.) All of the  Receivables  are prepayable at any time without penalty to
the Obligor.  The rates of prepayment  of motor  vehicle loans and  recreational
vehicle loans are influenced by a variety of economic, social and other factors,
including  the fact  that an  Obligor  generally  may not sell or  transfer  the
Financed Vehicle securing a Receivable without the consent of the Servicer.  The
rate of prepayment on the Receivables may also be influenced by the structure of
the loan.  In addition,  under  certain  circumstances,  the  Depositor  will be
obligated to  repurchase  from a Trust and the related  Seller will be obligated
simultaneously  to  repurchase  from the  Depositor  (or in either  case,  if so
specified in the related  Prospectus  Supplement  and subject to the  conditions
summarized therein, substitute for) Receivables pursuant to the related Sale and
Servicing  Agreement or Pooling and Servicing  Agreement as a result of breaches
of representations and warranties and the Servicer will be obligated to purchase
Receivables  from such Trust  pursuant to such Sale and  Servicing  Agreement or
Pooling and Servicing Agreement as a result of breaches of certain covenants. In
the case of any Security  purchased  at a discount to its  principal  amount,  a
slower  than  anticipated  rate of  principal  payments is likely to result in a
lower than anticipated  yield. In the case of a Security  purchased at a premium
to its principal amount, a faster than anticipated rate of principal payments is
likely to result in a lower than  anticipated  yield.  See  "Description  of the
Transfer and  Servicing  Agreements--Sale  and  Assignment of  Receivables"  and
"_Servicing  Procedures".  See also  "Description  of the Transfer and Servicing
Agreements--Termination"   regarding  the  Servicer's  option  to  purchase  the
Receivables  from a given  Trust.  No  prediction  can be made as to the rate of
prepayment that the Receivables will experience.

         In light of the above  considerations,  there can be no assurance as to
the  amount  of  principal  payments  to be made on the  Notes,  if any,  or the
Certificates,  if any, of a given series on each  Payment  Date or  Distribution
Date, as  applicable,  since such amount will depend,  in part, on the amount of
principal  collected  on the  related  Receivables  Pool  during the  applicable
Collection  Period.  Any  reinvestment  risks  resulting from a faster or slower
incidence  of  prepayment  of   Receivables   will  be  borne  entirely  by  the
Noteholders,  if any, and the  Certificateholders of a given series. The related
Prospectus Supplement may set forth certain additional  information with respect
to the maturity  and  prepayment  considerations  applicable  to the  particular
Receivables Pool and the related series of Securities.

                      POOL FACTORS AND TRADING INFORMATION

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

         Unless  otherwise  provided in the related  Prospectus  Supplement with
respect to a Trust, the Noteholders and the  Certificateholders,  as applicable,
will receive  reports on or about each Payment Date  concerning (i) with respect
to the  Collection  Period  immediately  preceding  such Payment Date,  payments
received on the  Receivables,  the Pool  Balance (as such term is defined in the
related Prospectus Supplement, the "POOL BALANCE"), each Certificate Pool Factor
or Note Pool Factor, as applicable, and various other items of information,  and
(ii) with respect to the Collection  Period second  preceding such Payment Date,
as applicable,  amounts  allocated or distributed on the preceding  Payment Date
and any reconciliation of such amounts with information provided by the Servicer
prior to such  current  Payment  Date.  In addition,  Securityholders  of record
during  any  calendar  year  will be  furnished  information  for tax  reporting
purposes  not  later  than  the  latest  date  permitted  by law.  See  "Certain
Information Regarding the Securities--Reports to Securityholders".

                                USE OF PROCEEDS

         Unless  the   related   Prospectus   Supplement   provides   for  other
applications, the net proceeds from the sale of the Securities of a given series
will be applied by the applicable  Trust (i) to the purchase of the  Receivables
from the Depositor,  (ii) to make the initial deposit into the Reserve  Account,
if any,  and  (iii)  to make  the  deposit  of the  Pre-Funded  Amount  into the
Pre-Funding  Account,  if any. The  Depositor  will use that portion of such net
proceeds paid to it with respect to any such Trust to purchase  Receivables from
the Seller(s) and to pay for certain  expenses  incurred in connection  with the
purchase of Receivables and sale of Securities.






                                  THE COMPANY

          SSB Vehicle  Securities Inc. (the "COMPANY") was  incorporated in the
State of Delaware on November 7, 1997 as a  wholly-owned  subsidiary of Salomon
Smith Barney  Holdings  Inc. The Depositor  maintains  its principal  office at
Seven World Trade Center,  New York,  New York 10048.  Its telephone  number is
(212) 783-7000.

         The only  obligations,  if any, of the Company with respect to a series
of Certificates and/or Notes may be pursuant to certain limited  representations
and warranties and limited  undertakings  to repurchase  (or, if so specified in
related  Prospectus  Supplement,   substitute  for)  Receivables  under  certain
circumstances, but only to the extent the related Seller simultaneously performs
its obligation to repurchase such Receivables.  The Company will have no ongoing
servicing  obligations or responsibilities with respect to any Financed Vehicle.
The Company does not have,  is not required to have,  and is not expected in the
future to have, any significant assets.

         As specified in the related  Prospectus  Supplement,  the Servicer with
respect to any series of  Certificates  and/or  Notes may be an affiliate of the
Company.  The Company  anticipates that it will acquire  Receivables in the open
market or in privately negotiated  transactions,  which may be through or from a
Seller or Transferor.

         None  of  the  Company,  the  Seller(s)  or  any  of  their  respective
affiliates will insure or guarantee the Receivables or the  Certificates  and/or
Notes of any series.

                            DESCRIPTION OF THE NOTES

GENERAL

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

         Unless otherwise specified in the related Prospectus  Supplement,  each
class of Notes will initially be represented by one or more Notes,  in each case
registered  in the name of the  nominee  of DTC  (together  with  any  successor
depository  selected by the Trust, the "DEPOSITORY")  except as set forth below.
Unless otherwise specified in the related Prospectus Supplement,  the Notes will
be available  for  purchase in  denominations  of $1,000 and integral  multiples
thereof in  book-entry  form only.  The  Depositor has been informed by DTC that
DTC's nominee will be Cede,  unless another  nominee is specified in the related
Prospectus Supplement. Accordingly, such nominee is expected to be the holder of
record of the Notes of each class.  Unless and until Definitive Notes are issued
under the limited  circumstances  described herein or in the related  Prospectus
Supplement,  no  Noteholder  will be entitled to receive a physical  certificate
representing  a  Note.  All  references  herein  and in the  related  Prospectus
Supplement  to  actions  by  Noteholders  refer  to  actions  taken  by DTC upon
instructions from its participating  organizations (the  "PARTICIPANTS") and all
references  herein and in the related  Prospectus  Supplement to  distributions,
notices, reports and statements to Noteholders refer to distributions,  notices,
reports and statements to DTC or its nominee,  as the  registered  holder of the
Notes,  for distribution to Noteholders in accordance with DTC's procedures with
respect thereto. See "Certain Information  Regarding the  Securities--Book-Entry
Registration" and "_Definitive Securities".

PRINCIPAL OF AND INTEREST ON THE NOTES

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

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

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

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

THE INDENTURE

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

         Unless otherwise  specified in the related  Prospectus  Supplement with
respect to a series of Notes,  in the  absence  of the  consent of the holder of
each such outstanding Note affected thereby, no supplemental indenture will: (i)
change the due date of any  installment  of principal of or interest on any such
Note or reduce the principal amount thereof, the interest rate specified thereon
or the  redemption  price  with  respect  thereto or change any place of payment
where or the coin or currency in which any such Note or any interest  thereon is
payable;  (ii) impair the right to institute suit for the enforcement of certain
provisions  of  the  related  Indenture  regarding  payment;  (iii)  reduce  the
percentage of the aggregate amount of the outstanding Notes of such series,  the
consent of the holders of which is required for any such supplemental  indenture
or the consent of the holders of which is required for any waiver of  compliance
with  certain  provisions  of  the  related  Indenture  or of  certain  defaults
thereunder and their consequences as provided for in such Indenture; (iv) modify
or alter the provisions of the related  Indenture  regarding the voting of Notes
held by the applicable  Trust,  any other obligor on such Notes,  the Depositor,
the Seller(s) or an affiliate of any of them;  (v) reduce the  percentage of the
aggregate  outstanding amount of such Notes, the consent of the holders of which
is required to direct the related  Indenture  Trustee to sell or  liquidate  the
Receivables  if the  proceeds  of such  sale  would be  insufficient  to pay the
principal amount of and accrued but unpaid interest on the outstanding  Notes of
such series;  (vi) decrease the percentage of the aggregate  principal amount of
such Notes required to amend the sections of the related Indenture which specify
the  applicable  percentage of aggregate  principal  amount of the Notes of such
series necessary to amend such Indenture or certain other related agreements; or
(vii) permit the  creation of any lien ranking  prior to or on a parity with the
lien of the related  Indenture  with respect to any of the  collateral  for such
Notes or,  except as otherwise  permitted  or  contemplated  in such  Indenture,
terminate  the lien of such  Indenture  on any such  collateral  or deprive  the
holder of any such Note of the security afforded by the lien of such Indenture.

         The Trust and the  applicable  Indenture  Trustee  may also  enter into
supplemental indentures, without obtaining the consent of the Noteholders of the
related series, for the purpose of, among other things, adding any provisions to
or changing in any manner or  eliminating  any of the  provisions of the related
Indenture or of modifying in any manner the rights of such Noteholders; provided
that such action will not  materially  and adversely  affect the interest of any
such Noteholder.

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

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

         If the Notes of any series are due and  payable  following  an Event of
Default  with  respect  thereto,  the related  Indenture  Trustee may  institute
proceedings  to collect  amounts due or  foreclose on Trust  property,  exercise
remedies as a secured party,  sell the related  Receivables or elect to have the
applicable  Trust maintain  possession of such Receivables and continue to apply
collections  on  such  Receivables  as if  there  had  been  no  declaration  of
acceleration.  Unless otherwise specified in the related Prospectus  Supplement,
however,   such  Indenture  Trustee  is  prohibited  from  selling  the  related
Receivables  following an Event of Default,  other than a default in the payment
of any  principal  of or a default  for five days or more in the  payment of any
interest  on any  Note of  such  series,  unless  (i) the  holders  of all  such
outstanding  Notes  consent to such  sale,  (ii) the  proceeds  of such sale are
sufficient  to pay in full the  principal  of and the  accrued  interest on such
outstanding  Notes at the  date of such  sale or (iii)  such  Indenture  Trustee
determines  that the  proceeds  of  Receivables  would not be  sufficient  on an
ongoing  basis to make all  payments on such Notes as such  payments  would have
become due if such  obligations had not been declared due and payable,  and such
Indenture Trustee obtains the consent of the holders of 66 2/3% of the aggregate
outstanding principal amount of such Notes.

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

         Unless otherwise  specified in the related  Prospectus  Supplement,  no
holder of a Note of any series will have the right to institute  any  proceeding
with respect to the related  Indenture,  unless (i) such holder  previously  has
given to the applicable  Indenture  Trustee written notice of a continuing Event
of  Default,  (ii) the holders of not less than 25% in  principal  amount of the
outstanding  Notes of such series have made  written  request to such  Indenture
Trustee to institute such proceeding in its own name as Indenture Trustee, (iii)
such holder or holders have offered such Indenture Trustee reasonable indemnity,
(iv) such Indenture  Trustee has for 60 days failed to institute such proceeding
and (v) no direction  inconsistent  with such written  request has been given to
such Indenture Trustee during such 60-day period by the holders of a majority in
principal amount of such outstanding Notes.

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

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

         CERTAIN  COVENANTS.  Each Indenture will provide that the related Trust
may not consolidate  with or merge into any other entity,  unless (i) the entity
formed by or surviving such  consolidation or merger is organized under the laws
of the United  States,  any state or the District of Columbia,  (ii) such entity
expressly assumes such Trust's obligation to make due and punctual payments upon
the Notes of the  related  series and the  performance  or  observance  of every
agreement  and  covenant  of such Trust under the  Indenture,  (iii) no Event of
Default shall have occurred and be continuing  immediately  after such merger or
consolidation,  (iv) such Trust has been advised that the rating of the Notes or
the Certificates of such series then in effect would not be reduced or withdrawn
by the Rating Agencies as a result of such merger or consolidation  and (v) such
Trust has  received an opinion of counsel to the effect that such  consolidation
or merger would have no material  adverse tax consequence to the Trust or to any
related Noteholder or Certificateholder.

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

         No Trust may engage in any activity  other than as specified  under the
section of the related Prospectus Supplement entitled "The Trust". No Trust will
incur,  assume or guarantee any indebtedness  other than  indebtedness  incurred
pursuant  to the  related  Notes  and the  related  Indenture,  pursuant  to any
Advances made to it by the Servicer or otherwise in accordance  with the Related
Documents.

         ANNUAL  COMPLIANCE  STATEMENT.  Each  Trust  will be  required  to file
annually  with the  related  Indenture  Trustee  a written  statement  as to the
fulfillment of its obligations under the Indenture.

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

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

THE INDENTURE TRUSTEE

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






                        DESCRIPTION OF THE CERTIFICATES

GENERAL

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

         Unless  otherwise  specified in the related  Prospectus  Supplement and
except  for  the  Certificates,  if  any,  of a given  series  purchased  by the
Depositor,  each class of  Certificates  will initially be represented by one or
more Certificates registered in the name of the Depository,  except as set forth
below.  Unless  otherwise  specified in the related  Prospectus  Supplement  and
except  for  the  Certificates,  if  any,  of a given  series  purchased  by the
Depositor,   the  Certificates   will  be  available  for  purchase  in  minimum
denominations of $1,000 in book-entry form only. The Depositor has been informed
by DTC that DTC's nominee will be Cede,  unless another  nominee is specified in
the related Prospectus Supplement.  Accordingly,  such nominee is expected to be
the holder of record of the Certificates of any series that are not purchased by
the Depositor.  Unless and until  Definitive  Certificates  are issued under the
limited circumstances  described herein or in the related Prospectus Supplement,
no  Certificateholder  (other than the Depositor)  will be entitled to receive a
physical  certificate  representing a Certificate.  All references herein and in
the related  Prospectus  Supplement  to actions by  Certificateholders  refer to
actions taken by DTC upon  instructions from the Participants and all references
herein and in the  related  Prospectus  Supplement  to  distributions,  notices,
reports and statements to  Certificateholders  refer to distributions,  notices,
reports  and  statements  to DTC or its  nominee,  as the  case  may be,  as the
registered holder of the Certificates, for distribution to Certificateholders in
accordance with DTC's procedures with respect thereto.  See "Certain Information
Regarding   the    Securities--Book-Entry    Registration"   and   "--Definitive
Securities".  Any  Certificates of a given series owned by the Depositor will be
entitled  to  equal  and  proportionate  benefits  under  the  applicable  Trust
Agreement or Pooling and Servicing Agreement, except that such Certificates will
be deemed not to be  outstanding  for the  purpose of  determining  whether  the
requisite  percentage  of  Certificateholders  have given any  request,  demand,
authorization,  direction,  notice,  consent or other  action  under the Related
Documents.

DISTRIBUTIONS OF PRINCIPAL AND INTEREST

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

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

                  CERTAIN INFORMATION REGARDING THE SECURITIES

FIXED RATE SECURITIES

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

FLOATING RATE SECURITIES

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

         The  applicable   Prospectus  Supplement  will  designate  one  of  the
following Base Rates as applicable to a given Floating Rate Security:  (i) LIBOR
(a "LIBOR  SECURITY"),  (ii) the Commercial Paper Rate (a "COMMERCIAL PAPER RATE
Security"),  (iii) the Treasury  Rate (a  "TREASURY  RATE  SECURITY"),  (iv) the
Federal  Funds Rate (a "FEDERAL  FUNDS RATE  Security"),  (v) the CD Rate (a "CD
RATE  SECURITY") or (vi) such other Base Rate as is set forth in such Prospectus
Supplement.  The "INDEX  MATURITY" for any class of Floating Rate  Securities is
the period of maturity of the instrument or obligation  from which the Base Rate
is calculated.

         "H.15(519)"  means  the  publication   entitled   "Statistical  Release
H.15(519), Selected Interest Rates", or any successor publication,  published by
the Board of Governors of the Federal  Reserve  System.  "COMPOSITE  QUOTATIONS"
means the daily statistical release entitled "Composite 3:30 p.m. Quotations for
U.S. Government  Securities"  published by the Federal Reserve Bank of New York.
"INTEREST  RESET DATE" will be the first day of the  applicable  Interest  Reset
Period  or  such  other  day as  may be  specified  in  the  related  Prospectus
Supplement with respect to a class of Floating Rate Securities.

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

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

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

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

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

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

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

         "Money Market Yield" shall be a yield calculated in accordance with the
following formula:
                                         D x 360
                  Money Market Yield =  ---------- x 100
                                        360 - (D x M)

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

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

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

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

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

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

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

          (i) On the second London  Banking Day prior to the Interest Reset Date
      for such  Interest  Reset  Period  (a  "LIBOR  DETERMINATION  DATE"),  the
      Calculation  Agent for such LIBOR  Security will  determine the arithmetic
      mean of the offered  rates for deposits in U.S.  dollars for the period of
      the Index  Maturity  specified in the  applicable  Prospectus  Supplement,
      commencing  on such  Interest  Reset  Date,  which  appear on  either,  as
      specified in the related  Prospectus  Supplement,  (a) the Reuters  Screen
      LIBO  Page at  approximately  11:00  a.m.,  London  time,  on  such  LIBOR
      Determination  Date,  if at least  two such  offered  rates  appear on the
      Reuters  Screen LIBO Page ("LIBOR  REUTERS") or (b) the Telerate Page 3750
      ("LIBOR  TELERATE").  For purposes of calculating  LIBOR,  "LONDON BANKING
      DAY" means any business day on which dealings in deposits in United States
      dollars are transacted in the London  interbank  market;  "REUTERS  SCREEN
      LIBO PAGE"  means the  display  designated  as page  "LIBO" on the Reuters
      Monitor  Money  Rates  Service (or such other page as may replace the LIBO
      page on that  service  for the  purpose  of  displaying  London  interbank
      offered rates of major banks);  and "TELERATE PAGE 3750" means the display
      designated  as page "3750" on the Telerate  Service (or such other page as
      may replace the 3750 page on that  service or services as may be nominated
      by the British Bankers'  Association for the purpose of displaying  London
      interbank  offered  rates  for U.S.  dollar  deposits).  If LIBOR is LIBOR
      Reuters and at least two such offered  rates appear on the Reuters  Screen
      LIBO Page,  "LIBOR" for such Interest  Reset Period will be the arithmetic
      mean of such offered rates as determined by the Calculation Agent for such
      LIBOR Security. If neither LIBOR Reuters or LIBOR Telerate is specified in
      the related  Prospectus  Supplement,  LIBOR will be determined as if LIBOR
      Telerate had been specified.

          (ii) If fewer than two offered rates appear on the Reuters Screen LIBO
      Page, or if no rate appears on the Telerate Page 3750, as  applicable,  on
      such  LIBOR  Determination  Date,  the  Calculation  Agent for such  LIBOR
      Security will request the principal  London  offices of each of four major
      banks in the London interbank market selected by such Calculation Agent to
      provide such Calculation Agent with its offered quotations for deposits in
      U.S. dollars for the period of the specified Index Maturity, commencing on
      such Interest Reset Date, to prime banks in the London interbank market at
      approximately  11:00 a.m., London time, on such LIBOR  Determination  Date
      and in a principal  amount equal to an amount of not less than  $1,000,000
      that, in the Calculation  Agent's judgment,  is representative of a single
      transaction  in such market at such time. If at least two such  quotations
      are  provided,  "LIBOR"  for  such  Interest  Reset  Period  will  be  the
      arithmetic mean of such quotations.  If fewer than two such quotations are
      provided,  "LIBOR" for such Interest  Reset Period will be the  arithmetic
      mean of rates quoted by three major banks in The City of New York selected
      by the Calculation  Agent for such LIBOR Security at  approximately  11:00
      a.m.,  New York time, on such LIBOR  Determination  Date for loans in U.S.
      dollars to leading  European banks,  for the period of the specified Index
      Maturity,  commencing  on such  Interest  Reset  Date,  and in a principal
      amount  equal  to an  amount  of not less  than  $1,000,000  that,  in the
      Calculation Agent's judgment, is representative of a single transaction in
      such market at such time; provided, however, that if the banks selected as
      aforesaid by such Calculation  Agent are not quoting rates as mentioned in
      this sentence,  "LIBOR" for such Interest Reset Period will be the same as
      LIBOR for the immediately preceding Interest Reset Period.

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

         Unless otherwise specified in the applicable Prospectus Supplement, the
"TREASURY  RATE" for each Interest Reset Period will be the rate for the auction
held on the Treasury Rate  Determination  Date for such Interest Reset Period of
direct  obligations  of the United States  ("TREASURY  BILLS")  having the Index
Maturity specified in the applicable Prospectus  Supplement,  as such rate shall
be    published   in   H.15(519)    under   the   heading    "U.S.    Government
Securities--Treasury  bills--auction average (investment)" or, in the event that
such rate is not published prior to 3:00 p.m., New York time, on the Calculation
Date  pertaining to such Treasury Rate  Determination  Date, the auction average
rate  (expressed as a bond equivalent on the basis of a year of 365 or 366 days,
as applicable, and applied on a daily basis) on such Treasury Rate Determination
Date as otherwise announced by the United States Department of the Treasury.  In
the event that the results of the auction of Treasury bills having the specified
Index Maturity are not published or reported as provided above by 3:00 p.m., New
York  time,  on such  Calculation  Date,  or if no such  auction is held on such
Treasury Rate  Determination  Date,  then the "Treasury  Rate" for such Interest
Reset Period shall be calculated by the Calculation Agent for such Treasury Rate
Security and shall be the yield to maturity  (expressed as a bond  equivalent on
the basis of a year of 365 or 366 days,  as  applicable,  and applied on a daily
basis)  of the  arithmetic  mean  of  the  secondary  market  bid  rates,  as of
approximately  3:30 p.m.,  New York time, on such  Treasury  Rate  Determination
Date,  of three leading  primary  United States  government  securities  dealers
selected  by such  Calculation  Agent for the  issue of  Treasury  bills  with a
remaining maturity closest to the specified Index Maturity;  provided,  however,
that if the dealers  selected as  aforesaid  by such  Calculation  Agent are not
quoting bid rates as mentioned in this  sentence,  then the "Treasury  Rate" for
such  Interest  Reset  Period  will be the  same as the  Treasury  Rate  for the
immediately preceding Interest Reset Period.

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

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

BOOK-ENTRY REGISTRATION

         Holders of the  Certificates  or the Notes may hold through DTC (in the
United  States)  or,  solely in the case of the Notes,  Cedel or  Euroclear  (in
Europe)  if  they  are  participants  of such  systems,  or  indirectly  through
organizations that are participants in such systems. The Certificates may not be
held, directly or indirectly,  through Cedel or Euroclear.  Cede, as nominee for
DTC, will hold the Securities.  Cedel and Euroclear will hold omnibus  positions
in the Notes on behalf of the Cedel Participants and the Euroclear Participants,
respectively,  through customers' securities accounts in Cedel's and Euroclear's
names  on  the  books  of  their  respective  depositaries  (collectively,   the
"DEPOSITARIES"), which in turn will hold such positions in customers' securities
accounts in the Depositaries' names on the books of DTC.

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

         Transfers    between    DTC's    participating    organizations    (the
"PARTICIPANTS") will occur in accordance with DTC rules. Transfers between Cedel
Participants  and  Euroclear  Participants  will  occur in the  ordinary  way in
accordance with their applicable rules and operating procedures.

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

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

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
Securityholders that are not Participants or Indirect Participants but desire to
purchase,  sell or  otherwise  transfer  ownership  of, or other  interests  in,
Securities may do so only through  Participants  and Indirect  Participants.  In
addition,  Securityholders  will  receive all  distributions  of  principal  and
interest  from  the  related  Indenture  Trustee  or  the  related  Trustee,  as
applicable (the "APPLICABLE Trustee"), through Participants.  Under a book-entry
format,  Securityholders may experience some delay in their receipt of payments,
since  such  payments  will be  forwarded  by the  Applicable  Trustee  to DTC's
nominee.  DTC will forward such payments to its  Participants,  which thereafter
will forward them to Indirect  Participants  or  Securityholders.  Except to the
extent  the  Depositor  holds   Certificates  with  respect  to  any  series  of
Securities,  it is anticipated that the only "Securityholder",  "Noteholder" and
"Certificateholder" will be DTC's nominee. Noteholders will not be recognized by
each Indenture  Trustee as Noteholders,  as such term is used in each Indenture,
and  Noteholders  will be permitted to exercise the rights of  Noteholders  only
indirectly through DTC and its Participants. Similarly,  Certificateholders will
not be recognized by each Trustee as  Certificateholders as such term is used in
each Trust Agreement or Pooling and Servicing Agreement,  and Certificateholders
will be permitted to exercise the rights of  Certificateholders  only indirectly
through DTC and its Participants.

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

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

         DTC has advised the Depositor that it will take any action permitted to
be taken by a  Noteholder  under the related  Indenture  or a  Certificateholder
under the related Trust Agreement or Pooling and Servicing Agreement only at the
direction of one or more  Participants to whose accounts with DTC the applicable
Notes or  Certificates  are  credited.  DTC may take  conflicting  actions  with
respect to other  undivided  interests to the extent that such actions are taken
on behalf of Participants whose holdings include such undivided interests.

         Cedel Bank, societe anonyme  ("CEDEL"),  is incorporated under the laws
of Luxembourg  as a  professional  depository.  Cedel holds  securities  for its
participating organizations ("CEDEL PARTICIPANTS") and facilitates the clearance
and settlement of securities  transactions  between Cedel  Participants  through
electronic  book-entry  changes  in  accounts  of  Cedel  Participants,  thereby
eliminating the need for physical movement of certificates.  Transactions may be
settled in Cedel in any of 28 currencies, including United States dollars. Cedel
provides  to  its  Cedel   Participants,   among  other  things,   services  for
safekeeping,  administration, clearance and settlement of internationally traded
securities and securities lending and borrowing.  Cedel interfaces with domestic
markets in several countries. As a professional depository,  Cedel is subject to
regulation  by  the  Luxembourg  Monetary  Institute.   Cedel  Participants  are
recognized  financial  institutions  around the world,  including  underwriters,
securities brokers and dealers,  banks, trust companies,  clearing  corporations
and certain  other  organizations  and may include  the  Underwriter(s)  for the
related Notes.  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.

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

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

         Securities  clearance  accounts and cash  accounts  with the  Euroclear
Operator are governed by the Terms and Conditions Governing Use of Euroclear and
the related Operating  Procedures of the Euroclear System and applicable Belgian
law (collectively,  the "TERMS AND CONDITIONS"). The Terms and Conditions govern
transfers of  securities  and cash within the  Euroclear  System,  withdrawal of
securities  and cash from the  Euroclear  System,  and receipts of payments with
respect to securities in the Euroclear  System.  All securities in the Euroclear
System are held on a fungible basis without attribution of specific certificates
to specific securities clearance accounts. The Euroclear Operator acts under the
Terms and 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 "Material  Federal  Income Tax  Consequences"  in the Prospectus and "Global
Clearance,  Settlement  and Tax  Documentation  Procedures"  in  Annex I to this
Prospectus.  Cedel or the Euroclear Operator,  as the case may be, will take any
other action permitted to be taken by a Noteholder under the Indenture on behalf
of a Cedel  Participant or a 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.

         In the event that any of DTC, Cedel or Euroclear should discontinue its
services,  the  Administrator,  if any, or the Applicable  Trustee would seek an
alternative  depository  (if  available)  or cause the  issuance  of  Definitive
Securities to the owners thereof or their nominees in the manner described under
"Definitive Securities" below.

         Except as required by law, neither the  Administrator,  if any, nor the
applicable  Trustee  will  have any  liability  for any  aspect  of the  records
relating to or payments made on account of beneficial ownership interests of the
Securities of any series held by DTC's nominee, or for maintaining,  supervising
or reviewing any records relating to such beneficial ownership interests.

DEFINITIVE SECURITIES

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

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

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

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

LIST OF SECURITYHOLDERS

         Unless otherwise  specified in the related  Prospectus  Supplement with
respect to the Notes of any series,  three or more  holders of the Notes of such
series or one or more holders of such Notes  evidencing not less than 25% of the
aggregate outstanding principal balance of such Notes may, by written request to
the related  Indenture  Trustee,  obtain  access to the list of all  Noteholders
maintained by such Indenture Trustee for the purpose of communicating with other
Noteholders  with respect to their  rights under the related  Indenture or under
such  Notes.  Such  Indenture  Trustee  may elect not to afford  the  requesting
Noteholders  access to the list of  Noteholders if it agrees to mail the desired
communication  or  proxy,  on  behalf of and at the  expense  of the  requesting
Noteholders, to all Noteholders of such series.

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





REPORTS TO SECURITYHOLDERS

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

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

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

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

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

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

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

          (vii) the amount of the  aggregate  realized  losses,  if any, for the
      second preceding Collection Period;

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

          (ix) the aggregate Purchase Amounts for Receivables, if any, that were
      repurchased or substituted for in such Collection Period;

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

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

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

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

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

         In addition,  the filing with the  Commission of periodic  reports with
respect to each Trust will cease  following  completion of the reporting  period
for such Trust required by Rule 15d-1 of Regulation D under the Exchange Act.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

         The  following  summary  describes  certain  terms  of  each  Sale  and
Servicing Agreement or Pooling and Servicing Agreement pursuant to which a Trust
will  purchase  Receivables  from the  Depositor  and the Servicer will agree to
service such Receivables,  each Trust Agreement (in the case of a grantor trust,
the Pooling and Servicing  Agreement)  pursuant to which a Trust will be created
and Certificates will be issued and each  Administration  Agreement  pursuant to
which  the  Servicer  (or such  other  person  named in the  related  Prospectus
Supplement) will undertake certain administrative duties with respect to a Trust
that issues Notes (collectively, the "TRANSFER AND SERVICING AGREEMENTS"). Forms
of the  Transfer  and  Servicing  Agreements  have been filed as exhibits to the
Registration  Statement of which this Prospectus forms a part. This summary does
not purport to be complete and is subject to, and qualified by reference to, all
the provisions of the Transfer and Servicing Agreements.

SALE AND ASSIGNMENT OF RECEIVABLES

         On or prior to the closing date (the "CLOSING  DATE")  specified in the
Prospectus  Supplement for a Trust,  the Seller(s)  specified in such Prospectus
Supplement will transfer and assign,  without  recourse,  to the Depositor their
respective  entire  interests  in the  related  Initial  Receivables  and  their
security  interests in the related Financed  Vehicles  pursuant to a receivables
purchase  agreement (a "RECEIVABLES  PURCHASE  AGREEMENT").  On or prior to such
Closing Date, the Depositor will transfer and assign to the Applicable  Trustee,
without  recourse,  pursuant to a Sale and Servicing  Agreement or a Pooling and
Servicing  Agreement,  as  applicable,  its  entire  interest  in  such  Initial
Receivables,  including its security interests in the related Financed Vehicles.
Each such Receivable will be identified in a schedule appearing as an exhibit to
such  Pooling  and  Servicing  Agreement  or Sale  and  Servicing  Agreement  (a
"SCHEDULE OF RECEIVABLES").  The Applicable Trustee will, concurrently with such
transfer  and   assignment,   execute  and  deliver  the  related  Notes  and/or
Certificates.  The  Applicable  Trustee  will not  verify the  existence  of the
Receivables or review the Receivables  files.  Unless otherwise  provided in the
related  Prospectus  Supplement,  the net proceeds received from the sale of the
Certificates  and the Notes of a given series will be applied to the purchase of
the related  Receivables  from the Seller(s) and, to the extent specified in the
related Prospectus Supplement,  to the deposit of the Pre-Funded Amount into the
Pre-Funding  Account.  The related Prospectus  Supplement for a given Trust will
specify whether,  and the terms,  conditions and manner under which,  Subsequent
Receivables  will be sold by the Seller(s) to the Depositor and by the Depositor
to the applicable Trust from time to time during any Funding Period on each date
specified  as a transfer  date in the related  Prospectus  Supplement  (each,  a
"SUBSEQUENT TRANSFER DATE").

         In  each  Receivables   Purchase  Agreement  the  related  Seller  will
represent and warrant to the Depositor and, in each Sale and Servicing Agreement
or Pooling and Servicing Agreement,  the Depositor will represent and warrant to
the applicable Trust, among other things,  that: (i) the information provided in
the related  Schedule of Receivables is correct in all material  respects;  (ii)
the Obligor on each related  Receivable is required to maintain  physical damage
insurance covering the Financed Vehicle in accordance with the Seller(s)' normal
requirements;  (iii)  as of  the  applicable  Closing  Date  or  the  applicable
Subsequent  Transfer  Date,  if any, to the best of its  knowledge,  the related
Receivables  are free and clear of all security  interests,  liens,  charges and
encumbrances  and no offsets,  defenses or  counterclaims  have been asserted or
threatened;  (iv) as of the Closing Date or the applicable  Subsequent  Transfer
Date,  if any,  each  of such  Receivables  is or  will  be  secured  by a first
perfected  security  interest  in favor of the  Seller in the  related  Financed
Vehicle;  (v) each related Receivable,  at the time it was originated,  complied
and, as of the Closing Date or the applicable  Subsequent Transfer Date, if any,
complies  in all  material  respects  with  applicable  federal  and state laws,
including,  without limitation,  consumer credit, truth in lending, equal credit
opportunity  and  disclosure  laws;  and  (vi)  any  other  representations  and
warranties that may be set forth in the related Prospectus Supplement.

         Unless otherwise provided in the related Prospectus  Supplement,  as of
the last day of the second  (or,  if the  Seller(s)  elects,  the  first)  month
following  the  discovery  by or  notice  to the  Seller(s)  of a breach  of any
representation  or warranty  of the  Seller(s)  that  materially  and  adversely
affects the interests of the related  Trust in any  Receivable,  the  Depositor,
unless the breach is cured,  will repurchase such Receivable from such Trust and
the  related  Seller  will  be  obligated  to  simultaneously   repurchase  such
Receivable from the Depositor at a price equal to the unpaid  principal  balance
owed by the Obligor  thereon plus interest  thereon at the respective APR to the
last day of the month of repurchase (the "PURCHASE AMOUNT").  Alternatively,  if
so specified in the related  Prospectus  Supplement,  the related  Seller or the
Depositor  will be  permitted,  in a  circumstance  where it would  otherwise be
required to repurchase a Receivable as described in the preceding  sentence,  to
instead  substitute  a  comparable   Receivable  for  the  Receivable  otherwise
requiring repurchase, subject to certain conditions and eligibility criteria for
the substitute Receivable to be summarized in the related Prospectus Supplement.
The repurchase obligation (or, if applicable,  the substitution alternative with
respect thereto) constitutes the sole remedy available to the Certificateholders
or the Trustee and any Noteholders or Indenture Trustee in respect of such Trust
for any such uncured breach. The Depositor's obligation to make such purchase or
substitution is contingent upon the related Seller  performing its corresponding
obligation to purchase (or, if applicable,  substitute for) such Receivable from
the Depositor.

         Pursuant to each Sale and Servicing  Agreement or Pooling and Servicing
Agreement,  to assure uniform quality in servicing the Receivables and to reduce
administrative  costs,  each Trust will  designate  the Servicer as custodian to
maintain  possession,  as such Trust's agent, of the related retail  installment
sale contracts,  retail installment  loans,  purchase money notes or other notes
and any other  documents  relating to the  Receivables.  The  Depositor  and the
Seller(s)'  accounting  records and  computer  systems will reflect the sale and
assignment  of the  related  Receivables  to the  applicable  Trust and  Uniform
Commercial  Code  ("UCC")  financing   statements   reflecting  such  sales  and
assignments will be filed.  The Receivables  will not be segregated,  stamped or
otherwise  marked to indicate that they have been sold to the related Trust.  If
through inadvertence or otherwise,  another party purchases (or takes a security
interest in) the  Receivables  for new value in the ordinary  course of business
and takes possession of the Receivables  without actual knowledge of the related
Trust's  interest,  the purchaser (or secured party) will acquire an interest in
the Receivables superior to the interest of the related Trust.

ACCOUNTS

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

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

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

         For any series of Securities, funds in the Collection Account, the Note
Distribution  Account and any  Pre-Funding  Account,  Reserve  Account and other
accounts identified as such in the related Prospectus Supplement  (collectively,
the "TRUST  ACCOUNTS")  will be invested  as  provided  in the related  Sale and
Servicing Agreement or Pooling and Servicing Agreement in Eligible  Investments.
"ELIGIBLE  INVESTMENTS" are generally  limited to investments  acceptable to the
Rating Agencies  rating such  Securities as being  consistent with the rating of
such Securities and may include motor vehicle,  recreational vehicle retail sale
contracts  or retail  installment  loans.  Except as  described  below or in the
related Prospectus  Supplement,  Eligible Investments are limited to obligations
or  securities  that mature on or before the date of the next  distribution  for
such series.  However, to the extent permitted by the Rating Agencies,  funds in
any Reserve  Account may be invested in securities that will not mature prior to
the date of the next distribution with respect to such Certificates or Notes and
will not be sold to meet any shortfalls. Thus, the amount of cash in any Reserve
Account at any time may be less than the balance of the Reserve Account.  If the
amount required to be withdrawn from any Reserve Account to cover  shortfalls in
collections on the related  Receivables  (as provided in the related  Prospectus
Supplement)  exceeds  the amount of cash in the  Reserve  Account,  a  temporary
shortfall   in  the  amounts   distributed   to  the  related   Noteholders   or
Certificateholders could result, which could, in turn, increase the average life
of the Notes or the  Certificates of such series.  Investment  earnings on funds
deposited  in  the  Trust  Accounts,  net  of  losses  and  investment  expenses
(collectively,   "INVESTMENT  EARNINGS"),  shall  be  allocated  in  the  manner
described in the related Prospectus Supplement.

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

SERVICING PROCEDURES

         The Servicer will make  reasonable  efforts to collect all payments due
with respect to the Receivables held by any Trust and will,  consistent with the
related Sale and Servicing Agreement or Pooling and Servicing Agreement,  follow
such  collection  procedures as it follows with respect to motor vehicle  and/or
recreational  vehicle retail  installment  sale  contracts,  installment  loans,
purchase  money notes or other  notes that it services  for itself or others and
that are comparable to such Receivables.  Consistent with its normal procedures,
the Servicer may, in its discretion, arrange with the Obligor on a Receivable to
extend or  modify  the  payment  schedule,  but no such  arrangement  will,  for
purposes of any Sale and Servicing Agreement or Pooling and Servicing Agreement,
modify the original due dates or the amount of the scheduled  payments or extend
the final payment date of any  Receivable  beyond the Final  Scheduled  Maturity
Date (as such  term is  defined  with  respect  to any  Receivables  Pool in the
related  Prospectus  Supplement).  Some of such  arrangements  may result in the
Servicer  purchasing the Receivable  for the Purchase  Amount,  while others may
result in the  Servicer  making  Advances.  The  Servicer  may sell the Financed
Vehicle  securing the related  Receivable  at public or private sale or take any
other action  permitted by  applicable  law. See "Certain  Legal  Aspects of the
Receivables".

         The Servicer may from time to time perform any portion of its servicing
obligations  under the  applicable  Sale and Servicing  Agreement or Pooling and
Servicing   Agreement   through   subservicing   agreements   with  third  party
subservicers approved by the Rating Agencies.  Each Sale and Servicing Agreement
or Pooling and  Servicing  Agreement,  as  applicable,  will provide  that,  not
withstanding  the use of  subservicers,  the Servicer will remain liable for its
servicing  duties and  obligations as if the Servicer  serviced the  Receivables
directly.

COLLECTIONS

         With respect to each Trust,  the Servicer  will deposit all payments on
the  related  Receivables  (from  whatever  source)  and  all  proceeds  of such
Receivables  collected  during each collection  period  specified in the related
Prospectus Supplement (each, a "COLLECTION PERIOD ") into the related Collection
Account  within two business days after receipt  thereof.  However,  at any time
that and for so long as (i) the Servicer  (or its  successor)  is the  Servicer,
(ii) there exists no Servicer  Default and (iii) each other  condition to making
deposits less  frequently  than daily as may be specified by the Rating Agencies
or set forth in the related  Prospectus  Supplement is  satisfied,  the Servicer
will not be required to deposit such amounts into the  Collection  Account until
on or before the applicable  Distribution Date or Payment Date.  Pending deposit
into the Collection Account,  collections may be invested by the Servicer at its
own risk and for its own benefit and will not be segregated  from its own funds.
If the Servicer were unable to remit such funds,  Securityholders  might incur a
loss. To the extent set forth in the related Prospectus Supplement, the Servicer
may, in order to satisfy the requirements  described  above,  obtain a letter of
credit or other  security for the benefit of the related  Trust to secure timely
remittances  of  collections  on the  related  Receivables  and  payment  of the
aggregate Purchase Amount with respect to Receivables purchased by the Servicer.

         Collections on a Precomputed Receivable made during a Collection Period
shall be applied first to repay any outstanding Precomputed Advances made by the
Servicer with respect to such Receivable (as described below), and to the extent
that collections on a Precomputed  Receivable  during a Collection Period exceed
the outstanding  Precomputed Advances,  the collections shall then be applied to
the scheduled payment on such Receivable. If any collections remaining after the
scheduled payment is made are insufficient to prepay the Precomputed  Receivable
in full, then,  generally such remaining  collections (the "PAYAHEADS") shall be
transferred  to and kept in the Payahead  Account,  until such later  Collection
Period when the  collections  may be transferred  to the Collection  Account and
applied either to the scheduled payment or to prepay such Receivable in full.

ADVANCES

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

         Simple Interest  Receivables.  If so provided in the related Prospectus
Supplement,  on or before the business day prior to each applicable Distribution
Date or Payment Date,  the Servicer  shall  deposit into the related  Collection
Account as a Simple  Interest  Advance an amount equal to the amount of interest
that would have been due on the related  Simple  Interest  Receivables  at their
respective  APRs for the related  Collection  Period  (assuming that such Simple
Interest Receivables are paid on their respective due dates) minus the amount of
interest  actually  received  on such  Simple  Interest  Receivables  during the
related Collection Period. If such calculation  results in a negative number, an
amount equal to such amount shall be paid to the  Servicer in  reimbursement  of
outstanding  Simple Interest Advances.  In addition,  in the event that a Simple
Interest  Receivable becomes a Defaulted  Receivable (as such term is defined in
the related  Prospectus  Supplement),  the amount of accrued and unpaid interest
thereon (but not  including  interest for the then  current  Collection  Period)
shall be  withdrawn  from the  Collection  Account  and paid to the  Servicer in
reimbursement of outstanding Simple Interest Advances.  No advances of principal
will be made  with  respect  to Simple  Interest  Receivables.  As used  herein,
"ADVANCES" means both Precomputed Advances and Simple Interest Advances.

SERVICING COMPENSATION AND PAYMENT OF EXPENSES

         Unless otherwise specified in the Prospectus Supplement with respect to
any  Trust,  the  Servicer  will be  entitled  to receive a  servicing  fee (the
"SERVICING  FEE") for each  Collection  Period in an amount equal to a specified
percentage  per annum (as set forth in the related  Prospectus  Supplement,  the
"SERVICING  FEE RATE") of the Pool  Balance  as of the first day of the  related
Collection Period. The Servicing Fee (together with any portion of the Servicing
Fee that remains unpaid from prior  Distribution Dates or Payment Dates) will be
paid out of the available funds for the related  collection  Period prior to any
distribution(s)  on  the  related  Payment  Date  or  Distribution  Date  to the
Noteholders or the Certificateholders of the related series.

         With respect to any Trust,  the  Servicer  will  generally  collect and
retain  any late  fees,  prepayment  charges  and other  administrative  fees or
similar   charges  allowed  by  applicable  law  with  respect  to  the  related
Receivables  and will be entitled to  reimbursement  from such Trust for certain
liabilities. Payments by or on behalf of Obligors will be allocated to scheduled
payments  and late fees and other  charges  in  accordance  with the  Servicer's
normal practices and procedures.

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

DISTRIBUTIONS

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

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

CREDIT AND CASH FLOW ENHANCEMENT

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

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

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

NET DEPOSITS

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

STATEMENTS TO TRUSTEES AND TRUST

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

EVIDENCE AS TO COMPLIANCE

         Each Sale and Servicing  Agreement and Pooling and Servicing  Agreement
will provide that a firm of independent public accountants will furnish annually
to the  related  Trust and the  Applicable  Trustee or Trustee  statement  as to
compliance by the Servicer  during the preceding  twelve months (or, in the case
of the first such  certificate,  from the applicable  Closing Date) with certain
standards  relating  to  the  servicing  of  the  applicable  Receivables,   the
Servicer's  accounting  records  and  computer  files with  respect  thereto and
certain other matters.

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

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

CERTAIN MATTERS REGARDING THE SERVICER

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

         Each Sale and Servicing  Agreement and Pooling and Servicing  Agreement
will  further  provide  that  neither  the  Servicer  nor any of its  directors,
officers,  employees and agents will be under any liability to the related Trust
or the related  Noteholders or  Certificateholders  for taking any action or for
refraining from taking any action pursuant to such Sale and Servicing  Agreement
or Pooling  and  Servicing  Agreement  or for errors in  judgment;  except  that
neither the Servicer nor any such person will be protected against any liability
that would otherwise be imposed by reason of willful  misfeasance,  bad faith or
negligence in the performance of the Servicer's  duties  thereunder or by reason
of reckless  disregard of its  obligations and duties  thereunder.  In addition,
each Sale and  Servicing  Agreement  and Pooling and  Servicing  Agreement  will
provide  that the  Servicer is under no  obligation  to appear in,  prosecute or
defend any legal  action  that is not  incidental  to the  Servicer's  servicing
responsibilities  under  such  Sale  and  Servicing  Agreement  or  Pooling  and
Servicing Agreement and that, in its opinion,  may cause it to incur any expense
or liability.

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

SERVICER DEFAULT

         "SERVICER DEFAULT" under each Sale and Servicing  Agreement and Pooling
and  Servicing  Agreement  will  consist of (i) any  failure by the  Servicer to
deliver to the  Applicable  Trustee for deposit in any of the Trust  Accounts or
the  Certificate  Distribution  Account  any  required  payment or to direct the
Applicable Trustee to make any required distributions  therefrom,  which failure
continues  unremedied  for three  business  days after  written  notice from the
Applicable  Trustee is  received  by the  Servicer  or after  discovery  of such
failure by the  Servicer;  (ii) any failure by the  Servicer  duly to observe or
perform in any material respect any other covenant or agreement in such Sale and
Servicing Agreement or Pooling and Servicing Agreement, which failure materially
and adversely affects the rights of the Noteholders or the Certificateholders of
the related series and which  continues  unremedied for 60 days after the giving
of written notice of such failure (A) to the Servicer or the  Depositor,  as the
case  may  be,  by the  Applicable  Trustee  or (B) to the  Servicer  and to the
Applicable  Trustee by  holders  of Notes or  Certificates  of such  series,  as
applicable, evidencing not less than 25% in principal amount of such outstanding
Notes or of such Certificate  Balance; and (iii) the occurrence of an Insolvency
Event with respect to the Servicer.  "INSOLVENCY  EVENT" means,  with respect to
any  Person,  any  of  the  following  events  or  actions:  certain  events  of
insolvency,  readjustment  of debt,  marshalling  of assets and  liabilities  or
similar  proceedings  with  respect to such person and  certain  actions by such
person  indicating  its  insolvency,   reorganization   pursuant  to  bankruptcy
proceedings or inability to pay its obligations.

RIGHTS UPON SERVICER DEFAULT

         In the case of any Trust that has issued  Notes,  as long as a Servicer
Default under a Sale and Servicing  Agreement  remains  unremedied,  the related
Indenture  Trustee or holders of Notes of the related series evidencing not less
than 25% of the principal  amount of such Notes then  outstanding  may terminate
all the rights and  obligations  of the Servicer  under such Sale and  Servicing
Agreement, whereupon such Indenture Trustee or a successor servicer appointed by
such  Indenture  Trustee  will succeed to all the  responsibilities,  duties and
liabilities of the Servicer under such Sale and Servicing  Agreement and will be
entitled to similar compensation arrangements. In the case of any Trust that has
not issued Notes,  as long as a Servicer  Default under the related  Pooling and
Servicing  Agreement  remains  unremedied,  the  related  Trustee  or holders of
Certificates of the related series evidencing not less than 25% of the principal
amount of such  Certificates  then  outstanding may terminate all the rights and
obligations  of  the  Servicer  under  such  Pooling  and  Servicing  Agreement,
whereupon  such Trustee or a successor  servicer  appointed by such Trustee will
succeed to all the  responsibilities,  duties and  liabilities  of the  Servicer
under such  Pooling  and  Servicing  Agreement  and will be  entitled to similar
compensation arrangements. If, however, a bankruptcy trustee or similar official
has been  appointed  for the Servicer,  and no Servicer  Default other than such
appointment has occurred, such trustee or official may have the power to prevent
such   Indenture   Trustee,    such   Noteholders,    such   Trustee   or   such
Certificateholders  from  effecting a transfer of  servicing.  In the event that
such  Indenture  Trustee  or Trustee is  unwilling  or unable to so act,  it may
appoint, or petition a court of competent jurisdiction for the appointment of, a
successor with a net worth of at least  $100,000,000  and whose regular business
includes the servicing of motor vehicle  receivables.  Such Indenture Trustee or
Trustee may make such  arrangements  for  compensation  to be paid,  which in no
event may be greater than the servicing  compensation to the Servicer under such
Sale and Servicing Agreement or Pooling and Servicing Agreement.

WAIVER OF PAST DEFAULTS

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

AMENDMENT

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

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

PAYMENT OF NOTES

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

TERMINATION

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

         In order to avoid excessive  administrative  expense, the Servicer will
be  permitted  at its option to purchase  from each Trust,  as of the end of any
applicable  Collection Period, if the then outstanding Pool Balance with respect
to the Receivables held by such Trust is 10% (or such other percentage not lower
than 5% as is specified  in the related  Prospectus  Supplement)  or less of the
Initial  Pool  Balance  (as defined in the related  Prospectus  Supplement,  the
"INITIAL POOL Balance"),  all remaining related  Receivables at a price equal to
the aggregate of the Purchase  Amounts  thereof as of the end of such Collection
Period.

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

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

ADMINISTRATION AGREEMENT

         If so specified in the related Prospectus Supplement,  the person named
as such in the related Prospectus Supplement (the  "ADMINISTRATOR"),  will enter
into  an  agreement  (as  amended  and  supplemented   from  time  to  time,  an
"ADMINISTRATION  AGREEMENT")  with each Trust that issues  Notes and the related
Indenture Trustee pursuant to which the Administrator  will agree, to the extent
provided in such Administration Agreement, to provide the notices and to perform
other  administrative  obligations  required  by the related  Indenture.  Unless
otherwise  specified in the related  Prospectus  Supplement  with respect to any
such  Trust,  as  compensation  for  the  performance  of  the   Administrator's
obligations under the applicable  Administration  Agreement and as reimbursement
for its  expenses  related  thereto,  the  Administrator  will be  entitled to a
monthly  administration fee in such an amount as may be set forth in the related
Prospectus Supplement (the "ADMINISTRATION FEE").

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

GENERAL

         The  Receivables  will be treated by each Trust as  "chattel  paper" as
defined in the UCC. Pursuant to the UCC, the sale of chattel paper is treated in
a manner similar to a security  interest in chattel  paper.  In order to protect
each Trust's  ownership or security  interest in its Receivables,  the Depositor
will file UCC-1 financing  statements  with the  appropriate  authorities in the
States of New  York,  Delaware  and any other  states  deemed  advisable  by the
Depositor  to give notice of such  Trust's and any related  Indenture  Trustee's
ownership of and security interest in the Receivables and their proceeds.  Under
each Sale and  Servicing  Agreement  and Pooling and  Servicing  Agreement,  the
Servicer  will be obligated to maintain the  perfection  of each Trust's and any
related  Indenture  Trustee's  interest in the Receivables.  It should be noted,
however,  that a  purchaser  of  chattel  paper  who  gives  new value and takes
possession  of it in the  ordinary  course  of  such  purchaser's  business  has
priority  over a security  interest,  including  an ownership  interest,  in the
chattel paper that is perfected by filing UCC-1 financing statements, and not by
possession  of  such  chattel  paper  by the  original  secured  party,  if such
purchaser acts in good faith without knowledge that the related chattel paper is
subject  to a security  interest,  including  an  ownership  interest.  Any such
purchaser  would  not be deemed to have  such  knowledge  because  there are UCC
filings  and  would  not  learn  of the  sale  of or  security  interest  in the
Receivables  from a review of the Receivables  since they would not be marked to
show such sale.

SECURITY INTEREST IN VEHICLES

         In states in which retail  installment  sale contracts and  installment
loans such as the Motor Vehicle and Recreational  Vehicle  Receivables  evidence
the credit sale of automobiles,  light-duty  trucks or recreational  vehicles by
dealers to obligors,  the contracts or loans also constitute  personal  property
security  agreements  and include  grants of security  interests in the vehicles
under the applicable  UCC.  Perfection of security  interests in the automobiles
and   recreational   vehicles  is  generally   governed  by  the  motor  vehicle
registration laws of the state in which the vehicle is located. In all states in
which the Receivables  have been  originated,  except as noted below, a security
interest in Financed Vehicles is perfected by obtaining the certificate of title
to the Financed  Vehicle or notation of the secured party's lien on the Financed
Vehicle's  certificate  of title.  Notwithstanding  the  foregoing,  in  certain
states,  folding camping trailers and/or slide-in campers,  which may constitute
the Financed Vehicle with respect to certain  Recreational  Vehicle Receivables,
are not subject to state  titling and vehicle  registration  laws and a security
interest in such  recreation  vehicles is  perfected  by filing  pursuant to the
provisions of the UCC.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Seller will be obligated to have taken all actions  necessary  under the laws of
the state in which the  Financed  Vehicle is located  to  perfect  its  security
interest in the Financed Vehicle securing the related Receivable purchased by it
from a Dealer,  including,  where  applicable,  by having a notation of its lien
recorded  on  such  vehicle's  certificate  of  title  or,  if  appropriate,  by
perfecting its security interest in the related recreational  vehicles under the
UCC.  Because the Servicer will continue to service the contracts and loans, the
Obligors  on the  contracts  and loans will not be  notified of the sales from a
Seller to the Depositor or from the  Depositor to the Trust,  and no action will
be taken to record the  transfer of the security  interest  from a Seller to the
Depositor or from the Depositor to the Trust by amendment of the certificates of
title for the Financed Vehicles or otherwise.

         Pursuant  to each  Receivables  Purchase  Agreement,  each  Seller will
assign to the  Depositor  its  interests in the Financed  Vehicles  securing the
Motor Vehicle and Recreational  Vehicle  Receivables  assigned by that Seller to
the Depositor and, with respect to each Trust,  pursuant to the related Sale and
Servicing  Agreement or Pooling and  Servicing  Agreement,  the  Depositor  will
assign its interests in the Financed Vehicles  securing the related  Receivables
to such Trust.  However,  because of the administrative burden and expense, none
of the Seller, the Depositor, the Servicer or the related Trustee will amend any
certificate  of title to identify  either the Depositor or such Trust as the new
secured party on such  certificate of title  relating to a Financed  Vehicle nor
will any such entity execute and file any transfer instrument (including,  among
other instruments,  UCC-3 assignments for those Financed  Recreational  Vehicles
for which perfection is governed by the UCC).

         In most  states,  an  assignment  such as that under  each  Receivables
Purchase  Agreement,  Sale and  Servicing  Agreement  or Pooling  and  Servicing
Agreement is an effective conveyance of a security interest without amendment of
any lien noted on a vehicle's certificate of title or the execution or filing of
any transfer  instrument,  and the assignee  succeeds  thereby to the assignor's
rights as secured  party.  In some  states,  however,  in the absence of such an
amendment,  execution or filing,  the assignment to the Applicable  Trustee of a
security interest in Financed Vehicles  registered  therein may not be effective
or such  security  interest may not be perfected.  If any otherwise  effectively
assigned security interest in favor of the Applicable  Trustee is not perfected,
such  assignment  of the security  interest to such Trustee may not be effective
against  creditors or a trustee in bankruptcy of the  applicable  Seller,  which
continues to be  specified  as  lienholder  on any  certificates  of title or as
secured party on any UCC filing.  However, UCC financing statements with respect
to the transfer of each Seller's  security interest in related Financed Vehicles
to the  Depositor  and the  transfer  to the  applicable  Trust of the  Seller's
security  interest in such  Financed  Vehicles will be filed.  In addition,  the
Servicer  will  continue  to hold  any  certificates  of title  relating  to the
Financed  Vehicles in its possession as custodian for such Trust pursuant to the
related Sale and  Servicing  Agreement or Pooling and Servicing  Agreement.  See
"Description  of the Transfer and Servicing  Agreements--Sale  and Assignment of
Receivables".

         In  addition,  even in those states  where an  assignment  such as that
under each  Receivables  Purchase  Agreement,  Sale and  Servicing  Agreement or
Pooling  and  Servicing  Agreement  is an  effective  conveyance  of a  security
interest  without  amendment  of any lien noted on a  vehicle's  certificate  of
title,  by not  identifying a Trust as the secured party on the  certificate  of
title,  the  security  interest of such Trust in the  vehicle  could be defeated
through fraud or negligence.  In such states, in the absence of fraud or forgery
by the  vehicle  owner or the Seller or  administrative  error by state or local
agencies, the notation of the Seller's lien on the certificates of title will be
sufficient to protect a Trust  against the rights of subsequent  purchasers of a
Financed  Vehicle  or  subsequent  lenders  who take a  security  interest  in a
Financed  Vehicle.  If there are any  Financed  Vehicles  as to which the Seller
failed to obtain a perfected  security  interest,  the security  interest of the
related Trust would be subordinate to, among others, the interests of subsequent
purchasers of the Financed Vehicles and holders of perfected  security interests
therein. Such a failure, however, would constitute a breach of the warranties of
the  Depositor  under the related  Sale and  Servicing  Agreement or Pooling and
Servicing  Agreement and of the related  Seller under the  Receivables  Purchase
Agreement and would create an  obligation  of the  Depositor to  repurchase  the
related  Receivable  from the Trust and of the related Seller to  simultaneously
repurchase  the related  Receivable  from the  Depositor  unless the breach were
cured.  See  "Description  of the Transfer and  Servicing  Agreements--Sale  and
Assignment   of   Receivables"   and  "Special   Considerations--Certain   Legal
Aspects--Security Interests in Financed Vehicles".

         Under the laws of most states,  the  perfected  security  interest in a
vehicle  would  continue  for four months  after the vehicle is moved to a state
other than the state in which it is initially  registered and  thereafter  until
the owner  thereof  re-registers  the  vehicle in the new state.  A majority  of
states  generally  require  surrender of a certificate of title to re-register a
vehicle.  Accordingly, a secured party must surrender possession if it holds the
certificate of title to the vehicle or, in the case of a vehicle registered in a
state  providing for the notation of a lien on the  certificate of title but not
possession  by the secured  party,  the secured  party would  receive  notice of
surrender if the security  interest is noted on the certificate of title.  Thus,
the secured party would have the opportunity to re-perfect its security interest
in the vehicle in the state of relocation.  However, these procedural safeguards
will not protect the secured party if through fraud,  forgery or  administrative
error, the debtor somehow procures a new certificate of title that does not list
the  secured  party's  lien.  Additionally,  in  states  that do not  require  a
certificate  of  title  for  registration  of a motor  vehicle  or  recreational
vehicle,  re-registration  could defeat  perfection.  In the ordinary  course of
servicing motor vehicle or recreational vehicle receivables,  the Servicer takes
steps to effect  re-perfection  upon  receipt  of notice of  re-registration  or
information from the obligor as to relocation.  Similarly, when an obligor sells
a vehicle, the Servicer must surrender possession of the certificate 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 loan before release
of the lien.  Under each Sale and Servicing  Agreement and Pooling and Servicing
Agreement,  the Servicer  will be obligated to take  appropriate  steps,  at the
Servicer's expense, to maintain perfection of security interests in the Financed
Vehicles and is obligated to purchase the related  Receivable  if it fails to do
so.

         Under the laws of most states,  liens for repairs  performed on a motor
vehicle or  recreational  vehicle and liens for unpaid taxes take  priority over
even a perfected  security interest in a financed vehicle.  The Code also grants
priority to certain federal tax liens over the lien of a secured party. The laws
of  certain  states and  federal  law permit the  confiscation  of  vehicles  by
governmental  authorities  under  certain  circumstances  if  used  in  unlawful
activities, which may result in the loss of a secured party's perfected security
interest in the confiscated vehicle.  Under each Receivables Purchase Agreement,
the Seller will  represent to the related Trust that, as of the date the related
Receivable is sold to such Trust,  each security  interest in a Financed Vehicle
is or will be prior to all other  present  liens (other than tax liens and other
liens  that  arise by  operation  of law) upon and  security  interests  in such
Financed  Vehicle.  However,  liens for  repairs or taxes  could  arise,  or the
confiscation of a Financed Vehicle could occur, at any time during the term of a
Receivable.  No notice will be given to the Trustee,  any Indenture Trustee, any
Noteholders or the Certificateholders in respect of a given Trust if such a lien
arises or confiscation  occurs and any such lien or  confiscation  arising after
the  applicable  Closing  Date  would  not  give  rise to the  related  Seller's
repurchase obligation under the applicable Receivables Purchase Agreement.

REPOSSESSION

         In the event of default by vehicle purchasers,  the holder of the motor
vehicle or recreational  vehicle  installment  sale contract or installment loan
has all the remedies of a secured party under the UCC, except where specifically
limited by other state laws.  Among the UCC remedies,  the secured party has the
right to perform  self-help  repossession  unless  such act would  constitute  a
breach of the peace.  Self-help  is the method  employed by the Servicer in most
cases and is accomplished simply by retaking possession of the financed vehicle.
In the event of default by the  obligor,  some  jurisdictions  require  that the
obligor be notified of the  default and be given a time period  within  which he
may  cure  the  default  prior  to   repossession.   Generally,   the  right  of
reinstatement  may be exercised on a limited number of occasions in any one-year
period.  In cases where the obligor objects or raises a defense to repossession,
or if otherwise required by applicable state law, a court order must be obtained
from the  appropriate  state court,  and the vehicle must then be repossessed in
accordance with that order.

NOTICE OF SALE; REDEMPTION RIGHTS

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

DEFICIENCY JUDGMENTS AND EXCESS PROCEEDS

         The proceeds of resale of the vehicles  generally will be applied first
to the expenses of resale and  repossession  and then to the satisfaction of the
indebtedness. While some states impose prohibitions or limitations on deficiency
judgments  if the net  proceeds  from resale do not cover the full amount of the
indebtedness,  a  deficiency  judgment can be sought in those states that do not
prohibit or limit such judgments.  However,  the deficiency  judgment would be a
personal  judgment  against  the  obligor for the  shortfall,  and a  defaulting
obligor  can be  expected  to have very  little  capital  or  sources  of income
available following repossession. Therefore, in many cases, it may not be useful
to seek a deficiency  judgment  or, if one is  obtained,  it may be settled at a
significant discount.

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

CONSUMER PROTECTION LAWS

         Numerous  federal  and  state  consumer  protection  laws  and  related
regulations impose substantial  requirements upon lenders and servicers involved
in consumer  finance.  These laws include the federal  Truth in Lending Act, the
Equal Credit  Opportunity Act, the Federal Trade Commission Act, the Fair Credit
Billing Act, the Fair Credit Reporting Act, the Fair Debt Collection  Procedures
Act, the Magnuson--Moss  Warranty Act, the Federal Reserve Board's Regulations B
and Z, the Soldiers' and Sailors'  Civil Relief Act of 1940,  the Texas Consumer
Credit Code,  state  adoptions  of the National  Consumer Act and of the Uniform
Consumer  Credit Code and state motor  vehicle  retail  installment  sales acts,
retail  installment  sales acts and other similar laws.  Also, state laws impose
finance charge  ceilings and other  restrictions  on consumer  transactions  and
require  contract  disclosures  in addition to those required under federal law.
These requirements impose specific statutory liabilities upon creditors who fail
to comply with their  provisions.  In some cases, this liability could affect an
assignee's   ability  to  enforce  consumer   finance   contracts  such  as  the
Receivables.

         The  so-called   "Holder-in-Due-Course"   Rule  of  the  Federal  Trade
Commission (the "FTC RULE"), the provisions of which are generally duplicated by
the Uniform  Consumer  Credit  Code,  other  statutes or the common law, has the
effect of  subjecting  a seller in a consumer  credit  transaction  (and certain
related  creditors  and their  assignees)  to all claims and defenses  which the
obligor  in the  transaction  could  assert  against  the  seller of the  goods.
Liability under the FTC Rule is limited to the amounts paid by the obligor under
the  contract  and the holder of the  contract may also be unable to collect any
balance remaining due thereunder from the obligor.

         Most of the Receivables  will be subject to the requirements of the FTC
Rule.  Accordingly,  each Trust, as holder of the related  Receivables,  will be
subject to any claims or defenses that the purchaser of the applicable  Financed
Vehicle may assert against the seller of the Financed  Vehicle.  Such claims are
limited to a maximum  liability  equal to the amounts paid by the Obligor on the
Receivable.  If an  Obligor  were  successful  in  asserting  any such  claim or
defense,  such  claim or  defense  would  constitute  a breach  of the  Seller's
warranties  under the  related  Sale and  Servicing  Agreement  or  Pooling  and
Servicing  Agreement  and would create an obligation of the Seller to repurchase
the Receivable  unless the breach is cured. See "Description of the Transfer and
Servicing Agreements--Sale and Assignment of Receivables".

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

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

         Under each  Receivables  Purchase  Agreement,  the related  Seller will
warrant to the related  Depositor (who will in turn assign its rights under such
warranty to the applicable Trust under the related Sale and Servicing  Agreement
or Pooling and  Servicing  Agreement)  that each  Receivable  complies  with all
requirements of law in all material respects.  Accordingly,  if an Obligor has a
claim against such Trust for violation of any law and such claim  materially and
adversely  affects such Trust's  interest in a Receivable,  such violation would
constitute  a breach of the  warranties  of the Seller  under  such  Receivables
Purchase  Agreement  and would create an  obligation of the Seller to repurchase
the Receivable  unless the breach is cured. See "Description of the Transfer and
Servicing Agreements--Sale and Assignment of Receivables".

OTHER LIMITATIONS

         In addition to the laws limiting or prohibiting  deficiency  judgments,
numerous other  statutory  provisions,  including  federal  bankruptcy  laws and
related state laws,  may interfere with or affect the ability of a secured party
to realize upon collateral or to enforce a deficiency judgment.  For example, in
a Chapter 13 proceeding under the federal  bankruptcy law, a court may prevent a
creditor from repossessing a vehicle,  and, as part of the rehabilitation  plan,
reduce the amount of the secured indebtedness to the market value of the vehicle
at the time of bankruptcy (as determined by the court),  leaving the creditor as
a general unsecured creditor for the remainder of the indebtedness. A bankruptcy
court may also  reduce the monthly  payments  due under a contract or change the
rate of interest and time of repayment of the indebtedness.

                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  summary of  material  federal  income tax
consequences  of the purchase,  ownership and  disposition  of the Notes and the
Certificates.  The  summary  does not  purport to deal with  federal  income tax
consequences  applicable  to all  categories  of  holders,  some of which may be
subject to special rules. For example,  it does not discuss the tax treatment of
Noteholders  or  Certificateholders  that  are  insurance  companies,  regulated
investment companies or dealers in securities.  Moreover,  there are no cases or
Internal Revenue Service ("IRS ") rulings on similar transactions involving both
debt and equity  interests  issued by a trust with terms similar to those of the
Notes and the Certificates. As a result, the IRS may disagree with all or a part
of the discussion  below.  Prospective  investors are urged to consult their own
tax advisors in determining the federal, state, local, foreign and any other tax
consequences to them of the purchase, ownership and disposition of the Notes and
the Certificates.

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

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

                 TRUSTS FOR WHICH A PARTNERSHIP ELECTION IS MADE

TAX CHARACTERIZATION OF THE TRUST AS A PARTNERSHIP

         With respect to a Trust for which a partnership election is made, it is
the  opinion  of Tax  Counsel  that such Trust  will not be an  association  (or
publicly  traded  partnership)  taxable as a corporation  for federal income tax
purposes.  This  opinion will be based on the  assumption  that the terms of the
Trust  Agreement  and  related  documents  will  be  complied  with,  and on Tax
Counsel's opinion that the nature of the income of the Trust will exempt it from
the rule that certain publicly traded partnerships are taxable as corporations.

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

TAX CONSEQUENCES TO HOLDERS OF THE NOTES

         TREATMENT OF THE NOTES AS  INDEBTEDNESS.  The Depositor will agree, and
the  Noteholders  will agree by their purchase of Notes,  to treat such Notes as
debt for federal income tax purposes. It is the opinion of Tax Counsel that such
Notes will be classified as debt for federal income tax purposes. The discussion
below assumes this characterization of the Notes is correct.

         OID, ETC. The  discussion  below assumes that all payments on the Notes
are denominated in U.S. dollars,  and that the Notes are not Indexed  Securities
or Strip Notes.  Moreover,  the discussion assumes that the interest formula for
the Notes meets the requirements for "qualified  stated interest" under Treasury
regulations (the "OID REGULATIONS") relating to original issue discount ("OID"),
and that any OID on the Notes (i.e.,  any excess of the principal  amount of the
Notes over their issue price) does not exceed a de minimis amount (i.e., 1/4% of
their principal amount  multiplied by the number of full years included in their
term),  all within the meaning of the OID  Regulations.  If these conditions are
not  satisfied  with  respect  to any  given  series of  Notes,  additional  tax
considerations  with respect to such Notes will be  disclosed in the  applicable
Prospectus Supplement.

         INTEREST INCOME ON THE NOTES. Based on the above assumptions, except as
discussed in the  following  paragraph,  the Notes will not be  considered to be
issued with OID. The stated interest  thereon will be taxable to a Noteholder as
ordinary  interest  income  when  received  or accrued in  accordance  with such
Noteholder's method of tax accounting.  Under the OID Regulations, a holder of a
Note issued with a de minimis amount of OID must include such OID in income,  on
a pro rata basis,  as principal  payments are made on the Note. A purchaser  who
buys a Note for  more or less  than  its  principal  amount  will  generally  be
subject,  respectively,  to the premium amortization or market discount rules of
the Code.

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

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

         The Taxpayer  Relief Act of 1997 revises the maximum rate of tax on net
capital gains for individuals on sales of certain assets  (including  stocks and
securities).  The  holding  period  for which an asset must be held for the gain
from its sale to be eligible for the lowest rate is increased  from 12 months to
18 months, with a further rate reduction scheduled to take effect after the year
2000 for the sale of certain  assets  that have been held at least 5 years.  The
Treasury  Department  is to issue  regulations  coordinating  the  capital  gain
provisions  with other rules  involving  the  treatment of sales and exchange by
pass-through entities such as the Trust.

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

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

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

         NEW  WITHHOLDING   REGULATIONS.   On  October  6,  1997,  the  Treasury
Department  issued new regulations  (the "New  Regulations")  which make certain
modifications to the withholding,  backup withholding and information  reporting
rules  described  above.  The New  Regulations  attempt  to unify  certification
requirements and modify reliance  standards.  The New Regulations will generally
be effective  for  payments  made after  December  31, 1998,  subject to certain
transition  rules.  Prospective  investors  are urged to  consult  their own tax
advisors regarding the New Regulations.

         POSSIBLE  ALTERNATIVE  TREATMENTS  OF THE NOTES.  If,  contrary  to the
opinion of Tax Counsel,  the IRS  successfully  asserted that one or more of the
Notes did not represent debt for federal income tax purposes, the Notes might be
treated as equity interests in the Trust. If so treated,  the Trust would likely
be  treated  as a  publicly  traded  partnership  that would not be taxable as a
corporation because it would meet certain qualifying income tests.  Nonetheless,
treatment of the Notes as equity interests in such a publicly traded partnership
could have adverse tax consequences to certain holders.  For example,  income to
certain  tax-exempt  entities  (including  pension  funds)  would be  "unrelated
business taxable income",  income to foreign holders  generally would be subject
to U.S.  tax and U.S.  tax  return  filing  and  withholding  requirements,  and
individual  holders might be subject to certain  limitations on their ability to
deduct their share of Trust expenses.

TAX CONSEQUENCES TO HOLDERS OF THE CERTIFICATES

         TREATMENT OF THE TRUST AS A PARTNERSHIP. The Depositor and the Servicer
will  agree,  and  the  Certificateholders  will  agree  by  their  purchase  of
Certificates,  to treat the Trust as a  partnership  for purposes of federal and
state income tax,  franchise  tax and any other tax measured in whole or in part
by income,  with the  assets of the  partnership  being the  assets  held by the
Trust, the partners of the partnership being the  Certificateholders  (including
the  Depositor in its capacity as  recipient of  distributions  from the Reserve
Account),  and the Notes  being  debt of the  partnership.  However,  the proper
characterization of the arrangement  involving the Trust, the Certificates,  the
Notes, the Depositor and the Servicer is not clear because there is no authority
on transactions closely comparable to that contemplated herein.

         A VARIETY OF ALTERNATIVE  CHARACTERIZATIONS ARE POSSIBLE.  For example,
because the  Certificates  have certain  features  characteristic  of debt,  the
Certificates  might be considered  debt of the Depositor or the Trust.  Any such
characterization  would not result in  materially  adverse tax  consequences  to
Certificateholders  as  compared  to  the  consequences  from  treatment  of the
Certificates  as  equity  in  a  partnership,  described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

         PARTNERSHIP TAXATION.  As a partnership,  the Trust will not be subject
to federal  income  tax.  Rather,  each  Certificateholder  will be  required to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust.  The Trust's  income will consist
primarily of interest and finance charges earned on the  Receivables  (including
appropriate  adjustments for market discount, OID and bond premium) and any gain
upon  collection or  disposition of  Receivables.  The Trust's  deductions  will
consist primarily of interest accruing with respect to the Notes,  servicing and
other  fees,  and  losses  or  deductions  upon  collection  or  disposition  of
Receivables.

         The tax  items  of a  partnership  are  allocable  to the  partners  in
accordance with the Code,  Treasury  regulations  and the partnership  agreement
(here,  the Trust  Agreement and related  documents).  The Trust  Agreement will
provide,  in general,  that the  Certificateholders  will be  allocated  taxable
income of the Trust for each  month  equal to the sum of (i) the  interest  that
accrues on the  Certificates  in  accordance  with their  terms for such  month,
including interest accruing at the Pass Through Rate for such month and interest
on amounts previously due on the Certificates but not yet distributed;  (ii) any
Trust income attributable to discount on the Receivables that corresponds to any
excess of the  principal  amount of the  Certificates  over their  initial issue
price;  (iii)  prepayment  premium  payable to the  Certificateholders  for such
month;  and (iv) any other amounts of income  payable to the  Certificateholders
for such month. Such allocation will be reduced by any amortization by the Trust
of premium on Receivables  that  corresponds to any excess of the issue price of
Certificates  over their principal  amount.  All remaining taxable income of the
Trust will be allocated to the Depositor.  Based on the economic  arrangement of
the parties,  this approach for  allocating  Trust income should be  permissible
under applicable Treasury  regulations,  although no assurance can be given that
the IRS would  not  require a  greater  amount  of  income  to be  allocated  to
Certificateholders.  Moreover,  even under the foregoing  method of  allocation,
Certificateholders may be allocated income equal to the entire Pass Through Rate
plus the other  items  described  above  even  though  the Trust  might not have
sufficient cash to make current cash  distributions  of such amount.  Thus, cash
basis holders will in effect be required to report income from the  Certificates
on the accrual basis and Certificateholders may become liable for taxes on Trust
income even if they have not received cash from the Trust to pay such taxes.  In
addition,  because tax  allocations  and tax reporting will be done on a uniform
basis  for  all  Certificateholders  but  Certificateholders  may be  purchasing
Certificates at different times and at different prices,  Certificateholders may
be  required to report on their tax  returns  taxable  income that is greater or
less than the amount reported to them by the Trust.

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

         An individual taxpayer's share of expenses of the Trust (including fees
to the  Servicer  but not  interest  expense)  would be  miscellaneous  itemized
deductions. Such deductions might be disallowed to the individual in whole or in
part and might  result in such  holder  being  taxed on an amount of income that
exceeds the amount of cash actually  distributed to such holder over the life of
the Trust.

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

         DISCOUNT  AND PREMIUM.  Unless  otherwise  indicated in the  Prospectus
Supplement,  the applicable  Seller will represent that the Receivables were not
issued with OID, and, therefore,  the Trust would not have OID income.  However,
the purchase price paid by the Trust for the  Receivables may be greater or less
than the remaining principal balance of the Receivables at the time of purchase.
If so, the Receivables will have been acquired at a premium or discount,  as the
case may be. (As indicated  above,  the Trust will make this  calculation  on an
aggregate    basis,   but   might   be   required   to   recompute   it   on   a
Receivable-by-Receivable basis.)

         If the Trust acquires the  Receivables at a market discount or premium,
the Trust will elect to include  any such  discount  in income  currently  as it
accrues over the life of the  Receivables or to offset any such premium  against
interest income on the Receivables. As indicated above, a portion of such market
discount income or premium deduction may be allocated to Certificateholders.

         SECTION 708 TERMINATION.  Pursuant to final Treasury regulations issued
May 9, 1997 under  Section 708 of the Code, a sale or exchange of 50% or more of
the capital and profits in the Trust would cause a deemed contribution of assets
of  the  Trust  (the  "old   partnership")   to  a  new  partnership  (the  "new
partnership") in exchange for interests in the new  partnership.  Such interests
would be deemed distributed to the parties of the old partnership in liquidation
thereof and not constitute a sale or exchange.

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

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

         If a Certificateholder  is required to recognize an aggregate amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

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

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

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

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

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

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

         TAX CONSEQUENCES TO FOREIGN CERTIFICATEHOLDERS. It is not clear whether
the Trust would be considered to be engaged in a trade or business in the United
States for  purposes  of federal  withholding  taxes  with  respect to  non-U.S.
persons because there is no clear authority  dealing with that issue under facts
substantially  similar to those  described  herein.  Although it is not expected
that the Trust would be engaged in a trade or business in the United  States for
such  purposes,  the Trust  will  withhold  as if it were so engaged in order to
protect the Trust from possible  adverse  consequences of a failure to withhold.
The Trust  expects to  withhold  on the  portion of its  taxable  income that is
allocable to foreign Certificateholders pursuant to Section 1446 of the Code, as
if such income were effectively connected to a U.S. trade or business, at a rate
of 35% for foreign  holders that are taxable as  corporations  and 39.6% for all
other  foreign  holders.  Subsequent  adoption  of Treasury  regulations  or the
issuance of other administrative  pronouncements may require the Trust to change
its withholding  procedures.  In determining a holder's  withholding status, the
Trust may rely on IRS Form W-8,  IRS Form W-9 or the holder's  certification  of
nonforeign status signed under penalties of perjury.

         Each  foreign  holder  might be required to file a U.S.  individual  or
corporate income tax return (including, in the case of a corporation, the branch
profits tax) on its share of the Trust's income. Each foreign holder must obtain
a taxpayer  identification  number  from the IRS and submit  that  number to the
Trust  on Form  W-8 in  order  to  assure  appropriate  crediting  of the  taxes
withheld.  A foreign holder  generally  would be entitled to file with the IRS a
claim for  refund  with  respect  to taxes  withheld  by the  Trust,  taking the
position  that no taxes  were due  because  the Trust was not  engaged in a U.S.
trade  or  business.   However,   interest  payments  made  (or  accrued)  to  a
Certificateholder   who  is  a  foreign  person  generally  will  be  considered
guaranteed payments to the extent such payments are determined without regard to
the income of the Trust. If these interest  payments are properly  characterized
as guaranteed  payments,  then the interest  will not be  considered  "portfolio
interest."  As a result,  Certificateholders  will be subject  to United  States
federal income tax and withholding  tax at a rate of 30 percent,  unless reduced
or eliminated  pursuant to an applicable  treaty. In such case, a foreign holder
would only be entitled to claim a refund for that portion of the taxes in excess
of the taxes that should be withheld with respect to the guaranteed payments.

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






                        TRUSTS TREATED AS GRANTOR TRUSTS

TAX CHARACTERIZATION OF THE TRUST AS A GRANTOR TRUST

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

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

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

         PREMIUM.  The price paid for a Grantor  Trust  Certificate  by a holder
will be allocated to such holder's  undivided  interest in each Receivable based
on each Receivable's relative fair market value, so that such holder's undivided
interest  in each  Receivable  will  have its own tax  basis.  A  Grantor  Trust
Certificateholder  that  acquires an interest  in  Receivables  at a premium may
elect to amortize such premium  under a constant  interest  method.  Amortizable
bond  premium  will be treated as an offset to interest  income on such  Grantor
Trust Certificate.  The basis for such Grantor Trust Certificate will be reduced
to the extent that amortizable  premium is applied to offset interest  payments.
It is not clear  whether a reasonable  prepayment  assumption  should be used in
computing  amortization of premium  allowable under Section 171. A Grantor Trust
Certificateholder  that makes this election for a Grantor Trust Certificate that
is  acquired  at a premium  will be deemed to have made an  election to amortize
bond  premium  with  respect to all debt  instruments  having  amortizable  bond
premium that such Grantor Trust  Certificateholder  acquires  during the year of
the election or thereafter.

         If a  premium  is  not  subject  to  amortization  using  a  reasonable
prepayment  assumption,  the holder of a Grantor Trust Certificate acquired at a
premium should  recognize a loss if a Receivable  prepays in full,  equal to the
difference  between  the  portion  of  the  prepaid  principal  amount  of  such
Receivable that is allocable to the Grantor Trust Certificate and the portion of
the adjusted  basis of the Grantor Trust  Certificate  that is allocable to such
Receivable.  If a  reasonable  prepayment  assumption  is used to amortize  such
premium,  it appears  that such a loss would be  available,  if at all,  only if
prepayments  have  occurred  at  a  rate  faster  than  the  reasonable  assumed
prepayment rate. It is not clear whether any other adjustments would be required
to reflect differences between an assumed prepayment rate and the actual rate of
prepayments.

STRIPPED BONDS AND STRIPPED COUPONS

         Although  the tax  treatment of stripped  bonds is not entirely  clear,
based on guidance by the IRS, each purchaser of a Grantor Trust Certificate will
be treated as the purchaser of a stripped bond which generally should be treated
as a single debt  instrument  issued on the day it is purchased  for purposes of
calculating  any original  issue  discount.  Generally,  under  recently  issued
Treasury regulations (the "SECTION 1286 TREASURY REGULATIONS"),  if the discount
on a  stripped  bond is larger  than a de  minimis  amount  (as  calculated  for
purposes of the OID rules of the Code) such  stripped bond will be considered to
have been issued with OID. See "Original Issue  Discount." Based on the preamble
to the Section 1286  Treasury  Regulations,  Tax Counsel is of the opinion that,
although  the  matter  is  not  entirely  clear,  the  interest  income  on  the
Certificates  at the  sum of the  Pass  Through  Rate  and  the  portion  of the
Servicing Fee Rate that does not constitute  excess servicing will be treated as
"qualified  stated  interest"  within the meaning of the Section  1286  Treasury
Regulations, and such income will be so treated in the Trustee's tax information
reporting.

         ORIGINAL ISSUE DISCOUNT.  The IRS has stated in published rulings that,
in  circumstances  similar to those described  herein,  the special rules of the
Code relating to "original issue discount" (currently Sections 1271 through 1273
and 1275) will be applicable to a Grantor Trust Certificateholder's  interest in
those Receivables meeting the conditions  necessary for these sections to apply.
Generally, a Grantor Trust Certificateholder that acquires an undivided interest
in a Receivable issued or acquired with OID must include in gross income the sum
of the "daily  portions," of the OID on such Receivable for each day on which it
owns a  Certificate,  including  the date of purchase but  excluding the date of
disposition.  In the case of an original  Grantor Trust  Certificateholder,  the
daily portions of OID with respect to a Receivable generally would be determined
as follows. A calculation will be made of the portion of OID that accrues on the
Receivable  during each successive  monthly accrual period (or shorter period in
respect of the date of original issue or the final Distribution Date). This will
be done,  in the case of each full  monthly  accrual  period,  by adding (i) the
present value of all remaining  payments to be received on the Receivable  under
the  prepayment  assumption  used in  respect  of the  Receivables  and (ii) any
payments  received during such accrual period,  and subtracting  from that total
the  "adjusted  issue price" of the  Receivable at the beginning of such accrual
period.  No  representation  is made  that the  Receivables  will  prepay at any
prepayment  assumption.  The  "adjusted  issue  price"  of a  Receivable  at the
beginning  of the first  accrual  period is its issue price (as  determined  for
purposes  of the OID  rules of the  Code) and the  "adjusted  issue  price" of a
Receivable  at the  beginning of a subsequent  accrual  period is the  "adjusted
issue price" at the beginning of the immediately  preceding  accrual period plus
the amount of OID allocable to that accrual  period and reduced by the amount of
any  payment  (other than  "qualified  stated  interest")  made at the end of or
during that accrual  period.  The OID accruing  during such accrual  period will
then be  divided  by the  number of days in the  period to  determine  the daily
portion of OID for each day in the period.  With  respect to an initial  accrual
period  shorter than a full monthly  accrual  period,  the daily portions of OID
must be determined according to an appropriate  allocation under either an exact
or approximate method set forth in the OID Regulations, or some other reasonable
method,  provided  that  such  method  is  consistent  with the  method  used to
determine the yield to maturity of the Receivables.

         With  respect  to the  Receivables,  the method of  calculating  OID as
described  above will cause the  accrual of OID to either  increase  or decrease
(but never  below  zero) in any given  accrual  period to reflect  the fact that
prepayments  are  occurring  at a faster  or  slower  rate  than the  prepayment
assumption  used in  respect  of the  Receivables.  Subsequent  purchasers  that
purchase Receivables at more than a de minimis discount should consult their tax
advisors with respect to the proper method to accrue such OID.

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

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

         The  Code  also  grants  the  Treasury  Department  authority  to issue
regulations  providing for the  computation of accrued  market  discount on debt
instruments,  the  principal  of which is payable in more than one  installment.
While the Treasury Department has not yet issued regulations, rules described in
the relevant  legislative history will apply. Under those rules, the holder of a
market  discount bond may elect to accrue market discount either on the basis of
a constant  interest  rate or according to one of the  following  methods.  If a
Grantor Trust Certificate is issued with OID, the amount of market discount that
accrues during any accrual period would be equal to the product of (i) the total
remaining market discount and (ii) a fraction, the numerator of which is the OID
accruing  during the period and the  denominator of which is the total remaining
OID at the  beginning  of the accrual  period.  For Grantor  Trust  Certificates
issued  without OID, the amount of market  discount that accrues during a period
is equal to the product of (i) the total  remaining  market  discount and (ii) a
fraction,  the  numerator of which is the amount of stated  interest paid during
the accrual  period and the  denominator  of which is the total amount of stated
interest  remaining  to be paid at the  beginning  of the  accrual  period.  For
purposes of  calculating  market  discount under any of the above methods in the
case of instruments  (such as the Grantor Trust  Certificates)  that provide for
payments that may be accelerated  by reason of prepayments of other  obligations
securing  such  instruments,   the  same  prepayment  assumption  applicable  to
calculating  the accrual of OID will apply.  Because the  regulations  described
above have not been  issued,  it is  impossible  to predict  what  effect  those
regulations  might  have on the tax  treatment  of a Grantor  Trust  Certificate
purchased at a discount or premium in the secondary market.

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

         PREMIUM. To the extent a Grantor Trust  Certificateholder is considered
to have  purchased an undivided  interest in a Receivable  for an amount that is
greater than its stated  redemption price at maturity of such  Receivable,  such
Grantor  Trust  Certificateholder  will  be  considered  to have  purchased  the
Receivable  with  "amortizable  bond premium" equal in amount to such excess.  A
Grantor Trust  Certificateholder  (who does not hold the Certificate for sale to
customers or in  inventory)  may elect under Section 171 of the Code to amortize
such premium.  Under the Code,  premium is allocated among the interest payments
on the  Receivables  to which it relates and is considered as an offset  against
(and thus a reduction of) such interest payments. With certain exceptions,  such
an election would apply to all debt instruments held or subsequently acquired by
the electing holder. Absent such an election,  the premium will be deductible as
an  ordinary  loss  only  upon  disposition  of the  Certificate  or pro rata as
principal is paid on the Receivables.

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

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

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

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

         As used  herein,  a "U.S.  PERSON"  means a citizen or  resident of the
United States, a corporation or a partnership  organized in or under the laws of
the United States or any political subdivision thereof (other than a partnership
that is not treated as a United  States  person  under any  applicable  Treasury
regulations)  or an estate,  the income of which from sources outside the United
States is includible in gross income for federal income tax purposes  regardless
of its  connection  with the  conduct of a trade or  business  within the United
States  or a trust if a court  within  the  United  States  is able to  exercise
primary  supervision of the  administration  of the trust and one or more United
States  fiduciaries  have the authority to control all substantial  decisions of
the trust.  Notwithstanding  the preceding  sentence,  to the extent provided in
Treasury  regulations,  certain  trusts in  existence  on August 20,  1996,  and
treated as United States  persons prior to such date,  that elect to continue to
be treated as United States persons also will be a U.S. Person.

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

TRUSTS FOR WHICH A FASIT ELECTION IS MADE

         GENERAL.  It is the opinion of Tax Counsel that the Trust will,  on the
startup day, qualify as a FASIT and its proposed method of operation will enable
it to continue to meet the  requirements  for  qualification  and  taxation as a
FASIT under the Code  assuming a timely  FASIT  election  is made.  Based on the
foregoing and assuming compliance with the Transaction Documents, certain of the
Securities will qualify as regular  interests in a FASIT ("Regular  Securities")
which will  generally be treated as debt for U.S.  federal  income tax purposes.
The Small  Business Job  Protection Act of 1996 added Sections 860H through 860L
of the Code (the "FASIT  Provisions  "), which  provide for a new type of entity
for federal  income tax  purposes  known as a  "financial  asset  securitization
investment trust" (a "FASIT "). Although the FASIT provisions of the Code became
effective on September 1, 1997, no Treasury  regulations or other administrative
guidance  has  been  issued  with  respect  to  those  provisions.  Accordingly,
definitive  guidance  cannot be provided with respect to many aspects of the tax
treatment of the holders of Regular  Securities and the ownership  interest (the
"Ownership  Securities,"  with the Regular  Securities,  the  "Securities") in a
FASIT (the "FASIT  Securityholders "). Investors also should note that the FASIT
discussion  contained  herein  constitutes  only the material federal income tax
consequences to holders of FASIT Securities.  The Receivables will only be added
to or deleted from a Trust Fund for which a FASIT election has been made only in
a manner  consistent  with additions or deletions that would be permitted in the
case of a REMIC.

         FASIT Securities will be classified as either FASIT Regular Securities,
which  generally  will be treated as debt for federal  income tax  purposes,  or
FASIT  Ownership  Securities,  which  generally are not treated as debt for such
purposes, but rather as representing rights and responsibilities with respect to
the  taxable  income  or  loss  of the  related  Series  FASIT.  The  Prospectus
Supplement for each Series of Securities will indicate whether one or more FASIT
elections will be made for that Series and which  Securities of such Series will
be designated as Regular  Securities,  and which,  if any, will be designated as
Ownership Securities.

         QUALIFICATION AS A FASIT. The Trust Fund underlying a Series (or one or
more  designated  pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities  and the FASIT  Ownership
Securities will constitute the "regular interest" and the "ownership interests,"
respectively,  if  (i)  a  FASIT  election  is in  effect,  (ii)  certain  tests
concerning  (A) the  composition of the FASIT's assets and (B) the nature of the
Securityholders' interests in the FASIT are met on a continuing basis, and (iii)
the Trust  Fund is not a  regulated  investment  company  as  defined in Section
851(a) of the Code.

         ASSET COMPOSITION. In order for a Trust Fund (or one or more designated
pools  of  assets  held  by a Trust  Fund)  to be  eligible  for  FASIT  status,
substantially  all of the assets of the Trust Fund (or the designated pool) must
consist of "permitted assets" as of the close of the third month beginning after
the closing date and at all times thereafter (the "FASIT  QUALIFICATION  TEST").
Permitted  assets include (i) cash or cash  equivalents,  (ii) debt  instruments
with fixed terms that would  qualify as REMIC  regular  interests if issued by a
REMIC  (generally,  instruments  that  provide for  interest at a fixed rate,  a
qualifying variable rate, or a qualifying  interest-only ("IO") type rate, (iii)
foreclosure property, (iv) certain hedging instruments (generally,  interest and
currency  rate  swaps and  credit  enhancement  contracts)  that are  reasonably
required to guarantee or hedge against the FASIT's risks  associated  with being
the obligor on FASIT interest,  (v) contract  rights to acquire  qualifying debt
instruments or qualifying hedging instruments, (vi) FASIT regular interests, and
(vii)  REMIC  regular  interests.  Permitted  assets  do not  include  any  debt
instruments  issued by the holder of the  FASIT's  ownership  interest or by any
person related to such holder.

         INTERESTS IN A FASIT. In addition to the foregoing asset  qualification
requirements,  the interests in a FASIT also must meet certain requirements. All
of the interests in a FASIT must belong to either of the  following:  (i) one or
more classes of regular  interests or (ii) a single class of ownership  interest
that is held by a fully taxable  domestic C  corporation.  In the case of Series
that  include  FASIT  Ownership  Securities,  the  ownership  interest  will  be
represented by the FASIT Ownership Securities.

         A FASIT interest generally qualifies as a regular interest if (i) it is
designated as a regular interest,  (ii) it has a stated maturity no greater than
thirty years, (iii) it entitles its holder to a specified principal amount, (iv)
the issue price of the  interest  does not exceed  125% of its stated  principal
amount,  (v) the yield to maturity of the  interest is less than the  applicable
Treasury  rate  published by the Service plus 5%, and (vi) it if pays  interest,
such  interest  is  payable  at  either  (a) a fixed  rate with  respect  to the
principal amount of the regular interest or (b) a permissible variable rate with
respect to such principal amount.  Permissible  variable rates for FASIT regular
interests  are the same as those  for REMIC  regular  interests  (i.e.,  certain
qualified  floating  rates  and  weighted  average  rates).   Interest  will  be
considered  to be based on a permissible  variable  rate if generally,  (i) such
interest is unconditionally  payable at least annually,  (ii) the issue price of
the debt instrument does not exceed the total  noncontingent  principal payments
and (iii) interest is based on a "qualified floating rate," an "objective rate,"
a combination of a single fixed rate and one or more "qualified  floating rate,"
one "qualified  inverse floating rate," or a combination of "qualified  floating
rates" that do not operate in a manner that significantly  accelerates or defers
interest payments on such FASIT regular interest.

         If a FASIT Security fails to meet one or more of the  requirements  set
out in clauses (iii), (iv), or (v), but otherwise meets the above  requirements,
it may  still  qualify  as a type of  regular  interest  known as a  "High-Yield
Interest".  In addition,  if a FASIT Security  fails to meet the  requirement of
clause (vi),  but the interest  payable on the Security  consists of a specified
portion of the interest  payments on permitted  assets and that portion does not
vary  over the  life of the  Security,  the  Security  also  will  qualify  as a
High-Yield  Interest.  A  High-Yield  Interest  may be held only by  domestic  C
corporations   that  are  fully  subject  to  corporate  income  tax  ("ELIGIBLE
CORPORATIONS"),  other  FASITs,  and  dealers in  securities  who  acquire  such
interests as  inventory,  rather than for  investment.  In addition,  holders of
High-Yield Interests are subject to limitations on offset of income derived from
such  interest.  See  "Federal  Income Tax  Consequences--FASIT  Securities--Tax
Treatment of FASIT Regular Securities--Treatment of High-Yield Interests."

         CONSEQUENCES  OF  DISQUALIFICATION.  If a Series  FASIT fails to comply
with one or more of the Code's ongoing  requirements for FASIT status during any
taxable year,  the Code provides that its FASIT status may be lost for that year
and  thereafter.  If FASIT status is lost, the treatment of the former FASIT and
the interests  therein for federal income tax purposes is uncertain.  The former
FASIT might be treated as a grantor trust, as a separate  association taxable as
a  corporation,  or as a  partnership.  The FASIT  Regular  Securities  could be
treated  as debt  instruments  for  federal  income  tax  purposes  or as equity
interests.  Although the Code authorizes the Treasury to issue  regulations that
address  situations  where a failure to meet the  requirements  for FASIT status
occurs  inadvertently  and in good  faith,  such  regulations  have not yet been
issued.  It is possible that  disqualification  relief might be  accompanied  by
sanctions,  such as the imposition of a corporate tax on all or a portion of the
FASIT's income for the period of time in which the requirements for FASIT status
are not satisfied.

TAX TREATMENT OF FASIT REGULAR SECURITIES

         GENERAL. Payments received by holders of FASIT Regular Securities other
than High-Yield Interests will be accorded the same tax treatment under the Code
as payments received on other taxable debt instruments. Holders of FASIT Regular
Securities  must report income from such  Securities  under an accrual method of
accounting,  even if they  otherwise  would  have  used  the cash  receipts  and
disbursements method and accordingly,  may report income prior to the receipt of
any cash distribution  corresponding to such income. Except in the case of FASIT
Regular  Securities  issued with original issue discount or acquired with market
discount  or  premium,  interest  paid or  accrued on a FASIT  Regular  Security
generally  will be  treated  as  ordinary  income  to the  Securityholder  and a
principal payment on such Security will be treated as a return of capital to the
extent that the  Securityholder's  basis is  allocable  to that  payment.  FASIT
Regular  Securities  issued with original issue discount or acquired with market
discount or premium generally will treat interest and principal payments on such
Securities in the same manner as other debt instruments.  High-Yield  Securities
may be held only by fully taxable  domestic C  corporations,  other FASITs,  and
certain  securities  dealers.  Holders of High-Yield  Securities  are subject to
limitations  on their  ability  to use  current  losses  or net  operating  loss
carryforwards or carrybacks to offset any income derived from those Securities.

         TREATMENT OF REALIZED  LOSSES.  Although not entirely clear, it appears
that holders of FASIT Regular Securities that are corporations should in general
be allowed to deduct as an ordinary loss any loss  sustained  during the taxable
year on account of any such FASIT Regular Security  becoming wholly or partially
worthless,  and that, in general,  holders of FASIT Regular  Securities that are
not  corporations  should be allowed to deduct as a short-term  capital loss any
loss  sustained  during the  taxable  year on account of any such FASIT  Regular
Securities   becoming  wholly   worthless.   Although  the  matter  is  unclear,
non-corporate  holders  of FASIT  Regular  Securities  may be allowed a bad debt
deduction  at such time that the  principal  balance of any such  FASIT  Regular
Security is reduced to reflect  realized  losses  resulting  from any liquidated
Underlying  Assets.  The  Internal  Revenue  Service,  however,  could  take the
position  that  non-corporate  holders  will be allowed a bad debt  deduction to
reflect  realized  losses  only after all  Underlying  Assets  remaining  in the
related  FASIT  have been  liquidated  or the FASIT  Regular  Securities  of the
related Series have been otherwise retired.  Potential  investors and Holders of
the FASIT  Regular  Securities  are  urged to  consult  their  own tax  advisors
regarding the  appropriate  timing,  amount and character of any loss  sustained
with respect to such FASIT Regular Securities, including any loss resulting from
the failure to recover previously  accrued interest or discount income.  Special
loss rules are  applicable  to banks and thrift  institutions,  including  rules
regarding  reserves for bad debts.  Such  taxpayers are advised to consult their
tax advisors regarding the treatment of losses on FASIT Regular Securities.

         In addition,  FASIT Regular Securities held by a financial  institution
to which  Section  585 of the Code  applies  will be  treated  as  evidences  of
indebtedness  for purposes of Section  582(c)(1) of the Code.  FASIT  Securities
will not qualify as "Government securities" for either REIT or RIC qualification
purposes.

         TREATMENT OF HIGH-YIELD  INTEREST.  High-Yield Interests are subject to
special rules regarding the  eligibility of holders of such  interests,  and the
ability of such holders to offset income  derived from their FASIT Security with
losses.  High-Yield Interests may be held only by Eligible  Corporations,  other
FASITs, and dealers in securities who acquire such interests as inventory.  If a
securities  dealer  (other than an Eligible  Corporation)  initially  acquires a
High-Yield  Interest as inventory,  but later begins to hold it for  investment,
the  dealer  will be  subject  to an  excise  tax equal to the  income  from the
High-Yield  Interest  multiplied  by the highest  corporate  income tax rate. In
addition,  transfers of  High-Yield  Interests to  disqualified  holders will be
disregarded  for federal  income tax  purposes,  and the transfer  still will be
treated as the holder of the High-Yield Interest.

         The  holder of a  High-Yield  Interest  may not use  non-FASIT  current
losses or net operating  loss  carryforwards  or carrybacks to offset any income
derived from the  High-Yield  Interest,  for either  regular  federal income tax
purposes  or for  alternative  minimum  tax  purposes.  In  addition,  the FASIT
provisions  contain an  anti-abuse  rule that  imposes  corporate  income tax on
income  derived from a FASIT  Regular  Security  that is held by a  pass-through
entity (other than another FASIT) that issues debt or equity  securities  backed
by the FASIT  Regular  Security  and that have the same  features as  High-Yield
Interests.

TAX TREATMENT OF FASIT OWNERSHIP SECURITIES

         GENERAL.  A FASIT  Ownership  Security  represents the residual  equity
interest  in a  FASIT.  As  such,  the  holder  of a  FASIT  Ownership  Security
determines  its taxable  income by taking into account all assets,  liabilities,
and items of income, gain,  deduction,  loss, and credit of a FASIT. In general,
the character of the income to the holder of a FASIT Ownership  Interest will be
the  same  as the  character  of such  income  to the  FASIT,  except  that  any
tax-exempt interest income taken into account by the holder of a FASIT Ownership
Interest is treated as ordinary income. In determining that taxable income,  the
holder of a FASIT  Ownership  Security  must  determine  the amount of interest,
original issue discount, market discount, and premium recognized with respect to
the  FASIT's  assets  and the  FASIT  Regular  Securities  issued  by the  FASIT
according  to a  constant  yield  methodology  and  under an  accrual  method of
accounting.  In addition,  holders of FASIT Ownership  Securities are subject to
the same  limitations on their ability to use losses to offset income from their
FASIT Security as are the holders of High-Yield  Interests.  See "Federal Income
Tax   Consequences--FASIT    Securities--Tax    Treatment   of   FASIT   Regular
Securities--Treatment of High-Yield Interests."

         Rules  similar  to the wash sale  rules  applicable  to REMIC  Residual
Securities also will apply to FASIT Ownership Securities. Accordingly, losses on
dispositions of a FASIT Ownership  Security  generally will be disallowed where,
within six months before or after the  disposition,  the seller of such Security
acquires any other FASIT  Ownership  Security or, in the case of a FASIT holding
mortgage  assets,  any interest in a Taxable Mortgage Pool, that is economically
comparable to a FASIT Ownership Security.  In addition,  if any security that is
sold or  contributed  to a FASIT by the holder of the  related  FASIT  Ownership
Security  was  required to be  marked-to-market  under Code  section 475 by such
holder, then section 475 will continue to apply to such securities,  except that
the amount  realized under the  mark-to-market  rules will be the greater of the
securities'  value under  present law or the  securities'  value after  applying
special  valuation  rules  contained  in the  FASIT  provisions.  Those  special
valuation rules generally  require that the value of debt  instruments  that are
not traded on an established  securities market be determined by calculating the
present value of the reasonably  expected  payments under the instrument using a
discount rate of 120% of the applicable Federal rate, compounded semiannually.

         The holder of a FASIT Ownership Security will be subject to a tax equal
to  100%  of  the  net  income  derived  by  the  FASIT  from  any   "prohibited
transactions." Prohibited transactions include (i) the receipt of income derived
from  assets  that  are not  permitted  assets,  (ii)  certain  dispositions  of
permitted  assets,  (iii)  the  receipt  of any  income  derived  from  any loan
originated  by a  FASIT,  and (iv) in  certain  cases,  the  receipt  of  income
representing a servicing fee or other compensation. Any Series for which a FASIT
election is made generally  will be structured in order to avoid  application of
the prohibited transaction tax.

         BACKUP WITHHOLDING, REPORTING AND TAX ADMINISTRATION.  Holders of FASIT
Securities  will be subject to backup  withholding to the same extent holders of
other debt  instruments  would be subject.  For  purposes of  reporting  and tax
administration,  holders of record of FASIT Securities generally will be treated
in the same manner as holders of other debt instruments.

                                     * * *

         THE FEDERAL TAX CONSEQUENCES SET FORTH ABOVE MAY NOT BE APPLICABLE TO A
PARTICULAR  NOTEHOLDER OR CERTIFICATEHOLDER  DEPENDING UPON SUCH NOTEHOLDER'S OR
CERTIFICATEHOLDER'S  PARTICULAR TAX  SITUATION.  PROSPECTIVE  PURCHASERS  SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX  CONSEQUENCES  TO THEM OF THE
PURCHASE, OWNERSHIP AND DISPOSITION OF NOTES AND CERTIFICATES, INCLUDING THE TAX
CONSEQUENCES  UNDER  STATE,  LOCAL,  FOREIGN AND OTHER TAX LAWS AND THE POSSIBLE
EFFECTS OF FUTURE CHANGES IN FEDERAL OR OTHER TAX LAWS.

ERISA CONSIDERATIONS

         Section 406 of ERISA and Section  4975 of the Code  prohibit a pension,
profit-sharing or other employee benefit plan, as well as individual  retirement
accounts and certain types of Keogh Plans (each a "BENEFIT PLAN"), from engaging
in certain  transactions with persons that are "parties in interest" under ERISA
or  "disqualified  persons"  under the Code with respect to such Benefit Plan. A
violation of these "prohibited transaction" rules may result in an excise tax or
other penalties and liabilities under ERISA and the Code for such persons.

         Certain  transactions  involving a Trust might be deemed to  constitute
prohibited  transactions under ERISA and the Code with respect to a Benefit Plan
that purchased  Notes or  Certificates  if assets of the Trust were deemed to be
assets of the  Benefit  Plan.  Under a  regulation  issued by the United  States
Department of Labor (the "PLAN ASSETS REGULATION"),  the assets of a Trust would
be treated as plan  assets of a Benefit  Plan for the  purposes of ERISA and the
Code only if the Benefit  Plan  acquired an "equity  interest"  in the Trust and
none of the exceptions  contained in the Plan Assets  Regulation was applicable.
An equity  interest is defined  under the Plan Assets  Regulation as an interest
other than an instrument which is treated as indebtedness under applicable local
law and which has no substantial  equity features.  The likely treatment in this
context of Notes and  Certificates  of a given  series will be  discussed in the
related Prospectus Supplement.

         Employee  benefit  plans  that are  governmental  plans (as  defined in
Section 3(32) of ERISA) and certain church plans (as defined in Section 3(33) of
ERISA) are not subject to ERISA requirements.

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

SENIOR CERTIFICATES ISSUED BY TRUSTS THAT DO NOT ISSUE NOTES

         Unless otherwise  specified in the related Prospectus  Supplement,  the
following discussion applies only to nonsubordinated  Certificates  (referred to
herein as "SENIOR CERTIFICATES") issued by a Trust that does not issue Notes.

         The U.S.  Department of Labor has granted to the lead Underwriter named
in the Prospectus  Supplement an exemption (the "EXEMPTION") from certain of the
prohibited  transaction rules of ERISA with respect to the initial purchase, the
holding and the subsequent resale by Benefit Plans of certificates  representing
interests  in   asset-backed   pass-through   trusts  that  consist  of  certain
receivables,   loans  and  other   obligations  that  meet  the  conditions  and
requirements of the Exemption.  The receivables covered by the Exemption include
motor vehicle installment sales contracts such as the Receivables. The Exemption
will apply to the acquisition,  holding and resale of the Senior Certificates by
a Benefit Plan, provided that certain conditions (certain of which are described
below) are met.

         Among the conditions which must be satisfied for the Exemption to apply
to the Senior Certificates are the following:

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

(2) The rights and interests  evidenced by the Senior  Certificates  acquired by
the Benefit Plan are not  subordinated to the rights and interests  evidenced by
other certificates of the Trust;

(3) The Senior Certificates  acquired by the Benefit Plan have received a rating
at the time of such  acquisition  that is in one of the  three  highest  generic
rating  categories  from Standard & Poor's  Ratings  Service,  Moody's  Investor
Service, Inc., Duff & Phelps Credit Rating Co. or Fitch IBCA, Inc.;

(4) The Trustee is not an affiliate of any other member of the Restricted Group
(as defined below);

(5) The sum of all payments  made to the  Underwriters  in  connection  with the
distribution  of the Senior  Certificates  represents  not more than  reasonable
compensation for underwriting the Senior  Certificates;  the sum of all payments
made to and retained by the Seller  pursuant to the sale of the Contracts to the
Trust represents not more than the fair market value of such Contracts;  and the
sum of all payments  made to and retained by the  Servicer  represents  not more
than reasonable compensation for the Servicer's services under the Agreement and
reimbursement of the Servicer's reasonable expenses in connection therewith; and

(6) The Benefit Plan  investing  in the Senior  Certificates  is an  "accredited
investor" as defined in Rule 501 (a)(1) of  Regulation D of the  Securities  and
Exchange Commission under the Securities Act of 1933.

         Moreover,   the   Exemption   would   provide   relief   from   certain
self-dealing/conflict  of interest or  prohibited  transactions  only if,  among
other requirements, (i) in the case of the acquisition of Senior Certificates in
connection with the initial issuance,  at least fifty (50) percent of the Senior
Certificates and of the aggregate interests in the Trust are acquired by persons
independent  of the  Restricted  Group,  (ii) the Benefit  Plan's  investment in
Senior  Certificates  does not  exceed  twenty-five  (25)  percent of all of the
Senior  Certificates  outstanding  at the  time of the  acquisition,  and  (iii)
immediately after the acquisition,  no more than twenty-five (25) percent of the
assets of Benefit Plans for which the fiduciary renders investment advice or has
discretionary authority are invested in certificates representing an interest in
one or more trusts  containing  assets sold or serviced by the same entity.  The
Exemption  does not apply to  Benefit  Plans  sponsored  by the  Depositor,  the
related Seller,  any Underwriter,  the Trustee,  the Servicer,  any obligor with
respect to Contracts  included in the Trust  constituting more than five percent
of the aggregate  unamortized  principal  balance of the assets in the Trust, or
any affiliate of such parties (the "RESTRICTED GROUP").

         The Prospectus  Supplement for each series will indicate the classes of
Securities offered thereby to which the Exemptions will apply.

                              PLAN OF DISTRIBUTION

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

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

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

         This Prospectus may be used, to the extent required, by the Underwriter
in connection with offers and sales related to market making transactions.

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

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

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

                                 LEGAL OPINIONS

         Certain legal matters  relating to the Securities of any series will be
passed upon for the related  Trust and the  Depositor  by Brown & Wood LLP,  New
York,  New York,  and for the  Underwriter  for such series by Brown & Wood LLP.
Material  federal  income tax will be passed upon for each Trust by Brown & Wood
LLP.






                                 INDEX OF TERMS

Accelerated Principal Distribution Amount.................................16
Actuarial Receivables.....................................................15
Administration Agreement..................................................41
Administration Fee........................................................41
Administrator.............................................................41
Advance....................................................................5
Advances..................................................................36
Applicable Trustee........................................................28
APR........................................................................6
Available Amount..........................................................21
Base Rate.................................................................24
Benefit Plan..............................................................59
Business Day...............................................................5
Calculation Agent.........................................................24
Calculation Date..................................................25, 26, 28
CD Rate...................................................................25
CD Rate Determination Date................................................25
CD Rate Security..........................................................24
Cede...................................................................2, 12
Cedel.....................................................................29
Cedel Participants........................................................29
Certificate Balance....................................................20, 4
Certificate Distribution Account..........................................34
Certificate Interest Reserve Amount.......................................21
Certificate Pool Factor...................................................16
Certificateholders.........................................................6
Certificateholders' Distributable Amount..................................20
Certificateholders' Interest Carryover Shortfall..........................20
Certificateholders' Interest Distributable Amount.........................20
Certificateholders' Monthly Interest Distributable Amount.................20
Certificateholders' Monthly Principal Distributable Amount................20
Certificateholders' Principal Carryover Shortfall.........................20
Certificateholders' Principal Distributable Amount........................20
Certificates...........................................................1, 18
CERTIFICATES...............................................................1
chattel paper.............................................................41
Class [  ] Final Scheduled Distribution Date...............................5
Class [  ] Notes........................................................3, 4
Class [  ] Rate............................................................5
Closing Date........................................................4, 1, 33
Code...................................................................4, 45
Collection Account..................................................7, 3, 34
Collection Period...................................................5, 2, 35
Commercial Paper Rate.....................................................25
Commercial Paper Rate Determination Date..................................25
Commercial Paper Rate Security............................................24
Commission..............................................................3, 2
Company.........................................................18, 2, 3, 18
Composite Quotations......................................................24
Cooperative...............................................................29
Cut-off Date...........................................................4, 13
Dealer Agreements.........................................................13
Dealers...................................................................12
Definitive Certificates...................................................30
Definitive Notes..........................................................30
Definitive Securities.....................................................30
Depositaries..............................................................28
Depositor...........................................................3, 4, 18
Depository................................................................18
Determination Date..................................................5, 16, 2
Distribution Date.......................................................2, 5
Distribution Dates.........................................................5
DTC....................................................................3, 12
DTC's Nominee.............................................................12
Eligible Deposit Account..................................................35
Eligible Institution......................................................35
Eligible Investments......................................................35
ERISA......................................................................7
Euroclear.................................................................29
Euroclear Operator........................................................29
Euroclear Participants....................................................29
Events of Default.........................................................20
Exchange A.................................................................3
Exchange Act...............................................................2
Exemption.................................................................59
FASIT.....................................................................56
FASIT Provisions..........................................................56
FASIT Qualification Test..................................................56
FASIT Securityholders.....................................................56
Federal Funds Rate........................................................26
Federal Funds Rate Determination Date.....................................26
Federal Funds Rate Security...............................................24
Final Scheduled Distribution Date.....................................18, 11
Final Scheduled Maturity Date........................................4, 1, 6
Financed Motor Vehicles...................................................12
Financed Recreational Vehicles............................................12
Financed Vehicles.......................................................2, 4
Fixed Rate Securities.....................................................24
Floating Rate Interest Accrual Period..................................5, 15
Floating Rate Securities..................................................24
foreign person............................................................47
FTC Rule..................................................................44
Funding Period.............................................................3
Grantor Trust Certificateholders..........................................52
Grantor Trust Certificates................................................52
H.15(519).................................................................24
High-Yield Interest.......................................................57
Indenture..................................................................4
Indenture Trustee......................................................4, 18
Index Maturity............................................................24
Indirect Participants.....................................................28
Initial Cut-off Date.......................................................4
Initial Pool Balance...................................................4, 41
Initial Receivables........................................................4
Insolvency Event..........................................................39
Interest Distribution Amount..........................................18, 11
Interest Rate..............................................................3
Interest Reset Date.......................................................24
Interest Reset Period.....................................................24
Investment Earnings.......................................................35

IO 56

IRS.......................................................................45
Issuer..................................................................4, 3
LIBOR.....................................................................26
LIBOR Determination Date..................................................26
LIBOR Reuters.............................................................26
LIBOR Security............................................................24
Liquidated Receivables....................................................18
Liquidation Proceeds......................................................18
London Banking Day........................................................26
Money Market Yield........................................................25
Motor Vehicle Receivables.................................................12
new partnership...........................................................49
New Regulations...........................................................47
Nonbank Seller.............................................................9
Note Distribution Account.................................................34
Note Pool Factor..........................................................16
Noteholders' Distributable Amount.........................................19
Noteholders' Interest Carryover Shortfall.................................19
Noteholders' Interest Distributable Amount................................19
Noteholders' Monthly Interest Distributable Amount........................19
Noteholders' Monthly Principal Distributable Amount.......................20
Noteholders' Principal Carryover Shortfall................................20
Noteholders' Principal Distributable Amount...............................19
Notes......................................................................3
Obligors..................................................................12
OID...................................................................22, 46
OID regulations...........................................................46
old partnership...........................................................49
Owner Trustee..............................................................4
Participants..........................................................18, 28
Pass Through Rate..........................................................7
Payment Date...............................................................5
Plan......................................................................22
Pool Balance...............................................................4
Pooling and Servicing Agreement............................................3
Pre-Funding Account....................................................18, 3
Prospectus.................................................................3
Rating Agency..............................................................8
Realized Losses...........................................................18
Receivables............................................................2, 18
Receivables Pool......................................................11, 12
Record Date................................................................5
Recreational Vehicle Receivables..........................................13
Redemption Price..........................................................16
Registration Statement.....................................................2
Regular Principal Distribution Amount..................................5, 16
Reuters Screen LIBO Page..................................................26
Sale and Servicing Agreement...............................................4
Securities.................................................................4
Securities Act.............................................................2
Securityholders............................................................6
Seller.....................................................................4
Servicer............................................................4, 18, 3
Servicing Fee Rate........................................................36
Strip Notes................................................................3
Subsequent Receivables....................................................18
Tax Counsel............................................................8, 45
Telerate Page.............................................................27
Total Distribution Amount.................................................18
Transfer and Servicing Agreements.........................................17
Transferor.................................................................3
Trust......................................................................4
Trust Agreement............................................................4
Trustee....................................................................3
Underwriter................................................................3
Underwriting Agreement....................................................23





                                                                        ANNEX I

          GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

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

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

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

         Secondary  cross-market  trading  between  CEDEL or  Euroclear  and DTC
Participants holding Notes will be effected on a delivery-against-payment  basis
through the  respective  Depositaries  of CEDEL and Euroclear (in such capacity)
and DTC Participants.

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

INITIAL SETTLEMENT

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

         Investors  electing to hold their  Global  Securities  through DTC will
follow the  settlement  practices  applicable  to prior debt issues.  Investors'
securities custody accounts will be credited with their holdings against payment
in same-day funds on the settlement date.

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

SECONDARY MARKET TRADING

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

         TRADING BETWEEN DTC PARTICIPANTS.  Secondary market trading between DTC
Participants  will be settled  using the  procedures  applicable  to  book-entry
securities in same-day funds.

         TRADING BETWEEN CEDEL AND/OR EUROCLEAR  PARTICIPANTS.  Secondary market
trading  between CEDEL  Participants or Euroclear  Participants  will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

         TRADING  BETWEEN  DTC SELLER  AND CEDEL OR  EUROCLEAR  PURCHASER.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a CEDEL  Participant  or a Euroclear  Participant,  the purchaser
will send  instructions  to CEDEL or Euroclear  through a CEDEL  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  CEDEL or
Euroclear,  as  applicable,  will instruct its  Depositary to receive the Global
Securities against payment.  Payment will include interest accrued on the Global
Securities  from and including the last coupon payment date to and excluding the
settlement  date.  Payment  will  then be made  by  such  Depositary  to the DTC
Participant's   account  against  delivery  of  the  Global  Securities.   After
settlement has been  completed,  the Global  Securities  will be credited to the
applicable  clearing system and by the clearing  system,  in accordance with its
usual procedures, to the CEDEL Participant's or Euroclear Participant's account.
The Global  Securities  credit will appear the next day (European  time) and the
cash debit will be  back-valued  to, and the  interest on the Global  Securities
will  accrue  from,  the  value  date  (which  would be the  preceding  day when
settlement occurred in New York). If settlement is not completed on the intended
value date (i.e.,  the trade fails),  the CEDEL or Euroclear  cash debit will be
valued instead as of the actual settlement date.

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

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

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

         TRADING  BETWEEN CEDEL OR EUROCLEAR  SELLER AND DTC  PURCHASER.  Due to
time  zone  differences  in  their  favor,   CEDEL  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities are to be transferred  by the  respective  clearing  systems,
through their respective  Depositaries,  to a DTC  Participant.  The seller will
send instructions to CEDEL or Euroclear through a CEDEL Participant or Euroclear
Participant at least one business day prior to settlement. In these cases, CEDEL
or Euroclear will instruct their  respective  Depositaries,  as appropriate,  to
deliver the bonds to the DTC Participant's account against payment. Payment will
include  interest  accrued on the Global  Securities from and including the last
coupon payment date to and excluding the settlement  date. The payment will then
be reflected in the account of the CEDEL  Participant  or Euroclear  Participant
the following  day, and receipt of the cash proceeds in the CEDEL  Participant's
or Euroclear Participant's account would be back-valued to the value date (which
would be the preceding day, when  settlement  occurred in New York).  Should the
CEDEL  Participant  or  Euroclear  Participant  have a line of  credit  with its
clearing  system and elect to be in debit in anticipation of receipt of the sale
proceeds in its  account,  the  back-valuation  will  extinguish  any  overdraft
charges incurred over that one-day period. If settlement is not completed on the
intended value date (i.e., the trade fails), receipt of the cash proceeds in the
CEDEL Participant's or Euroclear  Participant's  account would instead be valued
as of the  actual  settlement  date.  Finally,  day  traders  that use  CEDEL or
Euroclear and that purchase Global Securities from DTC Participants for delivery
to CEDEL  Participants or Euroclear  Participants  should note that these trades
would  automatically fail on the sale side unless affirmative action were taken.
At least  three  techniques  should  be  readily  available  to  eliminate  this
potential problem:

                  (a)  borrowing  through   CEDEL  or  Euroclear  for  one  day
         (until the  purchase  side of the day trade is reflected in their CEDEL
         or  Euroclear  accounts)  in  accordance  with  the  clearing  system's
         customary procedures;

                  (b)  borrowing  the  Global  Securities  in  the  U.S. from a
         DTC Participant no later than one day prior to settlement,  which would
         give the Global  Securities  sufficient  time to be  reflected in their
         CEDEL or  Euroclear  account  in order to  settle  the sale side of the
         trade; or

                  (c)  staggering  the  value  dates  for  the  buy  and  sell
         sides of the trade so that the value date for the purchase from the DTC
         Participant is at least one day prior to the value date for the sale to
         the CEDEL Participant or Euroclear Participant.

           CERTAIN U.S. FEDERAL INCOME TAX DOCUMENTATION REQUIREMENTS

         A beneficial  owner of Global  Securities  holding  securities  through
CEDEL or  Euroclear  (or  through  DTC if the holder has an address  outside the
U.S.) will be subject to the 30% U.S.  withholding tax that generally applies to
payments of interest  (including  original  issue  discount) on registered  debt
issued by U.S. Persons, unless (i) each clearing system, bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between such beneficial owner and the
U.S.  entity  required to withhold tax complies  with  applicable  certification
requirements  and (ii) such beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

                  EXEMPTION OF NON-U.S. PERSONS (FORM W-8). Beneficial owners of
         Notes  that are  non-U.S.  Persons  generally  can  obtain  a  complete
         exemption  from  the  withholding  tax by  filing  a  signed  Form  W-8
         (Certificate of Foreign Status).  If the information  shown on Form W-8
         changes, a new Form W-8 must be filed within 30 days of such change.

                  EXEMPTION  FOR  NON-U.S.  PERSON  WITH  EFFECTIVELY  CONNECTED
         INCOME (FORM 4224). A non-U.S. Person, including a non-U.S. corporation
         or  bank  with  a  U.S.  branch,  for  which  the  interest  income  is
         effectively  connected  with its  conduct of a trade or business in the
         United  States  can obtain an  exemption  from the  withholding  tax by
         filing  Form  4224  (Exemption  from   Withholding  of  Tax  on  Income
         Effectively  Connected  with the  Conduct of a Trade or Business in the
         United States).

                  EXEMPTION  OR REDUCED RATE FOR  NON-U.S.  PERSONS  RESIDENT IN
         TREATY  COUNTRIES  (FORM 1001).  Non-U.S.  Persons that are  beneficial
         owners of Notes  residing  in a country  that has a tax treaty with the
         United States can obtain an exemption or reduced tax rate (depending on
         the treaty terms) by filing Form 1001 (Ownership,  Exemption or Reduced
         Rate  Certificate).  If the treaty  provides  only for a reduced  rate,
         withholding  tax  will  be  imposed  at  that  rate  unless  the  filer
         alternatively  files Form W-8. Form 1001 may be filed by the beneficial
         owner of Notes or such owner's agent.

                  EXEMPTION  FOR U.S.  PERSONS  (FORM  W-9).  U.S.  Persons can
         obtain a complete exemption from the withholding tax by filing Form W-9
         (Payer's Request for Taxpayer Identification Number and Certification).

                  U.S.  FEDERAL INCOME TAX REPORTING  PROCEDURE.  The beneficial
         owner of a Global  Security  or,  in the case of a Form  1001 or a Form
         4224 filer,  such owner's agent,  files by submitting  the  appropriate
         form to the person  through  whom it holds the security  (the  clearing
         agency,  in the case of persons  holding  directly  on the books of the
         clearing  agency).  Form W-8 and  Form  1001 are  effective  for  three
         calendar years and Form 4224 is effective for one calendar year.

         The term  "U.S.  Person"  means a citizen  or  resident  of the  United
         States,  a corporation or a partnership  organized in or under the laws
         of the United States or any political subdivision thereof or an estate,
         the  income  of  which  from  sources  outside  the  United  States  is
         includible in gross income for federal  income tax purposes  regardless
         of its  connection  with the conduct of a trade or business  within the
         United States or a trust if a court within the United States is able to
         exercise primary supervision of the administration of the trust and one
         or more United  States  fiduciaries  have the  authority to control all
         substantial decisions of the trust.

         This summary does not deal with all aspects of U.S.  federal income tax
         withholding  that may be  relevant  to  foreign  holders  of the Global
         Securities. Investors are advised to consult their own tax advisors for
         specific  tax advice  concerning  their  holding and  disposing  of the
         Global Securities.






                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 14. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.*

         Expenses  in  connection  with the  offering  of the  Securities  being
registered herein are estimated as follows:

           SEC registration fee..........................     $ 73,750
           Legal fees and expenses.......................      100,000
           Accounting fees and expenses..................       35,000
           Blue sky fees and expenses....................        5,000
           Rating agency fees............................      160,000
           Trustee's fees and expenses...................       20,000
           Indenture Trustee's fees and expenses.........       55,000
           Printing......................................       25,000
           Miscellaneous.................................        6,250
                                                               -------
           Total.........................................    $ 480,000
                                                             =========

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

*        All amounts except the SEC  Registration  Fee are estimates of
         expenses incurred or to be incurred in connection with the issuance and
         distribution of a Series of Securities in an aggregate principal amount
         assumed for these  purposes to be equal to  $250,000,000  of Securities
         registered hereby.

ITEM 15.  INDEMNIFICATION OF DIRECTORS AND OFFICERS.

         SSB Vehicle  Securities Inc. (the  "Registrant")  has undertaken in its
articles of  incorporation  and  by-laws to  indemnify,  to the  maximum  extent
permitted by the Delaware General  Corporation Law as from time to time amended,
any  currently  acting or former  director,  officer,  employee and agent of the
Registrant  against any and all  liabilities  incurred in connection  with their
services in such capacities.

ITEM 16.  EXHIBITS.

     * 1.1  Form of Underwriting Agreement for Owner Trusts
     * 1.2  Form of Underwriting Agreement for Grantor Trusts
       3.1  Articles of Incorporation of the Registrant
       3.2  Bylaws of the Registrant
     * 4.1  Form of Trust Agreement  (including form of  Certificates)
     * 4.2  Form of Pooling and Servicing Agreement (including form of
            Certificates)
     * 4.3  Form of Indenture (including form of Notes)
       5.1 Opinion of Brown & Wood LLP with  respect to legality
       8.1 Opinion of Brown & Wood LLP with respect to certain tax matters
     *10.1  Form of Sale and Servicing Agreement
     *10.2  Form of Administration Agreement
     *10.3  Form of Receivables Purchase Agreement
      23.1 Consent of Brown & Wood LLP (included in Exhibit 5.1)
      23.2 Consent of Brown & Wood  LLP  (included  in  Exhibit  8.1)
      24.1  Power  of  Attorney
      (included on Page II-4)

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

     *    Incorporated   by  reference  from  the   Registrant's   Registration
          Statement No. 333-41949.

ITEM 17. UNDERTAKINGS.

(a) As to Rule 415:

         The undersigned Registrant hereby undertakes:

          (1) To file,  during  any  period  in which  offers or sales are being
made, a post-effective amendment to this registration statement;

                    (i) To include any prospectus  required by Section  10(a)(3)
of the Securities Act of 1933;

                    (ii) To  reflect  in the  prospectus  any  facts  or  events
arising  after the  effective  date of the  registration  statement (or the most
recent  post-effective   amendment  thereof)  which,   individually  or  in  the
aggregate,  represent a fundamental  change in the  information set forth in the
registration statement.  Notwithstanding the foregoing, any increase or decrease
in volume of securities offered (if the total dollar value of securities offered
would not exceed that which was  registered)  and any deviation  from the low or
high end of the estimated maximum offering range may be reflected in the form of
prospectus  filed  with  the  Commission  pursuant  to Rule  424(b)  if,  in the
aggregate,  the  changes in volume and price  represent  no more than 20 percent
change in the maximum aggregate  offering price set forth in the "Calculation of
Registration Fee" table in the effective registration statement;

                    (iii) To include any  material  information  with respect to
the plan of distribution not previously disclosed in the registration  statement
or any material change to such information in the registration statement;

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

          (3) To remove from registration by means of a post-effective amendment
any of the securities being registered which remain unsold at the termination of
the offering.

(b) As to  documents  subsequently  filed  that are incorporated  by reference:

         The  undersigned  Registrant  hereby  undertakes  that, for purposes of
determining  any liability  under the Securities Act of 1933, each filing of the
Registrant's  annual report pursuant to Section 13(a) or 15(d) of the Securities
Exchange Act of 1934 (and, where applicable,  each filing of an employee benefit
plan's annual report pursuant to Section 15(d) of the Securities Exchange Act of
1934) that is incorporated by reference in the  registration  statement shall be
deemed to be a new  registration  statement  relating to the securities  offered
therein,  and the offering of such securities at that time shall be deemed to be
the initial bona fide offering thereof.

(c) As to indemnification:

         Insofar as indemnification for liabilities arising under the Securities
Act of 1933 may be permitted to directors,  officers and controlling  persons of
the  Registrant  pursuant  to  the  foregoing  provisions,   or  otherwise,  the
Registrant  has been advised that in the opinion of the  Securities and Exchange
Commission such indemnification is against public policy as expressed in the Act
and is, therefore,  unenforceable. In the event that a claim for indemnification
against such  liabilities  (other than the payment by the Registrant of expenses
incurred or paid by a director,  officer or controlling person of the Registrant
in the successful defense of any action, suit or proceeding) is asserted by such
director,  officer or controlling person in connection with the securities being
registered, the Registrant will, unless in the opinion of its counsel the matter
has been  settled by  controlling  precedent,  submit to a court of  appropriate
jurisdiction the question whether such  indemnification  by it is against public
policy as expressed in the Act and will be governed by the final adjudication of
such issue.

(d) The undersigned Registrant hereby undertakes that:

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

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

(e) As to qualification of trust indentures:

         The undersigned Registrant hereby undertakes to file an application for
the  purpose  of  determining  the  eligibility  of the  trustee  to  act  under
subsection (a) of Section 310 of the Trust  Indenture Act in accordance with the
rules and regulations  prescribed by the Commission  under Section  305(b)(2) of
the Act.





                                   SIGNATURES

         Pursuant to the requirements of the Securities Act of 1933, as amended,
the Registrant  certifies that it has reasonable  grounds to believe (i) that it
meets all of the  requirements for filing on Form S-3 and (ii) that the security
rating  requirement  will be met by the time of sale of the securities,  and has
duly  caused  this  Registration  Statement  to be signed  on its  behalf by the
undersigned,  thereunto duly  authorized,  in the City of New York, the State of
New York, on September 4, 1998.

                                            SSB VEHICLE SECURITIES INC.

                                            By: /s/ Jeffrey A. Perlowitz

                                                Name:  Jeffrey A. Perlowitz
                                                Title:  President

         KNOW  ALL MEN BY THESE  PRESENTS,  that  each  person  whose  signature
appears below  constitutes  and appoints each of Jeffrey A.  Perlowitz,  Mark I.
Tsesarsky,  William E. Grady,  George A. Graham,  Bruce Rose, Ted K.  Yarbrough,
Zachary  Snow and  Gregory  P.  Petroski,  or any of them,  his true and  lawful
attorneys-in-fact   and   agents,   with   full   power  of   substitution   and
resubstitution,  for  him  and  his  name,  place  and  stead,  in any  and  all
capacities, to sign any and all amendments (including post-effective amendments)
to this Registration Statement, and to file the same, with all exhibits thereto,
and other  documents in connection  therewith,  with the Securities and Exchange
Commission,  granting unto said  attorneys-in-fact and agents, and each of them,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and  purposes as he might or could do in person,  hereby  ratifying  and
confirming all that said  attorneys-in-fact and agents, or any of them, or their
or his substitutes, may lawfully do or cause to be done by virtue hereof.

         Pursuant to the requirements of the Securities Act of 1933, as amended,
this Form S-3  Registration  Statement  has been signed  below by the  following
persons in the capacities and on the dates indicated:

<TABLE>
<CAPTION>

             Signature                                      Title                                Date

<S>                                   <C>                                                <C>
  /s/ Jeffrey A. Perlowitz            President and Director                             September 4, 1998
- ---------------------------           (Principal Executive Officer)
    Jeffrey A. Perlowitz   


  /s/ Joseph J. Martinelli            Treasurer                                          September 4, 1998
- ---------------------------           (Principal Financial Officer and Principal
    Joseph J. Martinelli              Accounting Officer)
                           

                                      Vice President and Director

- ---------------------------
      Thomas G. Maheras


    /s/ Mark I. Tsesarsky             Vice President and Director                        September 4, 1998
- ---------------------------
      Mark I. Tsesarsky


  /s/ Elizabeth S. Eldridge           Director                                           September 4, 1998
- ---------------------------
    Elizabeth S. Eldridge

   /s/ Juliana C. Johnson             Director                                           September 4, 1998
- ---------------------------
     Juliana C. Johnson
</TABLE>








                                          Registration No. 333-________




                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549

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

                                    FORM S-3

                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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



                           SSB VEHICLE SECURITIES INC.
       (Exact name of registrant as specified in its governing instrument)

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


                                 EXHIBIT VOLUME


                                  EXHIBIT INDEX

     * 1.1  Form of Underwriting Agreement for Owner Trusts
     * 1.2  Form of Underwriting Agreement for Grantor Trusts
       3.1  Articles of Incorporation of the Registrant
       3.2  Bylaws of the Registrant
     * 4.1  Form of Trust Agreement  (including form of  Certificates)
     * 4.2  Form of Pooling and Servicing Agreement (including form of 
            Certificates) 
     * 4.3  Form of Indenture (including form of Notes)
       5.1  Opinion of Brown & Wood LLP with  respect to legality  
       8.1  Opinion of Brown & Wood LLP with respect to certain tax matters
     *10.1  Form of Sale and Servicing Agreement
     *10.2  Form of Administration Agreement
     *10.3  Form of Receivables Purchase Agreement
      23.1  Consent of Brown & Wood LLP (included in Exhibit 5.1)
      23.2  Consent of Brown & Wood  LLP  (included  in  Exhibit  8.1)  
      24.1  Power  of  Attorney (included on Page II-4)

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

          *  Incorporated  by  reference  from  the  Registrant's   Registration
Statement No. 333-41949.


                                                                     Exhibit 3.1


                      RESTATED CERTIFICATE OF INCORPORATION
                                       OF
                           SSB VEHICLE SECURITIES INC.

         SSB Vehicle Securities Inc., a corporation organized and existing under
the laws of the State of Delaware, hereby certifies as follows:

          1. The name of the  Corporation  is SSB Vehicle  Securities  Inc. The
Corporation was originally incorporated under the name Salomon Brothers Vehicle
Securities  Inc.,  and  the  original   Certificate  of  Incorporation  of  the
Corporation  was filed with the  Secretary of State of the State of Delaware on
November 7, 1997.

          2. The Board of Directors of the  Corporation,  by unanimous  written
consent dated April 13, 1998, adopted  resolutions  setting forth the following
restatement of and further amendment to the Certificate of Incorporation of the
Corporation, declaring such restatement and amendments to be advisable.

          3. The Corporation has not received any payment for any of its stock.

          4. Pursuant to Sections 241 and 245 of the General Corporation Law of
the State of Delaware,  this Restated Certificate of Incorporation restates and
integrates   and  further   amends  the   provisions  of  the   Certificate  of
Incorporation of this Corporation.

          5. The text of the Certificate of Incorporation as heretofore amended
or  supplemented is hereby restated and further amended to read in its entirety
as follows:

          FIRST:  The name of the  corporation is SSB Vehicle  Securities  Inc.
(the "Corporation").

          SECOND:  The address of the  Corporation's  registered  office in the
State of Delaware is Corporation Trust Center, 1209 Orange Street,  Wilmington,
New  Castle  County.  The name of the  Corporation's  registered  agent at such
address is The Corporation Trust Company.

          THIRD: The Corporation exists only for the purposes specified in this
Article  THIRD and may not conduct  any other  business  without the  unanimous
consent of its Board of Directors.  The Corporation shall have the authority to
engage in any other acts or activities  and to exercise any power  permitted to
corporations under the General Corporation Law of the State of Delaware so long
as the same are incidental to or connected with and are necessary,  suitable or
convenient  to  accomplish  such  purposes.  The  business  and  purposes to be
conducted  and  promoted  by the  Corporation  are  limited  to  the  following
activities:

                  A. To  acquire as  purchaser  and/or by  contribution  to the
                  capital of the Corporation or otherwise, own, hold, transfer,
                  assign,  sell,  contribute  to capital,  pledge and otherwise
                  deal with (i) promissory notes and similar such  instruments,
                  leases, loan agreements,  retail installment sales contracts,
                  installment loans, purchase money notes or other evidences of
                  indebtedness or payment obligations,  any or all of which may
                  be secured or unsecured,  that arise in  connection  with the
                  sale or  lease of  automobiles,  trucks,  light-duty  trucks,
                  recreational vehicles or other motor vehicles, boats or other
                  marine  vehicles,  equipment,  merchandise and other personal
                  property,  financings or re-financings  secured thereby,  any
                  and all other  instruments  evidencing  interests in consumer
                  loans  and   indebtedness   and  other  related   agreements,
                  documents, books and records, (ii) related rights to payment,
                  whether   constituting   cash,   account,    chattel   paper,
                  instrument,  general  intangible or otherwise,  and any other
                  related assets,  property,  collateral and rights,  including
                  without   limitation   security   interests,   (iii)  related
                  collection,  deposit,  custodial,  trust and other  accounts,
                  lock boxes and post  office  boxes and any  amounts and other
                  items  from  time to  time  on  deposit  therein,  (iv)  real
                  property and any improvements  thereon and personal  property
                  acquired by foreclosure, deed-in-lieu thereof or otherwise in
                  respect of, any of the foregoing,  (v)  certificates,  notes,
                  bonds  or  other   securities,   instruments   and  documents
                  evidencing  ownership  interests in or obligations secured by
                  all or any of the  foregoing  and  (vi)  proceeds  and  other
                  payments and  distributions  of any kind of, on or in respect
                  of, any of the foregoing;

                  B. To authorize,  issue, offer,  transfer,  sell and deliver,
                  directly or indirectly,  through business trusts,  common law
                  trusts or other entities  established solely for such purpose
                  or   otherwise,   certificates,   notes,   bonds   and  other
                  securities,  instruments and documents  evidencing  ownership
                  interests in or obligations  secured by all or any portion of
                  the assets described in foregoing clause A ("Securities");

                  C. To hold,  and enjoy all of the rights and  privileges as a
                  holder of, any Securities;

                  D. To  negotiate,  authorize,  execute,  deliver,  assume the
                  obligations  under, and perform,  any agreement or instrument
                  or document  relating to the  activities set forth in clauses
                  (A) through (C) above, including but not limited to any trust
                  agreement,   sale  and  servicing   agreement,   pooling  and
                  servicing  agreement,  indenture,   reimbursement  agreement,
                  credit support agreement,  purchase agreement,  participation
                  agreement,  indemnification agreement, placement agreement or
                  underwriting agreement; and

                  E. Engage in any lawful act or activity  and to exercise  any
                  powers permitted to corporations  organized under the laws of
                  the State of Delaware  that are related or  incidental to and
                  necessary,  convenient or advisable to accomplish  any of the
                  foregoing.

         FOURTH: The total number of shares of all classes of capital stock that
the  Corporation  shall have the  authority  to issue is 1,000  shares of Common
Stock, and the par value of such shares shall be $0.01 per share.

         FIFTH:  The Corporation is to have perpetual existence.

         SIXTH:  Election of directors  need not be written by ballot unless the
By-Laws of the  Corporation  shall so provide.  The books of the Corporation may
(subject to any statutory  requirements) be kept at such place whether within or
outside the State of Delaware as may be  designated by the Board of Directors or
in the By-Laws of the Corporation.

         SEVENTH:  The affairs of the  Corporation  shall be managed by or under
the  direction  of a  Board  of  Directors.  The  number  of  directors  of  the
Corporation  shall be from time to time fixed by, or in the manner  provided in,
the By-Laws of the Corporation.

         EIGHTH:  At all times the Board of Directors shall include at least two
individuals who are Independent  Directors.  An Independent Director shall be an
individual  who is not at such time,  and shall not have been at any time during
the preceding five years, a director,  officer, employee or affiliate of Salomon
Brothers Inc ("Salomon") or any of its affiliates  (provided that an Independent
Director may be an  Independent  Director of one or more  affiliates  of Salomon
which are special purpose entities).

         NINTH:  (a) The Corporation  shall not incur any  indebtedness,  except
such indebtedness that is incurred in the course of conducting its activities in
accordance with Article THIRD.

                  (b) The Corporation  shall not dissolve or liquidate in whole
or in part, or transfer its properties and assets  substantially as an entirety
to any other person other than in the course of  conducting  its  activities in
accordance with Article THIRD.

                  (c) So long as any of the Securities  remain  outstanding and
any of such Securities have been rated by a rating agency at the request of the
Corporation or an affiliate of the Corporation, the Corporation shall not amend
Article THIRD,  Article TENTH or this Article NINTH without the consent of such
rating agency.

                  (d) So long as any of the Securities  remain  outstanding and
any of such Securities have been rated by a rating agency at the request of the
Corporation or an affiliate of the  Corporation,  the Corporation  will provide
notice  to  each  such  rating  agency  prior  to the  issuance  of  additional
Securities and will include with such notice customary information with respect
to the proposed additional Securities to be issued.

                  (e) The  Corporation  shall  not  have,  form or  cause to be
formed, any subsidiaries.

         TENTH:  The Corporation shall:

                  (a) Not  enter  into  any  contractual  obligation  with  any
affiliate  of the  Corporation,  except  upon  terms  and  conditions  that are
intrinsically  fair and substantially  similar to those that would be available
on an arms-length  basis with a person other than any such affiliate,  or enter
into any  contractual  obligations  which are not in the ordinary course of the
Corporation's business.

                  (b) (i) Maintain  and prepare  financial  reports,  financial
statements,  books and records  and bank  accounts  separate  from those of its
affiliates  and any other  person,  (ii) not permit any  affiliate  independent
access to its bank accounts, (iii) unless otherwise required under the Internal
Revenue Code of 1986,  as amended,  file its own tax returns and (iv)  maintain
its books, records, resolutions and agreements as official records.

                  (c)  Not   commingle  the  funds  and  other  assets  of  the
Corporation with those of any affiliate or any other person.

                  (d) Hold all of its assets in its own name.

                  (e) Conduct its own business in its own name.

                  (f) Do all things necessary to observe corporate  formalities
of the  Corporation  and to preserve its  existence,  and not amend,  modify or
otherwise change, this Certificate of Incorporation or any other organizational
documents  of the  Corporation  in a manner  that  would  adversely  affect the
existence of the Corporation as a single purpose entity.

                  (g) Pay the salaries of its own  employees,  if any, from its
own  funds and  maintain  a  sufficient  number  of  employees  in light of its
contemplated business operations.

                  (h) Compensate  each of its own  consultants  and agents from
its own funds  for  services  provided  to it and pay from its own  assets  all
obligations of any kind incurred.

                  (i) Not  guarantee,  become  obligated for, or hold itself or
its credit out to be  responsible  for, the debts and  obligations of any other
person or the decisions or actions  respecting the daily business or affairs of
any other person.

                  (j) Fairly  allocate  annually the cost of any services (such
as asset management, legal and accounting) that are provided to the Corporation
by any of its affiliates or members.

                  (k) Not utilize the  stationery,  invoices or checks of
any of its affiliates or members.

                  (l) At all times hold  itself out to the public as, and be, a
legal entity separate and distinct from any other person; and correct any known
misunderstanding regarding the separate identity of the Corporation.

                  (m) Not  identify  itself or any  affiliate  as a division or
part of any other person.

                  (n) Not  conduct  its  business so as to cause it not to have
adequate  capital  for  the  normal  obligations  reasonably  foreseeable  in a
business of its size and  character and in light of its  contemplated  business
operations.

                  (o)  Maintain its assets in such a manner that it will not be
costly or difficult to ascertain,  identify or segregate its individual  assets
from those of any affiliate or any other person.

                  ELEVENTH:  The  unanimous  affirmative  vote  of  all  of the
Directors is required for the Corporation to:

                  (a)  File  or  consent  to  the  filing  of  any  bankruptcy,
insolvency or  reorganization  case or  proceeding,  institute any  proceedings
under any  applicable  insolvency  law or otherwise  seek relief under any laws
relating to the relief from debts or the protection of debtors generally.

                  (b)  Seek  or  consent  to  the  appointment  of a  receiver,
liquidator, assignee, trustee, sequestrator,  custodian or any similar official
for the Corporation or a substantial portion of its properties.

                  (c) Make any  assignment  for the benefit of the creditors of
the Corporation.

                  (d) Take any action in furtherance of any of the foregoing.

         TWELFTH: To the extent permitted under applicable law, the Directors of
Corporation  are  required  to  consider  the  interests  of  creditors  of  the
Corporation in connection with all corporate actions.

         THIRTEENTH:  In  furtherance  and  not  in  limitation  of  the  powers
conferred upon the Board of Directors by law, the Board of Directors  shall have
the  power to adopt,  amend and  repeal  from  time to time the  By-Laws  of the
Corporation as and to the extent permitted therein.

         FOURTEENTH:  Subject to the  limitation in Article  NINTH  hereof,  the
Corporation  reserves the right to amend,  alter, change or repeal any provision
contained in this Certificate of  Incorporation,  in the manner now or hereafter
prescribed by statute,  and all rights  conferred upon  stockholders  herein are
granted subject to this reservation.

         FIFTEENTH:  A director of the  Corporation  shall not in the absence of
fraud be  disqualified  by his  office  from  dealing  or  contracting  with the
Corporation  either as a vendor,  purchaser or otherwise,  nor in the absence of
fraud  shall  a  director  of  the  Corporation  be  liable  to  account  to the
Corporation  for any profit  realized by him from or through any  transaction or
contract of the  Corporation by reason of the fact that he, or any firm of which
he is a  member,  or any  corporation  of which he is an  officer,  director  or
stockholder,  was interested in such transaction or contract if such transaction
or contract has been authorized,  approved or ratified in the manner provided in
the GCL for authorization, approval or ratification of transactions or contracts
between the Corporation and one or more of its directors or officers, or between
the Corporation  and any other  corporation,  partnership,  association or other
organization  in which one or more of its directors or officers are directors or
officers or have a financial interest.

         SIXTEENTH:  (a) No  director  of the  Corporation  shall be  personally
liable to the Corporation or any of its  stockholders  for monetary  damages for
breach of  fiduciary  duty as a  director,  except for  liability  to the extent
provided by applicable law (i) for any breach of the director's  duty of loyalty
to the Corporation or its  stockholders,  (ii) for acts or omissions not in good
faith or which involve  intentional  misconduct  or a knowing  violation of law,
(iii) pursuant to Section 174 of the GCL, or (iv) for any transaction from which
the director derived an improper personal benefit. Any repeal or modification of
this Article TENTH by the  stockholders of the  Corporation  shall not adversely
affect any right of protection of a director of the Corporation  existing at the
time of such repeal or modification with respect to acts or omissions  occurring
prior to such repeal or modification.

                  (b) If the General  Corporation  Law of the State of Delaware
shall be amended  after this  Certificate  of  Incorporation  is filed with the
Secretary  of  State  of  Delaware  to  authorize   corporate   action  further
eliminating  or limiting  the  liability of  directors,  then a director of the
corporation,  in  addition  to the  circumstances  in  which  he is not  liable
immediately prior to such amendment,  shall be free of liability to the fullest
extent permitted by the GCL, as so amended.

         SEVENTEENTH:  The  Board of  Directors,  by the  affirmative  vote of a
majority of 100% of the members of the Board,  and  irrespective of any personal
interest of its members, shall have authority to provide reasonable compensation
to all directors for services, ordinary or extraordinary,  to the Corporation as
directors, officers or otherwise.

         EIGHTEENTH:  Each  person  who is or was a  director  or officer of the
Corporation,  and each  person  who  serves  or  served  at the  request  of the
Corporation as a director or officer (or its equivalent) of another  enterprise,
shall be indemnified by the Corporation to the fullest extent  authorized by the
GCL as it may be in effect from time to time,  except as to any action,  suit or
proceeding  brought  by or on behalf of a  director  or  officer  without  prior
approval of the Board of Directors.

         IN WITNESS WHEREOF, this Restated Certificate of Incorporation has been
signed by an authorized officer this 14th day of April, 1998.

                                     SSB VEHICLE SECURITIES INC.

                                     By:  /s/John P. Ebbott

                                            John P. Ebbott
                                            Authorized Officer


                                                                Exhibit 3.2

                                    BY-LAWS

                                       OF

                          SSB VEHICLE SECURITIES INC.

                     (hereinafter called the "Corporation")

                                   Article I

                                    OFFICES

Section 1. Registered  Office.  The registered  office shall be established and
maintained at the office of The Corporation Trust Company at 1209 Orange Street
in the City of Wilmington,  County of New Castle,  State of Delaware,  and said
corporation shall be the registered agent of the Corporation in charge thereof.

Section 2. Other Offices.  The  Corporation may also have offices at such other
places both within and without the State of Delaware as the Board of  Directors
may from time to time determine.

                                  Article II

                            MEETINGS OF STOCKHOLDERS

Section 1. Place of Meetings.  Meetings of the stockholders for the election of
directors or for any other purpose shall be held at such time and place, either
within or without  the State of Delaware  as shall be  designated  from time to
time by the Board of Directors  and stated in the notice of the meeting or in a
duly executed waiver of notice thereof.

Section 2. Annual Meetings.  The Annual Meetings of Stockholders  shall be held
on such date and at such time as shall be  designated  from time to time by the
Board of Directors  and stated in the notice of the meeting,  at which  meeting
the  stockholders  shall elect by a plurality  vote a Board of  Directors,  and
transact  such other  business as may  properly be brought  before the meeting.
Written  notice of the Annual Meeting  stating the place,  date and hour of the
meeting shall be given to each stockholder entitled to vote at such meeting not
less than ten nor more than sixty days before the date of the meeting.

Section 3.  Special  Meetings.  Unless  otherwise  prescribed  by law or by the
Certificate of Incorporation, Special Meetings of Stockholders, for any purpose
or purposes, may be called by either (i) the Chairman, if there be one, or (ii)
the President, (iii) any Vice President, if there be one, (iv) the Secretary or
(v) any Assistant  Secretary,  if there be one, and shall be called by any such
officer at the request in writing of a majority of the Board of Directors or at
the request in writing of  stockholders  owning a majority of the capital stock
of the  Corporation  issued and  outstanding and entitled to vote. Such request
shall state the purpose or purposes of the proposed meeting.  Written notice of
a Special  Meeting  stating  the place,  date and hour of the  meeting  and the
purpose or  purposes  for which the  meeting is called  shall be given not less
than ten nor more  than  sixty  days  before  the date of the  meeting  to each
stockholder  entitled  to vote at such  meeting.  

Section 4. Quorum. Except as otherwise provided by law or by the Certificate of
Incorporation,  the  holders  of a majority  of the  capital  stock  issued and
outstanding  and entitled to vote thereat,  present in person or represented by
proxy,  shall  constitute a quorum at all meetings of the  stockholders for the
transaction  of  business.  If,  however,  such quorum  shall not be present or
represented at any meeting of the  stockholders,  the stockholders  entitled to
vote thereat,  present in person or represented  by proxy,  shall have power to
adjourn the meeting from time to time,  without notice other than  announcement
at the  meeting,  until a  quorum  shall be  present  or  represented.  At such
adjourned  meeting  at which a quorum  shall be  present  or  represented,  any
business may be transacted  which might have been  transacted at the meeting as
originally  noticed.  If the  adjournment  is for more than thirty days,  or if
after the adjournment a new record date is fixed for the adjourned  meeting,  a
notice of the adjourned meeting shall be given to each stockholder  entitled to
vote at the meeting.  

Section 5.  Voting.  Unless  otherwise  required  by law,  the  Certificate  of
Incorporation  or these  By-Laws,  any question  brought  before any meeting of
stockholders  shall be decided by the vote of the  holders of a majority of the
stock represented and entitled to vote thereat. Each stockholder represented at
a meeting of stockholders  shall be entitled to cast one vote for each share of
the capital stock entitled to vote thereat held by such stockholder. Such votes
may be cast in person or by proxy but no proxy shall be voted on or after three
years from its date, unless such proxy provides for a longer period.  The Board
of Directors, in its discretion, or the officer of the Corporation presiding at
a meeting of stockholders,  in his discretion,  may require that any votes cast
at such meeting shall be cast by written ballot.

Section  6.  Consent  of  Stockholders  in Lieu of  Meeting.  Unless  otherwise
provided in the Certificate of Incorporation,  any action required or permitted
to  be  taken  at  any  Annual  or  Special  Meeting  of  Stockholders  of  the
Corporation, may be taken without a meeting, without prior notice and without a
vote,  if a consent in  writing,  setting  forth the action so taken,  shall be
signed by the  holders of  outstanding  stock  having not less than the minimum
number of votes that would be  necessary  to authorize or take such action at a
meeting at which all shares  entitled to vote  thereon  were present and voted.
Prompt notice of the taking of the corporate  action  without a meeting by less
than unanimous  written consent shall be given to those  stockholders  who have
not consented in writing.

Section  7.  List  of  Stockholders  Entitled  to  Vote.  The  officer  of  the
Corporation who has charge of the stock ledger of the Corporation shall prepare
and make,  at least ten days before every meeting of  stockholders,  a complete
list  of the  stockholders  entitled  to  vote  at  the  meeting,  arranged  in
alphabetical  order, and showing the address of each stockholder and the number
of shares registered in the name of each  stockholder.  Such list shall be open
to the examination of any stockholder,  for any purpose germane to the meeting,
during ordinary  business hours, for a period of at least ten days prior to the
meeting,  either at a place  within the city  where the  meeting is to be held,
which  place shall be  specified  in the notice of the  meeting,  or, if not so
specified, at the place where the meeting is to be held. The list shall also be
produced  and kept at the time and place of the  meeting  during the whole time
thereof,  and may be inspected by any  stockholder  of the  Corporation  who is
present.

Section 8. Stock Ledger.  The stock ledger of the Corporation shall be the only
evidence as to who are the  stockholders  entitled to examine the stock ledger,
the  list  required  by  Section  7 of  this  Article  II or the  books  of the
Corporation, or to vote in person or by proxy at any meeting of stockholders.

                                  Article III

                                   DIRECTORS

Section 1. Number,  Election and Removal of  Directors.  The Board of Directors
shall  consist of not less than three  members the exact  number of which shall
initially be fixed by the  Incorporator and thereafter from time to time by the
Board of Directors.  The Board of Directors shall at all times include at least
two independent directors  ("Independent  Directors").  An Independent Director
shall be an individual  who is not at such time, and shall not have been at any
time  during the  preceding  five  years,  a  director,  officer,  employee  or
affiliate  of  Salomon  Brothers  Inc  ("Salomon")  or any  of  its  affiliates
(provided that an Independent Director may be an Independent Director of one or
more  affiliates  of Salomon  which are special  purpose  entities).  Except as
provided  in  Section  2 of this  Article,  directors  shall  be  elected  by a
plurality  of the  votes  cast at  Annual  Meetings  of  Stockholders  and each
director so elected  shall hold office until the next Annual  Meeting and until
his successor is duly elected and qualified or until his earlier resignation or
removal.  Any director  may resign at any time upon notice to the  Corporation.
Directors need not be stockholders.  At any time,  directors may be removed and
their successors  chosen by the unanimous written consent of the holders of the
outstanding  stock  of the  Corporation  entitled  to vote on the  election  of
directors.  No removal of an Independent  Director  shall be effective  until a
successor  Independent  Director has been  elected to replace such  Independent
Director.

Section 2. Vacancies. Subject to Section 1 of this Article, vacancies and newly
created  directorships  resulting from any increase in the authorized number of
directors may be filled by a majority of the directors  then in office,  though
less than a quorum,  or by a sole  remaining  director,  and the  directors  so
chosen  shall  hold  office  until the next  annual  election  and until  their
successors are duly elected and qualified,  or until their earlier  resignation
or removal.

Section 3. Duties and Powers.  The business of the Corporation shall be managed
by or under the direction of the Board of Directors which may exercise all such
powers of the  Corporation and do all such lawful acts and things as are not by
statute or by the Certificate of  Incorporation or by these By-Laws directed or
required to be exercised or done by the stockholders.

Section  4.  Meetings.  The  Board of  Directors  of the  Corporation  may hold
meetings,  both  regular  and  special,  either  within or without the State of
Delaware. Regular meetings of the Board of Directors may be held without notice
at such time and at such  place as may from time to time be  determined  by the
Board of Directors. Special meetings of the Board of Directors may be called by
the Chairman,  if there be one, the  President,  or any two  directors.  Notice
thereof stating the place,  date and hour of the meeting shall be given to each
director either by mail not less than forty-eight (48) hours before the date of
the meeting,  by telephone or telegram on twenty-four (24) hours notice,  or on
such  shorter  notice as the person or persons  calling  such  meeting may deem
necessary or appropriate in the circumstances.

Section 5. Quorum. Except as may be otherwise specifically provided by law, the
Certificate of Incorporation or these By-Laws,  at all meetings of the Board of
Directors,  a majority of the entire  Board of  Directors  shall  constitute  a
quorum  for the  transaction  of  business  and the  act of a  majority  of the
directors present at any meeting at which there is a quorum shall be the act of
the Board of Directors.  If a quorum shall not be present at any meeting of the
Board of Directors,  the directors present thereat may adjourn the meeting from
time to time,  without notice other than  announcement at the meeting,  until a
quorum shall be present.

Section 6. Actions of Board.  Unless  otherwise  provided by the Certificate of
Incorporation or these By-Laws, any action required or permitted to be taken at
any meeting of the Board of Directors or of any committee  thereof may be taken
without a meeting,  if all the members of the Board of Directors or  committee,
as the case may be, consent thereto in writing, and the writing or writings are
filed with the minutes of proceedings of the Board of Directors or committee.

Section 7. Meetings by Means of Conference Telephone. Unless otherwise provided
by the Certificate of Incorporation  or these By-Laws,  members of the Board of
Directors  of the  Corporation,  or any  committee  designated  by the Board of
Directors,  may  participate  in a meeting  of the Board of  Directors  or such
committee  by  means  of  a  conference  telephone  or  similar  communications
equipment by means of which all persons  participating  in the meeting can hear
each other,  and  participation  in a meeting  pursuant to this Section 7 shall
constitute presence in person at such meeting.

Section 8.  Committees.  The Board of Directors may, by resolution  passed by a
majority of the entire Board of Directors,  designate  one or more  committees,
each  committee to consist of one or more of the directors of the  Corporation.
The Board of Directors may designate one or more directors as alternate members
of any  committee,  who may  replace any absent or  disqualified  member at any
meeting of any such committee.  In the absence or  disqualification of a member
of a committee,  and in the absence of a designation  by the Board of Directors
of an alternate member to replace the absent or disqualified member, the member
or members  thereof  present at any meeting and not  disqualified  from voting,
whether or not he or they constitute a quorum, may unanimously  appoint another
member  of the Board of  Directors  to act at the  meeting  in the place of any
absent or disqualified member. Any committee,  to the extent allowed by law and
provided in the  resolution  establishing  such  committee,  shall have and may
exercise  all the  powers  and  authority  of the  Board  of  Directors  in the
management of the business and affairs of the Corporation. Each committee shall
keep regular minutes and report to the Board of Directors when required.

Section 9. Compensation.  The directors may be paid their expenses,  if any, of
attendance  at each meeting of the Board of  Directors  and may be paid a fixed
sum for attendance at each meeting of the Board of Directors or a stated salary
as director.  No such  payment  shall  preclude  any director  from serving the
Corporation in any other capacity and receiving compensation therefor.  Members
of  special  or  standing  committees  may be  allowed  like  compensation  for
attending committee meetings.

                                  Article IV

                                    OFFICERS

Section 1.  General.  The  officers of the  Corporation  shall be chosen by the
Board of Directors and shall be a President,  a Secretary and a Treasurer.  The
Board of Directors, in its discretion,  may also choose a Chairman of the Board
of  Directors  (who  must be a  director)  and one or more  Vice-Presidents  or
Assistant  Vice-Presidents,  Assistant  Secretaries,  Assistant  Treasurers and
other  officers.  Any number of offices may be held by the same person,  unless
otherwise prohibited by law, the Certificate of Incorporation or these By-Laws.
The officers of the  Corporation  need not be  stockholders  of the Corporation
nor,  except in the case of the Chairman of the Board of  Directors,  need such
officers be directors of the Corporation.

Section 2.  Election.  The Board of Directors  at its first  meeting held after
each Annual Meeting of Stockholders shall elect the officers of the Corporation
who shall hold their offices for such terms and shall  exercise such powers and
perform  such duties as shall be  determined  from time to time by the Board of
Directors;  and all officers of the  Corporation  shall hold office until their
successors  are chosen and  qualified,  or until their earlier  resignation  or
removal.  Any officer  elected by the Board of Directors  may be removed at any
time by the  affirmative  vote of a  majority  of the Board of  Directors.  Any
vacancy occurring in any office of the Corporation shall be filled by the Board
of Directors. The salaries of all officers of the Corporation shall be fixed by
the Board of Directors.

Section 3. Voting  Securities  Owned by the  Corporation.  Powers of  attorney,
proxies, waivers of notice of meeting,  consents and other instruments relating
to securities  owned by the  Corporation  may be executed in the name of and on
behalf of the Corporation by the President or any  Vice-President  and any such
officer  may,  in the name of and on behalf of the  Corporation,  take all such
action as any such officer may deem  advisable to vote in person or by proxy at
any meeting of security holders of any corporation in which the Corporation may
own  securities  and at any such meeting shall possess and may exercise any and
all rights and power incident to the ownership of such securities and which, as
the owner  thereof,  the  Corporation  might have  exercised  and  possessed if
present.  The Board of Directors may, by  resolution,  from time to time confer
like powers upon any other person or persons.  

Section 4.  Chairman of the Board of  Directors.  The  Chairman of the Board of
Directors,  if there be one, shall preside at all meetings of the  stockholders
and of the Board of Directors.  He shall be the Chief Executive  Officer of the
Corporation,  and  except  where  by law  the  signature  of the  President  is
required,  the Chairman of the Board of Directors  shall possess the same power
as the President to sign all contracts,  certificates and other  instruments of
the Corporation  which may be authorized by the Board of Directors.  During the
absence or disability of the President,  the Chairman of the Board of Directors
shall  exercise all the powers and discharge  all the duties of the  President.
The Chairman of the Board of Directors shall also perform such other duties and
may  exercise  such other powers as from time to time may be assigned to him by
these By-Laws or by the Board of Directors.  

Section 5. President.  The President shall, subject to the control of the Board
of Directors and, if there be one, the Chairman of the Board of Directors, have
general  supervision of the business of the  Corporation and shall see that all
orders and  resolutions  of the Board of Directors are carried into effect.  He
shall  execute all bonds,  mortgages,  contracts and other  instruments  of the
Corporation  requiring a seal, under the seal of the Corporation,  except where
required or  permitted  by law to be  otherwise  signed and executed and except
that the other officers of the Corporation may sign and execute  documents when
so authorized by these By-Laws, the Board of Directors or the President. In the
absence or disability of the Chairman of the Board of Directors, or if there be
none, the President shall preside at all meetings of the  stockholders  and the
Board of  Directors.  If there be no  Chairman of the Board of  Directors,  the
President  shall  be  the  Chief  Executive  Officer  of the  Corporation.  The
President  shall also perform  such other  duties and may  exercise  such other
powers as from time to time may be assigned  to him by these  By-Laws or by the
Board of Directors. 

Section 6.  Vice-Presidents.  At the request of the President or in his absence
or in the event of his inability or refusal to act (and if there be no Chairman
of the Board of Directors),  the Vice-President or the Vice-Presidents if there
is more than one (in the order  designated  by the  Board of  Directors)  shall
perform  the duties of the  President,  and when so acting,  shall have all the
powers of and be  subject  to all the  restrictions  upon the  President.  Each
Vice-President  shall  perform  such other duties and have such other powers as
the Board of Directors from time to time may prescribe. If there be no Chairman
of the Board of Directors and no  Vice-President,  the Board of Directors shall
designate the officer of the  Corporation  who, in the absence of the President
or in the event of the  inability  or refusal of the  President  to act,  shall
perform  the duties of the  President,  and when so acting,  shall have all the
powers of and be subject to all the restrictions upon the President.

Section 7.  Secretary.  The Secretary shall attend all meetings of the Board of
Directors  and all  meetings  of  stockholders  and record all the  proceedings
thereat in a book or books to be kept for that  purpose;  the  Secretary  shall
also  perform  like  duties for the  standing  committees  when  required.  The
Secretary  shall  give,  or cause to be given,  notice of all  meetings  of the
stockholders and special meetings of the Board of Directors,  and shall perform
such other duties as may be  prescribed by the Board of Directors or President,
under whose  supervision he shall be. If the Secretary shall be unable or shall
refuse to cause to be given  notice of all  meetings  of the  stockholders  and
special  meetings  of the  Board of  Directors,  and if  there be no  Assistant
Secretary,  then  either the Board of  Directors  or the  President  may choose
another  officer to cause such  notice to be given.  The  Secretary  shall have
custody  of the seal of the  Corporation  and the  Secretary  or any  Assistant
Secretary,  if there be one,  shall  have  authority  to affix  the same to any
instrument  requiring  it and  when  so  affixed,  it may  be  attested  by the
signature of the Secretary or by the signature of any such Assistant Secretary.
The Board of Directors may give general authority to any other officer to affix
the seal of the  Corporation  and to attest the affixing by his signature.  The
Secretary shall see that all books, reports, statements, certificates and other
documents and records  required by law to be kept or filed are properly kept or
filed, as the case may be. 

Section 8.  Treasurer.  The  Treasurer  shall have the custody of the corporate
funds and securities and shall keep full and accurate  accounts of receipts and
disbursements  in books  belonging  to the  Corporation  and shall  deposit all
moneys  and  other  valuable  effects  in the  name  and to the  credit  of the
Corporation  in  such  depositories  as  may be  designated  by  the  Board  of
Directors.  The Treasurer shall disburse the funds of the Corporation as may be
ordered  by  the  Board  of  Directors,   taking   proper   vouchers  for  such
disbursements, and shall render to the President and the Board of Directors, at
its regular meetings, or when the Board of Directors so requires, an account of
all  his  transactions  as  Treasurer  and of the  financial  condition  of the
Corporation.  If required by the Board of Directors,  the Treasurer  shall give
the Corporation a bond in such sum and with such surety or sureties as shall be
satisfactory  to the Board of  Directors  for the faithful  performance  of the
duties of his office and for the restoration to the Corporation, in case of his
death,  resignation,  retirement or removal from office, of all books,  papers,
vouchers,  money and other property of whatever kind in his possession or under
his  control  belonging  to the  Corporation.  

Section 9. Assistant Secretaries.  Except as may be otherwise provided in these
By-Laws, Assistant Secretaries,  if there be any, shall perform such duties and
have such  powers as from time to time may be  assigned to them by the Board of
Directors,  the  President,  any  Vice-President,  if  there  be  one,  or  the
Secretary,  and in  the  absence  of  the  Secretary  or in  the  event  of his
disability or refusal to act,  shall perform the duties of the  Secretary,  and
when  so  acting,  shall  have  all the  powers  of and be  subject  to all the
restrictions  upon the  Secretary.  

Section 10. Assistant Treasurers.  Assistant Treasurers, if there be any, shall
perform  such  duties and have such powers as from time to time may be assigned
to them by the Board of Directors, the President, any Vice-President,  if there
be one, or the  Treasurer,  and in the absence of the Treasurer or in the event
of his disability or refusal to act, shall perform the duties of the Treasurer,
and when so  acting,  shall  have all the  powers of and be  subject to all the
restrictions  upon the  Treasurer.  If required by the Board of  Directors,  an
Assistant Treasurer shall give the Corporation a bond in such sum and with such
surety or sureties as shall be  satisfactory  to the Board of Directors for the
faithful performance of the duties of his office and for the restoration to the
Corporation,  in case of his death,  resignation,  retirement  or removal  from
office, of all books,  papers,  vouchers,  money and other property of whatever
kind in his possession or under his control belonging to the Corporation.

Section 11. Other  Officers.  Such other officers as the Board of Directors may
choose shall  perform such duties and have such powers as from time to time may
be  assigned  to them by the Board of  Directors.  The Board of  Directors  may
delegate to any other officer of the Corporation the power to choose such other
officers and to prescribe their respective duties and powers. 

                                   Article V

                                     STOCK

Section 1. Form of Certificates. Every holder of stock in the Corporation shall
be entitled to have a certificate signed, in the name of the Corporation (i) by
the Chairman of the Board of Directors,  the President or a Vice-President  and
(ii)  by the  Treasurer  or an  Assistant  Treasurer,  or the  Secretary  or an
Assistant  Secretary of the Corporation,  certifying the number of shares owned
by him in the Corporation.

Section 2.  Signatures.  Where a certificate is countersigned by (i) a transfer
agent other than the  Corporation  or its employee,  or (ii) a registrar  other
than the  Corporation or its employee,  any other  signature on the certificate
may be a facsimile.  In case any officer,  transfer  agent or registrar who has
signed or whose  facsimile  signature has been placed upon a certificate  shall
have  ceased  to be such  officer,  transfer  agent or  registrar  before  such
certificate is issued, it may be issued by the Corporation with the same effect
as if he were such officer,  transfer  agent or registrar at the date of issue.

Section  3.  Lost  Certificates.  The  Board  of  Directors  may  direct  a new
certificate to be issued in place of any certificate  theretofore issued by the
Corporation alleged to have been lost, stolen or destroyed,  upon the making of
an affidavit of that fact by the person claiming the certificate of stock to be
lost,  stolen or destroyed.  When  authorizing such issue of a new certificate,
the Board of Directors may, in its  discretion and as a condition  precedent to
the  issuance  thereof,  require  the owner of such lost,  stolen or  destroyed
certificate, or his legal representative,  to advertise the same in such manner
as the Board of Directors  shall require and/or to give the  Corporation a bond
in such sum as it may direct as  indemnity  against  any claim that may be made
against the Corporation  with respect to the  certificate  alleged to have been
lost,  stolen  or  destroyed.  

Section 4.  Transfers.  Stock of the  Corporation  shall be transferable in the
manner prescribed by law and in these By-Laws. Transfers of stock shall be made
on the books of the Corporation  only by the person named in the certificate or
by his attorney  lawfully  constituted in writing and upon the surrender of the
certificate  therefor,  which shall be cancelled before a new certificate shall
be issued.  

Section  5.  Record  Date.  In order that the  Corporation  may  determine  the
stockholders entitled to notice of or to vote at any meeting of stockholders or
any adjournment  thereof, or entitled to express consent to corporate action in
writing  without a meeting,  or entitled to receive  payment of any dividend or
other  distribution  or  allotment  of any rights,  or entitled to exercise any
rights in respect of any change,  conversion  or exchange of stock,  or for the
purpose of any other lawful action, the Board of Directors may fix, in advance,
a record  date,  which shall not be more than sixty days nor less than ten days
before  the date of such  meeting,  nor more than sixty days prior to any other
action.  A determination  of stockholders of record entitled to notice of or to
vote at a  meeting  of  stockholders  shall  apply  to any  adjournment  of the
meeting;  provided,  however,  that the Board of Directors may fix a new record
date for the adjourned  meeting.  

Section 6. Beneficial  Owners.  The Corporation  shall be entitled to recognize
the exclusive right of a person  registered on its books as the owner of shares
to receive  dividends,  and to vote as such owner, and to hold liable for calls
and  assessments a person  registered on its books as the owner of shares,  and
shall not be bound to recognize  any equitable or other claim to or interest in
such share or shares on the part of any other  person,  whether or not it shall
have express or other  notice  thereof,  except as  otherwise  provided by law.

                                  Article VI

                                    NOTICES

Section 1. Notices. Whenever written notice is required by law, the Certificate
of  Incorporation  or these By-Laws,  to be given to any director,  member of a
committee or stockholder,  such notice may be given by mail,  addressed to such
director, member of a committee or stockholder, at his address as it appears on
the records of the Corporation,  with postage thereon prepaid,  and such notice
shall be deemed to be given at the time when the same shall be deposited in the
United States mail. Written notice may also be given personally or by telegram,
telecopy, telex or cable.

Section 2.  Waivers of Notice.  Whenever  any notice is  required  by law,  the
Certificate of  Incorporation  or these  By-Laws,  to be given to any director,
member of a committee or stockholder,  a waiver thereof in writing,  signed, by
the person or persons entitled to said notice, whether before or after the time
stated therein, shall be deemed equivalent thereto. 

                                  Article VII

                               GENERAL PROVISIONS

Section 1.  Dividends.  Dividends  upon the capital  stock of the  Corporation,
subject to the provisions of the Certificate of  Incorporation,  if any, may be
declared by the Board of Directors at any regular or special  meeting,  and may
be paid in cash, in property, or in shares of the capital stock. Before payment
of any  dividend,  there may be set  aside out of any funds of the  Corporation
available for dividends such sum or sums as the Board of Directors from time to
time, in its absolute discretion, deems proper as a reserve or reserves to meet
contingencies, or for equalizing dividends, or for repairing or maintaining any
property  of the  Corporation,  or for any  proper  purpose,  and the  Board of
Directors may modify or abolish any such reserve.

Section 2.  Disbursements.  All  checks or  demands  for money and notes of the
Corporation shall be signed by such officer or officers or such other person or
persons as the Board of Directors may from time to time  designate.

Section 3. Fiscal Year.  The fiscal year of the  Corporation  shall be fixed by
resolution of the Board of Directors.  

Section 4. Corporate Seal. The corporate seal shall have inscribed  thereon the
name of the Corporation,  the year of its organization and the words "Corporate
Seal,  Delaware".  The seal may be used by causing it or a facsimile thereof to
be impressed or affixed or reproduced or otherwise.

                                  Article VIII

                                INDEMNIFICATION

Section 1. Power to Indemnify in Actions, Suits or Proceedings other Than Those
by or in the Right of the  Corporation.  Subject to  Section 3 of this  Article
VIII, the  Corporation  shall  indemnify any person who was or is a party or is
threatened to be made a party to any threatened,  pending or completed  action,
suit or proceeding,  whether civil,  criminal,  administrative or investigative
(other than an action by or in the right of the  Corporation)  by reason of the
fact  that  he  is or  was a  director,  officer,  employee  or  agent  of  the
Corporation,  or is or was  serving  at the  request  of the  Corporation  as a
director, officer, employee or agent of another corporation, partnership, joint
venture,  trust or other  enterprise,  against expenses  (including  attorneys'
fees), judgments,  fines and amounts paid in settlement actually and reasonably
incurred by him in connection with such action,  suit or proceeding if he acted
in good faith and in a manner he reasonably believed to be in or not opposed to
the best interests of the Corporation, and, with respect to any criminal action
or proceeding, had no reasonable cause to believe his conduct was unlawful. The
termination of any action, suit or proceeding by judgment,  order,  settlement,
conviction, or upon a plea of nolo contendere or its equivalent,  shall not, of
itself, create a presumption that the person did not act in good faith and in a
manner  which  he  reasonably  believed  to be in or not  opposed  to the  best
interests of the  Corporation,  and,  with  respect to any  criminal  action or
proceeding, had reasonable cause to believe that his conduct was unlawful.

Section 2. Power to Indemnify  in Actions,  Suits or  Proceedings  by or in the
Right of the  Corporation.  Subject  to  Section 3 of this  Article  VIII,  the
Corporation  shall  indemnify any person who was or is a party or is threatened
to be made a party to any threatened, pending or completed action or suit by or
in the right of the Corporation to procure a judgment in its favor by reason of
the  fact  that he is or was a  director,  officer,  employee  or  agent of the
Corporation,  or is or was  serving  at the  request  of the  Corporation  as a
director, officer, employee or agent of another corporation, partnership, joint
venture, trust or other enterprise against expenses (including attorneys' fees)
actually  and  reasonably  incurred  by him in  connection  with the defense or
settlement  of such action or suit if he acted in good faith and in a manner he
reasonably  believed  to be in or not  opposed  to the  best  interests  of the
Corporation;  except  that no  indemnification  shall be made in respect of any
claim,  issue or matter as to which such person shall have been  adjudged to be
liable for  negligence  or  misconduct  in the  performance  of his duty to the
Corporation  unless and only to the extent  that the Court of  Chancery  or the
court in which such action or suit was brought shall determine upon application
that,   despite  the   adjudication  of  liability  but  in  view  of  all  the
circumstances  of the case,  such person is fairly and  reasonably  entitled to
indemnity  for such  expenses  which the Court of  Chancery or such other court
shall deem proper.  

Section 3. Authorization of  Indemnification.  Any  indemnification  under this
Article VIII (unless ordered by a court) shall be made by the Corporation  only
as authorized in the specific case upon a determination that indemnification of
the director, officer, employee or agent is proper in the circumstances because
he has met the applicable standard of conduct set forth in Section 1 or Section
2 of this Article  VIII, as the case may be. Such  determination  shall be made
(i) by the Board of  Directors  by a majority  vote of a quorum  consisting  of
directors who were not parties to such action,  suit or proceeding,  or (ii) if
such  a  quorum  is  not  obtainable,  or,  even  if  obtainable  a  quorum  of
disinterested  directors so directs,  by independent legal counsel in a written
opinion, or (iii) by the stockholders. To the extent, however, that a director,
officer, employee or agent of the Corporation has been successful on the merits
or otherwise in defense of any action,  suit or proceeding  described above, or
in defense  of any  claim,  issue or matter  therein,  he shall be  indemnified
against expenses  (including  attorneys' fees) actually and reasonably incurred
by him in connection  therewith,  without the necessity of authorization in the
specific  case. 

Section 4. Good Faith Defined.  For purposes of any determination under Section
3 of this  Article  VIII,  a person shall be deemed to have acted in good faith
and in a manner he  reasonably  believed  to be in or not  opposed  to the best
interests  of the  Corporation,  or,  with  respect to any  criminal  action or
proceeding,  to have  had no  reasonable  cause  to  believe  his  conduct  was
unlawful,  if his  action is based on the  records  or books of  account of the
Corporation or another  enterprise,  or on  information  supplied to him by the
officers  of the  Corporation  or  another  enterprise  in the  course of their
duties,  or on the  advice of legal  counsel  for the  Corporation  or  another
enterprise  or  on  information  or  records  given  or  reports  made  to  the
Corporation or another enterprise by an independent certified public accountant
or by an  appraiser  or  other  expert  selected  with  reasonable  care by the
Corporation  or another  enterprise.  The term "another  enterprise" as used in
this  Section 4 shall  mean any other  corporation  or any  partnership,  joint
venture,  trust or other  enterprise  of which such person is or was serving at
the request of the Corporation as a director,  officer,  employee or agent. The
provisions of this Section 4 shall not be deemed to be exclusive or to limit in
any way the  circumstances  in which a  person  may be  deemed  to have met the
applicable  standard of conduct  set forth in  Sections 1 or 2 of this  Article
VIII, as the case may be. 

Section  5.   Indemnification   by  a  Court.  Not  withstanding  any  contrary
determination  in the specific case under  Section 3 of this Article VIII,  and
notwithstanding  the absence of any  determination  thereunder,  any  director,
officer,  employee or agent may apply to any court of competent jurisdiction in
the State of Delaware for  indemnification to the extent otherwise  permissible
under Sections 1 and 2 of this Article VIII. The basis of such  indemnification
by a court shall be a determination by such court that  indemnification  of the
director,  officer, employee or agent is proper in the circumstances because he
has met the  applicable  standards  of conduct  set forth in Sections 1 or 2 of
this  Article  VIII,  as  the  case  may  be.  Notice  of any  application  for
indemnification  pursuant to this  Section 5 shall be given to the  Corporation
promptly  upon the filing of such  application.  

Section 6.  Expenses  Payable in Advance.  Expenses  incurred in  defending  or
investigating a threatened or pending action, suit or proceeding may be paid by
the  Corporation in advance of the final  disposition  of such action,  suit or
proceeding  as  authorized  by the Board of Directors in the specific case upon
receipt of an undertaking by or on behalf of the director, officer, employee or
agent to repay such amount unless it shall  ultimately be determined that he is
entitled to be  indemnified  by the  Corporation  as authorized in this Article
VIII.

Section 7. Non-exclusivity and Survival of Indemnification. The indemnification
provided by this Article VIII shall not be deemed exclusive of any other rights
to which  those  seeking  indemnification  may be  entitled  under any  By-Law,
agreement,  contract,  vote  of  stockholders  or  disinterested  directors  or
pursuant  to the  direction  (howsoever  embodied)  of any  court of  competent
jurisdiction or otherwise, both as to action in his official capacity and as to
action in another  capacity  while holding such office,  it being the policy of
the Corporation that indemnification of the persons specified in Sections 1 and
2 of this  Article VIII shall be made to the fullest  extent  permitted by law.
The  provisions  of this  Article  VIII  shall not be deemed  to  preclude  the
indemnification  of any person who is not  specified in Sections 1 or 2 of this
Article VIII but whom the  Corporation has the power or obligation to indemnify
under the provisions of the General  Corporation  Law of the State of Delaware,
or otherwise.  The indemnification provided by this Article VIII shall continue
as to a person who has ceased to be a director,  officer, employee or agent and
shall inure to the benefit of the heirs,  executors and  administrators of such
person.  

Section 8. Insurance.  The  Corporation may purchase and maintain  insurance on
behalf of any person who is or was a  director,  officer,  employee or agent of
the  Corporation,  or is or was serving at the request of the  Corporation as a
director, officer, employee or agent of another corporation, partnership, joint
venture,  trust or other enterprise  against any liability asserted against him
and incurred by him in any such capacity, or arising out of his status as such,
whether  or not the  Corporation  would  have the  power or the  obligation  to
indemnify him against such liability under the provisions of this Article VIII.

Section 9. Meaning of "Corporation"  for Purposes of Article VIII. For purposes
of this  Article  VIII,  references  to "the  Corporation"  shall  include,  in
addition to the resulting corporation,  any constituent  corporation (including
any constituent of a constituent)  absorbed in a consolidation or merger which,
if its separate existence had continued,  would have had power and authority to
indemnify its directors,  officers, and employees or agents, so that any person
who is or was a  director,  officer,  employee  or  agent  of such  constituent
corporation,  or  is  or  was  serving  at  the  request  of  such  constituent
corporation as a director,  officer,  employee or agent of another corporation,
partnership,  joint venture, trust or other enterprise, shall stand in the name
position  under  the  provisions  of this  Article  VIII  with  respect  to the
resulting  or  surviving  corporation  as he would  have with  respect  to such
constituent corporation if its separate existence had continued.

                                   Article IX

                                   AMENDMENTS

Section 1. These  By-Laws may be altered,  amended or repealed,  in whole or in
part, or new By-Laws may be adopted by the affirmative vote of the holders of a
majority of the  outstanding  capital stock entitled to vote thereon and by the
Board of Directors, including the affirmative vote of the Independent Director.
Notice of such  alteration,  amendment,  repeal or  adoption  of new By-Laws be
contained  in the  notice  of such  meeting  of  stockholders  and/or  Board of
Directors.

Section 2. Entire Board of  Directors.  As used in this Article IX and in these
By-Laws generally,  the term "entire Board of Directors" means the total number
of directors that the Corporation would have if there were no vacancies.



                                                                     Exhibit 5.1

                         [Brown & Wood LLP Letterhead]

                                                               September 4, 1998

SSB Vehicle Securities Inc.
Seven World Trade Center
New York, New York 10048

         Re:  SSB Vehicle Securities Inc.
              Registration Statement on Form S-3
              ----------------------------------

Ladies and Gentlemen:

         We have acted as counsel for SSB Vehicle  Securities  Inc.,  a Delaware
corporation  (the  "Registrant"),  in  connection  with the  preparation  of the
registration  statement on Form S-3 (the "Registration  Statement")  relating to
the Securities (defined below) and with the authorization and issuance from time
to  time in one or more  series  of  asset-backed  securities  to be  registered
pursuant to the Registration  Statement (the "Securities").  As set forth in the
Registration  Statement,  the Notes and/or the Certificates  will be issued from
time to time in  series,  with each  series to be  issued  by a trust  (each,  a
"Trust") to be formed by the Depositor  pursuant to a Trust  Agreement  (each, a
"Trust  Agreement")  between the Depositor and an Owner Trustee or a Pooling and
Servicing  Agreement  among the Depositor,  the Servicer and the Trustee (each a
"Pooling  and  Servicing   Agreement").   With  respect  to  each  series,   the
Certificates  will be issued  pursuant  to a Trust  Agreement  or a Pooling  and
Servicing Agreement,  the Notes will be issued pursuant to an Indenture (each an
"Indenture")   between  the  related  Trust  and  an  Indenture   Trustee.   The
Certificates  and  Notes  will be sold  from time to time  pursuant  to  certain
underwriting  Agreements (the "Underwriting  Agreements")  between the Depositor
and various Underwriters named therein.

         We have examined and relied upon the  Registration  Statement  and, in
each  case as  filed  with  the  Registration  Statement,  the form of Sale and
Servicing Agreement among a Trust, the Depositor and the Servicer,  the form of
Indenture (including the forms of Notes included as exhibits thereto), the form
of Trust Agreement or Pooling and Servicing  Agreement  (including the forms of
Certificates  included as an exhibit  thereto  and,  with  respect to the Trust
Agreement,  the  form of  Certificate  of Trust  to be  filed  pursuant  to the
Delaware  Business  Trust  Act)  and  the  form of the  Underwriting  Agreement
relating  to the  Notes  and the  Certificates  (collectively,  the  "Operative
Documents"). In addition, we have examined and considered executed originals or
counterparts,  or certified or other copies of such certificates,  instruments,
documents and other corporate records of the Registrant and matters of fact and
law as we have deemed  necessary  for the  purposes  of the  opinion  expressed
below.  Capitalized  terms  not  otherwise  defined  herein  have the  meanings
assigned to them in the Registration Statement.

         In our  examination we have assumed the genuineness of all signatures,
the authenticity of all documents submitted to us as originals,  the conformity
to  original  documents  of  all  documents  submitted  to us as  certified  or
photostatic copies and the authenticity of the originals of such documents.  As
to  any  facts  material  to the  opinions  expressed  herein  which  were  not
independently  established  or  verified,  we have relied upon  statements  and
representations  of officers and other  representatives  of the  Registrant and
others.

         Based on and subject to the  foregoing,  we are of the  opinion  that,
with  respect to the Notes  and/or  Certificates  of any  series,  when (i) the
applicable  Operative  Documents  relating  to such  series have each been duly
completed,  executed and delivered by the parties thereto  substantially in the
form filed as an exhibit to the  Registration  Statement,  (ii) with respect to
each Trust formed pursuant to a Trust  Agreement,  the Certificate of Trust for
the related  trust has been duly  executed by the Owner  Trustee and filed with
the  Secretary  of State of the State of  Delaware,  (iii)  such  Notes  and/or
Certificates  have been duly executed by the related Trust and authenticated by
the Owner Trustee, the Indenture Trustee or Trustee, as applicable, and sold by
the Depositor,  all in accordance  with the terms and conditions of the related
Operative Documents and in the manner described in the Registration  Statement,
such Notes and/or  Certificates when sold will have been legally issued,  fully
paid and  nonassessable  and such  Notes  when sold  will be valid and  binding
obligations  of the  applicable  Trust,  enforceable  in accordance  with their
respective terms.

         With  respect to  enforcement,  the above  opinion is qualified to the
extent that  enforcement of the Notes may be limited by bankruptcy,  insolvency
or other laws of general applicability  relating to or affecting enforcement of
creditors' rights or by general equity principles.

         We hereby  consent to the  filing of this  letter as an exhibit to the
Registration  Statement  and to the  references  to this firm under the heading
"Legal Opinions" in the prospectus and the accompanying  prospectus supplements
forming a part of the  Registration  Statement,  without  admitting that we are
"experts"  within the meaning of the 1933 Act or the Rules and  Regulations  of
the Commission issued thereunder,  with respect to any part of the Registration
Statement, including this exhibit.

                                                              Very truly yours,

                                                              Brown & Wood LLP

                                                                     Exhibit 8.1

                         [Brown & Wood LLP Letterhead]

                                                               September 4, 1998

SSB Vehicle Securities Inc.
Seven World Trade Center
New York, New York  10048

                  Re:      SSB Vehicle Securities Inc.
                           Registration Statement on Form S-3
                           ----------------------------------

Ladies and Gentlemen:

         We have acted as special  federal tax counsel to the trusts referred to
below in connection with the filing by SSB Vehicle  Securities  Inc., a Delaware
corporation (the  "Registrant"),  of a Registration  Statement on Form S-3 (such
registration  statement,  together with the exhibits and any amendments thereto,
the "Registration  Statement") with the Securities and Exchange  Commission (the
"Commission")  under the  Securities Act of 1933, as amended (the "Act") for the
registration  under the Act of asset backed notes (the "Notes") and asset backed
certificates (the  "Certificates") to be registered pursuant to the Registration
Statement  and issued from time to time in one or more  series.  As described in
the Registration  Statement,  the Notes and/or the  Certificates  will be issued
from time to time in series,  with each series being issued by a trust (each,  a
"Trust") to be formed by the Depositor  pursuant to a Trust  Agreement  (each, a
"Trust Agreement")  between the Depositor and an Owner Trustee, or a Pooling and
Servicing  Agreement  (each,  a "Pooling  and  Servicing  Agreement")  among the
Depositor,  the Servicer  and the  Trustee.  Each series may include one or more
classes of Notes,  which will be issued  pursuant  to an  Indenture  between the
related Trust and an indenture trustee. Each series may also include one or more
classes of Certificates, which will be issued pursuant to a Trust Agreement or a
Pooling and Servicing Agreement.

         We have advised the  Registrant  with respect to the material  federal
income tax consequences to investors in the Notes or Certificates.  Our opinion
is set forth in the  description  under the  headings  "Summary of Terms -- Tax
Status" and "Material  Federal Income Tax  Consequences"  in the Prospectus and
the Prospectus  Supplements,  all a part of the  Registration  Statement.  Such
opinion  discusses the material federal income tax consequences to investors in
the Notes or Certificates, but does not purport to discuss all possible federal
income tax  ramifications  of the  issuance,  and with  respect to the material
federal consequences  discussed, in our opinion, the description is accurate in
all material respects.

         We hereby  consent to the  filing of this  letter as an exhibit to the
Registration  Statement and to a reference to this firm (as special federal tax
counsel  to  the  Trust)  under  the  heading   "Material  Federal  Income  Tax
Consequences" in the Prospectus and the Prospectus  Supplements  forming a part
of the Registration  Statement,  without admitting that we are "experts" within
the meaning of the Act or the rules and  regulations of the  Commission  issued
thereunder,  with respect to any part of the Registration Statement,  including
this exhibit.

                                             Very truly yours,

                                             Brown & Wood LLP


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