UACSC 1997-D AUTO TRUST
8-K, 1997-11-25
ASSET-BACKED SECURITIES
Previous: SFSB HOLDING CO, SB-2, 1997-11-25
Next: ALABAMA POWER CO, SC 13E4/A, 1997-11-26





                       SECURITIES AND EXCHANGE COMMISSION

                             Washington, D.C. 20549



                                    FORM 8-K



                                 CURRENT REPORT

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

        Date of Report (Date of earliest event reported): November 19, 1997

                             UACSC 1997-D AUTO TRUST

             (Exact name of registrant as specified in its charter)

                                    NEW YORK

                 (State or other jurisdiction of incorporation)

     333-06929-06                              35-1937340

(Registration Number)                 (IRS Employer Identification No.)




  9240 Bonita Beach Road
  Suite 1109-A
  Bonita Springs, Florida                                       34135

(Address of principal executive offices)                      (Zip Code)



Registrant's telephone number, including area code:  (941) 948-1850


<PAGE>



Item 5.   Other Events.

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

          The  definitive  Pooling and Servicing  Agreement for the UACSC 1997-D
          Auto Trust,  dated as of November 13, 1997,  among  Harris  Trust and
          Savings Bank, as trustee, UAC Securitization,  as depositor, and Union
          Acceptance Corporation, as servicer is filed herewith.

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

          The Financial  Statements of Capital Markets Assurance  Corporation as
          of  December 31, 1996 and 1995 and for each of the years in the three-
          year period ended Decmeber 31, 1996 that are included in this Form 8-K
          have been  audited by KPMG Peat  Marwick LLP. The consent of KPMG Peat
          Marwick LLP to the  inclusion of their audit report on such  financial
          statements  in the  Form 8-K and to being  named as  "experts"  in the
          Prospectus  Supplement  for the UACSC  1997-D  Auto Trust is  attached
          hereto as Exhibit 24.

          The financial  statements of Capital Markets Assurance  Corporation as
          of December 31, 1996 and 1995 are attached hereto as Exhibit 99.

Item 7.  Financial Statements and Exhibits.

         Exhibit
         Number             Description
         ------             -----------

          4         Definitive copy of the Pooling and Servicing Agreement dated
                    as of November 13, 1997 for the UACSC 1997-D Auto Trust

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

          99        Financial    statements   of   Capital   Markets   Assurance
                    Corporation as of December 31, 1996 and 1995 and for each of
                    the years in the three-year  period  ended Decmeber 31, 1996
                    and  interim   financial   statements  of  Capital   Markets
                    Assurance Corporation as of September 30, 1997




















                                       -2-

<PAGE>



                                   SIGNATURES


         Pursuant to the  requirements  of the Securities  Exchange Act of 1934,
the  registrant  has duly  caused  this report to be signed on its behalf by the
undersigned  hereunto duly  authorized in the City of Bonita  Springs,  State of
Florida, on November 25, 1997.


                                    UAC SECURITIZATION CORPORATION
                                    as Depositor  (Registrant)



                                    /s/ Leeanne Graziani
                                    ----------------------------------------
                                    By:  Leeanne Graziani, Vice President








                         UAC SECURITIZATION CORPORATION
                                    Depositor


                          UNION ACCEPTANCE CORPORATION
                                    Servicer


                                       and


                         HARRIS TRUST AND SAVINGS BANK,
                                     Trustee


                        POOLING AND SERVICING AGREEMENT,


                          Dated as of November 13, 1997

                                 $204,147,164.67

                             UACSC 1997-D Auto Trust


    $33,250,000.00   6.4507% Class A-1 Money Market Automobile Receivable
                           Backed Certificates
    $71,250,000.00   6.20% Class A-2 Automobile Receivable Backed Certificates
    $31,925,000.00   6.26% Class A-3 Automobile Receivable Backed Certificates
    $44,725,000.00   6.28% Class A-4 Automobile Receivable Backed Certificates
    $22,997,164.67   6.41% Class A-5 Automobile Receivable Backed Certificates

         Class I Interest Only Automobile Receivable Backed Certificates

                                       and

                Class IC Automobile Receivable Backed Certificate

                                       -1-

<PAGE>



                                                 TABLE OF CONTENTS
                                                                           Page

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

ARTICLE II            Definitions............................................1
         SECTION 2.01.  Definitions..........................................1
         SECTION 2.02.  Usage of Terms......................................18
         SECTION 2.03.  Cutoff Date and Record Date.........................19
         SECTION 2.04.  Section References..................................19

ARTICLE III           Conveyance of Receivables.............................19

ARTICLE IV            Acceptance by Trustee.................................20

ARTICLE V             Information Delivered to the Rating Agencies..........20

ARTICLE VI            Agent for Service.....................................21

ARTICLE VII           The Receivables.......................................21
   SECTION 7.01.  Representations and Warranties of Depositor...............21
   SECTION 7.02.  Repurchase Upon Breach....................................22
   SECTION 7.03.  Custody of Receivable Files...............................22
   SECTION 7.04.  Duties of Servicer as Custodian...........................23
   SECTION 7.05.  Instructions; Authority to Act............................23
   SECTION 7.06.  Custodian's Indemnification...............................23
   SECTION 7.07.  Effective Period and Termination..........................24

ARTICLE VIII          Administration and Servicing of Receivables...........24
   SECTION 8.01.  Duties of Servicer........................................24
   SECTION 8.02.  Collection of Receivable Payments.........................24
   SECTION 8.03.  Realization Upon Receivables..............................25
   SECTION 8.04.  Physical Damage Insurance.................................26
   SECTION 8.05.  Maintenance of Security Interests in Financed Vehicles....26
   SECTION 8.06.  Covenants of Servicer.....................................26
   SECTION 8.07.  Purchase of Receivables Upon Breach.......................26
   SECTION 8.08.  Servicing Fee.............................................26
   SECTION 8.09.  Servicer's Certificate....................................27
   SECTION 8.10.  Annual Statement as to Compliance; Notice of Default......27
   SECTION 8.11.  Annual Independent Certified Public Accountant's Report...28
   SECTION 8.12.  Access to Certain Documentation and Information Regarding
                     Receivables............................................28
   SECTION 8.13.  Servicer Expenses.........................................28

                                                        -i-

<PAGE>



         SECTION 8.14.  Reports to Certificateholders.......................28

ARTICLE IX            Distributions; Statements to Certificateholders.......28
   SECTION 9.01.  Certificate Account.......................................28
   SECTION 9.02.  Collections...............................................29
   SECTION 9.03.  Purchase Amounts..........................................30
   SECTION 9.04.  Distributions to Parties..................................30
   SECTION 9.05.  Advances..................................................32
   SECTION 9.06.  Net Deposits..............................................33
   SECTION 9.07.  Statements to Certificateholders..........................33
   SECTION 9.08.  Intentionally Blank.......................................34
   SECTION 9.09.  Payahead Account.  .......................................34
   SECTION 9.10.  Calculation of Notional Principal Amount..................34

ARTICLE X             Credit Enhancement....................................35
   SECTION 10.01.  Subordination............................................35
   SECTION 10.02.  Spread Account...........................................35

ARTICLE XI            The Certificates......................................36
   SECTION 11.01.  The Certificates.........................................36
   SECTION 11.02.  Authentication of Certificates...........................37
   SECTION 11.03.  Registration of Transfer and Exchange of Certificates....37
   SECTION 11.04.  Mutilated, Destroyed, Lost, or Stolen Certificates.......38
   SECTION 11.05.  Persons Deemed Owners....................................38
   SECTION 11.06.  Access to Agreement and List of Certificateholders'
                      Names and Addresses...................................38
   SECTION 11.07.  Maintenance of Office or Agency..........................38
   SECTION 11.08.  Book-Entry Certificates..................................39
   SECTION 11.09.  Notices to Clearing Agency...............................39
   SECTION 11.10.  Definitive Certificates..................................39
   SECTION 11.11.  The Tax Partnership Agreement............................40

ARTICLE XII           The Depositor.........................................40
   SECTION 12.01.  Representations and Undertakings of Depositor............40
   SECTION 12.02.  Liability of Depositor; Indemnities......................42
   SECTION 12.03.  Merger or Consolidation of, or Assumption 
                     of the Obligations of Depositor........................43
   SECTION 12.04.  Limitation on Liability of Depositor and Others..........43
   SECTION 12.05.  Depositor May Own Certificates...........................43

ARTICLE XIII          The Servicer..........................................44
   SECTION 13.01.  Representations of Servicer..............................44
   SECTION 13.02.  Indemnities of Servicer..................................45

                                                 -ii-

<PAGE>



   SECTION 13.03.  Merger or Consolidation of, or Assumption of 
                      the Obligations of Servicer............................46
   SECTION 13.04.  Limitation on Liability of Servicer and Others............46
   SECTION 13.05.  Servicer Not to Resign....................................47
   SECTION 13.06.  Delegation of Duties......................................47

ARTICLE XIV           Default................................................47
   SECTION 14.01.  Events of Default.........................................47
   SECTION 14.02.  Appointment of Successor..................................49
   SECTION 14.03.  Notification to Certificateholders........................49
   SECTION 14.04.  Waiver of Past Defaults...................................49

ARTICLE XV            The Trustee............................................50
   SECTION 15.01.  Duties of Trustee.........................................50
   SECTION 15.02.  Trustee's Certificate.....................................51
   SECTION 15.03.  Trustee's Assignment of Purchased Receivables.............52
   SECTION 15.04.  Certain Matters Affecting the Trustee.....................52
   SECTION 15.05.  Trustee Not Liable for Certificates or Receivables........53
   SECTION 15.06.  Trustee May Own Certificates..............................54
   SECTION 15.07.  Trustee's Fees and Expenses...............................54
   SECTION 15.08.  Eligibility Requirements for Trustee......................54
   SECTION 15.09.  Resignation or Removal of Trustee.........................55
   SECTION 15.10.  Successor Trustee.........................................55
   SECTION 15.11.  Merger or Consolidation of Trustee........................56
   SECTION 15.12.  Appointment of Co-Trustee or Separate Trustee.............56
   SECTION 15.13.  Representations and Warranties of Trustee.................57

ARTICLE XVI           Termination............................................58
   SECTION 16.01.  Termination of the Trust..................................58
   SECTION 16.02.  Optional Disposition of All Receivables...................58

ARTICLE XVII          Miscellaneous Provisions...............................59
   SECTION 17.01.  Amendment.................................................59
   SECTION 17.02.  Protection of Title to Trust..............................60
   SECTION 17.03.  Limitation on Rights of Certificateholders................62
   SECTION 17.04.  Governing Law.............................................62
   SECTION 17.05.  Notices...................................................63
   SECTION 17.06.  Severability of Provisions................................63
   SECTION 17.07.  Assignment................................................63
   SECTION 17.08.  Certificates Nonassessable and Fully Paid.................63
   SECTION 17.09.  Nonpetition Covenant......................................63
   SECTION 17.10.  Counterparts..............................................64
   SECTION 17.11.  Third Party Beneficiary.  ................................64

                                                       -iii-

<PAGE>






EXHIBIT 1    -    Trustee's Certificate Pursuant to Section 15.02
EXHIBIT 2    -    Trustee's Certificate Pursuant to Section 15.02
EXHIBIT 3    -    Servicer's Certificate
EXHIBIT A-1  -    Form of Class A-1 Automobile Receivable Backed Certificate
EXHIBIT A-2  -    Form of Class A-2 Automobile Receivable Backed Certificate
EXHIBIT A-3  -    Form of Class A-3 Automobile Receivable Backed Certificate
EXHIBIT A-4  -    Form of Class A-4 Automobile Receivable Backed Certificate
EXHIBIT A-5  -    Form of Class A-5 Automobile Receivable Backed Certificate
EXHIBIT B    -    Form of Class I Automobile Receivable Backed Certificate
EXHIBIT C    -    Form of Class IC Automobile Receivable Backed Certificate
EXHIBIT D    -    Form of Depository Trust Co. Letter of Representations


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


ANNEX A      -    Tax Partnership Agreement


           [all exhibits and schedules, except Secheule C are omitted
                               from this Form 8-K]

                                                       -iv-

<PAGE>



         This POOLING AND SERVICING AGREEMENT, dated as of November 13, 1997, is
made with respect to the  formation  of the UACSC  1997-D Auto Trust,  among UAC
SECURITIZATION   CORPORATION,   a  Delaware   corporation   as  depositor   (the
"Depositor"),  UNION ACCEPTANCE CORPORATION,  an Indiana corporation as servicer
(the  "Servicer"),  and HARRIS  TRUST AND  SAVINGS  BANK,  an  Illinois  banking
corporation, as trustee (the "Trustee").

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

                                    ARTICLE I

                                Creation of Trust

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

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


                                   ARTICLE II

                                   Definitions

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

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

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

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

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

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

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


                                                         1

<PAGE>



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

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

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

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

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

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

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

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

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

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

                                                         2

<PAGE>



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

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

         "Class A  Certificate"  means a  certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-1, Exhibit A-2, Exhibit A-3, Exhibit A-4 or Exhibit A-5.

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

         "Class A Monthly Interest" means, for any Distribution Date, the sum of
Class A-1  Monthly  Interest,  Class A-2  Monthly  Interest,  Class A-3  Monthly
Interest, Class A-4 Monthly Interest and Class A-5 Monthly Interest.

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

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

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

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

         "Class A-1  Monthly  Interest"  means,  (i) for the first  Distribution
Date, the product of the following: (one-three hundred sixtieth (1/360th) of the
Class A-1 Pass-Through Rate) multiplied

                                                         3

<PAGE>



by (the  number  of days  remaining  in the month of the  Closing  Date from and
including the Closing Date)  multiplied by the Class A-1 Certificate  Balance at
the  Closing  Date and  (ii) for any  subsequent  Distribution  Date,  one-three
hundred sixtieth  (1/360th) of the product of the Class A-1  Pass-Through  Rate,
the actual number of days elapsed during the related  Collection  Period and the
Class A-1 Certificate Balance as of the immediately preceding  Distribution Date
(after  giving  effect to any  distribution  of Monthly  Principal  made on such
immediately preceding Distribution Date).

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

         "Class A-1 Pass-Through Rate" means 6.4507% per annum.

         "Class A-1 Stated Final Distribution Date" means November 10, 1998.

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

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

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

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

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


                                                         4

<PAGE>



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

         "Class A-2 Pass-Through Rate" means 6.20% per annum.

         "Class A-2 Stated Final Distribution Date" means March 8, 2001.

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

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

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

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

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

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

         "Class A-3 Pass-Through Rate" means 6.26% per annum.

         "Class A-3 Stated Final Distribution Date" means February 8, 2002.


                                                         5

<PAGE>



         "Class A-4 Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-4.

         "Class A-4  Certificate  Balance" means, at any time, the Initial Class
A-4 Certificate  Balance minus all  distributions of Monthly  Principal to Class
A-4 Certificateholders made up to such time.

         "Class A-4  Certificate  Factor"  means a seven  digit  decimal  number
computed  by the  Servicer  and stated in the  Servicer's  Certificate  which is
computed by dividing the Class A-4  Certificate  Balance (after giving effect to
any prior distribution of Monthly Principal to the Class A-4 Certificateholders)
by the Initial Class A-4 Certificate Balance.

         "Class  A-4  Certificateholder"  means  the  Person  in whose  name the
respective  Class  A-4  Certificate  shall  be  registered  in  the  Certificate
Register,  except that,  solely for the purposes of giving any consent,  waiver,
request,  or demand  pursuant to this Agreement,  the interest  evidenced by any
Class A-4 Certificate  registered in the name of the Depositor,  the Servicer or
UAC, or any Person controlling,  controlled by, or under common control with the
Depositor  or the  Servicer,  shall not be taken  into  account  in  determining
whether the requisite percentage  necessary to effect any such consent,  waiver,
request, or demand shall have been obtained.

         "Class A-4  Monthly  Interest"  means,  (i) for the first  Distribution
Date, the product of the following:  (one twelfth of the Class A-4  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  assuming a 30-day month from and including the Closing Date divided by 30)
multiplied by the Class A-4 Certificate Balance at the Closing Date and (ii) for
any subsequent  Distribution  Date,  one-twelfth of the product of the Class A-4
Pass-Through  Rate and the Class A-4  Certificate  Balance as of the immediately
preceding  Distribution Date (after giving effect to any distribution of Monthly
Principal made on such immediately preceding Distribution Date).

         "Class A-4 Monthly  Principal" means that portion of Monthly  Principal
to be distributed to Class A-4  Certificateholders  on each Distribution Date in
accordance with Section 9.04.

         "Class A-4 Pass-Through Rate" means 6.28% per annum.

         "Class A-4 Stated Final Distribution Date" means July 9, 2003.

         "Class A-5 Certificate"  means a certificate  executed on behalf of the
Trust and authenticated by the Trustee substantially in the form attached hereto
as Exhibit A-5.

         "Class A-5  Certificate  Balance" means, at any time, the Initial Class
A-5 Certificate  Balance minus all  distributions of Monthly  Principal to Class
A-5 Certificateholders made up to such time.

         "Class A-5  Certificate  Factor"  means a seven  digit  decimal  number
computed  by the  Servicer  and stated in the  Servicer's  Certificate  which is
computed by dividing the Class A-5 Certificate

                                                         6

<PAGE>



Balance (after giving effect to any prior  distribution of Monthly  Principal to
the Class A-5 Certificateholders) by the Initial Class A-5 Certificate Balance.

         "Class  A-5  Certificateholder"  means  the  Person  in whose  name the
respective  Class  A-5  Certificate  shall  be  registered  in  the  Certificate
Register,  except that,  solely for the purposes of giving any consent,  waiver,
request,  or demand  pursuant to this Agreement,  the interest  evidenced by any
Class A-5 Certificate  registered in the name of the Depositor,  the Servicer or
UAC, or any Person controlling,  controlled by, or under common control with the
Depositor  or the  Servicer,  shall not be taken  into  account  in  determining
whether the requisite percentage  necessary to effect any such consent,  waiver,
request, or demand shall have been obtained.

         "Class A-5  Monthly  Interest"  means,  (i) for the first  Distribution
Date, the product of the following:  (one twelfth of the Class A-5  Pass-Through
Rate)  multiplied  by (the number of days  remaining in the month of the Closing
Date  assuming a 30-day month from and including the Closing Date divided by 30)
multiplied by the Class A-5 Certificate Balance at the Closing Date and (ii) for
any subsequent  Distribution  Date,  one-twelfth of the product of the Class A-5
Pass-Through  Rate (as  adjusted  on and after the  Clean-Up  Call Date) and the
Class A-5 Certificate Balance as of the immediately preceding  Distribution Date
(after  giving  effect to any  distribution  of Monthly  Principal  made on such
immediately preceding Distribution Date).

         "Class A-5 Monthly  Principal" means that portion of Monthly  Principal
to be distributed to Class A-5  Certificateholders  on each Distribution Date in
accordance with Section 9.04.

         "Class A-5 Pass-Through Rate" means 6.41% per annum; provided, however,
the per annum rate shall be increased  by 0.50% on and after the  Clean-Up  Call
Date, if the Class IC Certificateholder  does not exercise its right to purchase
the corpus of the Trust on the Clean-Up Call Date as described in Section 16.02.

         "Class A-5  Stated  Final  Distribution  Date"  means the Stated  Final
Distribution Date.

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

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

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

                                                         7

<PAGE>



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

         "Class I Pass-Through Rate" means 1.65% per annum.

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

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

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

         "Clean-Up  Call Date"  means the first  Distribution  Date on which the
Class IC  Certificateholder  may  purchase  the corpus of the Trust  pursuant to
Section 16.02.

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

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

         "Closing Date" means November 25, 1997.

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

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

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

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


                                                         8

<PAGE>



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

         "Cutoff Date" means November 12, 1997.

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

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

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

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

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

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

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

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

         "Eligible  Bank" means any  depository  institution  with trust  powers
(including  the Trustee),  organized  under the laws of the United States or any
State  having a net worth in excess of  $50,000,000,  the  deposits of which are
insured to the full extent  permitted  by law by the Federal  Deposit  Insurance
Corporation, which is subject to supervision and examination by Federal or State

                                                         9

<PAGE>



authorities and which (i) has a long-term unsecured debt rating of at least Baa3
from Moody's or (ii) is approved by each Rating Agency.

         "Eligible Investment" means any of the following:

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

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

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

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

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

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

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

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

                                                        10

<PAGE>




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

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

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

         "Holder" -- see "Certificateholder."

         "Initial Certificate Balance" means $204,147,164.67.

         "Initial Class A-1 Certificate Balance" means $33,250,000.00.

         "Initial Class A-2 Certificate Balance" means $71,250,000.00.

         "Initial Class A-3 Certificate Balance" means $31,925,000.00.

         "Initial Class A-4 Certificate Balance" means $44,725,000.00.

         "Initial Class A-5 Certificate Balance" means $22,997,164.67.

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

         "Insurance Agreement" means the Insurance and Reimbursement  Agreement,
dated as of November 25, 1997,  among the  Depositor,  UAC  individually  and as
Servicer,  UAFC and the Surety  Bond  Issuer  pursuant  to which the Surety Bond
Issuer issued the Surety Bond.

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


                                                        11

<PAGE>



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

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

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

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

         "Monthly  Principal" means, for any Distribution  Date, an amount equal
to (i) the Certificate  Balance as of the prior  Distribution Date (after giving
effect to the  distribution of Monthly  Principal on such date) (or, in the case
of the first Distribution  Date, the Original Pool Balance),  less (ii) the Pool
Balance at the close of  business  on the last day of the  preceding  Collection
Period; provided,  however, that: (i) Monthly Principal will be increased by the
amount,  if any, which is necessary to reduce the Class A-1 Certificate  Balance
to zero on the Class A-1 Stated Final  Distribution Date; (ii) Monthly Principal
will be increased by the amount,  if any, which is necessary to reduce the Class
A-2 Certificate Balance to zero on the Class A-2 Stated Final Distribution Date;
(iii)  Monthly  Principal  will be  increased  by the amount,  if any,  which is
necessary to reduce the Class A-3  Certificate  Balance to zero on the Class A-3
Stated Final  Distribution Date; (iv) Monthly Principal will be increased by the
amount,  if any, which is necessary to reduce the Class A-4 Certificate  Balance
to zero on the  Class  A-4  Stated  Final  Distribution  Date;  and (v)  Monthly
Principal will be increased by the amount,  if any, which is necessary to reduce
the Class A-5 Certificate Balance to zero on the Stated Final Distribution Date.
Monthly Principal will not exceed the Certificate Balance.

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


                                                        12

<PAGE>



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

         "Net Cumulative Loss Percentage"  means, for any Distribution Date, the
fraction (expressed as a percentage) of which (i) the numerator is the aggregate
principal balance of all Defaulted Receivables as of such Distribution Date less
the aggregate amount of Liquidation  Proceeds  received after the Cutoff Date as
of such  Distribution  Date and (ii) the denominator is the Initial  Certificate
Balance.

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

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

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

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

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

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

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

         "Original Notional Principal Amount" shall be $151,027,447.84.

         "Original Pool Balance" means $204,147,164.67.

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

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

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

                                                        13

<PAGE>



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

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

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

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

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

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

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

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

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

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

         "Principal Balance" of a simple interest Receivable, as of the close of
business on the last day of a Collection Period, means the Amount Financed minus
that portion of all payments received on or before the close of business on such
last day  allocable to principal of such  Receivable.  "Principal  Balance" with
respect to a Precomputed  Receivable,  as of the close of business on the Cutoff
Date, means the gross principal balance of such Receivable on the records of the
Servicer,

                                                        14

<PAGE>



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

         "Principal  Distribution  Sequence"  means that order in which  Monthly
Principal shall be distributed among the Class A Certificateholders  as follows:
(i) to the Class A-1 Certificateholders  until the Class A-1 Certificate Balance
has been  reduced to zero;  (ii) to the Class A-2  Certificateholders  until the
Class A-2 Certificate  Balance has been reduced to zero;  (iii) to the Class A-3
Certificateholders  until the Class A-3 Certificate  Balance has been reduced to
zero; (iv) to the Class A-4  Certificateholders  until the Class A-4 Certificate
Balance has been  reduced to zero;  and (v) to the Class A-5  Certificateholders
until the Class A-5 Certificate Balance has been reduced to zero.

         "Purchase Agreement" means the Purchase Agreement, dated as of November
13, 1997, by and between the Depositor,  UAC and UAFC, as amended,  supplemented
or modified from time to time.

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

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

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

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

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

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

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


                                                        15

<PAGE>



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

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

         "Required Spread Amount" means on each Distribution  Date, 1.25% of the
Initial Certificate  Balance;  provided,  that on any Distribution Date on which
(or after the first  Distribution Date on which) the Excess Yield Requirement is
not met, the  Required  Spread  Amount  shall be equal to 7% of the  Certificate
Balance  (after  giving  effect to any  payment  of  Monthly  Principal  on such
Distribution  Date). On any Distribution Date following such first  Distribution
Date on which the Excess  Yield  Requirement  is not met,  the  Required  Spread
Amount shall be reduced below 7% beginning on the twelfth  Distribution Date, as
follows:

                  (i) on and after the twelfth (12th)  Distribution Date, if the
         Net  Cumulative  Loss  Percentage  is less than or equal to 1.2% on the
         twelfth  Distribution  Date,  then the Required  Spread Amount shall be
         6.5% of the Certificate Balance;

                  (ii) on and after the twenty fourth (24th)  Distribution Date,
         if the Net Cumulative  Loss Percentage is less than or equal to 2.5% on
         the on the 24th  Distribution  Date,  then the Required  Spread  Amount
         shall be 6% of the Certificate Balance; and

                  (iii) on and after the thirty sixth (36th)  Distribution Date,
         if the Net Cumulative Loss Percentage is less than or equal to 3.75% on
         the twelfth Distribution Date, then the Required Spread Amount shall be
         5% of the Certificate Balance.

Notwithstanding  any of the  foregoing,  upon and during the  continuance  of an
Event of Default or a Trigger Event,  the Required  Spread Amount shall be equal
to the Surety Bond Amount as of such  Distribution  Date after giving  effect to
any  draws  on  the  Surety  Bond,   draws  on  the  Spread  Account  and  other
distributions  pursuant to Section  9.04 on such  Distribution  Date.  Once such
Event of Default or Trigger Event has been cured or  discontinued,  the Required
Spread Amount shall be determined as set forth above.

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

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


                                                        16

<PAGE>



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

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

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

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

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

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

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

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

         "Stated Final Distribution Date"  means May 10, 2005.

         "Surety  Bond"  means the  irrevocable  Principal/Interest  Surety Bond
dated  November 25, 1997 issued by the Surety Bond Issuer to the Trustee for the
benefit of the Class A Certificateholders and the Class I Certificateholders and
having a maximum  amount  available  to be drawn in  respect  of Class A Monthly
Interest,  Class I Monthly  Interest and Monthly  Principal  equal to the Surety
Bond Amount.

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

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

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


                                                        17

<PAGE>



         "Surety Bond Fee" means for any  Distribution  Date, an amount equal to
the product of (i) the Surety  Bond per annum fee rate set forth in  paragraph 1
of the Premium Side Letter  Agreement  calculated  for the actual number of days
elapsed during the Collection Period on the basis of a 360 day year and (ii) the
Certificate  Balance calculated as of the Record Date to which such Distribution
Date relates, payable monthly in arrears.

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

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

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

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

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

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

         "UAC Finance  Corporation"  means UAC Finance  Corporation,  an Indiana
corporation, and its successors and assigns.

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

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

         SECTION  2.02.  Usage  of  Terms.  With  respect  to all  terms in this
Agreement,  the singular includes the plural and the plural the singular;  words
importing any gender include the other genders;

                                                        18

<PAGE>



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

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

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


                                   ARTICLE III

                            Conveyance of Receivables

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

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

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

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

                  (iv)     funds deposited in the Certificate Account;

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

                  (vi)     all documents contained in the Receivable Files;

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


                                                        19

<PAGE>



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

                  (ix)     the benefits of the Surety Bond; and

                  (x)      all proceeds of the foregoing.

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

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


                                   ARTICLE IV

                              Acceptance by Trustee

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


                                    ARTICLE V

                  Information Delivered to the Rating Agencies

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

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

                                                        20

<PAGE>



a copy of the notice of termination of the Trust provided to  Certificateholders
pursuant to Section 16.01.

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

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

                           Moody's Investors Service, Inc.
                           Attention:  ABS Monitoring Department
                           4th Floor
                           99 Church Street
                           New York, New York 10007

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

                                   ARTICLE VI

                                Agent for Service

         The agent  for  service  for the  Depositor  shall be  Thomas W.  West,
President of the Depositor.  Any and all service on the agent for service of the
Depositor  shall be sent to UAC  Securitization  Corporation,  9240 Bonita Beach
Road, Suite 1109-A,  Bonita Springs,  Florida 34135 or such other address as the
Depositor shall provide notice thereof pursuant to Sections 17.02(c) or 17.05.

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

                                   ARTICLE VII

                                 The Receivables

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

                                                        21

<PAGE>



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

         (b)  It is the  intention  of  the  Depositor  that  the  transfer  and
assignment  herein  contemplated,  taken  as a whole,  constitute  a sale of the
Receivables from the Depositor to the Trust and that the beneficial  interest in
and title to the Receivables not be part of the receivership estate in the event
of the appointment of a receiver for the Depositor. No Receivable has been sold,
transferred,  assigned, or pledged by the Depositor to any Person other than the
Trustee.  Immediately prior to the transfer and assignment herein  contemplated,
the Depositor had good and marketable title to each Receivable free and clear of
all liens,  and,  immediately  upon the transfer  thereof,  the Trustee (for the
benefit of the  Certificateholders  and the Surety Bond Issuer)  shall have good
and marketable title to each Receivable,  free and clear of all liens and rights
of others, except for the rights of the  Certificateholders  and the Surety Bond
Issuer;  and the transfer has been  perfected  under the UCC. On or prior to the
Closing Date, all filings (including, without limitation, UCC filings) necessary
in any jurisdiction to give the Trustee a first perfected  ownership interest in
the Receivables shall have been made.

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

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

                  (i)      The original of the Receivable.

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


                                                        22

<PAGE>



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

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

         SECTION 7.04.  Duties of Servicer as Custodian.

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

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

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

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

         SECTION  7.06.  Custodian's   Indemnification.   The  Servicer,   shall
indemnify the Trust and the Trustee (which shall  include,  for purposes of this
Section 7.06,  its  directors,  officers,  employees and agents) for any and all
liabilities,  obligations,  losses,  compensatory damages,  payments,  costs, or
expenses of any kind  whatsoever that may be imposed on,  incurred,  or asserted
against the Trust or the Trustee as the result of any  improper  act or omission
in any way  relating  to the  maintenance  and  custody by the  Servicer  of the
Receivable Files; provided, however, that the Servicer shall not

                                                        23

<PAGE>



be  liable  for any  portion  of any such  amount  resulting  from  the  willful
misfeasance,  bad faith,  or negligence  of the Trustee.  This  indemnity  shall
survive the  termination of this Agreement and the resignation or removal of the
Trustee.

         SECTION  7.07.   Effective  Period  and  Termination.   The  Servicer's
appointment as custodian shall become  effective as of the Cutoff Date and shall
continue in full force and effect  until  terminated  pursuant  to this  Section
7.07.  If the Servicer  shall resign in accordance  with the  provisions of this
Agreement or if all of the rights and  obligations  of the  Servicer  shall have
been  terminated  under  Section  14.01,  the  appointment  of the  Servicer  as
custodian may be terminated  (i) by the Holders of  Certificates  evidencing not
less  than 25% of the  Certificate  Balance  and 25% of the  Notional  Principal
Amount of the Class I  Certificates  with the consent of the Surety Bond Issuer,
which consent  shall not be  unreasonably  withheld,  or (ii) by the Surety Bond
Issuer,  without the consent of the Holders of the Certificates  (and, as to the
rights of the Surety Bond Issuer  under (i) or (ii),  so long as the Surety Bond
Issuer is not in default of its obligations  under the Surety Bond). The Trustee
may terminate the  Servicer's  appointment  as custodian  with cause at any time
upon written  notification  to the Servicer.  As soon as  practicable  after any
termination of such appointment, the Servicer shall deliver the Receivable Files
to the Trustee or the  Trustee's  agent at such place or places as the  Trustee,
with the consent of the Surety Bond Issuer, may reasonably designate.

                                  ARTICLE VIII

                   Administration and Servicing of Receivables

         SECTION 8.01. Duties of Servicer.  The Servicer, for the benefit of the
Trust and the Certificateholders,  shall manage, service,  administer,  and make
collections on the Receivables  with reasonable care, using that degree of skill
and  attention  that the  Servicer  exercises  with  respect  to all  comparable
automotive  receivables that it services for itself. The Servicer's duties shall
include  collection  and  posting  of all  payments,  making  Advances  (in  the
Servicer's sole discretion),  responding to inquiries of Obligors or of federal,
state  or  local  governmental  authorities  with  respect  to the  Receivables,
investigating delinquencies, sending payment coupons to Obligors, accounting for
collections,  and furnishing  monthly and annual  statements to the Trustee with
respect to  distributions.  The Servicer  shall follow its customary  standards,
policies, and procedures in performing its duties as Servicer.  Without limiting
the generality of the foregoing, the Servicer is authorized and empowered by the
Trustee  to  execute  and  deliver,   on  behalf  of  itself,   the  Trust,  the
Certificateholders,  or the Trustee or any of them,  any and all  instruments of
satisfaction or cancellation,  or partial or full release or discharge,  and all
other  comparable  instruments,  with  respect  to  such  Receivables  or to the
Financed Vehicles  securing such  Receivables.  If the Servicer shall commence a
legal proceeding to enforce a Receivable or a Defaulted Receivable,  the Trustee
shall thereupon be deemed to have automatically assigned, solely for the purpose
of collection,  such  Receivable to the Servicer.  The Trustee shall execute any
documents  prepared by the Servicer and  delivered to the Trustee for  execution
that are  necessary  or  appropriate  to enable  the  Servicer  to carry out its
servicing and administrative duties hereunder.

         SECTION 8.02.  Collection of Receivable Payments (a) The Servicer shall
make  reasonable  efforts to collect all payments called for under the terms and
provisions of such  Receivables  as and when the same shall become due and shall
follow such collection procedures as it follows with

                                                        24

<PAGE>



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

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

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

         (b) Unless  otherwise  stated in this  Agreement,  the  Servicer  shall
either purchase or liquidate each Financed  Vehicle that has not previously been
liquidated  and that secures,  or  previously  secured,  a Defaulted  Receivable
either (i) by the end of the  Collection  Period  preceding the final  scheduled
Distribution Date during the life of the Trust or (ii) if earlier, by the end of
the ninth Collection  Period  following the Collection  Period during which such
Receivable became a

                                                        25

<PAGE>



Defaulted  Receivable.  Any purchase of a Financed Vehicle by the Servicer shall
be made at a price equal to the fair  market  value of the  Financed  Vehicle as
determined by the Servicer in accordance  with the Servicer's  normal  servicing
standards.

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

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

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

         SECTION 8.07.  Purchase of Receivables Upon Breach. The Servicer or the
Trustee  shall  inform the other party and the Surety Bond Issuer  promptly,  in
writing,  upon the  discovery of any breach by the  Servicer of its  obligations
under Section 8.06.  This  obligation  shall not constitute an obligation on the
part of the Trustee to discover any such breaches.  Unless the breach shall have
been cured by the last day of the  Collection  Period  following the  Collection
Period during which such breach was discovered,  the Servicer shall purchase any
Receivable  materially and adversely affected by such breach as of such day (or,
at the Servicer's  election,  as of the last day of the Collection Period during
which such breach was  discovered).  In  consideration  of the  purchase of such
Receivable,  the Servicer  shall remit the Purchase  Amount with respect to such
Receivable  in the manner  specified  in Section  9.03.  The sole  remedy of the
Trustee, the Trust, or the Certificateholders  with respect to a breach pursuant
to  Section  8.06 shall be to  require  the  Servicer  to  purchase  Receivables
pursuant to this Section 8.07, except as provided in Section 13.02.

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

                                                        26

<PAGE>



Trustee shall be entitled to receive such amount from the Monthly  Servicing Fee
prior to payment  thereof to the Servicer and the Servicer shall not retain from
collections  that portion of the Monthly  Servicing Fee equal to any fees of the
Trustee  that are due and payable and any unpaid  amount that the  Servicer  has
received notice is due the Trustee as reimbursement for expenses.

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

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

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

                                                        27

<PAGE>



notice in an Officers'  Certificate of any event which with the giving of notice
or lapse of time, or both, would become an Event of Default under clause (ii) of
Section 14.01.

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

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

         SECTION 8.12. Access to Certain Documentation and Information Regarding
Receivables.  The Servicer shall provide to the Certificateholders access to the
Receivables Files in such cases where the Certificateholder shall be required by
applicable statutes or regulations to review such documentation. Access shall be
afforded without charge,  but only upon reasonable request and during the normal
business  hours at the  respective  offices  of the  Servicer.  Nothing  in this
Section shall affect the  obligation  of the Servicer to observe any  applicable
law  prohibiting  disclosure of  information  regarding  the  Obligors,  and the
failure of the  Servicer to provide  access to  information  as a result of such
obligation shall not constitute a breach of this Section 8.12.

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

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

                                   ARTICLE IX

                 Distributions; Statements to Certificateholders

         SECTION  9.01.  Certificate  Account.  The  Servicer,  on behalf of the
Trust,  shall  establish  the  Certificate  Account  with an Eligible  Bank as a
segregated  trust  account  in  the  name  of  the  Trust  for  the  benefit  of
Certificateholders with the Corporate Trust Office of the Trustee. The Servicer

                                                        28

<PAGE>



shall  direct the  Trustee to invest the amounts in the  Certificate  Account in
Eligible  Investments  that mature not later than the  Business Day prior to the
next  succeeding  Distribution  Date and to hold such  Eligible  Investments  to
maturity.  The Trustee (or its custodian)  shall (i) maintain  possession of any
negotiable  instruments or securities  evidencing Eligible Investments until the
time of sale or maturity and each certificated security or negotiable instrument
evidencing an Eligible  Investment  shall be endorsed in blank or to the Trustee
or registered in the name of the Trustee and (ii) cause any Eligible  Investment
represented  by an  uncertificated  security to be registered in the name of the
Trustee.

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

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

         On any  Distribution  Date on which there are not sufficient  Available
Funds to make the distributions required pursuant to Sections 9.04(a)(i) through
(iii) the Trustee, or the Servicer on its

                                                        29

<PAGE>



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

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

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

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

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

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

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

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


                                                        30

<PAGE>



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

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

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

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

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

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

                         (iii)  Notwithstanding  the foregoing,  if the Class IC
          Certificateholder  exercises its option to cause a disposition  of the
          remaining  corpus of the Trust on any  Distribution  Date  pursuant to
          Section 16.02: (a) the Available Funds and amounts  withdrawn from the
          Spread  Account or drawn on the Surety Bond in respect only of Monthly
          Interest  and  Monthly  Principal  with  respect  to  the  immediately
          preceding  Distribution  Date as determined in accordance with Section
          9.02  and 9.04  shall be  distributed  to  Certificateholders  on such
          Distribution  Date;  (b) the Surety Bond will not be  available to pay
          any  shortfall  of  Monthly  Interest  or  Monthly  Principal  after a
          disposition of the Receivables  pursuant to Section 16.02; and (c) the
          Optional  Disposition  Price  and any  remaining  assets  of the Trust
          (including the remaining Available Spread Amount) shall be distributed
          to  Certificateholders  on  such  Distribution  Date  based  on  their
          Adjusted  Capital  Accounts (as defined in Section 6(c)(iv) of Annex A
          attached hereto) in accordance with Section 6(b)(iii) and Section 9 of
          Annex A attached hereto.

                         (iv) In making such  distributions the Trustee shall be
          entitled  to  rely  upon  (without   investigation,   confirmation  or
          recalculation) all information and calculations

                                                        31

<PAGE>



         contained  in the  Servicer's  Certificate  delivered  to  the  Trustee
         pursuant to Section 8.09 hereof.

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

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

         (d) On each  Distribution  Date,  if the  Servicer  has reported to the
Trustee in the Servicer's  Certificate for any Collection Period that an Obligor
or an Obligor's  representative or successor  successfully shall have asserted a
claim or defense  under  bankruptcy  law or similar laws for the  protection  of
creditors  generally  (including the avoidance of a preferential  transfer under
bankruptcy  law) that  results in a liability  of the Trust to such  Obligor for
monies previously collected and remitted to the Trustee and not otherwise netted
against  collections  pursuant  to  Section  9.02,  the  Trustee  shall make all
payments in respect of such claims or defenses  out of the amounts on deposit in
the Certificate Account with respect to such Collection Period before making the
distributions required by paragraph (a) of this Section 9.04.

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

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

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


                                                        32

<PAGE>



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

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

         (i) the amount of the aggregate  distribution  that constitutes Class A
Monthly  Interest  (including  the amount  thereof which  constitutes  Class A-1
Monthly Interest,  Class A-2 Monthly Interest, Class A-3 Monthly Interest, Class
A-4 Monthly Interest and Class A-5 Monthly Interest);

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

         (iii) the amount of the aggregate distribution that constitutes Monthly
Principal  (including  the amount  thereof which  constitutes  Class A-1 Monthly
Principal,  Class A-2 Monthly Principal,  Class A-3 Monthly Principal, Class A-4
Monthly Principal and Class A-5 Monthly Principal);

         (iv) the Certificate  Balance (after giving effect to any  distribution
of  Monthly  Principal  made on  such  Distribution  Date)  and  the  Class  A-1
Certificate   Balance,   the  Class  A-2  Certificate  Balance,  the  Class  A-3
Certificate  Balance,  the  Class  A-4  Certificate  Balance  and the  Class A-5
Certificate  Balance  comprising  the  Certificate  Balance  on which  Class A-1
Monthly Interest,  Class A-2 Monthly Interest, Class A-3 Monthly Interest, Class
A-4 Monthly  Interest and Class A-5 Monthly  Interest  will be calculated on the
next succeeding Distribution Date;

         (v) the Certificate  Factor (after giving effect to any distribution of
Monthly Principal made on such Distribution  Date) and the Class A-1 Certificate
Factor, the Class A-2 Certificate  Factor, the Class A-3 Certificate Factor, the
Class A-4 Certificate Factor and the Class A-5 Certificate Factor;

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

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

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


                                                        33

<PAGE>



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

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

         SECTION 9.08.  Intentionally Blank.

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

         SECTION 9.10.  Calculation of Notional Principal Amount.

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

         (b) On each  Distribution  Date, solely for the purposes of calculating
the Notional  Principal  Amount,  the Monthly  Principal  will be allocated  (i)
first, to the PAC Component up to the

                                                        34

<PAGE>



amount necessary to reduce the PAC Component to its Planned  Notional  Principal
Amount for such Distribution Date, (ii) second, to the Companion Component until
the balance  thereof is reduced to zero,  and (iii) third,  to the PAC Component
without regard to the Planned Notional  Principal  Amount for such  Distribution
Date.

                                    ARTICLE X

                               Credit Enhancement

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

         SECTION 10.02.  Spread Account.

         (a) On or prior to the Closing Date,  the Trustee  shall  establish and
maintain a segregated  trust account with the Trustee or in the corporate  trust
department of another Eligible Bank referred to herein as the "Spread  Account."
The Spread  Account shall be  maintained in the name of the Trustee.  The Spread
Account and any amounts on deposit  therein shall be part of the Trust and shall
be for the  benefit of the  Certificateholders  and the Surety Bond  Issuer,  as
their  respective  interests  may appear  herein;  provided,  however,  that the
interest of the Surety Bond Issuer and the Class IC  Certificateholder  shall be
subordinated  to the  interests  of the  other  Certificateholders  as  provided
herein.

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

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


                                                        35

<PAGE>



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

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

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

         (g) On the Closing Date, the Depositor shall deposit an amount equal to
one percent (1%) of the Initial Certificate Balance into the Spread Account.

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

                                   ARTICLE XI

                                The Certificates

         SECTION 11.01.  The  Certificates.  The Class A  Certificates  shall be
issued in  denominations  of $1,000 and integral  multiples  thereof;  provided,
however,  that one Class A-1 Certificate,  one Class A-2 Certificate,  one Class
A-3 Certificate,  one Class A-4 Certificate and one Class A-5 Certificate may be
issued in a denomination  that  represents any residual amount of such class and
that such residual amount  Certificates shall be retained by the Depositor.  The
Class I Certificates  shall be issued in one or more whole dollar  denominations
which in the aggregate do not exceed the Original Notional Principal Amount. The
Class IC Certificate shall be issued in the form

                                                        36

<PAGE>



of one or more Certificates and shall initially be issued to the Depositor.  The
Certificates  shall be  executed  on behalf of the Trust by manual or  facsimile
signature  of a  Responsible  Officer of the Trustee.  Certificates  bearing the
manual or facsimile  signatures of  individuals  who were, at the time when such
signatures  shall have been affixed,  authorized to sign on behalf of the Trust,
shall be valid and binding obligations of the Trust,  notwithstanding  that such
individuals  or any of them shall have ceased to be so  authorized  prior to the
authentication and delivery of such Certificates or did not hold such offices at
the date of such Certificates.

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

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

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

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

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

                                                        37

<PAGE>



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

         SECTION  11.05.   Persons  Deemed  Owners.  Prior  to  registration  of
transfer, the Trustee or the Certificate Registrar may treat the Person in whose
name any  Certificate  shall be registered as the owner of such  Certificate for
the purpose of  receiving  distributions  pursuant  to Section  9.04 and for all
other purposes whatsoever, and neither the Trustee nor the Certificate Registrar
shall be bound by any notice to the contrary.

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

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


                                                        38

<PAGE>



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

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

                         (ii) the  Depositor,  the  Servicer and the Trustee may
          deal with the Clearing Agency and the Clearing Agency Participants for
          all  purposes   (including   the  making  of   distributions   on  the
          Certificates)  as the authorized  representatives  of the  Certificate
          Owners   (requests   and   directions   from,   and  votes  of,   such
          representatives shall not be considered  inconsistent if they are made
          with respect to different Certificate Owners);

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

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

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

         SECTION 11.10.  Definitive  Certificates.  The Class IC Certificate and
any  residual  amount  Certificates  described  in Section  11.01 will be issued
initially  in fully  registered,  certificated  form.  If (i)(A)  the  Depositor
advises the Trustee in writing that the Clearing  Agency is no longer willing or
able to properly discharge its responsibilities  under the Depository Agreement,
and (B) the Trustee or the Depositor is unable to locate a qualified  successor,
(ii) the Depositor, at its option, advises the Trustee in writing that it elects
to terminate the book-entry  system  through the Clearing  Agency or (iii) after
the  occurrence  of  an  Event  of  Default,   Certificate  Owners  representing
beneficial  interests  aggregating not less than 50% of the Certificate  Balance
advise the Trustee and the Clearing Agency in writing that the continuation of a
book-entry system through the Clearing Agency is no longer in the best interests
of the Certificate Owners, the Trustee shall notify the

                                                        39

<PAGE>



Clearing  Agency of the occurrence of any such event and of the  availability of
Definitive   Certificates  to  Certificate  Owners  requesting  the  same.  Upon
surrender to the Trustee of the Certificates by the Clearing Agency, accompanied
by  registration  instructions  from the Clearing Agency for  registration,  the
Trustee shall issue the Definitive  Certificates.  Neither the Depositor nor the
Trustee shall be liable for any delay in delivery of such  instructions  and may
conclusively  rely on, and shall be protected in relying on, such  instructions.
Upon  the  issuance  of  Definitive   Certificates  all  references   herein  to
obligations imposed on or to be performed by the Clearing Agency shall be deemed
to be imposed upon and performed by the Trustee,  to the extent  applicable with
respect to such  Definitive  Certificates  and the Trustee  shall  recognize the
Holders of the Definitive Certificates as Certificateholders hereunder.

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


                                   ARTICLE XII

                                  The Depositor

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

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

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

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

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

                                                        40

<PAGE>



         valid,  and  binding   obligation  of  the  Depositor   enforceable  in
         accordance with its terms.

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

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

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

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

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

                                (iii)       It will not:

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

                                                        41

<PAGE>



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

                                            (C) Fail to (I) maintain or cause to
                           be maintained by an agent of the Depositor  under the
                           Depositor's  control  physical  possession of all its
                           books  and  records,  (II)  maintain   capitalization
                           adequate  for  the  conduct  of its  business,  (III)
                           account for and manage all its liabilities separately
                           from those of any other Person,  including payment by
                           it of all payroll, administrative expenses and taxes,
                           if any,  from  its own  assets,  (IV)  segregate  and
                           identify  separately  all of its assets from those of
                           any other Person, (V) to the extent any such payments
                           are made, pay its employees,  officers and agents for
                           services performed for the Depositor or (VI) maintain
                           a separate  office address with a separate  telephone
                           number  from  those  of UAC or  any  other  affiliate
                           thereof; or

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

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

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

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


                                                        42

<PAGE>



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

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

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

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


                                                        43

<PAGE>



                                  ARTICLE XIII

                                  The Servicer

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

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

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

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

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

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


                                                        44

<PAGE>



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

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

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

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

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

                        (iv) The  Servicer  shall  indemnify,  defend,  and hold
         harmless the Trustee,  its officers,  directors,  employees and agents,
         and the Trust from and against  all costs,  expenses,  losses,  claims,
         damages,  and liabilities arising out of or incurred in connection with
         the   acceptance  or  performance  of  the  trusts  and  duties  herein
         contained,  except to the extent that such cost, expense,  loss, claim,
         damage or liability:  (a) shall be due to the willful misfeasance,  bad
         faith, or negligence of the Trustee;  (b) relates to any tax other than
         the taxes

                                                        45

<PAGE>



         with  respect  to which  either  the  Depositor  or  Servicer  shall be
         required to indemnify  the Trustee;  (c) shall arise from the Trustee's
         breach of any of its representations or warranties set forth in Section
         15.13;  (d)  shall be one as to which  the  Depositor  is  required  to
         indemnify  the  Trustee;  or (e) shall  arise out of or be  incurred in
         connection  with the  acceptance or  performance  by the Trustee of the
         duties of successor Servicer hereunder.

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

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

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

         Except as provided in this  Agreement,  the Servicer shall not be under
any  obligation to appear in,  prosecute,  or defend any legal action that shall
not be incidental to its duties to service the

                                                        46

<PAGE>



Receivables in accordance with this Agreement  (collection  actions with respect
to Defaulted  Receivables  are  understood to be  incidental  to the  Servicer's
duties to service  the  Receivables),  and that in its opinion may involve it in
any expense or liability.

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

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

                                   ARTICLE XIV

                                     Default

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

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

                        (ii) Failure on the part of the Servicer,  the Depositor
         or UAC duly to observe or to perform in any material  respect any other
         covenants or agreements  of the Servicer,  the Depositor or UAC, as the
         case may be, set forth in the  Certificates or in this Agreement or the
         Purchase  Agreement,  which failure shall (a)  materially and adversely
         affect the rights of  Certificateholders  or the Surety Bond Issuer and
         (b) continue unremedied for

                                                        47

<PAGE>



         a period  of 60 days  after  the date on which  written  notice of such
         failure,  requiring the same to be remedied,  shall have been given (1)
         to the  Servicer,  UAC or the  Depositor,  as the case  may be,  by the
         Trustee,  or (2) to the Servicer or the Depositor,  as the case may be,
         and to the  Trustee,  by the Surety  Bond Issuer (so long as the Surety
         Bond Issuer is not in default of its obligations under the Surety Bond)
         or by the Holders of  Certificates  evidencing not less than 25% of the
         Certificate  Balance and 25% of the  Notional  Principal  Amount of the
         Class I Certificates; or

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

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


                                                        48

<PAGE>



         SECTION  14.02.  Appointment  of  Successor.  (a) Upon  the  Servicer's
receipt of notice of  termination  pursuant to Section  14.01 or the  Servicer's
resignation  in accordance  with the terms of this  Agreement,  the  predecessor
Servicer  shall  continue  to  perform  its  functions  as  Servicer  under this
Agreement,  in the case of  termination,  only until the date  specified in such
termination  notice or, if no such date is specified in a notice of termination,
until receipt of such notice and, in the case of resignation, until the later of
(x) the date 45 days from the delivery to the Trustee of written  notice of such
resignation  (or written  confirmation  of such notice) in  accordance  with the
terms of this  Agreement  and (y) the date upon which the  predecessor  Servicer
shall  become  unable  to  act as  Servicer,  as  specified  in  the  notice  of
resignation and accompanying  Opinion of Counsel. In the event of the Servicer's
resignation  or  termination  hereunder,  the Trustee  shall appoint a successor
Servicer,  which successor Servicer shall be reasonably acceptable to the Surety
Bond  Issuer  (so  long as the  Surety  Bond  Issuer  is not in  default  of its
obligations under the Surety Bond), and the successor  Servicer shall accept its
appointment by a written  assumption in form  acceptable to the Trustee.  In the
event that a  successor  Servicer  has not been  appointed  at the time when the
predecessor  Servicer  has ceased to act as  Servicer  in  accordance  with this
Section  14.02,  the Trustee  without  further  action  shall  automatically  be
appointed the successor Servicer.  Notwithstanding the above, the Trustee shall,
if it shall be legally  unable or  unwilling so to act,  appoint,  or petition a
court  of  competent   jurisdiction  to  appoint,   any  established   financial
institution,  having a net worth of not less than  $50,000,000 and whose regular
business shall include the servicing of automotive receivables, as the successor
to the Servicer under this Agreement and which financial  institution is, in the
case of  appointment  by the Trustee,  reasonably  acceptable to the Surety Bond
Issuer.

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

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

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

         SECTION  14.04.  Waiver of Past Defaults.  The Holders of  Certificates
evidencing not less than 51% of the Certificate  Balance and 51% of the Notional
Principal  Amount of the Class I Certificates,  may, on behalf of all Holders of
Certificates,  waive any  default  by the  Servicer  in the  performance  of its
obligations  hereunder  and its  consequences,  except a default  in making  any
required deposits to or payments from the Certificate Account in accordance with
this  Agreement;  provided,  that no waiver of any default or  provision of this
Agreement shall become  effective  without the consent of the Surety Bond Issuer
(unless the Surety Bond Issuer is in default of its obligations under the Surety
Bond). Upon any such waiver of a past default, such default shall cease

                                                        49

<PAGE>



to exist,  and any Event of Default  arising  therefrom  shall be deemed to have
been remedied for every purpose of this  Agreement.  No such waiver shall extend
to any subsequent or other default or impair any right consequent thereon.

                                   ARTICLE XV

                                   The Trustee

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

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

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

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

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

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

                                                        50

<PAGE>



         available to the Trustee,  or exercising  any trust or power  conferred
         upon the Trustee, under this Agreement;

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

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

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

         SECTION  15.02.  Trustee's  Certificate.  On or as soon as  practicable
after each  Distribution  Date on which Receivables shall be (i) assigned to UAC
pursuant to Section  7.02 or deemed to be assigned to the  Depositor as a result
of the  application  of  Available  Funds in  respect of  Defaulted  Receivables
pursuant to Section 9.02 or (ii)  assigned to the  Servicer  pursuant to Section
8.07 or 16.02,  the  Trustee  shall,  at the  written  request of the  Servicer,
execute a Trustee's Certificate, substantially in the form of, in the case of an
assignment to UAC,  Exhibit 1, or, in the case of an assignment to the Servicer,
Exhibit 2, based on the information contained in the Servicer's

                                                        51

<PAGE>



Certificate  for  the  related  Collection  Period,  amounts  deposited  to  the
Certificate   Account,   and  notices  received   pursuant  to  this  Agreement,
identifying  the  Receivables  repurchased  or deemed to be  repurchased  by UAC
pursuant  to Section  7.02 or 9.02 or  purchased  by the  Servicer  pursuant  to
Section  8.07 or 16.02 during such  Collection  Period,  and shall  deliver such
Trustee's  Certificate,  accompanied by a copy of the Servicer's Certificate for
such Collection Period to UAC or the Servicer, as the case may be. The Trustee's
Certificate shall be an assignment pursuant to Section 15.03.

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

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

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

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

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


                                                        52

<PAGE>



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

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

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

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

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

                                                        53

<PAGE>



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

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

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

         SECTION 15.08.  Eligibility Requirements for Trustee. The Trustee under
this Agreement shall at all times be a corporation  having an office in the same
State as the  location  of the  Corporate  Trust  Office  as  specified  in this
Agreement;  and organized and doing business under the laws of such State or the
United States of America; authorized under such laws to exercise corporate trust
powers;

                                                        54

<PAGE>



and having a net worth of at least  $50,000,000  and subject to  supervision  or
examination by federal or State authorities and the long-term  unsecured debt of
which is rated at least Baa3 or which is  approved by the Surety Bond Issuer and
each Rating Agency.  If such  corporation  shall publish reports of condition at
least  annually,  pursuant  to  law  or to the  requirements  of  the  aforesaid
supervising or examining authority,  then for the purpose of this Section 15.08,
the combined capital and surplus of such  corporation  shall be deemed to be its
combined capital and surplus as set forth in its most recent report of condition
so  published.  In case at any time the  Trustee  shall  cease to be eligible in
accordance  with the provisions of this Section 15.08,  the Trustee shall resign
immediately in the manner and with the effect specified in Section 15.09.

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

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

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

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

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

                                                        55

<PAGE>



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

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

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

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

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

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


                                                        56

<PAGE>



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

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

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

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

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

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

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


                                                        57

<PAGE>

                                   ARTICLE XVI

                                   Termination

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

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

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

         SECTION 16.02. Optional Disposition of All Receivables. On the last day
of any Collection  Period following which (i) the Notional  Principal Amount has
been  reduced  to zero,  and  (ii) the  Certificate  Balance  as of the  related
Distribution Date is less than or equal to 10% of the Original Pool Balance, the
holder of the Class IC Certificate shall have the option to cause the Trustee to
sell

                                                        58

<PAGE>



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

                                  ARTICLE XVII

                            Miscellaneous Provisions

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

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

                                                        59

<PAGE>



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

         Notwithstanding  anything  to the  contrary  in this  Agreement  (i) no
amendment of this Agreement shall be effective without the prior written consent
of the Surety Bond Issuer and (ii) except as provided in the third  paragraph of
this Section  17.01,  no amendment to this  Agreement  shall be recognized or be
effective  without the written consent of the Trustee and receipt by the Trustee
of an Opinion of Counsel to the effect  that such  amendment  will not cause the
Trust  to  be  treated  as  an  association  taxable  as a  corporation  or as a
publicly-traded partnership.

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

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

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

         SECTION 17.02.  Protection of Title to Trust.

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

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

         (c) The Depositor  and the Servicer  shall give the Trustee at least 60
days' prior written notice of any relocation of its principal  executive  office
if, as a result of such relocation,  the applicable  provisions of the UCC would
require  the  filing of any  amendment  of any  previously  filed  financing  or
continuation  statement  or of any new  financing  statement  (in which case the
Servicer

                                                        60

<PAGE>



shall file or cause to be filed such amendment or continuation  statement or new
financing statement).  The Trustee shall be permitted to waive the 60 day notice
period to any shorter  period;  provided that such UCC  financing  statements or
amendments  have been filed on or before the effective  date of any such waiver.
The Servicer shall at all times maintain each office from which it shall service
Receivables,  and its principal  executive  office,  within the United States of
America.

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

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

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

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

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

         (i)      The Servicer shall deliver to the Trustee:

                  (1)  promptly   after  the  execution  and  delivery  of  this
         Agreement and of each amendment  thereto,  an Opinion of Counsel either
         (a)  stating  that,  in the  opinion  of such  counsel,  all  financing
         statements  and  continuation  statements  have been executed and filed
         that are  necessary  fully to preserve  and protect the interest of the
         Trustee in the  Receivables and reciting the details of such filings or
         referring to prior Opinions of Counsel in which such details are given,
         or (b) stating  that,  in the opinion of such  counsel,  no such action
         shall be necessary to preserve and protect such interest; and


                                                        61

<PAGE>



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

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

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

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

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

                                                        62

<PAGE>



         SECTION 17.05. Notices. All demands,  notices, and communications under
this Agreement shall be in writing,  personally delivered, sent by facsimile to,
sent by courier to or mailed by certified mail,  return receipt  requested,  and
shall be deemed to have been duly given unless otherwise  provided herein,  upon
receipt (a) in the case of the  Depositor  to the agent for service as specified
in this Agreement,  at the following address:  UAC  Securitization  Corporation,
9240 Bonita Beach Road, Suite 1109-A, Bonita Springs,  Florida 34135, or at such
other address as shall be designated by the Depositor in a written notice to the
Servicer or Trustee; (b) in the case of the Servicer to the agent for service as
specified  in  this  Agreement,  at  the  following  address,  Union  Acceptance
Corporation, 250 North Shadeland Avenue, Indianapolis, Indiana 46219, (c) in the
case of the  Trustee,  at the  Corporate  Trust  Office,  (d) in the case of the
Surety Bond Issuer, at Capital Markets Assurance Corporation,  885 Third Avenue,
14th Floor,  New York, New York 10022, Fax (212) 755-5462,  Attention:  Managing
Director, Credit Enhancement. Any notice required or permitted to be mailed to a
Certificateholder  shall be given by first class mail,  postage prepaid,  at the
address of such Holder as shown in the  Certificate  Register  unless  otherwise
provided herein.  Unless otherwise  provided herein, any notice so mailed within
the time  prescribed in this Agreement  shall be  conclusively  presumed to have
been duly given, whether or not the Certificateholder shall receive such notice.

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

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

         SECTION   17.08.    Certificates    Nonassessable   and   Fully   Paid.
Certificateholders  shall not be personally liable for obligations of the Trust.
The interests  represented by the Certificates  shall be  nonassessable  for any
losses  or  expenses  of the  Trust  or for any  reason  whatsoever,  and,  upon
authentication  thereof by the Trustee  pursuant to Section 11.02,  Certificates
shall be deemed fully paid.

         SECTION  17.09.   Nonpetition  Covenants.   Notwithstanding  any  prior
termination  of this  Agreement,  the  Servicer,  UAC and the Trustee shall not,
prior to the date  which is one year and one day after the  termination  of this
Agreement  with respect to the Trust or the  Depositor,  acquiesce,  petition or
otherwise  invoke or cause the Trust or the  Depositor  to invoke the process of
any court or government  authority for the purpose of commencing or sustaining a
case against the Trust or the Depositor  under any Federal or state  bankruptcy,
insolvency  or similar  law or  appointing  a  receiver,  liquidator,  assignee,
trustee,  custodian,  sequestrator or other similar official of the Trust or the
Depositor or any substantial part of its property, or ordering the winding up or
liquidation of the affairs of the Trust or the Depositor.


                                                        63

<PAGE>



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

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


                          [Next page is signature page]

                                                        64

<PAGE>



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

                                         UAC SECURITIZATION CORPORATION,
                                                  as Depositor


                                         By:  /s/ Leeanne Graziani
                                         -------------------------------------
                                         TITLE:   Vice President


                                         UNION ACCEPTANCE CORPORATION,
                                                  as Servicer


                                         By:  /s/ Rick A. Brown
                                         -------------------------------------
                                         TITLE: Vice President


                                         HARRIS TRUST AND SAVINGS BANK,
                                                  as Trustee


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











                                                        65

<PAGE>

                                                                      Schedule C

                   Planned Notional Principal Amount Schedule

                                                            Planned Notional
Distribution Date in                                        Principal Amount
Initial......................................................$151,027,447.84
December 1997.................................................144,569,129.94
January 1998..................................................139,851,101.72
February 1998.................................................135,172,469.66
March 1998....................................................130,533,989.29
April 1998....................................................125,936,427.96
May 1998......................................................121,380,565.02
June 1998.....................................................116,867,192.02
July 1998.....................................................112,397,112.86
August 1998...................................................107,971,144.03
September 1998.................................................103,590,114.6
October 1998...................................................99,254,866.83
November 1998..................................................94,966,255.70
December 1998..................................................90,725,149.66
January 1999...................................................86,532,430.59
February 1999..................................................82,388,993.98
March 1999.....................................................78,295,749.22
April 1999.....................................................74,253,619.67
May 1999.......................................................70,263,542.96
June 1999......................................................66,326,471.16
July 1999......................................................62,443,370.97
August 1999....................................................58,615,223.89
September 1999.................................................54,843,026.56
October 1999...................................................51,127,790.86
November 1999..................................................47,470,544.11
December 1999..................................................43,872,329.38
January 2000...................................................40,334,205.64
February 2000..................................................36,857,248.02
March 2000.....................................................33,442,548.04
April 2000.....................................................30,091,213.76
May 2000.......................................................26,804,370.15
June 2000......................................................23,583,159.24
July 2000......................................................20,428,740.32
August 2000....................................................17,342,290.30
September 2000.................................................14,325,003.86
October 2000...................................................11,378,093.74
November 2000...................................................8,502,790.98
December 2000...................................................5,700,345.19
January 2001....................................................2,972,024.78
February 2001.....................................................337,388.43
March 2001..............................................................0.00

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



                                               106

<PAGE>
                                                                         ANNEX A


                            TAX PARTNERSHIP AGREEMENT

         1.  Characterization  for Tax Purposes.  For United States  federal and
state income tax purposes,  the  Depositor's  contribution of the Receivables to
the Trust in exchange for interests in the Trust,  and the sale by the Depositor
of Class A  Certificates  (which  includes  Class  A-1  Certificates,  Class A-2
Certificates,  Class  A-3  Certificates,  Class A-4  Certificates  and Class A-5
Certificates) and Class I Certificates and the retention by the Depositor of the
Class IC  Certificate  is intended to constitute  the formation of a partnership
(the "Tax Partnership") whose partners are the Class A  Certificateholders,  the
Class I  Certificateholders  and  the  Class  IC  Certificateholder  (which  are
hereinafter   collectively  referred  to  as  the  "Tax  Partners").   This  Tax
Partnership shall continue in effect as provided in Paragraph 3 below.  Pursuant
to the final regulations adopting the "check-the-box"  classification system for
unincorporated  organizations,  the Servicer on behalf of the Tax Partners shall
elect, in such manner as provided in such  regulations,  to treat the Trust as a
partnership  for federal income tax purposes,  and each Tax Partner  irrevocably
agrees  to be  bound  by such  election.  The  Tax  Partnership  shall  not be a
partnership to any other extent or for any other purpose.

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

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

         4.       Capital Contributions and Capital Accounts.

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

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

                           (i) The Capital  Account of each Tax Partner shall be
                  credited by (A) the amount of cash and the fair  market  value
                  of property other than cash contributed (or deemed contributed
                  pursuant to Code  Section  708) by such Tax Partner to the Tax
                  Partnership  (net  of  any  liabilities  assumed  by  the  Tax
                  Partnership  upon such  contribution or to which such property
                  is  subject  at the  time of such  contribution);  and (B) the
                  amount of any item of taxable income or gain and the amount of
                  any item of income or gain exempt from tax  allocated  to such
                  Tax Partner.

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


                                                        107

<PAGE>

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

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

         5.       Federal and State Income Tax Returns and Elections.

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

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

         6.       Allocations.

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

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

                  (b) The Tax  Partners  agree  that the Tax  Partnership's  Net
         Income and Net Loss and each item of income,  gain,  loss, or deduction
         entering  into the  computation  thereof  for any Fiscal  Year shall be
         allocated by first allocating the Tax  Partnership's Net Income and Net
         Loss (and each item of income,  gain, loss, or deduction  entering into
         the computation thereof) for each Period within such Fiscal Year (as if
         such  Period  were a complete  fiscal  year) and then  aggregating  the
         allocations for each Period within the Fiscal Year. In

                                                        108

<PAGE>

         the case of the  transfer of any interest in the Tax  Partnership,  the
         items of Net Income and Net Loss  allocated for any Period with respect
         to the  transferred  interest  shall be allocated to the holder of that
         interest on the first  business day of the month  following  the end of
         such Period (or in the case of the Period in which the Tax  Partnership
         terminates,  the last day of such Period).  If the Tax Matters  Partner
         determines  that this method of  allocation  of items of Net Income and
         Net  Loss is not  consistent  with  the  requirements  of the  Code and
         applicable  Treasury   Regulations,   it  may  revise  such  method  of
         allocation to conform with such requirements. The Tax Partnership's Net
         Income  and Net Loss  for each  Period  within a Fiscal  Year  shall be
         allocated as follows:

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

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

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

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


<PAGE>

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class  A-2  Certificates  over
                                    their  initial  issue  price   (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-2 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)
                                    all  amounts  previously  allocated  to  the
                                    Class  A-2  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(B)(II)   shall  be
                                    allocated    100%   to   the    Class    A-2
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-2 Certificates.

                                    (C)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing Date, of (1)

                                                        109

<PAGE>

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

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

                                    (D)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing  Date,  of (1) the  product  of the Class A-4
                           Pass-Through  Rate and (2) the Class A-4  Certificate
                           Balance   amount  for  such  Period  (and  each  such
                           preceding  Period)  over (y) all  amounts  previously
                           allocated   to  the  Class   A-4   Certificateholders
                           pursuant  to this  Paragraph  6(b)(i)(D)(I)  shall be
                           allocated  100% to the Class A-4  Certificateholders,
                           in  proportion   to  their   holdings  of  Class  A-4
                           Certificates;  provided  that the  product of (1) and
                           (2) in clause (x) shall be computed on the basis of a
                           360 day year consisting of twelve 30 day months,  and
                           that any such product shall be appropriately prorated
                           for any Period that is not a full calendar month in a
                           manner   consistent  with  the  computation  of  cash
                           distributions   with   respect  to  such  Periods  as
                           provided by the Agreement.

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class  A-4  Certificates  over
                                    their  initial  issue  price   (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-4 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)
                                    all  amounts  previously  allocated  to  the
                                    Class  A-4  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(D)(II)   shall  be
                                    allocated    100%   to   the    Class    A-4
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-4 Certificates.


<PAGE>

                                    (E)(I) An amount of Net Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing  Date,  of (1) the  product  of the Class A-5
                           Pass-Through  Rate and (2) the Class A-5  Certificate
                           Balance   amount  for  such  Period  (and  each  such
                           preceding  Period)  over (y) all  amounts  previously
                           allocated   to  the  Class   A-5   Certificateholders
                           pursuant  to this  Paragraph  6(b)(i)(E)(I)  shall be
                           allocated  100% to the Class A-5  Certificateholders,
                           in  proportion   to  their   holdings  of  Class  A-5
                           Certificates;  provided  that the  product of (1) and
                           (2) in clause (x) shall be computed on the basis of a
                           360 day year consisting of twelve 30 day months,  and
                           that any such product shall be appropriately prorated
                           for any Period that is not a full calendar month in a
                           manner   consistent  with  the  computation  of  cash
                           distributions   with   respect  to  such  Periods  as
                           provided by the Agreement.

                                    (II) An  amount of Net  Income  equal to the
                                    excess  of (x) the sum for such  Period  and
                                    each  preceding  Period  up  to  the  Period
                                    beginning  with the  Closing  Date,  of that
                                    portion  of  any  excess  of  the  principal
                                    amount of the Class A-5 Certificates

                                                        110

<PAGE>



                                    over their initial issue price (disregarding
                                    accrued  interest)  that would have  accrued
                                    with  respect  to such  Periods if the Class
                                    A-5 Certificates  were indebtedness and such
                                    excess were original issue discount over (y)
                                    all  amounts  previously  allocated  to  the
                                    Class  A-5  Certificateholders  pursuant  to
                                    this  Paragraph   6(b)(i)(E)(II)   shall  be
                                    allocated    100%   to   the    Class    A-5
                                    Certificateholders,  in  proportion to their
                                    holdings of Class A-5 Certificates.


                                    (F) An  amount  of Net  Income  equal to the
                           excess  of (x) the  sum  for  such  Period  and  each
                           preceding  Period up to the Period beginning with the
                           Closing   Date,  of  the  Periodic   Allocation   (as
                           hereinafter  defined) over (y) all amounts previously
                           allocated to the Class I Certificateholders  pursuant
                           to this Paragraph 6(b)(i)(F), shall be allocated 100%
                           to the Class I  Certificateholders,  in proportion to
                           their holdings of Class I Certificates. The "Periodic
                           Allocation"  for any Period shall equal the excess of
                           (i) the product of (1) the Class I Pass-Through  Rate
                           and (2) the Notional Principal Amount for such Period
                           over (ii) the  portion  of the  amount  distributable
                           with respect to the Class I Certificates with respect
                           to such  Period  that  would  constitute  a return of
                           basis   for  an   initial   holder  if  the  Class  I
                           Certificates  constituted an instrument  described in
                           Code   Section   860G(a)(1)(B)(ii),   employing   the
                           principles  of  Code  Section   1272(a)(6)   and  the
                           constant  yield method of accrual;  provided that the
                           product  of  (1)  and  (2) in  clause  (i)  shall  be
                           computed on the basis of a 360 day year consisting of
                           twelve 30 days months, and that such product shall be
                           appropriately  prorated  for any Period that is not a
                           full calendar month in a manner  consistent  with the
                           computation  of cash  distributions  with  respect to
                           such Periods as provided by the Agreement.

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


<PAGE>

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

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

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

                                    (B)     100% pro rata:

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

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

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

                                                        111

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

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

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

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

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

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


                                                        112

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

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

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

                           (vii) To the extent  that any item of  income,  gain,
                  loss or deduction  has been  specially  allocated  pursuant to
                  Paragraphs   6(c)(iv)   and  (vi)  and  such   allocation   is
                  inconsistent  with the way in which the same amount  otherwise
                  would have been allocated under  Paragraphs 6(b) and 6(c)(ii),
                  subsequent allocations under Paragraph 6(b) and 6(c)(ii) shall
                  be made, to the extent possible and without duplication,  in a
                  manner  consistent  with Paragraphs  6(c)(iii),  (iv), (v) and
                  (vi) which  negate as rapidly  as  possible  the effect of all
                  such inconsistent allocations.

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

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

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

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

                                                        113

<PAGE>



         principles  of  Code  Section  704(c)  and  the  Treasury   Regulations
         thereunder  as  incorporated  among the  requirements  of the  relevant
         provisions of the Treasury Regulations under Code Section 704(b).

                  (e) The Tax  Partnership  shall  comply  with all  withholding
         requirements under Federal, state and local law and shall remit amounts
         withheld to and file required forms with the applicable  jurisdictions.
         To the extent the Tax  Partnership is required to withhold and pay over
         any amounts with respect to  distributions  or  allocations  to any Tax
         Partner, the amount withheld shall be treated as a distribution to that
         Tax Partner. In the event of any claimed over withholding, Tax Partners
         shall have no claim for recovery  against the Tax  Partnership or other
         Tax  Partners.  If the amount  withheld  was not  withheld  from actual
         distributions,  the Tax Partnership, may at its option, (i) require the
         Tax Partner to reimburse the Tax Partnership for such  withholding (and
         each Tax  Partner  agrees to  reimburse  the Tax  Partnership  promptly
         following such request) or (ii) reduce any subsequent  distributions by
         the  amount  of  such  withholding.  If  there  is a  possibility  that
         withholding  tax is payable with respect to a  distribution  (such as a
         distribution to a non-U.S. Tax Partner), the Tax Partnership may in its
         sole discretion withhold such amounts in accordance with this Paragraph
         6(e). Each Tax Partner agrees to furnish the Tax  Partnership  with any
         representations  and forms as shall  reasonably be requested by the Tax
         Partnership  to  assist  it  in  determining  the  extent  of,  and  in
         fulfilling,  its  withholding  obligations.  If a Tax Partner wishes to
         apply for a refund  of any such  withholding  tax,  the  Trustee  shall
         reasonably cooperate with such Tax Partner in making such claim as long
         as the Tax Partner  agrees to  reimburse  the Tax  Partnership  for any
         out-of-pocket expenses incurred.

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

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

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

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

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

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

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

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

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


                                                        114

<PAGE>


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

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















                                                      115



              Consent of Independent Certified Public Accountants

The Board of Directors
Capital Markets Assurance Corporation:

     We  consent  to the use of our  report  included  in the  Form 8-K of UACSC
1997-D Auto Trust, and to the reference to our firm under the heading  "Experts"
in the UACSC 1997-D Auto Trust Prospectus Supplement dated November 19, 1997.

     
                                        /s/ KPMG Peat Marwick LLP

New York, New York
November 25, 1997









                                                                      Exhibit 99



                      CAPITAL MARKETS ASSURANCE CORPORATION

                              FINANCIAL STATEMENTS

                        DECEMBER 31, 1996, 1995 and 1994

                   (With Independent Auditors' Report Thereon)








                                      F-1
<PAGE>
KPMG Peat Marwick LLP
345 park Avenue
New York, New York 10154


                          Independent Auditors' Report


The Board of Directors
Capital Markets Assurance Corporation:


We have audited the  accompanying  balance sheets of Capital  Markets  Assurance
Corporation  as of  December  31, 1996 and 1995 and the  related  statements  of
income,  stockholder's  equity  and  cash  flows  for  each of the  years in the
three-year  period ended December 31, 1996.  These financial  statements are the
responsibility of the Company's management.  Our responsibility is to express an
opinion on these financial statements based on our audits.

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

In our opinion,  the financial  statements  referred to above present fairly, in
all material  respects,  the  financial  position of Capital  Markets  Assurance
Corporation  as of December 31, 1996 and 1995 and the results of its  operations
and its cash flows for each of the years in the three-year period ended December
31, 1996 in conformity with generally accepted accounting principles.




                                              /s/ KPMG Peat Marwick LLP

January 29, 1997



                                      F-2
<PAGE>


                      Capital Markets Assurance Corporation
                                 Balance Sheets
                  (Dollars in thousands, except per share data)


                                                    ASSETS
<TABLE>
<CAPTION>

                                                                            December 31    December 31
                                                                                   1996           1995
- ------------------------------------------------------------------------------------------------------
<S>                                                                       <C>                  <C>    
Investments:
Bonds at fair value (amortized cost $294,861 at December 31,
1996 and $210,651 at December 31, 1995)                                   $     297,893        215,706
Short-term investments (at amortized cost which approximates
fair value)                                                                      16,810         68,646
- ------------------------------------------------------------------------------------------------------
   Total investments                                                            314,703        284,352
- ------------------------------------------------------------------------------------------------------
Cash                                                                                371            344
Accrued investment income                                                         3,807          3,136
Deferred acquisition costs                                                       45,380         35,162
Premiums receivable                                                               5,141          3,540
Prepaid reinsurance                                                              18,489         13,171
Other assets                                                                      6,424          3,428
- ------------------------------------------------------------------------------------------------------
   Total assets                                                           $     394,315        343,133
======================================================================================================
                                 LIABILITIES AND STOCKHOLDER'S EQUITY
Liabilities:
Unearned premiums                                                         $      68,262         45,767
Reserve for losses and loss adjustment expenses                                  10,985          6,548
Ceded reinsurance                                                                 1,738          2,469
Accounts payable and other accrued expenses                                       8,019         10,844
Current income taxes                                                                679            136
Deferred income taxes                                                            15,139         11,303
- ------------------------------------------------------------------------------------------------------
   Total liabilities                                                            104,822         77,067
- ------------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common  stock - $1.00 par value per share;  15,000,000  
shares  are  authorized, issued and outstanding 
at December 31, 1996 and 1995                                                    15,000         15,000
Additional paid-in capital                                                      208,475        205,808
Unrealized appreciation on investments, net of tax                                1,970          3,286
Retained earnings                                                                64,048         41,972
- ------------------------------------------------------------------------------------------------------
   Total stockholder's equity                                                   289,493        266,066
- ------------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                             $     394,315        343,133
======================================================================================================
</TABLE>


                 See accompanying notes to financial statements.


                                      F-3
<PAGE>



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

<TABLE>
<CAPTION>
                                                 Year Ended         Year Ended           Year Ended
                                          December 31, 1996   December 31,1995    December 31, 1994

Revenues:
<S>                                             <C>                     <C>                  <C>   
Direct premiums written                         $    71,752             56,541               43,598
Assumed premiums written                              1,086                935                1,064
Ceded premiums written                              (15,104)           (15,992)             (11,069)
- -----------------------------------------------------------------------------------------------------
   Net premiums written                              57,734             41,484               33,593
Increase in unearned premiums                       (17,177)           (12,242)             (10,490)
- -----------------------------------------------------------------------------------------------------
   Net premiums earned                               40,557             29,242               23,103
Net investment income                                16,992             11,953               10,072
Net realized capital gains                              236              1,301                   92
Other income                                            146              2,273                  120
- -----------------------------------------------------------------------------------------------------
   Total revenues                                    57,931             44,769               33,387
- -----------------------------------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses                   4,815              3,141                1,429
Underwriting and operating expenses                  14,613             13,808               11,833
Policy acquisition costs                              7,824              7,203                4,529
- -----------------------------------------------------------------------------------------------------
   Total expenses                                    27,252             24,152               17,791
- -----------------------------------------------------------------------------------------------------
   Income before income taxes                        30,679             20,617               15,596
- -----------------------------------------------------------------------------------------------------

Income Taxes:
Current income tax                                    5,235              2,113                  865
Deferred income tax                                   3,368              3,102                2,843
- -----------------------------------------------------------------------------------------------------
   Total income taxes                                 8,603              5,215                3,708
- -----------------------------------------------------------------------------------------------------

   Net Income                                   $    22,076             15,402               11,888
=====================================================================================================
</TABLE>



                 See accompanying notes to financial statements.



                                      F-4
<PAGE>


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

<TABLE>
<CAPTION>
                                                      Year Ended          Year Ended           Year Ended
                                                December 31,1996   December 31, 1995    December 31, 1994

<S>                                                  <C>                      <C>                 <C>   
Common stock:
Balance at beginning of year                         $    15,000              15,000              15,000
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                 15,000              15,000              15,000
- ---------------------------------------------------------------------------------------------------------

Additional paid-in capital:
Balance at beginning of year                             205,808             146,808             146,808
Capital contribution                                       2,667              59,000                   -
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                208,475             205,808             146,808

Unrealized appreciation (depreciation)
on investments, net of tax:
Balance at beginning of year                               3,286              (5,499)              3,600
Unrealized appreciation (depreciation)
on investments                                            (1,316)              8,785              (9,099)
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                  1,970               3,286              (5,499)
- ---------------------------------------------------------------------------------------------------------


Retained earnings:
Balance at beginning of year                              41,972              26,570              14,682
Net income                                                22,076              15,402              11,888
- ---------------------------------------------------------------------------------------------------------
   Balance at end of year                                 64,048              41,972              26,570
- ---------------------------------------------------------------------------------------------------------

   Total stockholder's equity                        $   289,493             266,066             182,879
=========================================================================================================
</TABLE>



                 See accompanying notes to financial statements.



                                      F-5
<PAGE>


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


<TABLE>
<CAPTION>
                                                       Year Ended          Year Ended          Year Ended
                                                December 31, 1996   December 31, 1995   December 31, 1994
- ----------------------------------------------------------------------------------------------------------
<S>                                                   <C>                      <C>                 <C>   
Cash flows from operating activities:
Net income                                            $    22,076              15,402              11,888
- ----------------------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
   Reserve for losses and loss adjustment
   expenses                                                 4,437               1,357               1,429
   Unearned premiums, net                                  22,496              19,862              15,843
   Deferred acquisition costs                             (10,218)            (10,302)             (9,611)
   Premiums receivable                                     (1,601)               (161)             (2,103)
   Accrued investment income                                 (671)               (390)               (848)
   Income taxes payable                                     3,911               3,621               2,611
   Net realized capital gains                                (236)             (1,301)                (92)
   Accounts payable and other accrued
   expenses                                                 1,020                 472               3,726
   Prepaid reinsurance                                     (5,318)             (7,620)             (5,352)
   Other, net                                              (3,396)                992                 689
- ----------------------------------------------------------------------------------------------------------
         Total adjustments                                 10,424               6,530               6,292
- ----------------------------------------------------------------------------------------------------------
   Net cash provided by operating activities               32,500              21,932              18,180
- ----------------------------------------------------------------------------------------------------------
Cash flows from investing activities:
   Purchases of investments                              (199,989)           (158,830)            (77,980)
   Proceeds from sales of investments                      57,210              49,354              39,967
   Proceeds from maturities of investments                110,306              28,803              19,665
- ----------------------------------------------------------------------------------------------------------
   Net cash used in investing activities                  (32,473)            (80,673)            (18,348)
- ----------------------------------------------------------------------------------------------------------
Cash flows from financing activities:
   Capital contribution                                         -              59,000                   -
- ----------------------------------------------------------------------------------------------------------
   Net cash provided by financing activities                    -              59,000                   -
- ----------------------------------------------------------------------------------------------------------
Net increase (decrease) in cash                                27                 259                (168)
Cash balance at beginning of year                             344                  85                 253
- ----------------------------------------------------------------------------------------------------------
   Cash balance at end of year                        $       371                 344                  85
==========================================================================================================
Supplemental disclosure of cash flow
information:
Income taxes paid                                     $     4,525               1,450               1,063
==========================================================================================================
</TABLE>




                 See accompanying notes to financial statements.


                                      F-6
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements
                           December 31, 1996 and 1995



1)       Background

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

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


2)       Significant Accounting Policies

         Significant   accounting  policies  used  in  the  preparation  of  the
         accompanying financial statements are as follows:

         a)       Basis of Presentation

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

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

         b)       Investments

                  As of  December  31,  1996  and  1995,  all of  the  Company's
                  securities   have  been   classified  as   available-for-sale.
                  Available-for-sale securities are recorded at fair value. Fair
                  value is generally based upon quoted market prices. Unrealized
                  holding  gains and losses,  net of the related tax effect,  on
                  available-for-sale  securities  are excluded from earnings and
                  are reported as a separate  component of stockholder's  equity
                  until realized. Transfers of securities between categories are
                  recorded at fair value at the date of  transfer.  A decline in
                  the fair value of any  available-for-sale  security below cost
                  that is deemed  other than  temporary  is charged to  earnings
                  resulting  in the  establishment  of a new cost  basis for the
                  security.


                                      F-7
<PAGE>


                                    Capital Markets Assurance Corporation
                                        Notes to Financial Statements


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

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

         c)       Premium Revenue Recognition

                  Premiums which are payable  monthly to CapMAC are reflected in
                  income  when  due,  net  of  amounts  payable  to  reinsurers.
                  Premiums  which  are  payable   quarterly,   semi-annually  or
                  annually are  reflected in income,  net of amounts  payable to
                  reinsurers,  on an equal monthly basis over the  corresponding
                  policy term.  Premiums that are collected as a single  premium
                  at the inception of the policy and have a term longer than one
                  year are  earned,  net of amounts  payable to  reinsurers,  by
                  allocating   premium  to  each  bond  maturity  based  on  the
                  principal amount and earning it straight-line over the term of
                  each bond maturity.  For the years ended December 31, 1996 and
                  1995, 91% of net premiums earned were attributable to premiums
                  payable in installments  and 9% were  attributable to premiums
                  collected on an up-front basis.

         d)       Deferred Acquisition Costs

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

         e)       Reserve for Losses and Loss Adjustment Expenses

                  The reserve for losses and loss adjustment  expenses  consists
                  of a supplemental  loss reserve  ("SLR") and a case basis loss
                  reserve.  The SLR is established for expected levels of losses
                  resulting from credit failures on currently insured issues and
                  reflects the estimated  portion of earned premiums required to
                  cover those losses.

                  A  case  basis  loss  reserve  is   established   for  insured
                  obligations when, in the judgment of management,  a default in
                  the timely  payment of debt service is imminent.  For defaults
                  considered temporary, a case basis loss reserve is established
                  in an amount  equal to the  present  value of the  anticipated
                  defaulted  debt service  payments over the expected  period of
                  default.  If the  default is judged not to be  temporary,  the
                  present value of all remaining defaulted debt service payments
                  is recorded as a case basis loss reserve.  Anticipated salvage
                  recoveries  are  considered  in  establishing  case basis loss
                  reserves  when such  amounts are  reasonably  estimable.  Case
                  basis loss reserves may be allocated from any SLR  outstanding
                  at the time the case basis reserves are established.


                                      F-8
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


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

         f)       Depreciation

                  Leasehold  improvements,  furniture,  fixtures and  electronic
                  data  processing  equipment are being amortized or depreciated
                  over the lease  term or useful  life,  whichever  is  shorter,
                  using the straight-line method.

         g)       Income Taxes

                  Deferred  income taxes are provided  with respect to temporary
                  differences  between the financial  statement and tax basis of
                  assets and  liabilities  using enacted tax rates in effect for
                  the year in which the differences are expected to reverse. The
                  effect on deferred tax assets and  liabilities  of a change in
                  tax  rates is  recognized  in the  period  that  includes  the
                  enactment date.




                                      F-9
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


   3)    Insured Portfolio
         At  December  31,  1996 and 1995,  the  principal  amount of  financial
         obligations  insured by CapMAC  was $24.5  billion  and $16.9  billion,
         respectively,  and net of reinsurance (net principal outstanding),  was
         $19.7 billion and $12.6 billion, respectively,  with a weighted average
         life  of 6.4  years  and  6.0  years,  respectively.  CapMAC's  insured
         portfolio was broadly  diversified by geographic  distribution and type
         of insured obligations,  with no single insured obligation in excess of
         statutory  single risk limits,  after giving effect to any  reinsurance
         and collateral,  which are a function of CapMAC's  statutory  qualified
         capital  (the  sum of  statutory  capital  and  surplus  and  mandatory
         contingency  reserve).  At December  31, 1996 and 1995,  the  statutory
         qualified  capital was  approximately  $260  million and $240  million,
         respectively.

<TABLE>
<CAPTION>
                                                               Net Principal Outstanding
                                                  December 31, 1996                   December 31, 1995
                                           ------------------------------       -----------------------------
Type of Obligations Insured ($ in millions)        Amount               %               Amount              %
- -----------------------------------------  -------------- --------------- ----  --------------  -------------
<S>                                              <C>                 <C>              <C>                <C> 
Consumer receivables                             $ 10,362            52.8             $  6,959           55.1
Trade and other corporate
obligations                                         8,479            43.1                4,912           38.9
Municipal/government obligations                      814             4.1                  757            6.0
- -----------------------------------------  -------------- --------------- ----  --------------  -------------
   Total                                         $ 19,655           100.0             $ 12,628          100.0
=========================================  ============== =============== ====  ==============  =============
</TABLE>


         At December 31, 1996 and 1995,  the  principal  and interest  amount of
         financial  obligations  insured by CapMAC was $29.8  billion  and $20.3
         billion,  respectively,  and  net of  reinsurance  (net  principal  and
         interest   outstanding)   was  $23.3   billion   and   $15.1   billion,
         respectively.  At  December  31,  1996,  approximately  93% of CapMAC's
         insured   portfolio   was   comprised   of   structured    asset-backed
         transactions.  Under  these  structures,  a pool of assets  covering at
         least  100% of the  principal  amount  guaranteed  under its  insurance
         contract  is sold or pledged  to a special  purpose  bankruptcy  remote
         entity.  CapMAC's  primary  risk from such  insurance  contracts is the
         impairment of cash flows due to  delinquency  or loss on the underlying
         assets. CapMAC, therefore, evaluates all the factors affecting past and
         future  asset  performance  by  studying  historical  data  on  losses,
         delinquencies and recoveries of the underlying assets. Each transaction
         is reviewed to ensure that an  appropriate  legal  structure is used to
         protect  against the  bankruptcy  risk of the originator of the assets.
         Along  with the legal  structure,  an  additional  level of first  loss
         protection is also created to protect  against  losses due to credit or
         dilution. This first level of loss protection is usually available from
         reserve funds, excess cash flows, overcollateralization, or recourse to
         a third  party.  The level of first loss  protection  depends  upon the
         historical  losses  and  dilution  of  the  underlying  assets,  but is
         typically  several times the normal  historical loss experience for the
         underlying type of assets.

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

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


<TABLE>
<CAPTION>
                                          Year Ended                        Year Ended                       Year Ended
                                   December 31, 1996                 December 31, 1995                December 31, 1994
                         ---------------------------      ----------------------------     ----------------------------
                                                % of                              % of                             % of
                                            Revenues                          Revenues                         Revenues
                         -----------  -- -----------      ------------ --  -----------     ----------- ----------------
<S>                                             <C>                               <C>                              <C> 
Citicorp                                        14.5                              15.2                             16.3
</TABLE>

                                      F-10
<PAGE>


4)       Investments

         The amortized cost, gross unrealized gains, gross unrealized losses and
         estimated  fair  value  for  available-for-sale   securities  by  major
         security  type at  December  31,  1996 and 1995 were as  follows  ($ in
         thousands):


<TABLE>
<CAPTION>
December 31, 1996
                                                                    Gross         Gross     Estimated
                                                   Amortized   Unrealized    Unrealized          Fair
Securities Available-for-sale                           Cost        Gains        Losses         Value
- -----------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>           <C>          <C>  
U.S. Treasury obligations                       $      4,059           10             -         4,069
Mortgage-backed securities of
U.S. government instrumentalities
and agencies                                         109,436          265         1,160       108,541
Obligations of states, municipalities
and political subdivisions                           177,811        4,602           555       181,858
Corporate and asset-backed
securities                                            20,365           23           153        20,235
                                                -----------------------------------------------------
   Total                                        $    311,671        4,900         1,868       314,703
=====================================================================================================
</TABLE>


<TABLE>
<CAPTION>
December 31, 1995
                                                                    Gross         Gross     Estimated
                                                   Amortized   Unrealized    Unrealized          Fair
Securities Available-for-sale                           Cost        Gains        Losses         Value
- -----------------------------------------------------------------------------------------------------
<S>                                             <C>                <C>           <C>          <C>  
U.S. Treasury obligations                       $      4,153           55             -         4,208
Mortgage-backed securities of
U.S. government instrumentalities
and agencies                                         100,628          313            79       100,862
Obligations of states, municipalities
and political subdivisions                           166,010        4,809            82       170,737
Corporate and asset-backed
securities                                             8,506           45             6         8,545
                                                -----------------------------------------------------
   Total                                        $    279,297        5,222           167       284,352
=====================================================================================================
</TABLE>



                                      F-11
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


         The amortized  cost and  estimated  fair value of  investments  in debt
         securities at December 31, 1996 by contractual maturity are shown below
         ($ in thousands):

         December 31, 1996


                                                 Amortized            Estimated
Securities Available-for-sale                         Cost           Fair Value
- ------------------------------------------------------------- -----------------
Due in one year or less                        $    11,627               11,644
Due after one year through five years               31,821               32,815
Due after five years through ten years              76,450               78,200
Due after ten years                                 82,337               83,503
- ------------------------------------------------------------- -----------------
     Sub-total                                     202,235              206,162
Mortgage-backed securities                         109,436              108,541
- ------------------------------------------------------------- -----------------
         Total                                 $   311,671              314,703
============================================================= =================

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

         Proceeds from sales of investment  securities were approximately  $57.2
         million,  $49.3  million  and  $39.9  million  in 1996,  1995 and 1994,
         respectively.  Gross realized capital gains of $772,000, $1,320,000 and
         $714,000,  and gross realized  capital losses of $536,000,  $19,000 and
         $622,000 were realized on those sales for the years ended  December 31,
         1996, 1995 and 1994, respectively.

         Investments   include  bonds  having  a  fair  value  of  approximately
         $3,884,000 and $3,985,000 which are on deposit at December 31, 1996 and
         1995, respectively, with state regulators as required by law.

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

<TABLE>
<CAPTION>
                                            Year Ended             Year Ended              Year Ended
$ in thousands                       December 31, 1996      December 31, 1995       December 31, 1994
- -----------------------------------------------------------------------------------------------------
<S>                                           <C>                      <C>                      <C>  
Bonds                                         $ 15,726                 11,105                   9,193
Short-term investments                           1,534                  1,245                     484
Mutual funds                                         -                   (162)                    579
Investment expenses                               (268)                  (235)                   (184)
- -----------------------------------------------------------------------------------------------------
  Total                                       $ 16,992                 11,953                  10,072
=====================================================================================================
</TABLE>



                                      F-12
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


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


<TABLE>
<CAPTION>
                                                                  Year  Ended               Year Ended
$ in thousands                                              December 31, 1996        December 31, 1995
- -------------------------------------------------------------------------------------------------------
<S>                                                                <C>                          <C>    
Balance at beginning of year                                       $    3,286                   (5,499)
Change in unrealized (depreciation) appreciation                       (2,024)                  13,386
Income tax effect                                                         708                   (4,601)
Net change                                                             (1,316)                   8,785
- ------------------------------------------------------------------------------------------------------
   Balance at end of year                                          $    1,970                    3,286
======================================================================================================
</TABLE>

         No single  issuer,  except for  investments  in U.S.  Treasury and U.S.
         government agency securities,  exceeds 2% of stockholder's equity as of
         December 31, 1996 and 1995, respectively.

5)       Deferred Acquisition Costs

         The following table reflects  acquisition  costs deferred by CapMAC and
         amortized in proportion to the related premium earnings:


<TABLE>
<CAPTION>
                                                Year Ended            Year Ended          Year  Ended
$ in thousands                           December 31, 1996     December 31, 1995    December 31, 1994
- -----------------------------------------------------------------------------------------------------
<S>                                         <C>                           <C>                  <C>   
Balance at beginning of year                $       35,162                24,860               15,249
Additions                                           18,042                17,505               14,140
Amortization (policy
acquisition costs)                                  (7,824)               (7,203)              (4,529)
- -----------------------------------------------------------------------------------------------------
  Balance at end of year                    $       45,380                35,162               24,860
=====================================================================================================
</TABLE>


6)       Employee Benefits

         CapMAC has a service  agreement with CapMAC  Financial  Services,  Inc.
         ("CFS"). Under the service agreement, CFS has agreed to provide various
         services,   including  underwriting,   reinsurance,   marketing,   data
         processing  and  other  services  to  CapMAC  in  connection  with  the
         operation  of CapMAC's  insurance  business.  CapMAC pays CFS a fee for
         providing  such  services,  but not in  excess  of CFS's  cost for such
         services.  CFS  incurred,  on  behalf  of  CapMAC,  total  compensation
         expenses,   excluding   bonuses,   of   $13,374,000,   $13,484,000  and
         $11,081,000 in 1996, 1995 and 1994, respectively.

         The Company,  through CFS, maintains an incentive compensation plan for
         its employees. The plan is an annual discretionary bonus award. For the
         years ended December 31, 1996,  1995 and 1994, the Company had provided
         approximately $8,810,000, $7,804,000 and $5,253,000,  respectively, for
         the  plan.   CFS  also   provides   health  and  welfare   benefits  to
         substantially  all of its  employees.  The Company  incurred  $551,943,
         $598,530,  and  $562,508 of expense for the years  ended  December  31,
         1996, 1995 and 1994, respectively,  for such plan. The Company also has
         a defined  contribution  retirement  plan which allows  participants to
         make voluntary  contributions by salary  reduction  pursuant to section
         401 (k) of the  Internal  Revenue  Code.  The Company  provides for the
         administrative cost for the 401 (k) plan.


                                      F-13
<PAGE>



                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



         On June 25,  1992,  certain  officers  of CapMAC were  granted  182,633
         restricted  stock units ("RSU") at $13.33 a share in respect of certain
         deferred compensation. On December 7, 1995, the RSU's were converted to
         cash in the amount of  approximately  $3.7  million,  and such officers
         agreed to defer  receipt of such cash amount in exchange for  receiving
         the same  number of new shares of  restricted  stock of Holdings as the
         number of RSU's such officers  previously  held.  During 1995 and 1994,
         the expense was $1.3  million and $0.1  million,  respectively.  During
         1996,  Holdings  assumed the liability of $3.7 million less the related
         deferred  tax asset of $1.1 million as capital  contribution.  The cash
         amount is held by Holdings  and  invested in  accordance  with  certain
         guidelines.  Such amount,  including the investment  earnings  thereon,
         will be paid to each officer upon the  occurrence of certain events but
         no later than December 2000.


7)       Employee Stock Ownership Plan

         Holdings maintains an Employee Stock Ownership Plan ("ESOP") to provide
         its employees the  opportunity  to obtain  beneficial  interests in the
         stock of  Holdings  through a trust  (the "ESOP  Trust").  Compensation
         expense  related to the ESOP and allocated to CapMAC was  approximately
         $2,764,000,  $2,087,000 and $2,086,000 for the years ended December 31,
         1996, 1995 and 1994, respectively.





                                     F-14
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


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

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

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


<TABLE>
<CAPTION>
                                                                   1996        1995           1994
- ---------------------------------------------------------------------------------------------------
<S>                                                                <C>         <C>            <C>  
Case basis loss reserve:

Net balance at January 1                                         $   620           -              -
- ------------------------------------------------------------------------ --------------- ----------

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

Paid related to:
   Current year                                                        -       1,853              -
   Prior years                                                       309           -              -
- ------------------------------------------------------------------------ --------------- ----------
Total paid                                                           309       1,853              -
- ------------------------------------------------------------------------ --------------- ----------
Net balance at December 31                                           311         620              -
Reinsurance recoverable                                                -          69              -
- ------------------------------------------------------------------------ --------------- ----------
Gross balance at December 31                                         311         689              -
- ------------------------------------------------------------------------ --------------- ----------
Supplemental loss reserve
Balance at January 1                                               5,859       5,191          3,762
- ------------------------------------------------------------------------ --------------- ----------
   Additions to supplemental loss reserve                          4,815       3,141          1,429
   Allocated to case basis reserve                                     -      (2,473)             -
- ------------------------------------------------------------------------ --------------- ----------
Balance at December 31                                            10,674       5,859          5,191
- ------------------------------------------------------------------------ --------------- ----------
Total reserve for losses and loss adjustment
expenses                                                         $10,985       6,548          5,191
======================================================================== =============== ==========
</TABLE>





                                      F-15
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


9)       Income Taxes

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

         Total income tax expense  differed from the amount computed by applying
         the  U.S.  Federal  income  tax rate of 35% in 1996 and 1995 and 34% in
         1994:


<TABLE>
<CAPTION>
                                                Year Ended            Year Ended          Year  Ended
                                         December 31, 1996     December 31, 1995    December 31, 1994
$ in thousands                            Amount         %      Amount         %    Amount          %
- -----------------------------------------------------------------------------------------------------
<S>                                    <C>            <C>       <C>         <C>     <C>          <C> 
Expected tax expense computed
at the statutory rate                  $  10,738      35.0      $7,216      35.0    $5,303       34.0
Increase (decrease) in tax
resulting from:
   Tax-exempt interest                    (2,916)     (9.5)     (2,335)    (11.3)   (1,646)     (10.6)
   Other, net                                781       2.5         334       1.6        51        0.4
- -----------------------------------------------------------------------------------------------------
       Total income tax expense        $   8,603      28.0      $5,215      25.3    $3,708       23.8
=====================================================================================================
</TABLE>


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


<TABLE>
<CAPTION>
$ in thousands                                               December 31, 1996      December 31, 1995
<S>                                                                 <C>                         <C>  
Deferred tax assets:
Deferred compensation                                               $      200                  1,901
Losses and loss adjustment expenses                                      1,527                  1,002
Unearned premiums                                                          866                    852
Other, net                                                                  96                     98
  Total gross deferred tax assets                                        2,689                  3,853
- -----------------------------------------------------------------------------------------------------
Deferred tax liabilities:
Deferred acquisition costs                                              15,883                 12,307
Unrealized capital gains on investments                                  1,061                  1,769
Other, net                                                                 884                  1,080
   Total gross deferred tax liabilities                                 17,828                 15,156
   Net deferred tax liability                                       $   15,139                 11,303
=====================================================================================================
</TABLE>


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




                                      F-16
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


   10)   Insurance Regulatory Restrictions

         CapMAC is subject to insurance regulatory  requirements of the State of
         New York and other states in which it is licensed to conduct  business.
         Generally,  New York insurance laws require that dividends be paid from
         earned  surplus and  restrict  the amount of dividends in any year that
         may be paid  without  obtaining  approval for such  dividends  from the
         Superintendent  of Insurance to the lower of (i) net investment  income
         as defined or (ii) 10% of  statutory  surplus as of  December 31 of the
         preceding year. No dividends were paid by CapMAC to Holdings during the
         years ended  December 31, 1996,  1995 and 1994.  No dividends  could be
         paid during these periods  because CapMAC had negative  earned surplus.
         Statutory  surplus  at  December  31,  1996 and 1995 was  approximately
         $193,726,000 and $195,018,000,  respectively. Statutory surplus differs
         from stockholder's  equity determined under GAAP principally due to the
         mandatory   contingency  reserve  required  for  statutory   accounting
         purposes  and  differences  in  accounting  for  investments,  deferred
         acquisition   costs,  SLR  and  deferred  taxes  provided  under  GAAP.
         Statutory net income was $18,737,000, $9,000,000 and $4,543,000 for the
         years ended December 31, 1996, 1995 and 1994,  respectively.  Statutory
         net income differs from net income  determined  under GAAP  principally
         due to deferred acquisition costs, SLR and deferred income taxes.


11)      Commitments and Contingencies

         The  Company's  lease  agreement  for the  space  occupied  in New York
         expires on November  20,  2008.  CapMAC has a lease  agreement  for its
         London  office,  which  expires on October 1, 2002.  As of December 31,
         1996,  future  minimum  payments  under  the  lease  agreements  are as
         follows:


$ in thousands                                                        Payment
- -----------------------------------------------------------------------------
1997                                                               $    2,647
1998                                                                    2,715
1999                                                                    3,077
2000                                                                    3,152
2001 and thereafter                                                    28,660

   Total                                                           $   40,251
=============================================================================

         Rent expense, commercial rent taxes and electricity for the years ended
         December 31, 1996, 1995 and 1994 amounted to $1,618,000, $1,939,000 and
         $2,243,000, respectively.

         CapMAC  has  available  a  $150,000,000   standby  corporate  liquidity
         facility (the "Liquidity Facility") scheduled to terminate in September
         1999.  The  Liquidity  Facility is provided by a  consortium  of banks,
         headed by Bank of Montreal,  as agent, which is rated "A-1+" and "P- 1"
         by S&P and Moody's, respectively.  Under the Liquidity Facility, CapMAC
         will be able, subject to satisfying certain conditions, to borrow funds
         from time to time in order to enable it to fund any claim  payments  or
         payments made in settlement or mitigation of claim  payments  under its
         insurance  contracts.  There  have been no draws  under  the  Liquidity
         Facility.

         CapMAC has agreed to make an  investment  of 50 million  French  Francs
         (approximately $10 million U.S. dollars) in CapMAC Assurance,  S.A., an
         insurance   subsidiary  to  be  established  in  Paris,   France.  This
         investment is anticipated to be made in 1997.


                                      F-17
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements



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


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

<TABLE>
<CAPTION>

                                                    Years Ended December 31
                                    1996                      1995                     1994
                          ------------------------   ----------------------   -----------------------
$ in thousands                  Written     Earned      Written      Earned      Written       Earned
- -----------------------------------------------------------------------------------------------------
<S>                         <C>             <C>          <C>         <C>          <C>          <C>   
Direct                      $    71,752     48,835       56,541      36,853       43,598       28,561
Assumed                           1,086      1,508          935         761        1,064          258
Ceded                           (15,104)    (9,786)     (15,992)     (8,372)     (11,069)      (5,716)
- -----------------------------------------------------------------------------------------------------
Net premiums                $    57,734     40,557       41,484      29,242       33,593       23,103
=====================================================================================================
</TABLE>


         The  reinsurance  of risk does not  relieve  the ceding  insurer of its
         original liability to its policyholders.  A contingent liability exists
         with respect to the aforementioned reinsurance arrangements,  which may
         become a liability of CapMAC in the event the  reinsurers are unable to
         meet obligations  assumed by them under the reinsurance  contracts.  At
         December  31, 1996 and 1995,  CapMAC had ceded loss  reserves of $0 and
         $69,000,  respectively,  and had ceded unearned premiums of $18,489,000
         and $13,171,000, respectively.

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

         The  premium  deposit  amounts in the Lureco  Trust  Account  have been
         reflected  as  assets  by  CapMAC  during  the  term of the  agreement.
         Premiums in excess of the deposit  amounts have been  recorded as ceded
         premiums in the  statements  of income.  For the 1996 policy year,  the
         agreement provides $7 million of loss coverage in excess of the premium
         deposit  amount of $5 million  retained  in the Lureco  Trust  Account.
         Additional  coverage is provided for losses  incurred in excess of 200%
         of the net premiums earned up to $4 million for any one agreement year.
         In  September  1995,  a  claim  of  approximately  $2.5  million  on an
         insurance policy was applied against the Lureco Trust Account.



                                      F-18
<PAGE>

                      Capital Markets Assurance Corporation
                          Notes to Financial Statements


         In addition to its capital (including statutory contingency  reserves),
         CapMAC  has  other  reinsurance  available  to  pay  claims  under  its
         insurance contracts. Effective November 30, 1995, CapMAC entered into a
         Stop-loss  Reinsurance  Agreement with Mitsui Marine and Fire Insurance
         Co. (the  "Mitsui  Stop-loss  Agreement").  Under the Mitsui  Stop-loss
         Agreement,  Mitsui  Marine and Fire  Insurance Co.  ("Mitsui")  will be
         required to pay any losses in excess of $100  million in the  aggregate
         incurred by CapMAC during the term of the Mitsui Stop-loss Agreement on
         the insurance policies in effect on December 1, 1995 and written during
         the one-year period thereafter,  up to an aggregate limit payable under
         the Mitsui  Stop-loss  Agreement of $50 million.  The Mitsui  Stop-loss
         Agreement has a term of seven years and is subject to early termination
         by CapMAC  in  certain  circumstances.  Effective  January  1, 1997 the
         stop-loss  reinsurance  coverage  increased to $75 million in excess of
         incurred losses of $150 million increasing  annually based on increases
         in CapMAC's statutory qualified capital. The new stop-loss  reinsurance
         is provided by Mitsui,  AXA Re Finance  S.A.  ("AXA Re") and  Munchener
         Ruckversicherungs-Gesellschaft ("Munich Re").

         On November  30,  1995,  CapMAC  canceled  the quota share  reinsurance
         agreement  with  Winterthur  Swiss  Insurance  Company   ("Winterthur")
         pursuant to which Winterthur had the right to reinsure on a quota share
         basis  10% of each  policy  written  by  CapMAC.  As a  result,  CapMAC
         reassumed approximately $1.4 billion of principal insured by Winterthur
         on January 1, 1996.  In  connection  with the  commutation,  Winterthur
         returned $2.0 million of unearned  premiums,  net of ceding  commission
         and Federal excise tax.


13)      Disclosures About Fair Value of Financial Instruments

         The following  table  presents the carrying  amounts and estimated fair
         values of the Company's financial  instruments at December 31, 1996 and
         1995.  The fair value  amounts  were  determined  by the Company  using
         independent   market   information  when  available,   and  appropriate
         valuation methodologies when market information was not available. Such
         valuation  methodologies  require  significant  judgment  and  are  not
         necessarily  indicative of the amount the Company could  recognize in a
         current market exchange.


<TABLE>
<CAPTION>
                                                           December 31, 1996         December 31, 1995
                                                       Carrying    Estimated      Carrying   Estimated
$ in thousands                                           Amount   Fair Value        Amount  Fair Value
- --------------------------------------------------------------- --------------------------------------
Financial Assets:
<S>                                                <C>               <C>           <C>         <C>    
Available-for-sale securities                      $    314,703      314,703       284,352     284,352

- --------------------------------------------------------------- --------------------------------------
Off-Balance-Sheet Instruments:
Financial guarantees outstanding                   $          -      219,989             -     147,840
   Less: ceding commission                                    -       65,997             -      44,352
- --------------------------------------------------------------- --------------------------------------
Net financial guarantees outstanding               $          -      153,992                   103,488
=============================================================== ======================================
</TABLE>



                                      F-19
<PAGE>


                      Capital Markets Assurance Corporation
                          Notes to Financial Statements

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

         Available-for-sale Securities
         The fair  values of fixed  maturities  are  based  upon  quoted  market
         prices. The fair value of short-term investments approximates amortized
         cost.

         Financial Guarantees Outstanding

         The fair value of financial guarantees  outstanding consists of (1) the
         current unearned premium  reserve,  net of prepaid  reinsurance and (2)
         the fair value of  installment  revenue which is derived by calculating
         the  present  value of the  estimated  future  cash inflow to CapMAC of
         policies in force having installment  premiums,  net of amounts payable
         to reinsurers,  at a discount rate of 7% at December 31, 1996 and 1995.
         The amount  calculated is assumed to be equivalent to the consideration
         that would be paid by CapMAC under market conditions  prevailing at the
         reporting dates to transfer CapMAC's financial  guarantee business to a
         third party under reinsurance and other  agreements.  Ceding commission
         represents  the  expected  amount  that  would  be  paid to  CapMAC  to
         compensate   CapMAC  for   originating   and  servicing  the  insurance
         contracts.  In constructing  estimated future cash inflows,  management
         makes  assumptions  regarding  prepayments for amortizing  asset-backed
         securities  which are consistent with relevant  historical  experience.
         For  revolving   programs,   assumptions  are  made  regarding  program
         utilization  based on  discussions  with program  users.  The amount of
         future  installment  revenue actually  realized by the Company could be
         reduced  in the  future due to  factors  such as early  termination  of
         insurance contracts,  accelerated prepayments of underlying obligations
         or lower than anticipated  utilization of insured structured  programs,
         such  as  commercial  paper  conduits.  Although  increases  in  future
         installment  revenue  earnings  due to renewals  of existing  insurance
         contracts  historically  have been  greater than  reductions  in future
         installment revenue due to factors such as those described above, there
         can be no  assurance  that  future  circumstances  might  not  cause  a
         material net reduction in the future installment revenue.


14)      Capitalization

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





                                      F-20
<PAGE>


              CAPITAL MARKETS ASSURANCE CORPORATION AND SUBSIDIARY

                        CONSOLIDATED FINANCIAL STATEMENTS

                               September 30, 1997

                                   (Unaudited)

                                                        

                                     F - 21
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
                           Consolidated Balance Sheets
                             (Dollars in thousands)

<TABLE>
<CAPTION>

                                     ASSETS

                                                                 September 30, 1997  December 31,1996
                                                                     (Unaudited)
- -----------------------------------------------------------------------------------------------------
<S>                                                                    <C>                    <C>    
Investments:
Bonds at fair value (amortized cost $323,043 at September
30, 1997 and $294,861 at December 31, 1996)                            $  328,035             297,893
Short-term investments (at amortized cost which
approximates fair value)                                                   21,119              16,810
- -----------------------------------------------------------------------------------------------------
   Total investments                                                      349,154             314,703
- -----------------------------------------------------------------------------------------------------
Cash                                                                          999                 371
Accrued investment income                                                   3,998               3,807
Deferred acquisition costs                                                 51,137              45,380
Premiums receivable                                                         7,132               5,141
Prepaid reinsurance                                                        23,348              18,489
Other assets                                                                5,666               6,424
- -----------------------------------------------------------------------------------------------------
   Total assets                                                        $  441,434             394,315
=====================================================================================================
                      LIABILITIES AND STOCKHOLDER'S EQUITY
                                                                
Liabilities:
Unearned premiums                                                      $   76,023              68,262
Reserve for losses and loss adjustment expenses                            15,389              10,985
Ceded reinsurance                                                           5,653               1,738
Accounts payable and other accrued expenses                                14,270               8,019
Current income taxes                                                          626                 679
Deferred income taxes                                                      17,383              15,139
- -----------------------------------------------------------------------------------------------------
   Total liabilities                                                      129,344             104,822
- -----------------------------------------------------------------------------------------------------
Stockholder's Equity:
Common stock - $1.00 par value per share; 15,000,000 shares 
are authorized, issued and outstanding at September 30, 1997 
and December 31, 1996                                                      15,000              15,000
Additional paid-in capital                                                208,475             208,475
Unrealized appreciation on investments, net of tax                          3,251               1,970
Retained earnings                                                          85,440              64,048
Cumulative translation adjustment, net of tax                                (76)                   -
- -----------------------------------------------------------------------------------------------------
   Total stockholder's equity                                             312,090             289,493
- -----------------------------------------------------------------------------------------------------
   Total liabilities and stockholder's equity                          $  441,434             394,315
=====================================================================================================
</TABLE>

          See accompanying notes to consolidated financial statements.

                                             

                                     F - 22
<PAGE>


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


<TABLE>
<CAPTION>

                                                Three Months Ended       Nine Months Ended                              
                                                   September 30            September 30 
                                                 1997       1996         1997         1996
<S>                                          <C>            <C>        <C>           <C>    
Revenues:
Direct premiums written                      $  22,345      17,206      57,525        49,983
Assumed premiums written                           225           8       1,141         1,032
Ceded premiums written                          (7,428)     (4,129)    (18,049)      (11,142)
- -----------------------------------------------------------------------------------------------
   Net premiums written                         15,142      13,085      40,617        39,873
Increase in unearned premiums                   (1,663)     (3,042)     (2,903)      (11,014)
- -----------------------------------------------------------------------------------------------
   Net premiums earned                          13,479      10,043      37,714        28,859
Net investment income                            4,958       4,307      14,344        12,296
Net realized capital gains (loss)                    -         (57)      2,549           111
Other income                                        51          25         139           104
- -----------------------------------------------------------------------------------------------
   Total revenues                               18,488      14,318      54,746        41,370
- -----------------------------------------------------------------------------------------------

Expenses:
Losses and loss adjustment expenses              1,528       1,248       4,404         3,432
Underwriting and operating expenses              4,430       3,780      13,309        11,142
Policy acquisition costs                         2,372       2,126       7,425         6,249
- -----------------------------------------------------------------------------------------------
   Total expenses                                8,330       7,154      25,138        20,823
- -----------------------------------------------------------------------------------------------
   Income before income taxes                   10,158       7,164      29,608        20,547
- -----------------------------------------------------------------------------------------------

Income Taxes:
Current income tax                               2,502       1,027       6,652         3,008
Deferred income tax                                172         718       1,564         2,689
- -----------------------------------------------------------------------------------------------
   Total income taxes                            2,674       1,745       8,216         5,697
- -----------------------------------------------------------------------------------------------

   Net Income                                $   7,484       5,419      21,392        14,850
===============================================================================================

 </TABLE>

          See accompanying notes to consolidated financial statements.
                                               


                                     F - 23
<PAGE>


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


                                                               Nine Months Ended
                                                              September 30, 1997

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

Additional paid-in capital:
Balance at beginning of period                                          208,475
- --------------------------------------------------------------------------------
   Balance at end of period                                             208,475

Unrealized appreciation on investments, net of tax:
Balance at beginning of period                                            1,970
Unrealized appreciation on investments                                    1,281
- --------------------------------------------------------------------------------
   Balance at end of period                                               3,251
- --------------------------------------------------------------------------------

Retained earnings:
Balance at beginning of period                                           64,048
Net income                                                               21,392
- --------------------------------------------------------------------------------
   Balance at end of period                                              85,440
- --------------------------------------------------------------------------------

Cumulative translation adjustment, net of tax:
Balance at beginning of period                                                -
Translation adjustment                                                      (76)
- --------------------------------------------------------------------------------
   Balance at end of period                                                 (76)
- --------------------------------------------------------------------------------

   Total stockholder's equity                                         $ 312,090
================================================================================

          See accompanying notes to consolidated financial statements.

                                                  


                                     F - 24
<PAGE>


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


<TABLE>
<CAPTION>

                                                    Nine Months Ended    Nine Months Ended
                                                   September 30, 1997   September 30, 1996
- -------------------------------------------------------------------------------------------
<S>                                                      <C>                     <C>    
Cash flows from operating activities:
Net income                                               $   21,392                14,850
- -------------------------------------------------------------------------------------------
Adjustments to reconcile net income to net
cash provided (used) by operating activities:
   Reserve for losses and loss adjustment expenses            4,404                 3,054
   Unearned premiums, net                                     7,761                15,643
   Deferred acquisition costs                                (5,757)               (7,188)
   Premiums receivable                                       (1,991)                 (528)
   Accrued investment income                                   (191)                 (468)
   Income taxes payable                                       1,511                 2,341
   Net realized capital gains                                (2,549)                 (111)
   Accounts payable and other accrued expenses                6,251                 5,445
   Prepaid reinsurance                                       (4,859)               (4,630)
   Other, net                                                 5,089                  (381)
- -------------------------------------------------------------------------------------------
         Total adjustments                                    9,669                13,177
- -------------------------------------------------------------------------------------------
    Net cash provided by operating activities                31,061                28,027
- -------------------------------------------------------------------------------------------
Cash flows from investing activities:
Purchases of investments                                   (137,369)             (154,308)
Proceeds from sales of investments                           74,768                35,388
Proceeds from maturities of investments                      32,168                91,063
- -------------------------------------------------------------------------------------------
   Net cash used in investing activities                    (30,433)              (27,857)
- -------------------------------------------------------------------------------------------
Net increase in cash                                            628                   170
Cash balance at beginning of period                             371                   344
- -------------------------------------------------------------------------------------------
   Cash balance at end of period                         $      999                   514
===========================================================================================
Supplemental disclosures of cash flow
information:
Income taxes paid                                        $    6,550                 3,225
Tax and loss bonds purchased                             $      155                   131
===========================================================================================
 </TABLE>

          See accompanying notes to consolidated financial statements.
                                                 

                                     F - 25
<PAGE>


              Capital Markets Assurance Corporation and Subsidiary
              Notes to Unaudited Consolidated Financial Statements
                               September 30, 1997


1.       Background

         Capital   Markets   Assurance   Corporation   ("CapMAC")   is   a   New
         York-domiciled  monoline stock insurance  company which engages only in
         the business of financial  guaranty and surety  insurance.  CapMAC is a
         wholly owned subsidiary of CapMAC Holdings Inc. ("Holdings").  In early
         1997,   CapMAC  made  an  investment   of  50  million   French  francs
         (approximately 10 million U.S.  dollars) in CapMAC Assurance,  S.A., an
         insurance  subsidiary  to  be  established  in  Paris,  France.  CapMAC
         Assurance,  S.A., is licensed to write financial guarantee insurance in
         the European Union member states.

         CapMAC is  licensed  in all 50 states in  addition  to the  District of
         Columbia,  the  Commonwealth  of Puerto Rico and the territory of Guam.
         CapMAC insures structured asset-backed,  corporate, municipal and other
         financial  obligations in the U.S. and  international  capital markets.
         CapMAC also provides  financial  guaranty  reinsurance  for  structured
         asset-backed,  corporate,  municipal  and other  financial  obligations
         written by other major insurance companies.

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

2.       Basis of Presentation

         CapMAC's consolidated  unaudited interim financial statements have been
         prepared on the basis of generally accepted accounting  principles and,
         in the opinion of management,  reflect all adjustments  necessary for a
         fair  presentation  of the  CapMAC's  financial  condition,  results of
         operations  and cash flows for the  periods  presented.  The results of
         operations  for the nine  months  ended  September  30, 1997 may not be
         indicative of the results that may be expected for the full year ending
         December 31, 1997. These  consolidated  financial  statements and notes
         should be read in conjunction  with the financial  statements and notes
         included in the audited  financial  statements of CapMAC as of December
         31, 1996 and 1995, and for each of the years in the  three-year  period
         ended December 31, 1996.

3.       Reclassifications

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



                                     F - 26




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