UACSC 1998-A AUTO TRUST
8-K, 1998-03-12
ASSET-BACKED SECURITIES
Previous: CATALYST GROUP INC, U-3A-2, 1998-03-12
Next: PALACE REIT, S-11, 1998-03-12





                       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): March 12, 1998

                             UACSC 1998-A AUTO TRUST

             (Exact name of registrant as specified in its charter)

                                    NEW YORK

                 (State or other jurisdiction of incorporation)

     333-06929-07                              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 1998-A
          Auto Trust,  dated as of March 1, 1998,  among  Harris Trust and
          Savings Bank, as trustee, UAC Securitization,  as depositor, and Union
          Acceptance Corporation, as servicer is filed herewith.

          Filing of MBIA Insurance  Corporation and Subsidiaries
          Financial Statements and Consent of Experts.
          ------------------------------------------------

          The  Financial   Statements   of  MBIA   Insurance   Corporation   and
          Subsidiaries  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  Coopers & Lybrand
          L.L.P.  The consent of Coopers & Lybrand  L.L.P.  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
          1998-A Auto Trust is attached hereto as Exhibit 24.

          The  financial   statements   of  MBIA   Insurance   Corporation   and
          Subsidiaries  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 March 1, 1998 for the UACSC 1998-A Auto Trust

         24       Consent of Coopers & Lybrand L.L.P. to the  inclusion of their
                  audit report on the  financial  statements  of MBIA  Insurance
                  Corporation  and  Subsidiaries  in the Form 8-K for the  UACSC
                  1998-A  Auto  Trust  and to being  named as  "experts"  in the
                  Prospectus Supplement for the UACSC 1998-A Auto Trust

         99       Financial   Statements  of  MBIA  Insurance   Corporation  and
                  Subsidiaries  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 MBIA Insurance Corporation and
                  Subsidiaries 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 March 12, 1998.


                                    UAC SECURITIZATION CORPORATION
                                    as Depositor  (Registrant)



                                    /s/ Leeanne W. Graziani
                                    ----------------------------------------
                                    By:  Leeanne W. 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 March 1, 1998

                                 $228,938,158.83

                             UACSC 1998-A Auto Trust


$28,825,000.00  5.6111%  Class A-1 Money  Market  Automobile  Receivable  Backed
                         Certificates
$74,725,000.00  5.92%    Class A-2 Automobile Receivable Backed Certificates
$45,200,000.00  6.05%    Class A-3 Automobile Receivable Backed Certificates
$51,000,000.00  6.11%    Class A-4 Automobile Receivable Backed Certificates
$29,188,158.83  6.23%    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...........................18
         SECTION 2.04.  Section References....................................18

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.......................22
         SECTION 7.05.  Instructions; Authority to Act........................23
         SECTION 7.06.  Custodian's Indemnification...........................23
         SECTION 7.07.  Effective Period and Termination......................23

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.............................25
         SECTION 8.05.  Maintenance of Security Interests 
                          in Financed Vehicles................................25
         SECTION 8.06.  Covenants of Servicer.................................25
         SECTION 8.07.  Purchase of Receivables Upon Breach...................26
         SECTION 8.08.  Servicing Fee.........................................26
         SECTION 8.09.  Servicer's Certificate................................26
         SECTION 8.10.  Annual Statement as to Compliance; 
                          Notice of Default...................................27
         SECTION 8.11.  Annual Independent Certified Public 
                          Accountant's Report.................................27
         SECTION 8.12.  Access to Certain Documentation and 
                          Information Regarding Receivables...................27
         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...........................................28
         SECTION 9.03.  Purchase Amounts......................................29
         SECTION 9.04.  Distributions to Parties..............................29
         SECTION 9.05.  Advances..............................................31
         SECTION 9.06.  Net Deposits..........................................32
         SECTION 9.07.  Statements to Certificateholders......................32
         SECTION 9.08.  Intentionally Blank...................................33
         SECTION 9.09.  Payahead Account.  ...................................33
         SECTION 9.10.  Calculation of Notional Principal Amount..............34

ARTICLE X             Credit Enhancement......................................34
         SECTION 10.01.  Subordination........................................34
         SECTION 10.02.  Spread Account.......................................34
         SECTION 10.03.  Policy...............................................35

ARTICLE XI            The Certificates........................................35
         SECTION 11.01.  The Certificates.....................................35
         SECTION 11.02.  Authentication of Certificates.......................36
         SECTION 11.03.  Registration of Transfer and 
                                    Exchange of Certificates..................36
         SECTION 11.04.  Mutilated, Destroyed, Lost, or Stolen Certificates...37
         SECTION 11.05.  Persons Deemed Owners................................37
         SECTION 11.06.  Access to Agreement and List of Certificateholders' 
                                    Names and Addresses.......................37
         SECTION 11.07.  Maintenance of Office or Agency......................37
         SECTION 11.08.  Book-Entry Certificates..............................38
         SECTION 11.09.  Notices to Clearing Agency...........................38
         SECTION 11.10.  Definitive Certificates..............................38
         SECTION 11.11.  The Tax Partnership Agreement........................39

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

ARTICLE XIII          The Servicer............................................43
         SECTION 13.01.  Representations of Servicer..........................43

                                                       -ii-

<PAGE>



         SECTION 13.02.  Indemnities of Servicer..............................44
         SECTION 13.03.  Merger or Consolidation of, or Assumption 
                                     of the Obligations of
                                     Servicer.................................45
         SECTION 13.04.  Limitation on Liability of Servicer and Others.......45
         SECTION 13.05.  Servicer Not to Resign...............................46
         SECTION 13.06.  Delegation of Duties.................................46

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

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

ARTICLE XVI           Termination.............................................56
         SECTION 16.01.  Termination of the Trust.............................56
         SECTION 16.02.  Optional Disposition of All Receivables..............57

ARTICLE XVII          Miscellaneous Provisions................................58
         SECTION 17.01.  Amendment............................................58
         SECTION 17.02.  Protection of Title to Trust.........................59
         SECTION 17.03.  Limitation on Rights of Certificateholders...........60
         SECTION 17.04.  Governing Law........................................61
         SECTION 17.05.  Notices..............................................61
         SECTION 17.06.  Severability of Provisions...........................61
         SECTION 17.07.  Assignment...........................................61
         SECTION 17.08.  Certificates Nonassessable and Fully Paid............62
         SECTION 17.09.  Nonpetition Covenant.................................62
         SECTION 17.10.  Counterparts.........................................62

                                                       -iii-

<PAGE>



         SECTION 17.11.  Third Party Beneficiary.  ...........................62



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, Schedules and Annexes, except Schedule C
                   and Annex A are omitted from this Form 8-K]


                                                       -iv-

<PAGE>



         This POOLING AND  SERVICING  AGREEMENT,  dated as of March 1, 1998,  is
made with respect to the  formation  of the UACSC  1998-A Auto Trust,  among UAC
SECURITIZATION   CORPORATION,   a  Delaware   corporation   as  depositor   (the
"Depositor"),  UNION ACCEPTANCE CORPORATION,  an Indiana corporation as servicer
(the  "Servicer"),  and HARRIS  TRUST AND  SAVINGS  BANK,  an  Illinois  banking
corporation, as trustee (the "Trustee").

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

                                    ARTICLE I

                                Creation of Trust

         Upon the execution of this  Agreement by the parties  hereto,  there is
hereby created the UACSC 1998-A Auto Trust.

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


                                   ARTICLE II

                                   Definitions

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

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

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

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

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

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

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


                                                         1

<PAGE>



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

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

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

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

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

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

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

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

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

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

                                                         3

<PAGE>



(the  actual  number of days from the  Closing  Date  through the day before the
first Distribution 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 from the  previous  Distribution  Date through the day before the
related  Distribution  Date 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 5.6111% per annum.

         "Class A-1 Stated Final Distribution Date" means March 10, 1999.

         "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 from the Closing  Date  (assuming  the
month  of the  Closing  Date has 30  days)  through  the day  before  the  first
Distribution 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 5.92% per annum.

         "Class A-2 Stated Final Distribution Date" means May 9, 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 from the Closing  Date  (assuming  the
month  of the  Closing  Date has 30  days)  through  the day  before  the  first
Distribution 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 6.05% per annum.

         "Class A-3 Stated Final Distribution Date" means June 10, 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 from the Closing  Date  (assuming  the
month  of the  Closing  Date has 30  days)  through  the day  before  the  first
Distribution 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 6.11% per annum.

         "Class A-4 Stated Final Distribution Date" means October 8, 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 from the Closing  Date  (assuming  the
month  of the  Closing  Date has 30  days)  through  the day  before  the  first
Distribution 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  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 6.23% per annum; provided, however,
the  per  annum  rate  shall  be  increased  by  0.50%  beginning  on the  first
Distribution   Date   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 from

                                                         7

<PAGE>



the Closing Date  (assuming  the month of the Closing Date has 30 days)  through
the day before the first  Distribution  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 1.55% 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  is  permitted  to 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 March 12, 1998.

         "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  March,  1998  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 February 28, 1998.

         "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
April 8, 1998.

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

                                                         9

<PAGE>



         "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 Insurer.

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


                                                        10

<PAGE>



         "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.

         "Fiscal Agent" means the party designated as such under the Policy. The
initial  Fiscal  Agent is State  Street  Bank and Trust  Company,  N.A.  and its
address for purposes of notice  hereunder is 61 Broadway,  15th Floor, New York,
New York 10006, Fax: (212) 612-3203,  Attention:  Municipal Registrar and Paying
Agency.

         "Holder" -- see "Certificateholder."

         "Initial Certificate Balance" means $228,938,158.83.

         "Initial Class A-1 Certificate Balance" means $28,825,000.00.

         "Initial Class A-2 Certificate Balance" means $74,725,000.00.

         "Initial Class A-3 Certificate Balance" means $45,200,000.00.

         "Initial Class A-4 Certificate Balance" means $51,000,000.00.

         "Initial Class A-5 Certificate Balance" means $29,188,158.83.

         "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 March  12,  1998,  among  the  Depositor,  UAC  individually  and as
Servicer, UAFC and the Insurer pursuant to which the Insurer issued the Policy.

         "Insurance Premium" means for any Distribution Date, an amount equal to
the product of (i) the Policy 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.

         "Insurer"  means  MBIA  Insurance  Corporation,  a New  York  domiciled
insurance company.

                                                        11

<PAGE>



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

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

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

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

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

         "Monthly  Principal" means, for any Distribution  Date, an amount equal
to (i) the Certificate  Balance as of the prior  Distribution Date (after giving
effect to the  distribution of Monthly  Principal on such date) (or, in the case
of the first Distribution  Date, the Original Pool Balance),  less (ii) the Pool
Balance at the close of  business  on the last day of the  preceding  Collection
Period; provided,  however, that: (i) Monthly Principal will be increased by the
amount,  if any, which is necessary to reduce the Class A-1 Certificate  Balance
to zero on the Class A-1 Stated Final  Distribution Date; (ii) Monthly Principal
will be increased by the amount,  if any, which is necessary to reduce the Class
A-2 Certificate Balance to zero on the Class A-2 Stated Final Distribution Date;
(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)

                                                        12

<PAGE>



multiplied  by the  Initial  Certificate  Balance  and (ii)  for any  subsequent
Distribution  Date, the product of (a) the Certificate  Balance on the preceding
Distribution  Date (after giving effect to any distribution of Monthly Principal
made on that such Distribution Date) and (b) the monthly Servicing Rate.

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

         "Net 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  Policy Amount" means the Certificate  Balance as of the
first Distribution Date minus all amounts previously drawn on the Policy 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" 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 $183,094,333.85.

         "Original Pool Balance" means $228,938,158.83.

         "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.


                                                        13

<PAGE>



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

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

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

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

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

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

         "Policy" means the  irrevocable  Financial  Guaranty  Insurance  Policy
dated March 12, 1998 issued by the Insurer 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 Policy Amount.

         "Policy 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 Policy 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.

         "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.

                                                        14

<PAGE>



         "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,  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 March 1,
1998, 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.


                                                        15

<PAGE>



         "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.

         "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 6.5% 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 6.5% 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
         6.0% 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 24th  Distribution  Date,  then the Required Spread Amount shall be
         5.5% 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
         5.0% 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 Policy  Amount as of such  Distribution  Date after giving  effect to any
draws on the  Policy,  draws  on the  Spread  Account  and  other  distributions
pursuant to Section 9.04 on such Distribution Date. Once such Event of Default

                                                        16

<PAGE>



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.

         "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  Insurer 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 August 10, 2005.

         "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

                                                        17

<PAGE>



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;  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.



                                                        18

<PAGE>



                                   ARTICLE III

                            Conveyance of Receivables

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

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

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

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

                  (iv)     funds deposited in the Certificate Account;

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

                  (vi)     all documents contained in the Receivable Files;

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

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

                  (ix)     the benefits of the Policy; 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.


                                                        19

<PAGE>



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


                                   ARTICLE IV

                              Acceptance by Trustee

         The  Trustee  does  hereby  accept all  consideration  conveyed  by the
Depositor pursuant to Article III, and declares that the Trustee shall hold such
consideration  upon the trusts  herein set forth for the  benefit of all present
and  future  Certificateholders  and  the  Insurer,  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 Insurer 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 Policy,
written  notice  of  any  merger,  consolidation,  or  other  succession  of the
Servicer,  pursuant  to Section  13.03,  or the  Depositor,  pursuant to Section
12.03,  (iv) a copy of each  amendment to this  Agreement and (v) any Opinion of
Counsel delivered to the Trustee pursuant to Section 17.02(i).

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

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

                           Structured Finance/Asset Backed Surveillance Group
                           Standard & Poor's Ratings Services, a division of The
                             McGraw-Hill Companies, Inc.
                           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


                                                        20

<PAGE>



                  (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.

         (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  Insurer)  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 Insurer; and the
transfer has been perfected under the UCC. On or prior

                                                        21

<PAGE>



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

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

                  (i)      The original of the Receivable.

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

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

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

         SECTION 7.04.  Duties of Servicer as Custodian.

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

                                                        22

<PAGE>



provided  and  promptly  take  appropriate  action to remedy  any such  failure;
provided,  however,  notwithstanding anything to the contrary in Section 7.03 or
this Section 7.04, the Servicer shall not be required to possess the original of
Receivables representing less than 2% of the Original Pool Balance until 30 days
following the Closing Date.

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

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

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

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

         SECTION  7.07.   Effective  Period  and  Termination.   The  Servicer's
appointment as custodian shall become  effective as of the Cutoff Date and shall
continue in full force and effect  until  terminated  pursuant  to this  Section
7.07.  If the Servicer  shall resign in accordance  with the  provisions of this
Agreement or if all of the rights and  obligations  of the  Servicer  shall have
been  terminated  under  Section  14.01,  the  appointment  of the  Servicer  as
custodian may be terminated  (i) by the Holders of  Certificates  evidencing not
less  than 25% of the  Certificate  Balance  and 25% of the  Notional  Principal
Amount  of the Class I  Certificates  with the  consent  of the  Insurer,  which
consent shall not be unreasonably withheld, or (ii) by the Insurer,  without the
consent of the Holders of the Certificates (and, as to the rights of the Insurer
under (i) or (ii),  so long as the Insurer is not in default of its  obligations
under the Policy).  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 Insurer, may reasonably
designate.


                                                        23

<PAGE>



                                  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 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

                                                        24

<PAGE>



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 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).


                                                        25

<PAGE>



         SECTION 8.07.  Purchase of Receivables Upon Breach. The Servicer or the
Trustee shall inform the other party and the Insurer 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 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 Insurer 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 Insurer in order to monitor the performance of the Receivables.  Receivables
purchased by UAC as of the last day of such Collection Period shall

                                                        26

<PAGE>



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 Insurer, 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 Insurer,  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 Insurer,  promptly
after having obtained knowledge  thereof,  but in no event later than 5 Business
Days thereafter,  written notice in an Officers'  Certificate of any event which
with the giving of notice or lapse of time,  or both,  would  become an Event of
Default under clause (ii) of Section 14.01.

         SECTION 8.11. Annual Independent  Certified Public Accountant's Report.
The Servicer shall cause a firm of independent certified public accountants, who
may also render other  services to the  Servicer,  to deliver to the Trustee and
the  Insurer 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

                                                        27

<PAGE>



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

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

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

                                   ARTICLE IX

                 Distributions; Statements to Certificateholders

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

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


                                                        28

<PAGE>



         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 Insurer.  On each
Distribution Date, the Trustee, or the Servicer on its behalf,  shall effect the
net  transfer  between  the  Certificate  Account  and the  Payahead  Account as
required by Section 9.09 for such Distribution Date.

         On any  Distribution  Date on which there are not sufficient  Available
Funds to make the distributions required pursuant to Sections 9.04(a)(i) through
(iii) the Trustee, or the Servicer on its behalf, shall withdraw from the Spread
Account,  to the extent of the Available Spread Amount,  an amount equal to such
deficiency and promptly deposit such amount in the Certificate  Account. If such
deficiency   exceeds  the   Available   Spread   Amount,   the  Servicer   shall
simultaneously and in the same manner also notify the Trustee and the Insurer 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 Policy
(appropriately  completed)  to the Fiscal Agent with respect to the Policy.  The
Insurer is required pursuant to Section 10.03 and the terms of the Policy to pay
the amount of such excess deficiency of Monthly Interest and Monthly  Principal,
up to the Policy Amount.

         The Trustee shall deposit in the Certificate Account any funds received
by the Trustee in respect of funds drawn under the Policy from the Insurer.

         If the Available Funds for a Distribution  Date are insufficient to pay
current and past due  Insurance  Premiums,  or any amounts  owing to the Insurer
pursuant   to   the   Insurance   Agreement   including,   without   limitation,
reimbursements,  indemnities,  fees and expenses, plus accrued interest thereon,
to the Insurer,  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 Policy  pursuant to Section  9.02),  to
make the following distributions in the listed order of priority:

                                                        29

<PAGE>



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

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

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

                  (iv) The Insurance  Premium,  including any overdue  Insurance
         Premium,  plus  accrued  interest  thereon at the rate  provided in the
         Insurance Agreement, to the Insurer;

                  (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  Policy in  respect  of Class A Monthly  Interest,  Class I Monthly
         Interest and Monthly  Principal  and any other  amounts  payable to the
         Insurer under the Insurance Agreement, plus accrued interest thereon at
         the rate provided in the Insurance Agreement, to the Insurer;

                  (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
Policy) 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  Policy  in  respect  only of  Monthly
         Interest  and  Monthly   Principal  with  respect  to  the  immediately
         preceding Distribution Date as determined

                                                        30

<PAGE>



         in  accordance  with  Section  9.02 and 9.04  shall be  distributed  to
         Certificateholders  on such Distribution  Date; (b) the Policy 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  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

                                                        31

<PAGE>



Obligor,  collections  of  Liquidation  Proceeds,  or payments  of the  Purchase
Amount.  The  Servicer  shall remit any  Advances  with  respect to a Collection
Period to the Certificate Account by the related Determination Date.

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

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

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

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


                                                        32

<PAGE>



         (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 Insurance Premium for such Distribution Date;

         (viii) the Policy Amount (after giving effect to any draw on the Policy
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.


                                                        33

<PAGE>



         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  and  will  equal  the  Notional   Principal  Amount  on  each
Distribution Date thereafter.

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

                                    ARTICLE X

                               Credit Enhancement

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

         SECTION 10.02.  Spread Account.

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


                                                        34

<PAGE>



         (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 Policy),  all as provided in
Sections 9.02 and 9.04 and the Policy.

         (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  Insurer) 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 Insurer.

         (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 Insurer, 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.  Policy.  The Insurer is required under the terms of the
Policy to pay Class I Monthly  Interest,  Class A Monthly  Interest  and Monthly
Principal up to the Policy  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) 12:00 noon,
New York City time, on the  Distribution  Date and (b) 12:00 noon, New York City
time,  on the Business Day  immediately  succeeding  presentation  to the Fiscal
Agent of the  Trustee's  demand  therefor.  Any demand for  payment  pursuant to
Section 9.02 to the Fiscal Agent  received by the Fiscal Agent 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 Fiscal  Agent 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 Insurer  under the Policy shall be
limited in accordance  with Section  9.04(b)(iii).  The Trustee hereby agrees on
behalf of each class A Certificateholder and each Class I Certificateholder (and
each  Class A  Certificateholder  and  each  Class I  Certificateholder,  by its
acceptance of its  Certificates,  hereby  agrees) for the benefit of the Insurer
that the Trustee shall  recognize that to the extent the Insurer makes a payment
under the  Policy,  either  directly  or  indirectly  (as by paying  through the
Trustee),  to the Class A Certificateholders  or the Class I Certificateholders,
the  Insurer  will be  entitled  to be  subrogated  to the rights of the Class A
Certificateholders  and the  Class I  Certificateholders  to the  extent of such
payments.  Any rights of subrogation  acquired by the Insurer as a result of any
payment made under the policy shall, in all respects,  be subordinate and junior
in right of payment to the prior indefeasible payment in full of all amounts due
to the Trustee on account of payments due under the Class A Certificates and the
Class I Certificates pursuant to Section 9.04 hereof.

                                   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

                                                        35

<PAGE>



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 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  Insurer  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.

                                                        36

<PAGE>



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

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

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

                                                        37

<PAGE>



notice to the Servicer and to  Certificateholders  of any change in the location
of the Certificate Register or any such office or agency.

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

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

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

                                                        38

<PAGE>



in writing that the  continuation  of a book-entry  system  through the Clearing
Agency is no longer in the best interests of the Certificate Owners, the Trustee
shall notify the Clearing  Agency of the occurrence of any such event and of the
availability  of Definitive  Certificates to Certificate  Owners  requesting the
same. Upon surrender to the Trustee of the  Certificates by the Clearing Agency,
accompanied  by   registration   instructions   from  the  Clearing  Agency  for
registration,  the Trustee shall issue the Definitive Certificates.  Neither the
Depositor  nor the  Trustee  shall be liable for any delay in  delivery  of such
instructions and may conclusively rely on, and shall be protected in relying on,
such instructions.  Upon the issuance of Definitive  Certificates all references
herein to obligations imposed on or to be performed by the Clearing Agency shall
be deemed  to be  imposed  upon and  performed  by the  Trustee,  to the  extent
applicable  with respect to such Definitive  Certificates  and the Trustee shall
recognize  the  Holders of the  Definitive  Certificates  as  Certificateholders
hereunder.

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


                                   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

                                                        39

<PAGE>



                  creditors  of and  purchasers  from the  Depositor;  and shall
                  evidence  a  legal,  valid,  and  binding  obligation  of  the
                  Depositor enforceable in accordance with its terms.

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

                                 (ii) It will not,  without  the  consent of the
                  Insurer  (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);


                                                        40

<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.

         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

                                                        41

<PAGE>



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 Insurer, 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.


                                                        42

<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.

                  (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

                                                        43

<PAGE>



         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 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

                                                        44

<PAGE>



         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 Insurer 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 Insurer, not to be unreasonably withheld.

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

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


                                                        45

<PAGE>



         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 Insurer. 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 Insurer 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
         Insurer  (so long as the  Insurer is not in default of its  obligations
         under the Policy) 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 Insurer and (b) continue
         unremedied  for a period  of 60 days  after  the date on which  written
         notice of such failure,  requiring the same to be remedied,  shall have
         been given (1) to the Servicer,  UAC or the Depositor,  as the case may
         be, by the  Trustee,  or (2) to the Servicer or the  Depositor,  as the
         case may be, and to the Trustee, by the Insurer (so long as the Insurer
         is not in default of its obligations under the Policy) or by

                                                        46

<PAGE>



         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 Insurer (so long as the Insurer
is not in default of its  obligations  under the  Policy)  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
Insurer may (A) require that the Trustee  deliver a notice of termination to the
Servicer  and appoint a  successor  Servicer  designated  by the Insurer 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 Insurer or to the successor  Servicer  designated  by the Insurer.  On or
after the receipt by the  Servicer of such written  notice,  all  authority  and
power  of the  Servicer  under  this  Agreement,  whether  with  respect  to the
Certificates  or the  Receivables or otherwise,  shall,  without further action,
pass to and be vested in the Trustee  (except that the Trustee may but shall not
be required to make  Advances)  or such  successor  Servicer as may be appointed
under  Section  14.02  pursuant to and under this Section  14.01;  and,  without
limitation,  the  Trustee is hereby  authorized  and  empowered  to execute  and
deliver,  on  behalf  of  the  predecessor   Servicer,  as  attorney-in-fact  or
otherwise, any and all documents and other instruments,  and to do or accomplish
all other acts or things necessary or appropriate to effect the purposes of such
notice of  termination,  whether to complete the transfer and endorsement of the
Receivables and related documents, or otherwise.  The predecessor Servicer shall
cooperate  with  the  successor  Servicer  and  the  Trustee  in  effecting  the
termination of the responsibilities and rights of the predecessor Servicer under
this Agreement,  including the transfer to the successor  Servicer of electronic
records  related to the  Receivables in such form as the successor  Servicer may
reasonably request and the transfer to the successor Servicer for administration
by it of all cash  amounts  that  shall  at the time be held by the  predecessor
Servicer  for  deposit,  or shall  thereafter  be  received  with  respect  to a
Receivable.  All  reasonable  costs and  expenses  (including  attorneys'  fees)
incurred in connection with  transferring  the Receivable Files to the successor
Servicer and amending  this  Agreement  to reflect such  succession  as Servicer
pursuant to this Section  14.01 shall be paid by the  predecessor  Servicer upon
presentation of reasonable documentation of such costs and expenses.

         SECTION  14.02.  Appointment  of  Successor.  (a) Upon  the  Servicer's
receipt of notice of  termination  pursuant to Section  14.01 or the  Servicer's
resignation  in accordance  with the terms of this  Agreement,  the  predecessor
Servicer  shall  continue  to  perform  its  functions  as  Servicer  under this
Agreement,  in the case of  termination,  only until the date  specified in such
termination  notice or, if no such date is specified in a notice of termination,
until receipt of such notice and, in the case of resignation, until the later of
(x) the date 45 days from the delivery to the Trustee of written  notice of such
resignation  (or written  confirmation  of such notice) in  accordance  with the
terms of this

                                                        47

<PAGE>



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 Insurer (so long as the
Insurer  is not in  default  of its  obligations  under  the  Policy),  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 Insurer.

         (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 the 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 Insurer (unless the
Insurer is in default of its obligations under the Policy). Upon any such waiver
of a past default,  such default shall cease to exist,  and any Event of Default
arising  therefrom  shall be deemed to have been  remedied for every  purpose of
this  Agreement.  No such waiver shall extend to any subsequent or other default
or impair any right consequent thereon.


                                                        48

<PAGE>



                                   ARTICLE XV

                                   The Trustee

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

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

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

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

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

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

                        (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

                                                        49

<PAGE>



         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 Sections 9.04 and 9.05 or (ii) assigned to the Servicer  pursuant to
Section 8.07 or to the Class IC Certificateholder pursuant to Section 16.02, the
Trustee  shall,  at the  written  request of the  Servicer,  execute a Trustee's
Certificate,  substantially in the form of, in the case of an assignment to UAC,
Exhibit 1, or, in the case of an assignment to the Servicer, Exhibit 2, based on
the  information  contained  in  the  Servicer's  Certificate  for  the  related
Collection  Period,  amounts deposited to the Certificate  Account,  and notices
received pursuant to this Agreement,  identifying the Receivables repurchased or
deemed to be repurchased by UAC pursuant to Section 7.02 or 9.02 or purchased by
the 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.


                                                        50

<PAGE>



         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.

                        (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

                                                        51

<PAGE>



         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 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

                                                        52

<PAGE>



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;  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
Insurer 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.

                                                        53

<PAGE>



Upon receiving such notice of resignation,  the Servicer, with the prior written
consent of the Insurer,  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.

         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.

                                                        54

<PAGE>



         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

                  (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

                                                        55

<PAGE>



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.

                                   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 Insurer of all amounts required
to be paid to them pursuant to this  Agreement  and the Insurance  Agreement (as
set forth in writing by the Insurer) 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

                                                        56

<PAGE>



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 will
have been reduced to zero on or before the related  Distribution  Date, and (ii)
the  Pool  Balance  is  equal to or less  than  10% of the  Initial  Certificate
Balance,  the holder of the Class IC Certificate  shall have the option to cause
the Trustee to sell (to the Class IC  Certificateholder or any other person) the
corpus of the Trust at a price (the "Optional  Disposition  Price") equal to the
fair market value of the Receivables,  but not less than (i) the sum of (x) 100%
of the  Certificate  Balance,  (y)  accrued  and unpaid  interest on such amount
computed at a rate equal to the weighted  average Note Rate, and (z) all amounts
due and owing to the Insurer 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 Insurer) 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 Servicer  shall notify the Trustee
and the Class IC  Certificateholder  on or before the Determination  Date if the
Pool Balance as of the end of the related Collection Period will be 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 Class IC
Certificateholder  intends to 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.


                                                        57

<PAGE>



                                  ARTICLE XVII

                            Miscellaneous Provisions

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

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

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

         Notwithstanding  anything  to the  contrary  in this  Agreement  (i) no
amendment of this Agreement shall be effective without the prior written consent
of the  Insurer  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

                                                        58

<PAGE>



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  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.


                                                        59

<PAGE>



         (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

                  (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

                                                        60

<PAGE>



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.

         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
Insurer, at MBIA Insurance Corporation, 113 King Street, Armonk, New York 10504,
Fax (914) 765-3163, 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

                                                        61

<PAGE>



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.

         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 Insurer and its successors and assigns.


                          [Next page is signature page]

                                                        62

<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/ Maureen Schoch
                                         -------------------------------------
                                         TITLE: Vice President


                                         HARRIS TRUST AND SAVINGS BANK,
                                                  as Trustee


                                         By:  /s/ Rory Nowakowski
                                         -------------------------------------
                                         TITLE:   Trust Officer



                                                        63

<PAGE>

             [All Exhibits, Schedules and Annexes, except Schedule C
                   and Annex A are omitted from this Form 8-K]


                                                                      Schedule C

                   Planned Notional Principal Amount Schedule

                                                          Planned Notional
Distribution Date in                                      Principal Amount
Initial....................................................$183,094,333.85
April 1998..................................................177,083,521.77
May 1998....................................................171,123,886.53
June 1998...................................................165,216,390.34
July 1998...................................................159,362,010.25
August 1998.................................................153,561,738.32
September 1998..............................................147,816,581.89
October 1998................................................142,127,563.74
November 1998...............................................136,495,722.35
December 1998...............................................130,922,112.10
January 1999................................................125,407,803.47
February 1999...............................................119,953,883.33
March 1999..................................................114,561,455.09
April 1999..................................................109,231,638.99
May 1999....................................................103,965,572.30
June 1999....................................................98,764,409.59
July 1999....................................................93,629,322.95
August 1999..................................................88,561,502.21
September 1999...............................................83,562,155.25
October 1999.................................................78,632,508.20
November 1999................................................73,773,805.70
December 1999................................................68,987,311.17
January 2000.................................................64,274,307.08
February 2000................................................59,636,095.20
March 2000...................................................55,073,996.84
April 2000...................................................50,589,353.19
May 2000.....................................................46,183,525.52
June 2000....................................................41,857,895.52
July 2000....................................................37,613,865.54
August 2000..................................................33,452,858.89
September 2000...............................................29,376,320.13
October 2000.................................................25,385,715.38
November 2000................................................21,482,532.59
December 2000................................................17,668,281.84
January 2001.................................................13,944,495.68
February 2001................................................10,312,729.39
March 2001....................................................6,774,561.34
April 2001....................................................3,331,593.29
May 2001..............................................................0.00




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



                                               104

<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

                                                        105

<PAGE>



                  of any  liabilities  assumed  by such Tax  Partner or to which
                  such  property  is  subject  at  the  time  of   distribution)
                  distributed to such Tax Partner.

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

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

         5.       Federal and State Income Tax Returns and Elections.

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

                  (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.


                                                        106

<PAGE>



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

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

                                    (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 and the  actual  number of days  elapsed
                           from the day before the  previous  Distribution  Date
                           through the day before the related Distribution Date,
                           and  that  any such  product  shall be  appropriately
                           prorated  for any Period that is not a full  calendar
                           month in a manner  consistent with the computation of
                           cash  distributions  with  respect to such Periods as
                           provided by the Agreement.

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

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

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

                                                        107

<PAGE>



                                    to  the  Class  A-2  Certificateholders,  in
                                    proportion  to their  holdings  of Class A-2
                                    Certificates.

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

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

                                    (D)(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.

                                    (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.


                                                        108

<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-5  Certificates  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.

                                    (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

                                                        109
<PAGE>



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

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

                           (iii) Any provision of this Agreement to the contrary
                  notwithstanding,  any  payment  of  amounts  due and owing the
                  Insurer  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

                                                        110

<PAGE>



                  Capital Account (as defined  below),  there shall be allocated
                  to the Tax Partner items of income and gain  (consisting  of a
                  pro  rata  portion  of each  item of Tax  Partnership  income,
                  including  gross income,  and gain for such year) in an amount
                  and manner  sufficient to eliminate such deficit as quickly as
                  possible.  The foregoing is intended to be a "qualified income
                  offset" provision as described in Treasury  Regulation Section
                  1.704-1(b)(2)(ii)(d)  and shall be interpreted  and applied in
                  all respects in accordance with the Treasury Regulation.

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

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

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

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


                                                        111

<PAGE>



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

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

                                                        112

<PAGE>


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

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

                           (ii) to the  Class  IC  Certificateholder;  provided,
                  that in the  event of an  optional  termination  of the  Trust
                  under  Section  16.02 of the  Agreement,  all  amounts due and
                  owing to the Insurer  shall be paid to the  Insurer  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.




                                                        113




                       Consent of Independent Accountants

         We consent  to the  inclusion  in the  Prospectus  Supplement  of UACSC
1998-A Auto Trust, dated March 5, 1998, of our report dated February 3, 1997, on
our audit of the consolidated financial statements of MBIA Insurance Corporation
and  Subsidiaries  as of  December  31,  1996 and 1995 and for each of the three
years in the period ended December 31, 1996. We also consent to the reference to
our firm under the caption "Experts."

New York, New York
March 5, 1998





                                                                      Exhibit 99


                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES


                        CONSOLIDATED FINANCIAL STATEMENTS


                        As of December 31, 1996 and 1995
                             and for the years ended
                        December 31, 1996, 1995 and 1994




<PAGE>







                        REPORT OF INDEPENDENT ACCOUNTANTS
                        ---------------------------------


TO THE BOARD OF DIRECTORS AND SHAREHOLDER OF
MBIA INSURANCE CORPORATION:

We have audited the accompanying  consolidated  balance sheets of MBIA Insurance
Corporation  and  Subsidiaries as of December 31, 1996 and 1995, and the related
consolidated  statements  of income,  changes in  shareholder's  equity and cash
flows for each of the three years in the 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 consolidated  financial  position of MBIA Insurance
Corporation  and  Subsidiaries  as of  December  31,  1996  and  1995,  and  the
consolidated  results of their  operations  and their cash flows for each of the
three years in the period ended  December 31, 1996 in conformity  with generally
accepted accounting principles.


                                              /S/ COOPERS & LYBRAND


New York, New York
February 3, 1997.





<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>
                                                                December 31, 1996   December 31, 1995
                                                                -----------------   -----------------
                    ASSETS
<S>                                                                  <C>                   <C>
Investments:
   Fixed-maturity securities held as available-for-sale
     at fair value (amortized cost $4,001,562 and $3,428,986)        $4,149,700            $3,652,621
   Short-term investments, at amortized cost
     (which approximates fair value)                                    169,889               198,035
   Other investments                                                     14,851                14,064
                                                                     ----------            ----------
        TOTAL INVESTMENTS                                             4,334,440             3,864,720
Cash and cash equivalents                                                 3,288                 2,135
Securities purchased under agreements to resell                         108,900                   ---
Accrued investment income                                                65,194                60,247
Deferred acquisition costs                                              147,750               140,348
Prepaid reinsurance premiums                                            216,846               200,887
Goodwill (less accumulated amortization of
   $42,262 and $37,366)                                                 100,718               105,614
Property and equipment, at cost (less accumulated
   depreciation of $14,782 and $12,137)                                  47,176                41,169
Receivable for investments sold                                             975                 5,729
Other assets                                                             40,871                42,145
                                                                     ----------            ----------
        TOTAL ASSETS                                                 $5,066,158            $4,462,994
                                                                     ==========            ==========
               LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
   Deferred premium revenue                                          $1,785,875            $1,616,315
   Loss and loss adjustment expense reserves                             59,314                42,505
   Securities sold under agreements to repurchase                       108,900                   ---
   Deferred income taxes                                                195,704               212,925
   Payable for investments purchased                                     48,811                10,695
   Other liabilities                                                     63,683                54,682
                                                                     ----------            ----------
        TOTAL LIABILITIES                                             2,262,287             1,937,122
                                                                     ----------            ----------
Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
     issued and outstanding - 100,000 shares                             15,000                15,000
   Additional paid-in capital                                         1,041,876             1,021,584
   Retained earnings                                                  1,651,315             1,341,855
   Cumulative translation adjustment                                     (1,188)                2,704
   Unrealized appreciation of investments,
     net of deferred income tax provision
     of $52,175 and $78,372                                              96,868               144,729
                                                                     ----------            ----------
        TOTAL SHAREHOLDER'S EQUITY                                    2,803,871             2,525,872
                                                                     ----------            ----------
        TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                   $5,066,158            $4,462,994
                                                                     ==========            ==========
</TABLE>
         The accompanying notes are an integral part of the consolidated
                             financial statements.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                        CONSOLIDATED STATEMENTS OF INCOME

                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                               Years ended December 31
                                                 ----------------------------------------------------
                                                     1996               1995                1994
                                                 -------------     --------------      --------------
<S>                                                   <C>                <C>                 <C>
Revenues:
     Gross premiums written                           $462,444           $349,812            $361,523
     Ceded premiums                                    (54,852)           (45,050)            (49,281)
                                                 -------------     --------------      --------------
         Net premiums written                          407,592            304,762             312,242
     Increase in deferred premium revenue             (154,111)           (88,365)            (93,226)
                                                 -------------     --------------      --------------
         Premiums earned (net of ceded
             premiums of $38,893,
              $30,655 and $33,340)                     253,481            216,397             219,016
     Net investment income                             247,286            219,834             193,966
     Net realized gains                                 11,740              7,777              10,335
     Other                                               3,163              2,168               1,539
                                                 -------------     --------------      --------------
         Total revenues                                515,670            446,176             424,856
                                                 -------------     --------------      --------------
Expenses:
     Losses and loss adjustment                         15,334             10,639               8,093
     Policy acquisition costs, net                      24,660             21,283              21,845
     Operating                                          46,654             41,812              41,044
                                                 -------------     --------------      --------------
         Total expenses                                 86,648             73,734              70,982
                                                 -------------     --------------      --------------
Income before income taxes                             429,022            372,442             353,874
Provision for income taxes                              90,562             81,748              77,125
                                                 -------------     --------------      --------------
Net income                                            $338,460           $290,694            $276,749
                                                 =============     ==============      ==============

</TABLE>

         The accompanying notes are an integral part of the consolidated
                             financial statements.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
           CONSOLIDATED STATEMENTS OF CHANGES IN SHAREHOLDER'S EQUITY
              For the years ended December 31, 1996, 1995 and 1994
                     (In thousands except per share amounts)
<TABLE>
<CAPTION>
                                                                                                          Unrealized
                                            Common Stock       Additional                Cumulative     Appreciation
                                         -------------------      Paid-in    Retained   Translation    (Depreciation)
                                          Shares      Amount      Capital    Earnings    Adjustment   of Investments
                                         --------    -------   ----------   ----------  -----------   --------------
<S>                                      <C>         <C>       <C>          <C>             <C>              <C>
Balance, January 1, 1994                 100,000     $15,000   $  943,794   $  895,312      $(1,203)         $ 4,840
Net income                                   ---         ---          ---      276,749          ---              ---
Change in foreign currency translation       ---         ---          ---          ---        1,630              ---
Change in unrealized depreciation
   of investments net of change in
   deferred income taxes of $27,940          ---         ---          ---          ---          ---          (52,480)
Dividends declared (per
   common share $380.00)                     ---         ---          ---      (38,000)         ---              ---
Tax reduction related to tax sharing
   agreement with MBIA Inc.                  ---         ---        9,861          ---          ---              ---
                                         -------     -------   ----------   ----------  -----------   --------------
Balance, December 31, 1994               100,000      15,000      953,655    1,134,061          427          (47,640)
                                         -------     -------   ----------   ----------  -----------   --------------
Net income                                   ---         ---          ---      290,694          ---              ---
Change in foreign currency translation       ---         ---          ---          ---        2,277              ---
Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $(103,707)       ---         ---          ---          ---          ---          192,369
Dividends declared (per
   common share $829.00)                     ---         ---          ---      (82,900)         ---              ---
Capital contribution from MBIA Inc.          ---         ---       52,800          ---          ---              ---
Tax reduction related to tax sharing
   agreement with MBIA Inc.                  ---         ---       15,129          ---          ---              ---
                                         -------     -------   ----------   ----------  -----------   --------------
Balance, December 31, 1995               100,000      15,000    1,021,584    1,341,855        2,704          144,729
                                         -------     -------   ----------   ----------  -----------   --------------
Net income                                   ---         ---          ---      338,460          ---              ---
Change in foreign currency translation       ---         ---          ---          ---       (3,892)             ---
Change in unrealized appreciation
   of investments net of change in
   deferred income taxes of $26,197          ---         ---          ---          ---          ---          (47,861)
Dividends declared (per
   common share $290.00)                     ---         ---          ---      (29,000)         ---              ---
Tax reduction related to tax sharing
   agreement with MBIA Inc.                  ---         ---       20,292          ---          ---              ---
                                         =======     =======   ==========   ==========  ===========   ==============
Balance, December 31, 1996               100,000     $15,000   $1,041,876   $1,651,315      $(1,188)         $96,868
                                         =======     =======   ==========   ==========  ===========   ==============
</TABLE>
         The accompanying notes are an integral part of the consolidated
                             financial statements.
<PAGE>
                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                             (Dollars in thousands)
<TABLE>
<CAPTION>

                                                                     Years ended December 31
                                                            --------------------------------------
                                                               1996          1995          1994
                                                            ----------     --------     ----------
<S>                                                         <C>            <C>          <C>
Cash flows from operating activities:
      Net income                                            $  338,460     $290,694     $  276,749
      Adjustments to reconcile net income to net
        cash provided by operating activities:
          Increase in accrued investment income                 (4,947)      (4,900)        (3,833)
          Increase in deferred acquisition costs                (7,402)      (7,300)       (12,564)
          Increase in prepaid reinsurance premiums             (15,959)     (14,395)       (15,941)
          Increase in deferred premium revenue                 170,070      104,104        109,167
          Increase in loss and loss adjustment
            expense reserves                                    16,809        2,357          6,413
          Depreciation                                           2,952        2,676          1,607
          Amortization of goodwill                               4,896        4,929          4,961
          Amortization of bond (discount) premium, net          (7,526)      (2,426)           621
          Net realized gains on sale of investments            (11,740)      (7,778)       (10,335)
          Deferred income taxes                                  8,982       11,391         19,082
          Other, net                                            26,687       29,080         (8,469)
                                                            ----------    ---------     ----------
          Total adjustments to net income                      182,822      117,738         90,709
                                                            ----------    ---------     ----------

          Net cash provided by operating activities            521,282      408,432        367,458
                                                            ----------    ---------     ----------

Cash flows from investing activities:
      Purchase of fixed-maturity securities, net
        of payable for investments purchased                (1,519,213)    (897,128)    (1,060,033)
      Sale of fixed-maturity securities, net of
        receivable for investments sold                        873,823      473,352        515,548
      Redemption of fixed-maturity securities,
        net of receivable for investments redeemed             158,087       83,448        128,274
      Sale (purchase) of short-term investments, net             4,676      (32,281)         3,547
      Sale (purchase) of other investments, net                    468         (692)        87,456
      Capital expenditures, net of disposals                    (8,970)      (4,228)        (3,665)
                                                            ----------     --------     ----------

          Net cash used by investing activities               (491,129)    (377,529)      (328,873)
                                                            ----------     --------     ----------

Cash flows from financing activities:
      Capital contribution from MBIA Inc.                          ---       52,800            ---
      Dividends paid                                           (29,000)     (82,900)       (38,000)
                                                            ----------     --------     ----------

          Net cash used by financing activities                (29,000)      30,100)       (38,000)
                                                            ----------     --------     ----------

Net increase in cash and cash equivalents                        1,153          803            585
Cash and cash equivalents - beginning of year                    2,135        1,332            747
                                                            ----------     --------     ----------

Cash and cash equivalents - end of year                     $    3,288     $    2,135   $    1,332
                                                            ==========     ==========   ==========

Supplemental cash flow disclosures:
      Income taxes paid                                     $   63,018     $   50,790   $   53,569

</TABLE>

         The accompanying notes are an integral part of the consolidated
                             financial statements.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  BUSINESS AND ORGANIZATION
MBIA  Insurance  Corporation  (MBIA  Corp.),  formerly  known as Municipal  Bond
Investors Assurance Corporation,  is a wholly owned subsidiary of MBIA Inc. MBIA
Inc. was  incorporated in Connecticut on November 12, 1986 as a licensed insurer
and, through a series of transactions during December 1986, became the successor
to the business of the Municipal Bond Insurance Association (the Association), a
voluntary unincorporated association of insurers writing municipal bond and note
insurance as agent for the member insurance companies.

     Effective December 31, 1989, MBIA Inc. acquired for $288 million all of the
outstanding  stock of Bond Investors  Group,  Inc. (BIG),  the parent company of
Bond Investors  Guaranty  Insurance  Company (BIG Ins.),  which was subsequently
renamed MBIA Insurance Corp. of Illinois (MBIA Illinois).

     In  January  1990,  MBIA  Illinois  ceded  its  portfolio  of  net  insured
obligations  to MBIA Corp.  in exchange  for cash and  investments  equal to its
unearned premium reserve of $153 million.  Subsequent to this cession, MBIA Inc.
contributed  the  common  stock of BIG to MBIA  Corp.  resulting  in  additional
paid-in capital of $200 million.  The insured  portfolio  acquired from BIG Ins.
consists of municipal  obligations  with risk  characteristics  similar to those
insured by MBIA Corp. On December 31, 1990, BIG was merged into MBIA Illinois.

     Also in 1990,  MBIA Inc.  formed MBIA Assurance S.A.  (MBIA  Assurance),  a
wholly owned French subsidiary,  to write financial  guarantee  insurance in the
international   community.   MBIA  Assurance   provides   insurance  for  public
infrastructure   financings,   structured   finance   transactions  and  certain
obligations  of  financial  institutions.   The  stock  of  MBIA  Assurance  was
contributed to MBIA Corp. in 1991 resulting in additional  paid-in capital of $6
million.  Pursuant to a  reinsurance  agreement  with MBIA Corp.,  a substantial
amount of the risks insured by MBIA Assurance is reinsured by MBIA Corp.

     In 1993,  MBIA  Inc.  formed a wholly  owned  subsidiary,  MBIA  Investment
Management Corp. (IMC). IMC, which commenced operations in August 1993, provides
guaranteed  investment  agreements  to  states,   municipalities  and  municipal
authorities that are guaranteed as to principal and interest. MBIA Corp. insures
IMC's outstanding investment agreement liabilities.




<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     In 1994, MBIA Inc. formed a wholly owned subsidiary,  MBIA Securities Corp.
which was subsequently renamed MBIA Capital Management Corp. (CMC). CMC provides
fixed-income  investment  management  services for MBIA Inc., its municipal cash
management  service  businesses  and public pension  funds.  In 1995,  portfolio
management for a portion of MBIA Corp.'s insurance related investment  portfolio
was  transferred  to CMC; the  management  of the balance of this  portfolio was
transferred in January 1996.


2.  SIGNIFICANT ACCOUNTING POLICIES
The  consolidated  financial  statements  have  been  prepared  on the  basis of
generally  accepted  accounting  principles (GAAP). The preparation of financial
statements in conformity  with GAAP  requires  management to make  estimates and
assumptions  that  affect the  reported  amounts of assets and  liabilities  and
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. Actual results could differ from those estimates.  Significant
accounting policies are as follows:

CONSOLIDATION
The consolidated financial statements include the accounts of MBIA Corp. and its
wholly owned  subsidiaries.  All  significant  intercompany  balances  have been
eliminated.  Certain amounts have been  reclassified  in prior years'  financial
statements to conform to the current presentation.

INVESTMENTS
MBIA Corp.'s entire investment portfolio is considered available-for-sale and is
reported in the financial  statements at fair value,  with unrealized  gains and
losses,   net  of  deferred  taxes,   reflected  as  a  separate   component  of
shareholder's equity.

     Bond discounts and premiums are amortized using the effective-yield  method
over the remaining term of the securities.  For pre-refunded bonds the remaining
term  is  determined  based  on  the  contractual   refunding  date.  Short-term
investments are carried at amortized cost,  which  approximates  fair value, and
include all fixed-maturity  securities with a remaining term to maturity of less
than one year. Investment income is recorded as earned. Realized gains or losses
on the sale of  investments  are determined by specific  identification  and are
included as a separate component of revenues.


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     Other investments  include  MBIA Corp.'s  interest in a limited partnership
and a mutual fund which invests  principally  in marketable  equity  securities.
MBIA Corp. records dividends from these investments as a component of investment
income.  In addition,  MBIA Corp.  records its share of the unrealized gains and
losses on these  investments,  net of applicable  deferred  income  taxes,  as a
separate component of shareholder's equity.

CASH AND CASH EQUIVALENTS
Cash and cash equivalents include cash on hand and demand deposits with banks.

SECURITIES  PURCHASED  UNDER  AGREEMENTS  TO RESELL  AND  SECURITIES  SOLD UNDER
AGREEMENTS TO REPURCHASE
Securities  purchased  under  agreements  to resell  and  securities  sold under
agreements to repurchase are accounted for as  collateralized  transactions  and
are recorded at principal or contract  value.  It is MBIA Corp.'s policy to take
possession of securities purchased under agreements to resell.

     MBIA Corp.  minimizes the credit risk that  counterparties  to transactions
might be unable to fulfill their contractual  obligations by monitoring customer
credit exposure and collateral value and requiring  additional  collateral to be
deposited with MBIA Corp. when deemed necessary.

POLICY ACQUISITION COSTS
Policy  acquisition  costs include only those expenses that relate primarily to,
and vary with, premium production. For business produced directly by MBIA Corp.,
such costs include compensation of employees involved in underwriting and policy
issuance functions,  certain rating agency fees, state premium taxes and certain
other  underwriting  expenses,  reduced by ceding  commission income on premiums
ceded to reinsurers.  Policy  acquisition  costs are deferred and amortized over
the period in which the related premiums are earned.

PREMIUM  REVENUE  RECOGNITION
Premiums are earned pro rata over the period of risk.  Premiums are allocated to
each bond maturity based on par amount and are earned on a  straight-line  basis
over the term of each  maturity.  When an  insured  issue is retired  early,  is
called by the issuer,  or is in substance paid in advance through a refunding or
defeasance  accomplished by placing U.S.  Government  securities in escrow,  the

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


remaining  deferred premium  revenue,  net of the portion which is credited to a
new policy in those  cases  where MBIA Corp.  insures the  refunding  issue,  is
earned at that time,  since there is no longer  risk to MBIA Corp.  Accordingly,
deferred  premium  revenue  represents  the portion of premiums  written that is
applicable to the unexpired risk of insured bonds and notes.

GOODWILL
Goodwill represents the excess of the cost of acquisitions over the tangible net
assets  acquired.  Goodwill  attributed  to the  acquisition  of MBIA  Corp.  is
amortized by the straight-line method over 25 years.  Goodwill attributed to the
acquisition of MBIA Illinois is amortized according to the recognition of future
profits from its deferred premium revenue and installment premiums, except for a
minor  portion  attributed  to  state  licenses,   which  is  amortized  by  the
straight-line method over 25 years.

PROPERTY AND EQUIPMENT
Property  and  equipment  consists  of  MBIA  Corp.'s  headquarters,  furniture,
fixtures and  equipment,  which are recorded at cost and are  depreciated on the
straight-line  method over their  estimated  service  lives ranging from 2 to 31
years. Maintenance and repairs are charged to expenses as incurred.

LOSSES AND LOSS ADJUSTMENT EXPENSES
Reserves for losses and loss  adjustment  expenses  (LAE) are  established in an
amount equal to MBIA Corp.'s estimate of the identified and unidentified losses,
including costs of settlement, on the obligations it has insured.

     To the extent that specific  insured  issues are identified as currently or
likely to be in default, the present value of expected payments,  including loss
and LAE associated with these issues, net of expected  recoveries,  is allocated
within the total loss  reserve as  case-specific  reserves.  Management  of MBIA
Corp.  periodically evaluates its estimates for losses and LAE and any resulting
adjustments  are  reflected in current  earnings.  Management  believes that the
reserves are adequate to cover the ultimate net cost of claims, but the reserves
are  necessarily  based on  estimates,  and there can be no  assurance  that the
ultimate liability will not exceed such estimates.

INCOME TAXES
MBIA Corp.  is  included  in the  consolidated  tax return of MBIA Inc.  The tax
provision  for MBIA Corp.  for financial  reporting  purposes is determined on a
stand alone basis. Any benefit derived by MBIA Corp. as a result of the tax



<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


sharing  agreement with MBIA Inc. and its subsidiaries is reflected  directly in
shareholder's equity for financial reporting purposes.

     Deferred   income  taxes  are  provided   with  respect  to  the  temporary
differences  between the tax bases of assets and  liabilities  and the  reported
amounts in the financial  statements  that will result in deductibles or taxable
amounts in future  years when the  reported  amount of the asset or liability is
recovered or settled.  Such temporary  differences relate principally to premium
revenue recognition, deferred acquisition costs and the contingency reserve.

     The Internal Revenue Code permits  companies  writing  financial  guarantee
insurance  to  deduct  from  taxable  income  amounts  added  to  the  statutory
contingency reserve,  subject to certain limitations.  The tax benefits obtained
from such deductions must be invested in  non-interest  bearing U.S.  Government
tax and loss  bonds.  MBIA  Corp.  records  purchases  of tax and loss  bonds as
payments  of federal  income  taxes.  The amounts  deducted  must be restored to
taxable  income when the  contingency  reserve is  released,  at which time MBIA
Corp.  may  present  the tax and  loss  bonds  for  redemption  to  satisfy  the
additional tax liability.

FOREIGN CURRENCY TRANSLATION
Assets and  liabilities  denominated  in foreign  currencies  are  translated at
year-end  exchange rates.  Operating  results are translated at average rates of
exchange  prevailing during the year.  Unrealized gains or losses resulting from
translation are included as a separate component of shareholder's equity.


3.  STATUTORY ACCOUNTING PRACTICES

The financial  statements have been prepared on the basis of GAAP, which differs
in certain  respects  from the  statutory  accounting  practices  prescribed  or
permitted  by  the  insurance  regulatory   authorities.   Statutory  accounting
practices differ from GAAP in the following respects:

o    premiums are earned only when the related risk has expired rather than over
     the period of the risk;

o    acquisition  costs are  charged  to  operations  as  incurred  rather  than
     deferred and amortized as the related premiums are earned;


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


o    a contingency  reserve is computed on the basis of statutory  requirements,
     and  reserves for losses and LAE are  established,  at present  value,  for
     specific  insured  issues which are identified as currently or likely to be
     in default.  Under GAAP,  reserves  are  established  based on MBIA Corp.'s
     reasonable  estimate of the identified and  unidentified  losses and LAE on
     the insured obligations it has written;

o    federal  income taxes are only provided on taxable  income for which income
     taxes are currently  payable,  while under GAAP,  deferred income taxes are
     provided with respect to temporary differences;

o    fixed-maturity  securities  are reported at amortized cost rather than fair
     value;

o    tax and loss bonds  purchased are  reflected as admitted  assets as well as
     payments of income taxes; and

o    certain assets  designated as  "non-admitted  assets" are charged  directly
     against surplus but are reflected as assets under GAAP.

     The following is a  reconciliation  of  consolidated  shareholder's  equity
presented  on a GAAP basis to statutory  capital and surplus for MBIA Corp.  and
its subsidiaries:

                                             As of December 31
- ---------------------------------------------------------------------------
In thousands                         1996           1995            1994
- ---------------------------------------------------------------------------
GAAP shareholder's equity         $2,803,871     $2,525,872      $2,055,503
Premium revenue recognition         (368,762)      (328,450)       (296,524)
Deferral of acquisition costs       (147,750)      (140,348)       (133,048)
Unrealized (gains) losses           (148,138)      (223,635)         71,932
Contingency reserve                 (892,793)      (743,510)       (620,988)
Loss and loss adjustment
  expense reserves                    39,065         28,024          18,181
Deferred income taxes                195,704        205,425          90,328
Tax and loss bonds                   103,008         70,771          50,471
Goodwill                            (100,718)      (105,614)       (110,543)
Other                                (16,465)       (14,397)        (15,274)
- ---------------------------------------------------------------------------
Statutory capital and surplus     $1,467,022     $1,274,138      $1,110,038
- ---------------------------------------------------------------------------

     Consolidated  net  income  of MBIA  Corp.  determined  in  accordance  with
statutory  accounting  practices for the years ended December 31, 1996, 1995 and
1994 was $316.6 million, $278.3 million and $224.9 million, respectively.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


4.  PREMIUMS EARNED FROM REFUNDED AND CALLED BONDS

Premiums earned include $44.4 million, $34.0 million and $53.0 million for 1996,
1995 and 1994, respectively, related to refunded and called bonds.


5.  INVESTMENTS

MBIA Corp.'s investment  objective is to optimize  long-term,  after-tax returns
while   emphasizing  the   preservation   of  capital  through   maintenance  of
high-quality  investments  with  adequate  liquidity.  MBIA  Corp.'s  investment
policies  limit  the  amount  of  credit   exposure  to  any  one  issuer.   The
fixed-maturity  portfolio is comprised of high-quality (average rating Double-A)
taxable and tax-exempt investments of diversified maturities.

     The  following  tables set forth the  amortized  cost and fair value of the
fixed-maturities  and  short-term   investments  included  in  the  consolidated
investment portfolio of MBIA Corp. as of December 31, 1996 and 1995.


                                         Gross         Gross
                       Amortized    Unrealized    Unrealized             Fair
In thousands                Cost         Gains        Losses            Value
- -----------------------------------------------------------------------------
December 31, 1996
Taxable bonds
 United States
   Treasury and
   Government Agency  $    6,585      $    171      $    (10)      $    6,746
 Corporate and other
   obligations           767,472        13,978        (7,272)         774,178
 Mortgage-backed         472,295        12,185        (4,003)         480,477
Tax-exempt bonds
 State and municipal
   obligations         2,925,099       137,389        (4,300)       3,058,188
- -----------------------------------------------------------------------------
Total                 $4,171,451      $163,723      $(15,585)      $4,319,589
- -----------------------------------------------------------------------------


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


                           Gross         Gross
                       Amortized    Unrealized    Unrealized          Fair
In thousands                Cost         Gains        Losses         Value
- --------------------------------------------------------------------------
December 31, 1995
Taxable bonds
 United States
  Treasury and
  Government Agency   $    6,742      $    354       $  ---     $    7,096
 Corporate and
  other obligations      592,604        30,536         (212)       622,928
 Mortgage-backed         389,943        21,403         (932)       410,414
Tax-exempt bonds
 State and
  municipal
  obligations          2,637,732       175,081        (2,595)    2,810,218
- --------------------------------------------------------------------------
Total                 $3,627,021      $227,374       $(3,739)   $3,850,656
- --------------------------------------------------------------------------

     Fixed-maturity  investments  carried at fair value of $7.8 million and $8.2
million as of December  31, 1996 and 1995,  respectively,  were on deposit  with
various regulatory authorities to comply with insurance laws.

     The table below sets forth the  distribution  by  expected  maturity of the
fixed-maturities and short-term  investments at amortized cost and fair value at
December 31, 1996.  Expected  maturities may differ from contractual  maturities
because borrowers may have the right to call or prepay obligations.


                                          Amortized             Fair
In thousands                                   Cost            Value
- --------------------------------------------------------------------
Maturity
Within 1 year                            $  158,786       $  158,768
Beyond 1 year but within 5 years            535,176          561,478
Beyond 5 years but within 10 years        1,218,877        1,263,126
Beyond 10 years but within 15 years         828,646          867,813
Beyond 15 years but within 20 years         807,952          836,153
Beyond 20 years                             149,719          151,774
- --------------------------------------------------------------------
                                          3,699,156        3,839,112
Mortgage-backed                             472,295          480,477
- --------------------------------------------------------------------
Total fixed-maturities and
  short-term investments                 $4,171,451       $4,319,589
- --------------------------------------------------------------------


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


6.  INVESTMENT INCOME AND GAINS AND LOSSES

Investment income consists of:

                                         Years ended December 31
                                  ------------------------------------
In thousands                        1996          1995          1994
- ----------------------------------------------------------------------
Fixed-maturities                  $245,109      $216,653      $193,729
Short-term investments               4,961         6,008         3,003
Other investments                       61            17            12
- ----------------------------------------------------------------------
 Gross investment income           250,131       222,678       196,744
Investment expenses                  2,845         2,844         2,778
- ----------------------------------------------------------------------
 Net investment income             247,286       219,834       193,966

Net realized gains (losses):
 Fixed-maturities:
 Gains                              16,760         9,941         9,635
 Losses                             (5,353)       (2,537)       (8,851)
- ----------------------------------------------------------------------
 Net                                11,407         7,404           784
- ----------------------------------------------------------------------
 Other investments:
 Gains                                 333           382         9,551
 Losses                                ---            (9)          ---
- ----------------------------------------------------------------------
 Net                                   333           373         9,551
- ----------------------------------------------------------------------
 Total realized gains               11,740         7,777        10,335
- ----------------------------------------------------------------------
Total investment income           $259,026      $227,611      $204,301
- ----------------------------------------------------------------------




<PAGE>

         Net unrealized gains consist of:

                                 As of December 31
 ---------------------------------------------------
 In thousands                      1996      1995
 ---------------------------------------------------
 Fixed-maturities:
  Gains                         $163,723   $227,374
  Losses                         (15,585)    (3,739)
 ---------------------------------------------------
 Net                             148,138    223,635
 Other investments:
  Gains                              934        287
  Losses                             (29)      (821)
 ---------------------------------------------------
  Net                                905       (534)
 ---------------------------------------------------
 Total                           149,043    223,101
 Deferred income taxes            52,175     78,372
 ---------------------------------------------------
 Unrealized gains, net          $ 96,868   $144,729
 ---------------------------------------------------

     The deferred taxes relate  primarily to unrealized gains and losses on MBIA
Corp.'s fixed-maturity investments, which are reflected in shareholder's equity.


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     The change in net unrealized gains (losses) consists of:

                                         Years ended December 31
                                  ------------------------------------
In thousands                        1996          1995          1994
- ----------------------------------------------------------------------
Fixed-maturities                 $(75,497)      $295,567    $(289,327)
Other investments                   1,439            508       (8,488)
- ----------------------------------------------------------------------
Total                             (74,058)       296,075     (297,815)
Deferred income taxes             (26,197)       103,706      (27,940)
- ----------------------------------------------------------------------
Unrealized gains (losses), net   $(47,861)      $192,369    $(269,875)
- ----------------------------------------------------------------------


7.  INCOME TAXES

The provision for income taxes is composed of:

                                        Years ended December 31
                                  ----------------------------------
In thousands                        1996          1995        1994
- --------------------------------------------------------------------
  Current                          $81,580        $70,357     $58,043
  Deferred                           8,982         11,391      19,082
- --------------------------------------------------------------------
  Total                            $90,562        $81,748     $77,125
- --------------------------------------------------------------------


     The  provision  for income  taxes  gives  effect to  permanent  differences
between financial and taxable income. Accordingly, MBIA Corp.'s effective income
tax rate differs from the  statutory  rate on ordinary  income.  The reasons for
MBIA Corp.'s lower effective tax rates are as follows:

                                            Years ended December 31
                                        ----------------------------------
In thousands                              1996          1995        1994
- --------------------------------------------------------------------------
Income taxes computed on pre-tax
  financial income at statutory rates     35.0 %        35.0 %      35.0 %
Increase (reduction) in taxes
  resulting from:
    Tax-exempt interest                  (12.1)        (12.5)      (12.0)
    Amortization of goodwill               0.4           0.5         0.5
    Other                                 (2.2)         (1.1)       (1.7)
- --------------------------------------------------------------------------
Provision for income taxes                21.1 %        21.9 %      21.8 %
- --------------------------------------------------------------------------


<PAGE>

     MBIA Corp.  recognizes deferred tax assets and liabilities for the expected
future tax  consequences  of events  that have been  included  in the  financial
statements or tax returns.  Deferred tax assets and  liabilities  are determined
based on the difference between the financial  statement and tax bases of assets
and  liabilities  using  enacted  tax rates in effect  for the year in which the


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


differences are expected to reverse. The effect on tax assetsand  liabilities of
a change in tax rates is  recognized  in income in the period that  includes the
enactment date.

     The tax effects of  temporary  differences  that give rise to deferred  tax
assets and liabilities at December 31, 1996 and 1995 are presented below:

In thousands                                       1996       1995
- ------------------------------------------------------------------
Deferred tax assets
 Tax and loss bonds                            $102,222   $ 71,183
 Alternative minimum tax credit carryforward     58,068     39,072
 Loss and loss adjustment expense reserve        13,673      9,809
 Other                                            3,305        954
- ------------------------------------------------------------------
Total gross deferred tax assets                 177,268    121,018
- ------------------------------------------------------------------
Deferred tax liabilities
 Contingency reserve                            186,173    131,174
 Deferred premium revenue                        76,526     64,709
 Deferred acquisition costs                      51,713     49,122
 Unrealized gains                                52,175     78,372
 Contingent commissions                             491      7,158
 Other                                            5,894      3,408
- ------------------------------------------------------------------
Total gross deferred tax liabilities            372,972    333,943
- ------------------------------------------------------------------
Net deferred tax liability                     $195,704   $212,925
- ------------------------------------------------------------------


8.  DIVIDENDS AND CAPITAL REQUIREMENTS

Under New York state  insurance  law,  MBIA Corp.  may pay a dividend  only from
earned surplus subject to the maintenance of a minimum capital requirement.  The
dividends  in any  12-month  period  may not  exceed  the  lesser  of 10% of its
policyholders'  surplus  as shown on its last  filed  statutory-basis  financial
statements,  or of adjusted net investment income, as defined, for such 12-month
period,  without  prior  approval  of the  superintendent  of the New York State
Insurance Department.

     In accordance  with such  restrictions on the amount of dividends which can
be paid in any 12-month  period,  MBIA Corp. had $118 million  available for the
payment of dividends as of December 31, 1996. In 1996, 1995 and 1994, MBIA Corp.
declared  and  paid  dividends  of $29  million,  $83 million  and $38  million,
respectively, to MBIA Inc.

     Under  Illinois  Insurance  Law,  MBIA  Illinois  may pay a  dividend  from
unassigned surplus,  and the dividends in any 12-month period may not exceed the


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


greater of 10% of policyholders'  surplus (total capital and surplus) at the end
of the preceding calendar year, or the net income of the preceding calendar year
without prior approval of the Illinois State Insurance Department.

     In accordance  with such  restrictions on the amount of dividends which can
be paid in any 12-month period,  MBIA Illinois had $10 million available for the
payment of dividends as of December 31, 1996.

     The insurance  departments  of New York state and certain  other  statutory
insurance regulatory authorities and the agencies that rate the bonds insured by
MBIA Corp.  and its  subsidiaries  have  various  requirements  relating  to the
maintenance of certain  minimum ratios of statutory  capital and reserves to net
insurance in force.  MBIA Corp.  and its  subsidiaries  were in compliance  with
these requirements as of December 31, 1996.


9.  LINES OF CREDIT

MBIA Corp. has a standby line of credit commitment in the amount of $725 million
with a group of  major  banks  to  provide  loans  to MBIA  Corp.  if it  incurs
cumulative  losses (net of any recoveries)  from September 30, 1996 in excess of
the  greater of $500  million  or 6.25% of  average  annual  debt  service.  The
obligation  to repay  loans  made  under this  agreement  is a limited  recourse
obligation  payable solely from, and  collateralized  by, a pledge of recoveries
realized on defaulted insured obligations including certain installment premiums
and  other  collateral.  This  commitment  has a  seven-year  term  expiring  on
September 30, 2003 and contains an annual renewal  provision subject to approval
by the bank group.

     MBIA Corp.  and MBIA Inc.  maintain bank liquidity  facilities  aggregating
$300  million.  At December 31, 1996,  MBIA Inc. had $29.1  million  outstanding
under these facilities.


10.  NET INSURANCE IN FORCE

MBIA Corp. guarantees the timely payment of principal and interest on municipal,
asset-/mortgage-backed and other non-municipal securities. MBIA Corp.'s ultimate
exposure  to  credit  loss in the  event of  nonperformance  by the  insured  is
represented by the insurance in force as set forth below.


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


     The insurance  policies issued by MBIA Corp. are unconditional  commitments
to  guarantee  timely  payment  on the  bonds  and  notes  to  bondholders.  The
creditworthiness  of each insured  issue is  evaluated  prior to the issuance of
insurance  and each  insured  issue must comply with MBIA  Corp.'s  underwriting
guidelines. Further, the payments to be made by the issuer on the bonds or notes
may be  backed  by a pledge of  revenues,  reserve  funds,  letters  of  credit,
investment contracts or collateral in the form of mortgages or other assets. The
right to such money or collateral  would typically  become MBIA Corp.'s upon the
payment of a claim by MBIA Corp.

     As of December 31, 1996, insurance in force, net of cessions to reinsurers,
had a range of maturity of 1-42 years.  The  distribution  of net  insurance  in
force by  geographic  location  and type of bond,  including  $3.3  billion  and
$2.7 billion  relating to IMC's municipal  investment  agreements  guaranteed by
MBIA Corp. in 1996 and 1995, respectively, is set forth in the following tables:


                                      As of December 31
              ----------------------------------------------------------------
$ in billions              1996                             1995
- --------------------------------------------- --------------------------------
                   Net       Number  % of Net       Net       Number  % of Net
Geographic   Insurance    of Issues Insurance Insurance    of Issues Insurance
Location      In Force  Outstanding  In Force  In Force  Outstanding  In Force
- --------------------------------------------- --------------------------------
Domestic
 California     $ 60.7        3,378     14.6%    $ 51.2        3,122     14.8%
 New York         33.7        5,057      8.1       30.1        4,846      8.7
 Florida          29.6        1,632      7.1       26.9        1,684      7.7
 Texas            21.9        2,052      5.3       20.4        2,031      5.9
 Pennsylvania     21.2        2,216      5.1       19.7        2,143      5.7
 New Jersey       18.8        1,863      4.6       16.4        1,730      4.7
 Illinois         18.5        1,145      4.5       15.0        1,090      4.3
 Ohio             11.1        1,032      2.7        9.1        1,017      2.6
 Massachusetts    10.9        1,100      2.6        9.3        1,070      2.7
 Michigan          9.5        1,021      2.3        7.9        1,012      2.3
- --------------------------------------------     ----------------------------
  Subtotal       235.9       20,496     56.9      206.0       19,745     59.4
 Other states    170.1       11,502     41.1      135.6       11,147     39.1
- --------------------------------------------     ----------------------------
  Total domestic 406.0       31,998     98.0      341.6       30,892     98.5
International      8.4          169      2.0        5.1           53      1.5
- --------------------------------------------     ----------------------------
Total           $414.4       32,167    100.0%    $346.7       30,945    100.0%
- --------------------------------------------     ----------------------------

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)

                                     As of December 31
              ----------------------------------------------------------------
$ in billions              1996                             1995
- --------------------------------------------- --------------------------------
                   Net       Number  % of Net       Net       Number  % of Net
             Insurance    of Issues Insurance Insurance    of Issues Insurance
Type of Bond  In Force  Outstanding  In Force  In Force  Outstanding  In Force
- --------------------------------------------- --------------------------------
Domestic
 Municipal:
  General
   obligation   $110.5       11,763     26.7%    $ 91.6       11,445     26.4%
  Utilities       67.9        4,799     16.4       60.3        4,931     17.4
  Health care     54.0        2,386     13.0       51.9        2,458     15.0
  Transportation  30.3        1,520      7.3       25.5        1,562      7.4
  Special
   revenue        28.9        1,543      7.0       24.4        1,445      7.0
  Industrial
   development
    and
    pollution
    control
    revenue       18.1          931      4.4      17.2          924       5.0
  Higher
   education      17.8        1,309      4.3      15.2        1,261       4.4
  Housing         17.7        2,455      4.3      15.8        2,671       4.5
  Other            3.8          169      0.9       7.3          134       2.1
- ---------------------------------------------    -----------------------------
   Total
    municipal    349.0       26,875     84.3     309.2       26,831      89.2
- ---------------------------------------------    -----------------------------
 Structured
  finance*        38.6          349      9.3      20.2          256       5.8
 Other            18.4        4,774      4.4      12.2        3,805       3.5
- ---------------------------------------------    -----------------------------
   Total
    domestic     406.0       31,998     98.0     341.6       30,892      98.5
- ---------------------------------------------    -----------------------------
International
 Infrastructure    3.6          121      0.9       1.6           34       0.5
 Structured
  finance*         2.1           22      0.5       1.6            8       0.5
 Other             2.7           26      0.6       1.9           11       0.5
- ---------------------------------------------    -----------------------------
   Total
    international  8.4          169      2.0       5.1           53       1.5
- ---------------------------------------------    -----------------------------
Total           $414.4       32,167    100.0%   $346.7       30,945     100.0%
- ---------------------------------------------    -----------------------------
* Asset-/mortgage-backed

11.  REINSURANCE

MBIA  Corp.  reinsures  portions  of its risks with  other  insurance  companies
through  various quota and surplus share  reinsurance  treaties and  facultative
agreements.  In the event that any or all of the reinsurers  were unable to meet
their obligations, MBIA Corp. would be liable for such defaulted amounts.

     Amounts  deducted from gross  insurance in force for  reinsurance  ceded by
MBIA  Corp.  and its  subsidiaries  were $57.6  billion  and $50.1  billion,  at

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


December 31, 1996 and 1995, respectively. The distribution of ceded insurance in
force by  geographic  location  and type of bond is set  forth in the  following
tables:

                                           As of December 31
                        -------------------------------------------------
In billions                        1996                      1995
- ----------------------------------------------     ----------------------
                                          % of                       % of
                            Ceded        Ceded         Ceded        Ceded
                        Insurance    Insurance     Insurance    Insurance
Geographic Location      In Force     In Force      In Force     In Force
- ----------------------------------------------     ----------------------
Domestic
 California                 $ 9.4        16.2%         $ 8.8        17.5%
 New York                     6.2        10.7            5.7        11.4
 New Jersey                   3.3         5.7            3.1         6.1
 Texas                        2.9         5.1            2.8         5.6
 Pennsylvania                 2.9         5.1            2.7         5.4
 Illinois                     2.6         4.5            2.2         4.5
 Florida                      2.4         4.1            2.3         4.6
 Washington                   1.9         3.2            1.4         2.7
 District of Columbia         1.5         2.7            1.5         3.0
 Massachusetts                1.4         2.5            1.1         2.1
 Ohio                         1.3         2.3            1.0         2.0
 Puerto Rico                  1.2         2.1            1.3         2.6
- ----------------------------------------------     ----------------------
  Subtotal                   37.0        64.2           33.9        67.5
 Other states                16.9        29.4           14.4        28.8
- ----------------------------------------------     ----------------------
  Total domestic             53.9        93.6           48.3        96.3
International                 3.7         6.4            1.8         3.7
- ----------------------------------------------     ----------------------
Total                       $57.6       100.0%         $50.1       100.0%
- ----------------------------------------------     ----------------------







<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


                                        As of December 31
                        -------------------------------------------------
In billions                        1996                      1995
- ----------------------------------------------     ----------------------
                                          % of                       % of
                            Ceded        Ceded         Ceded        Ceded
                        Insurance    Insurance     Insurance    Insurance
Type of Bond             In Force     In Force      In Force     In Force
- ----------------------------------------------     ----------------------
Domestic
 Municipal:
  General obligation        $14.4        24.9%         $11.7        23.3%
  Utilities                  10.2        17.7            9.0        18.0
  Transportation              6.4        11.1            5.5        11.0
  Health care                 6.3        11.0            6.6        13.1
  Special revenue             3.4         5.9            3.2         6.4
  Industrial
   development and
   pollution control
    revenue                   3.2         5.6            3.0         6.0
  Housing                     1.6         2.7            1.4         2.8
  Higher education            1.5         2.6            1.2         2.4
  Other                       1.0         1.7            2.4         4.8
- ----------------------------------------------         ------------------
    Total municipal          48.0        83.2           44.0        87.8
 Structured finance*          4.5         7.9            3.6         7.2
 Other                        1.4         2.5            0.7         1.3
- ----------------------------------------------         ------------------
    Total domestic           53.9        93.6           48.3        96.3
- ----------------------------------------------         ------------------
International
 Infrastructure               1.6         2.7            0.7         1.4
 Structured finance*          1.1         1.9            0.2         0.5
 Other                        1.0         1.8            0.9         1.8
- ----------------------------------------------         ------------------
    Total international       3.7         6.4            1.8         3.7
- ----------------------------------------------         ------------------
Total                       $57.6       100.0%         $50.1       100.0%
- ----------------------------------------------         ------------------

* Asset-/mortgage-backed



<PAGE>

12.  EMPLOYEE BENEFITS

MBIA Corp.  participates in MBIA Inc.'s pension plan covering  substantially all
employees.  The  pension  plan is a  defined  contribution  plan and MBIA  Corp.
contributes 10% of each eligible employee's annual total  compensation.  Pension
expense for the years ended  December 31, 1996,  1995 and 1994 was $3.4 million,
$3.2  million  and $3.0  million,  respectively.  MBIA  Corp.  also has a profit
sharing/401(k)  plan which allows eligible  employees to contribute up to 10% of
eligible compensation. MBIA Corp. matches employee contributions up to the first
5% of total  compensation.  MBIA Corp.  contributions to the profit sharing plan


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


aggregated  $1.5  million,  $1.4  million  and $1.4  million for the years ended
December  31,  1996,  1995 and 1994,  respectively.  The 401(k) plan amounts are
invested in common stock of MBIA Inc.  Amounts  relating to the above plans that
exceed  limitations  established  by Federal  regulations  are  contributed to a
non-qualified  deferred  compensation plan. Of the above amounts for the pension
and profit  sharing plans,  $3.0 million,  $2.7 million and $2.6 million for the
years ended  December 31,  1996,  1995 and 1994,  respectively,  are included in
policy acquisition costs.

     MBIA Corp.  also  participates  in MBIA Inc.'s common stock  incentive plan
which  enables  employees  of MBIA Corp.  to acquire  shares of MBIA Inc.  or to
benefit from appreciation in the price of the common stock of MBIA Inc.

     MBIA Corp.  also  participates  in MBIA Inc.'s  restricted  stock  program,
adopted in December  1995,  whereby  key  executive  officers of MBIA Corp.  are
granted  restricted shares of MBIA Inc. common stock.  During 1996 and 1995, the
amounts amortized were $164,000 and $9,000, respectively,  of which $102,000 and
$5,000 are included in policy acquisition costs.

     In October 1995, the Financial  Accounting Standards Board issued Statement
of  Financial  Accounting  Standards  (SFAS) 123,  "Accounting  for  Stock-Based
Compensation,"  effective for financial  statements  for fiscal years  beginning
after December 15, 1995.  SFAS 123 required MBIA Inc. to adopt, at its election,
either  1)  the  provisions  in  SFAS  123  which  require  the  recognition  of
compensation  expense for employee  stock-based  compensation  plans,  or 2) the
provisions in SFAS 123 which require the pro forma  disclosure of net income and
earnings  per  share  as if the  recognition  provisions  of SFAS  123 had  been
adopted.  MBIA Inc.  adopted the disclosure  requirements  of SFAS 123 effective
January  1,  1996  and  continues  to  account  for  its  employee   stock-based
compensation plans under Accounting Principles Board Opinion No. 25, "Accounting
for Stock  Issued to  Employees".  Accordingly,  the adoption of SFAS 123 had no
impact  on MBIA  Corp.'s  financial  position  or  results  of  operations.  Had
compensation  cost for the MBIA Inc. stock option program been recognized  based
on the fair value at the grant date consistent  with the recognition  provisions
of SFAS 123, the impact on MBIA Corp.'s net income would not have been material.
However,  since the options vest over five years and additional  awards could be
made in future years, the effects of applying SFAS 123 in 1996 are not likely to
be representative of the effects on reported net income for future years.

13.  RELATED PARTY TRANSACTIONS

Since 1989,  MBIA Corp.  has executed five surety bonds to guarantee the payment
obligations  of  the  members  of the  Association,  one of  which  is a  former
principal   shareholder  of  MBIA  Inc.,  which  had  their  Standard  &  Poor's
Corporation  claims-paying  rating  downgraded from Triple-A on their previously
issued  Association  policies.  In  the  event  that  they  do  not  meet  their
Association policy payment obligations, MBIA Corp. will pay the required amounts
directly to the paying agent instead of to the former  Association member as was
previously required.  The aggregate amount payable by MBIA Corp. on these surety
bonds is limited to $340 million.  These surety bonds remain  outstanding  as of
December 31, 1996.

     MBIA Corp.  had  investment  management  and  advisory  agreements  with an
affiliate of a former  principal  shareholder  of MBIA Inc.,  which provided for
payment of fees on assets under management. Total related expenses for the years
ended  December  31, 1995 and 1994  amounted to $2.5  million and $2.6  million,
respectively.  These agreements were terminated on January 1, 1996 at which time
CMC assumed full management of MBIA Corp.'s consolidated  investment portfolios.
Total fees paid to CMC on assets under management for the years


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


ended  December  31, 1996 and 1995  amounted to $2.8  million and $0.1  million,
respectively.

     MBIA Corp. has various insurance  coverages  provided by a former principal
shareholder of MBIA Inc.,  the cost of which totaled $2.1 million,  $1.9 million
and $1.9 million,  respectively, for the years ended December 31, 1996, 1995 and
1994.

     Included in other  assets at December 31, 1996 and 1995 is $2.0 million and
$1.1 million of net receivables from MBIA Inc. and other subsidiaries.

     As of December 31, 1996, MBIA Corp.  held securities  subject to agreements
to resell of $108.9 million, and transferred securities subject to agreements to
repurchase of $108.9 million with IMC and MBIA Inc. These agreements have a term
of less than one year. The interest expense paid and income received relating to
these agreements for the year ended December 31,  1996 was $2.3 million and $2.4
million, respectively.


14.  FAIR VALUE OF FINANCIAL INSTRUMENTS

The estimated fair value amounts of financial instruments shown in the following
table have been determined by MBIA Corp. using available market  information and
appropriate  valuation  methodologies.  However,  in certain cases  considerable
judgment is necessarily  required to interpret market data to develop  estimates
of fair value.  Accordingly,  the estimates presented herein are not necessarily
indicative of the amount MBIA Corp.  could realize in a current market exchange.
The use of different market assumptions and/or estimation methodologies may have
a material effect on the estimated fair value amounts.

FIXED-MATURITY SECURITIES - The fair value of fixed-maturity securities is based
upon  quoted  market  price,  if  available.  If a  quoted  market  price is not
available,  fair value is  estimated  using  quoted  market  prices for  similar
securities.

SHORT-TERM  INVESTMENTS - Short-term  investments  are carried at amortized cost
which approximates fair value.

OTHER INVESTMENTS - Other investments include MBIA Corp.'s interest in a limited
partnership and a mutual fund that invests principally in marketable


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


equity securities. The fair value of these investments is based on quoted market
prices.

CASH AND CASH  EQUIVALENTS,  RECEIVABLE  FOR  INVESTMENTS  SOLD AND  PAYABLE FOR
INVESTMENTS  PURCHASED - The  carrying  amounts of these items are a  reasonable
estimate of their fair value.

SECURITIES  PURCHASED  UNDER  AGREEMENTS TO RESELL - The fair value is estimated
based upon the quoted market prices of the transactions' underlying collateral.

PREPAID  REINSURANCE   PREMIUMS  -  The  fair  value  of  MBIA  Corp.'s  prepaid
reinsurance  premiums  is  based  on the  estimated  cost  of  entering  into an
assumption of the entire  portfolio  with third party  reinsurers  under current
market conditions.

DEFERRED  PREMIUM  REVENUE - The fair  value of MBIA  Corp.'s  deferred  premium
revenue is based on the estimated  cost of entering into a cession of the entire
portfolio with third party reinsurers under current market conditions.

LOSS AND LOSS ADJUSTMENT  EXPENSE  RESERVES - The carrying amount is composed of
the present value of the expected cash flows for specifically  identified claims
combined  with an estimate  for  unidentified  claims.  Therefore,  the carrying
amount is a reasonable estimate of the fair value of the reserve.

SECURITIES  SOLD UNDER  AGREEMENTS  TO  REPURCHASE - The fair value is estimated
based upon the quoted market prices of the transactions' underlying collateral.

INSTALLMENT  PREMIUMS - The fair value is derived  by  calculating  the  present
value of the estimated future cash flow stream discounted at 9%.


<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
             NOTES TO CONSOLIDATED FINANCIAL STATEMENTS (Continued)


                           As of December 31, 1996  As of December 31, 1995
                           -----------------------  -----------------------
                              Carrying   Estimated    Carrying    Estimated
In thousands                    Amount  Fair Value      Amount   Fair Value
- --------------------------------------------------  -----------------------
Assets:
Fixed-maturity securities   $4,149,700  $4,149,700  $3,652,621   $3,652,621
Short-term investments         169,889     169,889     198,035      198,035
Other investments               14,851      14,851      14,064       14,064
Cash and cash equivalents        3,288       3,288       2,135        2,135
Securities purchased under
  agreements to resell         108,900     124,471         ---          ---
Prepaid reinsurance
  premiums                     216,846     189,631     200,887      174,444
Receivable for
  investments sold                 975         975       5,729        5,729

Liabilities:
Deferred premium
  revenue                    1,785,875   1,545,976   1,616,315    1,395,159
Loss and loss adjustment
  expense reserves              59,314      59,314      42,505       42,505
Securities sold under
  agreements to repurchase     108,900     115,838         ---          ---
Payable for investments
  purchased                     48,811      48,811      10,695       10,695

Off-balance-sheet instruments:
Installment premiums               ---     287,969         ---      235,371


<PAGE>

                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES





                        CONSOLIDATED FINANCIAL STATEMENTS

                 AS OF SEPTEMBER 30, 1997 AND DECEMBER 31, 1996

              AND FOR THE PERIODS ENDED SEPTEMBER 30, 1997 AND 1996




<PAGE>



                           MBIA INSURANCE CORPORATION
                                AND SUBSIDIARIES



                                    I N D E X
                                    ---------


                                                                           PAGE
                                                                           ----
Consolidated Balance Sheets -
    September 30, 1997 (Unaudited) and December 31, 1996 (Audited)           3

Consolidated Statements of Income -
    Three months and nine months ended September 30, 1997
      and 1996 (Unaudited)                                                   4

Consolidated Statement of Changes in Shareholder's Equity -
    Nine months ended September 30, 1997 (Unaudited)                         5

Consolidated Statements of Cash Flows -
    Nine months ended September 30, 1997 and 1996 (Unaudited)                6

Notes to Consolidated Financial Statements (Unaudited)                       7



<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                           CONSOLIDATED BALANCE SHEETS
                 (Dollars in thousands except per share amounts)
<TABLE>
<CAPTION>

                                                                September 30, 1997     December 31, 1996
                                                                ------------------     -----------------
                                                                    (Unaudited)            (Audited)
                    ASSETS
<S>                                                                     <C>                   <C>    
Investments:
   Fixed-maturity securities held as available-for-sale
      at fair value (amortized cost $4,513,710 and $4,001,562)          $4,725,555            $4,149,700
   Short-term investments, at amortized cost
      (which approximates fair value)                                      207,356               169,889
   Other investments                                                        16,209                14,851
                                                                      ------------          ------------              
        TOTAL INVESTMENTS                                                4,949,120             4,334,440
Cash and cash equivalents                                                    3,962                 3,288
Securities purchased under agreements to resell                            168,120               108,900
Accrued investment income                                                   73,615                65,194
Deferred acquisition costs                                                 153,487               147,750
Prepaid reinsurance premiums                                               230,559               216,846
Goodwill (less accumulated amortization
   of $45,929 and $42,262)                                                  97,051               100,718
Property and equipment, at cost (less accumulated
   depreciation of $17,260 and $14,782)                                     51,173                47,176
Receivable for investments sold                                             45,948                   975
Other assets                                                                45,697                40,871
                                                                      ------------          ------------              
        TOTAL ASSETS                                                    $5,818,732            $5,066,158
                                                                      ============          ============

               LIABILITIES AND SHAREHOLDER'S EQUITY
Liabilities:
   Deferred premium revenue                                             $1,913,605            $1,785,875
   Loss and loss adjustment expense reserves                                73,246                59,314
   Securities sold under agreements to repurchase                          168,120               108,900
   Deferred income taxes                                                   232,800               195,704
   Payable for investments purchased                                        69,705                48,811
   Other liabilities                                                       136,693                63,683
                                                                      ------------          ------------              
        TOTAL LIABILITIES                                                2,594,169             2,262,287
                                                                      ------------          ------------              

Shareholder's Equity:
   Common stock, par value $150 per share; authorized,
      issued and outstanding - 100,000 shares                               15,000                15,000
   Additional paid-in capital                                            1,134,709             1,041,876
   Retained earnings                                                     1,943,413             1,651,315
   Cumulative translation adjustment                                        (7,866)               (1,188)
   Unrealized appreciation of investments,
      net of deferred income tax provision
      of $75,107 and $52,175                                               139,307                96,868
                                                                      ------------          ------------              
        TOTAL SHAREHOLDER'S EQUITY                                       3,224,563             2,803,871
                                                                      ------------          ------------              

        TOTAL LIABILITIES AND SHAREHOLDER'S EQUITY                      $5,818,732            $5,066,158
                                                                      ============          ============
</TABLE>
               The accompanying notes are an integral part of the
                       consolidated financial statements.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                  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:
    Gross premiums written                        $124,858      $ 80,353        $382,602      $335,807
    Ceded premiums                                 (16,204)       (9,036)        (45,017)      (35,665)
                                               -----------   -----------     -----------   -----------
        Net premiums written                       108,654        71,317         337,585       300,142
    Increase in deferred premium revenue           (33,959)       (6,336)       (117,303)     (111,889)
                                               -----------   -----------     -----------   -----------
        Premiums earned (net of ceded
            premiums of $10,039, $10,285,
            $31,304 and $29,187)                    74,695        64,981         220,282       188,253
    Net investment income                           72,283        62,935         206,201       183,339
    Net realized gains                               6,119         3,115          12,974         9,702
    Other                                              321           724           1,014         2,047
                                               -----------   -----------     -----------   -----------
        Total revenues                             153,418       131,755         440,471       383,341
                                               -----------   -----------     -----------   -----------

Expenses:
    Losses and loss adjustment                       4,892         2,888          13,150        10,354
    Policy acquisition costs, net                    7,037         6,404          20,612        18,294
    Operating                                       12,984        12,551          36,813        34,625
                                               -----------   -----------     -----------   -----------
        Total expenses                              24,913        21,843          70,575        63,273
                                               -----------   -----------     -----------   -----------

Income before income taxes                         128,505       109,912         369,896       320,068

Provision for income taxes                          27,183        22,026          77,798        67,311
                                               -----------   -----------     -----------   -----------

Net income                                        $101,322      $ 87,886        $292,098      $252,757
                                               ===========   ===========     ===========   ===========
</TABLE>
               The accompanying notes are an integral part of the
                       consolidated financial statements.
<PAGE>


                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
      CONSOLIDATED STATEMENT OF CHANGES IN SHAREHOLDER'S EQUITY (Unaudited)


                  For the nine months ended September 30, 1997

                 (Dollars in thousands except per share amounts)

<TABLE>
<CAPTION>

                                      Common Stock        Additional                  Cumulative     Unrealized
                                   -------------------     Paid-in       Retained    Translation    Appreciation                    
                                    Shares     Amount      Capital       Earnings     Adjustment   of Investments
                                   --------   --------   -----------   -----------   -----------   --------------
<S>                                 <C>        <C>        <C>           <C>              <C>             <C>
Balance, January 1, 1997            100,000    $15,000    $1,041,876    $1,651,315       ($1,188)        $ 96,868

Net income                              ---        ---           ---       292,098           ---              ---

Change in foreign
    currency translation                ---        ---           ---           ---        (6,678)             ---

Change in unrealized
    appreciation of investments
    net of change in deferred
    income taxes of ($22,932)           ---        ---           ---           ---           ---            42,439

Capital contribution from
    MBIA Inc.                           ---        ---        80,000           ---           ---               ---

Tax reduction related to tax
    sharing agreement
    with MBIA Inc.                      ---        ---        12,833           ---           ---               ---

                                   --------   --------   -----------   -----------    ----------      -------------
Balance, September 30, 1997         100,000    $15,000    $1,134,709    $1,943,413       ($7,866)          $139,307
                                   ========   ========   ===========   ===========    ==========      =============

</TABLE>
               The accompanying notes are an integral part of the
                       consolidated financial statements.

<PAGE>

                   MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                CONSOLIDATED STATEMENTS OF CASH FLOWS (Unaudited)
                             (Dollars in thousands)
<TABLE>
<CAPTION>
                                                                     Nine months ended
                                                                        September 30
                                                                ----------------------------
                                                                    1997             1996
                                                                ------------    ------------
<S>                                                               <C>             <C>    
Cash flows from operating activities:
     Net income                                                   $  292,098      $  252,757
     Adjustments to reconcile net income to net
        cash provided by operating activities:
        Increase in accrued investment income                         (8,421)         (5,839)
        Increase in deferred acquisition costs                        (5,737)         (4,589)
        Increase in prepaid reinsurance premiums                     (13,713)         (6,478)
        Increase in deferred premium revenue                         131,016         118,367
        Increase in loss and loss adjustment expense reserves         13,932           9,136
        Depreciation                                                   2,904           2,179
        Amortization of goodwill                                       3,667           3,672
        Amortization of bond discount, net                            (7,391)         (5,510)
        Net realized gains on sale of investments                    (12,974)         (9,702)
        Deferred income taxes                                         14,296          10,325
        Other, net                                                    70,962          16,606
                                                                ------------    ------------
        Total adjustments to net income                              188,541         128,167
                                                                ------------    ------------

        Net cash provided by operating activities                    480,639         380,924
                                                                ------------    ------------

Cash flows from investing activities:
     Purchase of fixed-maturity securities, net
        of payable for investments purchased                      (1,606,108)     (1,047,429)
     Sale of fixed-maturity securities, net of
        receivable for investments sold                              917,679         589,812
     Redemption of fixed-maturity securities,
        net of receivable for investments redeemed                   126,478         106,439
     Sale (purchase) of short-term investments, net                    8,345         (12,693)
     Sale of other investments, net                                      565             361
     Capital expenditures, net of disposals                           (6,924)         (3,851)
                                                                ------------    ------------

        Net cash used by investing activities                       (559,965)       (367,361)
                                                                ------------    ------------

Cash flows from financing activities:
     Capital contributions from MBIA Inc.                             80,000             ---
     Dividends paid                                                      ---         (13,000)
                                                                ------------    ------------

        Net cash provided (used) by financing activities              80,000         (13,000)
                                                                ------------    ------------

Net increase in cash and cash equivalents                                674             563
Cash and cash equivalents - beginning of period                        3,288           2,135
                                                                ------------    ------------

Cash and cash equivalents - end of period                         $    3,962      $    2,698
                                                                ============    ============

Supplemental cash flow disclosures:
     Income taxes paid                                            $   58,968      $   50,678
</TABLE>

               The accompanying notes are an integral part of the
                       consolidated financial statements.

<PAGE>


                  MBIA INSURANCE CORPORATION AND SUBSIDIARIES
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.  Basis of Presentation
- -------------------------
The accompanying consolidated financial statements are unaudited and include the
accounts of MBIA Insurance Corporation and its Subsidiaries (the "Company"). The
statements do not include all of the  information  and  disclosures  required by
generally  accepted  accounting  principles.  These statements should be read in
conjunction  with the  Company's  consolidated  financial  statements  and notes
thereto for the year ended  December 31,  1996.  The  accompanying  consolidated
financial  statements  have not  been  audited  by  independent  accountants  in
accordance  with  generally  accepted  auditing  standards but in the opinion of
management such financial statements include all adjustments, consisting only of
normal  recurring  adjustments,  necessary  to  summarize  fairly the  Company's
financial position and results of operations.  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 year ending  December  31,  1997.  The December 31, 1996
condensed balance sheet data was derived from audited financial statements,  but
does not  include all  disclosures  required by  generally  accepted  accounting
principles.  The consolidated  financial  statements include the accounts of the
Company and its wholly owned subsidiaries. All significant intercompany balances
have been  eliminated.  Certain  amounts have been  reclassified in prior years'
financial statements to conform to the current presentation.


2.  Dividends Declared
- ----------------------
No dividends were declared by the Company during the nine months ended September
30, 1997.




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