MITSUI VENDOR LEASING 1998-1 LLC
S-1, 1998-06-04
Previous: MERCURY ALPHA FUND INC, N-8A, 1998-06-04
Next: CIT RV TRUST 1998-A, 8-K, 1998-06-04




   As filed with the Securities and Exchange Commission on            , 1998
                                                          -----------
                                       Registration Statement No. 333- 
                                                                      --------

==============================================================================

                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549
                                             
                                -------------
                                  FORM S-1
                            REGISTRATION STATEMENT
                                    UNDER
                          THE SECURITIES ACT OF 1933
                                ------------
                   MITSUI VENDOR LEASING ASSET TRUST 1998-1
                            (Issuer of Securities)
                    MITSUI VENDOR LEASING FUNDING CORP. II
                  (Depositor of the above-referenced Trust)
            (Exact Name of Registrant as Specified in Its Charter)

    DELAWARE                     6799                   APPLIED FOR
(State or Other           (Primary Standard          (I.R.S. Employer
 Jurisdiction of           Industrial                 Identification
 Incorporation or          Classification Code        Number)
 Organization)             Number)

                    MITSUI VENDOR LEASING FUNDING CORP. II
                       6363 GREENWICH DRIVE, SUITE 100
                         SAN DIEGO, CALIFORNIA 92122
                                (619) 558-5050
        (Address, Including Zip Code, and Telephone Number, Including
           Area Code, of Registrant's Principal Executive Offices)

                            JOHN L. PLUNKETT, ESQ.
                    MITSUI VENDOR LEASING FUNDING CORP. II
                       6363 GREENWICH DRIVE, SUITE 100
                         SAN DIEGO, CALIFORNIA 92122
                                (619) 558-5004
     (Name, Address, Including Zip Code, and Telephone Number, Including
                       Area Code, of Agent For Service)
                                               
                              ----------------
                                  COPIES TO:

Siegfried P. Knopf, Esq.                       James J. Croke, Jr., Esq.
Brown & Wood LLP                               Cadwalader, Wickersham & Taft
One World Trade Center                         100 Maiden Lane
New York, New York 10048                       New York, New York 10038
                                             
                               -------------
       Approximate date of commencement of proposed sale to the public:
 As soon as practicable after this Registration Statement becomes effective.
                               -------------
     If any of the securities being registered on this form are to be offered
on a delayed or continuous basis pursuant to Rule 415 under the Securities
Act of 1933, check the following box./ /
     If this form is filed to register additional securities for an offering
pursuant to Rule 462(b) under the Securities Act, check the following box and
list the Securities Act registration statement number of the earlier
effective registration statement for the same offering./ /
     If this form is a post-effective amendment filed pursuant to Rule 462(d)
under the Securities Act, check the following box and list the Securities Act
registration statement number of the earlier effective registration statement
for the same offering./ /
     If delivery of the prospectus is expected to be made pursuant to Rule
434, please check the following box./ /
                                ------------

                       CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>

=========================================================================================================
                                                      Proposed Maximum   Proposed Maximum
                                          Amount to        Offering         Aggregate        Amount of
         Title of each Class of               be          Price Per          Offering       Registration
       Securities to be Registered        Registered       Unit(1)           Price(1)           Fee
- ---------------------------------------------------------------------------------------------------------
<S>                                       <C>               <C>             <C>               <C>
Receivable Backed-Notes . . . . . . . .   $1,000,000        $100%           $1,000,000        $303.03
=========================================================================================================
</TABLE>

(1)  Estimated solely for the purpose of calculating the registration fee on
     the basis of the proposed maximum offering price per unit.
                                ------------

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




   
Information   contained  herein  is  subject  to  completion  or  amendment.   A
registration  statement  relating  to these  securities  has been filed with the
Securities  and Exchange  Commission.  These  securities may not be sold nor may
offers to buy be accepted  without  the  delivery  of a final  prospectus.  This
prospectus shall not constitute an offer to sell or the solicitation of an offer
to buy nor  shall  there be any sale of these  securities  in any State in which
such offer,  solicitation  or sale would be unlawful  prior to  registration  or
qualification under the securities laws of any such State.
    

Preliminary Prospectus dated June 1, 1998; Subject to Completion

PROSPECTUS

                    Mitsui Vendor Leasing Asset Trust 1998-1
                                     Issuer

                    $____% Class A-1 Receivable-Backed Notes
                    $____% Class A-2 Receivable-Backed Notes
                    $____% Class A-3 Receivable-Backed Notes

                     $____% Class B Receivable-Backed Notes
                     $____% Class C Receivable-Backed Notes

                     Mitsui Vendor Leasing Funding Corp. II
                                 Trust Depositor

                       Mitsui Vendor Leasing (U.S.A.) Inc.
                               Seller and Servicer

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


     Mitsui Vendor Leasing Asset Trust 1998-1 (the "Trust" or the "Issuer") is a
limited  purpose  business  trust formed under the laws of the State of Delaware
pursuant to a Trust Agreement, dated as of _________, 1998 between Mitsui Vendor
Leasing Funding Corp. II ("MVLFC II") as trust depositor (in such capacity,  the
Trust Depositor) and _________ as owner trustee (the "Owner Trustee").  MVLFC II
is a wholly owned  subsidiary of Mitsui Vendor  Leasing  (U.S.A.) Inc.  ("Mitsui
Vendor Leasing").  The Trust will issue $_______  aggregate  principal amount of
___%  Class A-1  Receivable-Backed  Notes  (the  "Class  A-1  Notes"),  $_______
aggregate principal amount of ___% Class A-2 Receivable-Backed Notes (the "Class
A-2  Notes"),  and  $_______  aggregate  principal  amount  of  ___%  Class  A-3
Receivable-Backed  Notes (the "Class A-3 Notes," and together with the Class A-1
Notes and the Class A-2 Notes,  the "Class A  Notes"),  $____________  aggregate
principal amount of ___% Class B Receivable-Backed  Notes (the "Class B Notes"),
and $_____________  aggregate principal amount of ___% Class C Receivable-Backed
Notes (the "Class C Notes," and together  with the Class A Notes and the Class B
Notes,  the "Notes"),  pursuant to an indenture dated as of  __________________,
1998  (the  "Indenture")  between  the Trust and  ______________,  as  indenture
trustee (in such capacity,  the "Indenture  Trustee").  To the extent  described
herein,  payments  of  interest  and  principal  on the  Class B  Notes  will be
subordinated in priority of payment to interest and principal,  respectively, on
the Class A Notes,  and payments of interest and  principal on the Class C Notes
will  be  subordinated  in  priority  of  payment  to  interest  and  principal,
respectively,  on the Class A Notes and the Class B Notes.  The Notes  will have
the benefit of amounts, if any, on deposit in the Reserve Fund. See "Description
of the Notes" herein. (cover continued on next page)

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

     THERE ARE  MATERIAL  RISKS  ASSOCIATED  WITH AN  INVESTMENT  IN THE  NOTES.
PROSPECTIVE  INVESTORS  SHOULD  CAREFULLY  CONSIDER  THE FACTORS SET FORTH UNDER
"RISK FACTORS" ON PAGE 18 OF THIS PROSPECTUS.

     THE NOTES  REPRESENT  OBLIGATIONS  OF THE TRUST ONLY AND WILL NOT REPRESENT
INTERESTS IN OR  OBLIGATIONS  OF MITSUI VENDOR  LEASING  (U.S.A.)  INC.,  MITSUI
VENDOR  LEASING  FUNDING  CORP.  II OR ANY OF THEIR  AFFILIATES,  OTHER THAN THE
TRUST.

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

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

<TABLE>
<CAPTION>

===================================================================================================================================
                                                                                          Underwriting

                                                                    Price to Public       Discounts and       Proceeds to Issuer
                                                                          (1)            Commissions(2)             (1)(3)
<S>                                                                <C>                  <C>                   <C>
- -----------------------------------------------------------------------------------------------------------------------------------
Per Class A-1 Note...............................................           %                   %                      %
- -----------------------------------------------------------------------------------------------------------------------------------
Per Class A-2 Note...............................................           %                   %                      %
- -----------------------------------------------------------------------------------------------------------------------------------
Per Class A-3 Note...............................................           %                   %                      %
- -----------------------------------------------------------------------------------------------------------------------------------
Per Class B Note.................................................           %                   %                      %
- -----------------------------------------------------------------------------------------------------------------------------------
Per Class C Note.................................................           %                   %                      %
- -----------------------------------------------------------------------------------------------------------------------------------
Total............................................................          $                    $                     $
===================================================================================================================================
</TABLE>
(1)  Plus  accrued  interest,  if any,  at the  applicable  Interest  Rate  from
      ___________, 1998.
(2)   MVLFC  II  and  Mitsui  Vendor   Leasing  have  agreed  to  indemnify  the
      Underwriter against certain liabilities,  including  liabilities under the
      Securities Act of 1933. See "Plan of Distribution."
(3)   Before deducting expenses of this offering estimated to be $_______.

      The Notes are offered by First Union Capital Markets,  a division of Wheat
First Securities, Inc. (the "Underwriter"),  subject to prior sale, when, as and
if issued to and  accepted by it and subject to its right to reject any order in
whole or in part or to withdraw,  cancel or modify any order without notice.  It
is  expected  that  delivery of the Notes will be made in  book-entry  form only
through the Same Day Funds Settlement System of The Depository Trust Company, or
through Cedel Bank, S.A. or the Euroclear System, on or about ___________, 1998.

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

                           First Union Capital Markets

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


                The date of this Prospectus is ___________, 1998.


  

(cover page continued)

     The Notes will  represent  asset-backed  debt  obligations of the Trust and
will be secured  pursuant to the Indenture  primarily by (i) a pool of contracts
(the   "Contracts")   consisting  of  leases  ("Leases")  and  conditional  sale
agreements  ("CSAs"),  financing  the lease or  purchase of a variety of new and
used machine  tools (such as machining  centers,  lathes,  milling  machines and
cutting  machinery),  medical  equipment  (such as  diagnostic  and  therapeutic
examination  equipment  for  radiology,  nuclear  medicine  and  ultrasound  and
laboratory analysis  equipment),  photo-finishing  equipment,  plastic injection
molding  equipment,  textile  equipment  (such as knitting  machines and textile
manufacturing  machines),  computer  equipment  (such as  inventory  control and
tracking computer equipment,  computer work stations,  personal computers,  data
storage devices and other computer related peripheral equipment) and other types
of equipment (collectively, the "Equipment") and (ii) amounts available, if any,
in the Reserve Fund.  The Contracts  and related  interests  will be conveyed by
Mitsui Vendor  Leasing (in such capacity,  the "Seller") to the Trust  Depositor
pursuant to a transfer and sale agreement dated as of  __________________,  1998
(the  "Transfer  and Sale  Agreement")  by and  between  the  Seller  the  Trust
Depositor. The Trust Depositor will concurrently convey such assets to the Trust
pursuant to a sale and servicing  agreement  dated as of  __________,  1998 (the
"Sale and Servicing  Agreement")  among the Trust, the Trust  Depositor,  Mitsui
Vendor  Leasing,  as servicer  (in its capacity as  servicer,  the  "Servicer"),
_____________,  as back-up servicer (in such capacity,  the "Back-up Servicer"),
and the Indenture Trustee.

     Interest on the Notes will be payable monthly in arrears on the ___________
(____)  day of the  month  (or,  if such  day is not a  Business  Day,  the next
succeeding Business Day) beginning on ___________, 1998 (each, a "Payment Date")
with respect to the period from and including the immediately  preceding Payment
Date (or, with respect to the initial  Payment Date, the date of issuance of the
Notes) to and excluding  such Payment Date.  Principal  payments with respect to
the Notes will be payable on each Payment Date to the extent  described  herein.
The stated  maturity  date with  respect to the Class A-1 Notes is the  ________
____ Payment  Date,  with  respect to the Class A-2 Notes is the  ________  ____
Payment  Date,  with respect to the Class A-3 Notes is the ________ ____ Payment
Date, with respect to the Class B Notes is the  ____________  ____ Payment Date,
and with respect to the Class C Notes is the  __________  ____ Payment Date. The
actual  payment in full,  however,  of the Notes  could and is expected to occur
earlier than such stated  maturity  dates.  See "Summary of  Terms--Terms of the
Notes--B. Principal" and "--C. Optional Redemption" herein.

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

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

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

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

                             REPORTS TO NOTEHOLDERS

     During  such time as the Notes  remain in  book-entry  form,  periodic  and
annual  unaudited  reports,  containing  information  concerning the Trust,  the
Contracts and the Notes,  will be prepared by the Servicer and sent on behalf of
the Issuer to Cede & Co.  ("Cede"),  as nominee of The Depository  Trust Company
("DTC"), and the Euroclear System ("Euroclear") or Cedel Bank, S.A. ("CEDEL") as
registered  holders of the Notes.  Such reports  will be made  available by DTC,
Euroclear or CEDEL and its  participants to holders of interests in the Notes in
accordance  with the rules,  regulations  and procedures  creating and affecting
DTC,  Euroclear and CEDEL,  respectively.  See  "Description of the Notes--Book-
Entry  Registration"  and "--Reports"  herein.  Such reports will not constitute
financial  statements  prepared in accordance with generally accepted accounting
principles  or that have been  examined  and  reported  upon by, with an opinion
expressed by, an independent or certified public accountant.

                              AVAILABLE INFORMATION

     The Trust  Depositor,  as  originator  of the  Trust,  has  filed  with the
Securities and Exchange  Commission (the "Commission") a Registration  Statement
(together  with  all  amendments  and  exhibits   thereto,   the   "Registration
Statement") under the Securities Act of 1933, as amended (the "Securities Act"),
with respect to the Notes  offered  pursuant to this  Prospectus  and  described
herein. For further information, reference is made to the Registration Statement
which may be inspected and copied at the public reference facilities  maintained
by the Commission at 450 Fifth Street, N.W., Room 1024, Washington,  D.C. 20549;
Citicorp Center, 500 West Madison, Suite 1400, Chicago, Illinois 60661 and Seven
World  Trade  Center,  Suite  1300,  New  York,  New York  10048.  Copies of the
Registration  Statement may be obtained from the Public  Reference Branch of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  at prescribed
rates.  The  Commission  also  maintains a public  access  site on the  Internet
through the World Wide Web at which site  reports,  information  statements  and
other  information,  including  all  electronic  filings,  regarding  the  Trust
Depositor and the Trust may be viewed.  The Internet  address of such World Wide
Web site is http://www.sec.gov.  The Servicer, on behalf of the Trust, will also
file or cause to be filed  with the  Commission  such  periodic  reports  as are
required  under the  Securities  Exchange Act of 1934, as amended (the "Exchange
Act") and the rules and regulations of the Commission thereunder. Copies of such
reports can be obtained as described  above.  However,  in  accordance  with the
Exchange Act and the rules and  regulations  of the Commission  thereunder,  the
Servicer  expects  that the  Trust's  obligation  to file such  reports  will be
terminated following the end of 1998.

     Upon  receipt of a request by an  investor,  or his or her  representative,
within the period  during which there is an  obligation to deliver a Prospectus,
the Underwriter will promptly deliver, or cause to be delivered,  without charge
and in  addition  to any  such  delivery  requirements,  a  paper  copy  of this
Prospectus and a Prospectus encoded in an electronic format.


                                SUMMARY OF TERMS

     The  following  summary is  qualified  in its  entirety by reference to the
detailed information appearing elsewhere in this Prospectus. Certain capitalized
terms used in this summary are defined elsewhere in this Prospectus on the pages
indicated under the heading "Index of Terms" commencing on page 85.

     There are material risks  associated  with an investment in the Notes.  See
"Risk  Factors" on page 18 for a discussion  of certain  factors that  investors
should consider before making an investment in the Notes.

Issuer.....................Mitsui  Vendor  Leasing  Asset  Trust  1998-1,   (the
                           "Issuer" or the "Trust"),  a Delaware  business trust
                           formed by the Trust  Depositor  and the Owner Trustee
                           pursuant   to  the  Trust   Agreement   dated  as  of
                           __________ , 1998 (the "Trust Agreement") between the
                           Trust Depositor and the Owner Trustee.  The principal
                           executive  offices  of the Trust  are in  Wilmington,
                           Delaware,  in  care  of  the  Owner  Trustee,  at the
                           address of the Owner Trustee specified below.

Trust Depositor............Mitsui Vendor  Leasing  Funding  Corp. II, a Delaware
                           corporation    (the   "Trust    Depositor")   and   a
                           wholly-owned,  limited  purpose  subsidiary of Mitsui
                           Vendor  Leasing  (U.S.A.) Inc. The Trust  Depositor's
                           principal  executive  offices  are  located  at  6363
                           Greenwich  Drive,  Suite 100,  San Diego,  California
                           92122 and its telephone number is (619) 558-____. See
                           "The Trust" herein.

Seller/Servicer............Mitsui  Vendor  Leasing  (U.S.A.)  Inc.,  a  Delaware
                           corporation  ("Mitsui  Vendor  Leasing,"  or,  in its
                           separate  capacities  as a Seller  under the Transfer
                           and Sale Agreement, or as Servicer under the Sale and
                           Servicing  Agreement  described herein,  the "Seller"
                           and  the  "Servicer",  respectively).  Mitsui  Vendor
                           Leasing's  offices  are  located  at  6363  Greenwich
                           Drive, Suite 100, San Diego, California 92122 and its
                           telephone  number  is  (619)  558-5050.  See  "Mitsui
                           Vendor Leasing (U.S.A.) Inc." herein.

Indenture Trustee..........._________________________,  as  trustee   under  the
                           Indenture  described  herein (in such  capacity,  the
                           "Indenture   Trustee").   The   Indenture   Trustee's
                           corporate  trust  office  is  located  at  __________
                           ____________________________________________________.
                           See "The Indenture--The Indenture Trustee" herein.

Owner Trustee.............._______________________,  as owner  trustee under the
                           Trust  Agreement  (the  "Owner  Trustee").  The Owner
                           Trustee's offices are located at ____________________
                           ___, Wilmington, Delaware, ________.

Back-up Servicer..........._________________________,  as back-up servicer under
                           the Sale and Servicing Agreement described herein (in
                           such capacity,  the "Back-up Servicer").  Pursuant to
                           the  Sale  and  Servicing   Agreement,   the  Back-up
                           Servicer will become the successor  Servicer upon any
                           resignation or termination of the Servicer.  See "The
                           Transfer and Sale  Agreement  and Sale and  Servicing
                           Agreement Generally--Back-up Servicer" herein.

Cutoff Date................With  respect  to the  Contracts  transferred  to the
                           Trust on the Closing Date,  ____________,  1998,  and
                           with respect to any Additional Contract or Substitute
                           Contract  transferred  to the Trust  thereafter,  the
                           close of  business  on the first day of the  calendar
                           month in which  such  transfer  occurs  (each of such
                           dates,  the "Cutoff  Date," an  "Additional  Contract
                           Cutoff Date" or a "Substitute  Contract Cutoff Date,"
                           respectively).  The term  "Cutoff  Date,"  when  used
                           herein in the  context of general  references  to the
                           Contracts, should be deemed to include a reference to
                           the  Additional  Contract  Cutoff Date and Substitute
                           Contract  Cutoff Date of any  Additional  Contract or
                           Substitute Contract included in the Contracts, unless
                           otherwise  specified or unless the context  otherwise
                           clearly requires.

Closing Date...............On or about ________ __, 1998 (the "Closing Date").

Collection Periods,
Calculation Dates,
Payment Dates and
Record Dates...............The period from and including  the  first day of each
                           calendar  month to and including  the last day of the
                           calendar month (such last day, the "Calculation Date"
                           and each such period, a "Collection Period").

                           A "Payment  Date" is the  _________  (___) day (or if
                           any such date is not a "Business  Day,"  i.e.,  a day
                           other  than a  Saturday,  a Sunday  or a day on which
                           banking institutions in San Diego,  California or New
                           York, New York are authorized or obligated by any law
                           or  regulation  to  be  closed,   then  on  the  next
                           succeeding  Business  Day)  of  each  calendar  month
                           commencing  ________ __, 1998. The Collection  Period
                           relating to any particular  Payment Date shall be the
                           calendar  month  preceding  the  month in which  such
                           Payment Date occurs.

                           With respect to  any Payment Date  and the Notes, the
                           "Record Date" is the day  immediately  preceding each
                           Payment  Date (or,  with  respect  to any  Definitive
                           Note,  the last day of the calendar  month  preceding
                           the month in which such Payment Date occurs).

The Notes..................$___________ aggregate principal amount (the "Initial
                           Class A-1 Note  Principal  Balance")  of _____% Class
                           A-1 Receivable-Backed  Notes (the "Class A-1 Notes"),
                           $___________ aggregate principal amount (the "Initial
                           Class A-2 Note  Principal  Balance")  of _____% Class
                           A-2 Receivable-Backed  Notes (the "Class A-2 Notes"),
                           and  $___________  aggregate  principal  amount  (the
                           "Initial  Class  A-3  Note  Principal   Balance"  and
                           together  with the Initial  Class A-1 Note  Principal
                           Balance  and the Class  A-2  Principal  Balance,  the
                           "Initial Class A Note  Principal  Balance") of _____%
                           Class A-3  Receivable-Backed  Notes (the  "Class A- 3
                           Notes" and together  with the Class A-1 Notes and the
                           Class A-2 Notes,  the  "Class A Notes");  $__________
                           aggregate principal amount (the "Initial Class B Note
                           Principal     Balance")    of    _____%    Class    B
                           Receivable-Backed  Notes (the  "Class B Notes");  and
                           $__________  aggregate principal amount (the "Initial
                           Class C Note  Principal  Balance")  of _____% Class C
                           Receivable-Backed  Notes  (the  "Class C Notes";  and
                           together  with  the  Class  A Notes  and the  Class B
                           Notes,  the  "Notes").   The  Initial  Class  A  Note
                           Principal Balance is equal to approximately  ____% of
                           the  initial  ADCB of the  Contract  Pool  (with  the
                           Initial Class A-1 Note Principal Balance, the Initial
                           Class  A-2 Note  Principal  Balance  and the  Initial
                           Class A-3 Principal  Balance  equal to  approximately
                           __%, __% and __%,  respectively,  of the initial ADCB
                           of the  Contract  Pool),  the  Initial  Class  B Note
                           Principal Balance is equal to approximately _____% of
                           the  initial  ADCB  of the  Contract  Pool,  and  the
                           Initial  Class C Note  Principal  Balance is equal to
                           approximately  _____%  of  the  initial  ADCB  of the
                           Contract Pool.

                           The Notes will be issued by the Trust  pursuant to an
                           indenture   dated  as  of  ________   __,  1998  (the
                           "Indenture")  between  the Issuer  and the  Indenture
                           Trustee.  The Notes will be secured by the  Contracts
                           and the other Trust  Assets  pledged by the Issuer to
                           the Indenture Trustee under the Indenture.  The Notes
                           will be  available  for purchase in  book-entry  form
                           only in minimum  denominations of $1,000 and integral
                           multiples  thereof (except for one Note of each Class
                           which,  for  rounding  purposes,  may be less than an
                           integral multiple thereof). The holders of beneficial
                           interests in the Notes held in book-entry form ("Note
                           Owners")  will not be entitled to receive  Definitive
                           Notes except in the limited  circumstances  described
                           herein. See "Description of the  Notes--General"  and
                           "--Definitive Notes" and "--Book-Entry  Registration"
                           herein.

                           The  Class B  Notes  and  the  Class C Notes  will be
                           subordinated  to the  Class  A  Notes  to the  extent
                           described  herein  and  the  Class  C  Notes  will be
                           subordinated  to the  Class  B  Notes  to the  extent
                           described    herein.    See   "Description   of   the
                           Notes--Allocations" herein.

Trust Assets...............The assets pledged to the Indenture Trustee to secure
                           the Notes will  include  the  following  (the  "Trust
                           Assets"): (i) the Contracts (including all Additional
                           Contracts and Substitute Contracts, if any), (ii) all
                           monies due or to become due  thereunder or in respect
                           thereof from and after the Cutoff Date  applicable to
                           such Contracts, in the form of (A) Scheduled Payments
                           inclusive of such payments  received  through  Vendor
                           recourse or support  arrangements,  but excluding the
                           Excluded Amounts,  (B) Prepayments and (C) Recoveries
                           (including  any  derived  from  the   disposition  of
                           related Equipment) received with respect to Defaulted
                           Contracts, (iii) the related Equipment (or a security
                           interest therein),  (iv) such amounts as from time to
                           time  may be held in the  Collection  Account  or any
                           related  account  or  subaccount  under  the Sale and
                           Servicing  Agreement or the Indenture,  together with
                           earnings  on funds  therein,  (v) the  rights  of the
                           Trust under the Sale and  Servicing  Agreement,  (vi)
                           amounts  available,  if  any,  in the  Reserve  Fund,
                           together with earnings on the funds therein and (vii)
                           proceeds of any of the foregoing.

A. Contracts...............The   Contracts  to  be  included  in  the  pool  of
                           Contracts  pledged  by the  Issuer  to the  Indenture
                           Trustee  pursuant  to the  Indenture  (the  "Contract
                           Pool")   consist  of  leases  (each,  a  "Lease")  or
                           conditional sale agreements  (each, a "CSA") relating
                           to the lease or sale of Equipment.

                           The Contracts  included in the Contract Pool have the
                           characteristics   specified   in  the   Transfer  and
                           Servicing Agreement and described herein, and will be
                           purchased by the Trust  Depositor  from the Seller on
                           the Closing  Date  pursuant to the  Transfer and Sale
                           Agreement and  concurrently  conveyed to the Trust by
                           the  Trust   Depositor   pursuant  to  the  Sale  and
                           Servicing  Agreement.  The Seller,  will make certain
                           representations   and   warranties   concerning   the
                           Contracts,  including  that all of the  Contracts are
                           commercial, rather than consumer, leases or financing
                           arrangements,  and that no adverse  selection process
                           was employed in the  selection of Contracts  for sale
                           under  the  Transfer  and  Sale  Agreement.  See "The
                           Transfer and Sale  Agreement  and Sale and  Servicing
                           Agreement Generally--Representations and Warranties,"
                           "Use of Proceeds" and "The Contract Pool" herein.

                           As of the initial  Cutoff Date, the Contract Pool had
                           the  following   characteristics   (unless  otherwise
                           noted,  percentages  are  calculated  by reference to
                           Discounted Contract Balances of the related Contracts
                           as a percentage  of the ADCB of the  Contract  Pool).
                           The  Discounted   Contract   Balances  and  the  ADCB
                           utilized  in clauses  (ii),  (iv) and (vi) below were
                           calculated utilizing the Statistical Discount Rate:

                                (i) there were ______ Contracts in  the Contract
                           Pool;

                               (ii) the ADCB of the  Contracts in  the  Contract
                           Pool was $______________;

                              (iii) the  final  scheduled  payment  date  of the
                           Contract with the latest  maturity or  expiration was
                           ____________, 200_;

                               (iv) the average Discounted Contract Balance  was
                           approximately $___________;

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

                              (vi) the  End-Users  in respect  of  approximately
                           _____% of the Contracts  were located in the State of
                           California;  approximately  ___% were  located in the
                           State of  _______________;  approximately  ___%  were
                           located  _________  in the State of  _______________;
                           and in no other state  represented  more 5.00% of the
                           Contracts.

                           See "The  Transfer  and Sale  Agreement  and Sale and
                           Servicing Agreement Generally--Concentration Amounts"
                           herein.

                           The Statistical Discount Rate is equal to _____% (the
                           "Statistical Discount Rate"). Although the Discounted
                           Contract  Balances  and the  ADCB  calculated  at the
                           Discount Rate will vary somewhat from the  Discounted
                           Contract   Balances  and  ADCB   calculated   at  the
                           Statistical  Discount Rate, such variance will not be
                           material.

                           For  further  information   regarding  the  Contracts
                           included  in the  Contract  Pool,  see "The  Contract
                           Pool" and "The Contracts  Generally," as well as "The
                           Sale    and    Servicing     Agreement    Generally--
                           Representations and Warranties"  and "--Concentration
                           Amounts" herein.

                           Between the initial  Cutoff Date and the Closing Date
                           some  amortization  of the Contracts  included in the
                           Contract  Pool is  expected  to occur.  In  addition,
                           certain Contracts included in the Contract Pool as of
                           the initial Cutoff Date may be determined not to meet
                           the eligibility  requirements  for the final Contract
                           Pool,  and may not be included in the final  Contract
                           Pool. To the extent a Contract is  determined  not to
                           meet the  eligibility  requirements  for the Contract
                           Pool, the Seller will pursue one of two options:  (i)
                           repurchase the ineligible Contract or (ii) substitute
                           for the  ineligible  Contract a new  Contract  having
                           similar  characteristics and meeting the requirements
                           described herein (a "Substitute Contract"). While the
                           statistical distribution of the characteristics as of
                           the  Closing  Date for the  Contract  Pool  will vary
                           somewhat from the  statistical  distribution  of such
                           characteristics  as of the  initial  Cutoff  Date  as
                           presented in this Prospectus,  such variance will not
                           be material.

                           In  addition,  in  connection  with any  Contract for
                           which  a  full  contractual   payment  has  not  been
                           received  from the End-User for more than 120 days or
                           which the Servicer determines, in accordance with its
                           customary  and usual  practices,  is not  collectible
                           (each a "Defaulted Contract"), the Servicer will have
                           the option under the Sale and Servicing  Agreement to
                           substitute  for such  Defaulted  Contract one or more
                           Substitute  Contracts.  See  "Mitsui  Vendor  Leasing
                           (U.S.A.) Inc.--Write-Off Policy" herein.

                           Also,  the  Servicer  may,  at  its  option,  make  a
                           material  modification  to or adjustment of the terms
                           of a Contract that would not otherwise be permissible
                           under the Sale and  Servicing  Agreement  (unless the
                           Contract  was  to  be  prepaid  in  full)  (each,  an
                           "Adjusted     Contract"),     if     the     Servicer
                           contemporaneously  substitutes one or more Substitute
                           Contracts  for such Adjusted  Contract.  In addition,
                           from  time to time  there  may  also be  non-material
                           adjustments or  modifications  in Contract terms that
                           may be  effected  by the  Servicer  on  behalf of the
                           Issuer   without   Noteholder   consent  and  without
                           affecting  the  Contract's  status  as  part  of  the
                           Contract Pool.

                           The  ADCB of the  Defaulted  Contracts  and  Adjusted
                           Contracts  for which the Seller or Servicer may cause
                           the  substitution of Substitute  Contracts is limited
                           to an amount  not in excess of 10% of the ADCB of the
                           Contract Pool as of the initial Cutoff Date.

                           In addition,  the  Servicer may at its option,  under
                           the terms of the Sale and Servicing Agreement, permit
                           or agree to the early  termination or full prepayment
                           of any Contract in certain circumstances,  and on the
                           terms  and  subject  to  the  conditions  more  fully
                           specified in the Sale and  Servicing  Agreement  (any
                           such Contract for which there is an early termination
                           or  full  prepayment,  a  "Prepaid  Contract").  Such
                           circumstances may include, without limitation, a full
                           or  partial  buyout  of the  Equipment  which  is the
                           subject of the  Contract,  or an  equipment  upgrade.
                           With respect to any Prepaid Contract the Servicer may
                           at its option  either (x) include such  prepayment in
                           full in the Available  Amount for the related Payment
                           Date or (y) reinvest the prepayment  proceeds of such
                           Prepaid  Contract in one or more new Contracts having
                           similar  characteristics  to  such  Prepaid  Contract
                           (each, an "Additional Contract").

                           Additional   Contracts   and   Substitute   Contracts
                           included in the Contract Pool (i) will be conveyed to
                           the Trust Depositor pursuant to the Transfer and Sale
                           Agreement,  by the  Trust  Depositor  to  the  Issuer
                           pursuant to the Sale and  Servicing  Agreement and in
                           turn pledged by the Issuer to the  Indenture  Trustee
                           pursuant  to the  Indenture  and (ii)  must  meet the
                           Contract Pool concentration limitations and the other
                           substitution  requirements described herein. See "The
                           Transfer  and Sale and Sale and  Servicing  Agreement
                           Generally--Representations and Warranties" herein. In
                           addition,  either the final scheduled payment on such
                           Substitute Contract or Additional Contract will be on
                           or prior to the _______  ______  Payment  Date or, to
                           the extent the final  payment on such Contract is due
                           after the ______ ______ Payment Date,  only Scheduled
                           Payments due on or prior to such date may be included
                           in the Discounted  Contract  Balance of such Contract
                           for the purpose of making any  calculation  under the
                           Indenture or the Sale and Servicing Agreement.

B. Equipment...............All of the Seller's right,  title and interest (which
                           may  be  limited  to  a  security  interest)  in  the
                           Equipment,  if any,  subject  to each  Lease  and the
                           security interest of the Seller in the Equipment,  if
                           any,  subject to each CSA  included  in the  Contract
                           Pool  will  be  transferred  to the  Trust  Depositor
                           pursuant to the  Transfer and Sale  Agreement  and to
                           the  Issuer   pursuant  to  the  Sale  and  Servicing
                           Agreement  and will be  pledged  by the Issuer to the
                           Indenture   Trustee   pursuant   to  the   Indenture.
                           Equipment  will  include a variety of  machine  tools
                           (such as machining centers,  lathes, milling machines
                           and cutting  machinery),  medical  equipment (such as
                           diagnostic and therapeutic  examination equipment for
                           radiology,   nuclear   medicine  and  ultrasound  and
                           laboratory   analysis   equipment),   photo-finishing
                           equipment,   plastic  injection  molding   equipment,
                           textile  equipment  (such as  knitting  machines  and
                           textile manufacturing  machines),  computer equipment
                           (such as  inventory  control  and  tracking  computer
                           equipment,    computer   work   stations,    personal
                           computers,  data storage  devices and other  computer
                           related  peripheral  equipment)  and  other  types of
                           equipment.  See "The Contracts  Generally--Equipment"
                           and "The  Contract  Pool"  herein.  In the  event the
                           End-User  defaults in its obligation to make payments
                           under any  Contract,  the  Servicer  will  follow its
                           customary and usual collection procedures,  which may
                           include  the  repossession  and  sale of any  related
                           Equipment on behalf of the Trust. Any Recoveries from
                           such sale shall  constitute  Available  Amounts.  See
                           "The     Contracts     Generally--Equipment,"     and
                           "Description  of  the   Notes--Defaulted   Contracts"
                           herein.

C.  Collection
    Account................A trust account will  be  established by the Servicer
                           in the name of and aintained by the Indenture Trustee
                           (the  "Collection  Account")  into which all  amounts
                           that will be  collected  in respect of the  Contracts
                           will be  deposited  in  accordance  with the Sale and
                           Servicing   Agreement   and   the   Indenture.    See
                           "Description   of  the   Notes--Collection   Account"
                           herein.

D.  Vendor
    Agreements.............The Seller  acquired  the  Contracts  included in the
                           Contract  Pool  by  an  assignment  (each  a  "Vendor
                           Assignment")  from equipment  manufacturers,  dealers
                           and  distributors  (each a "Vendor")  who  originated
                           such Contracts in connection  with the acquisition or
                           use by an End-User of a Vendor's Equipment.

                           A  substantial  portion  of  the  Vendor  Assignments
                           (representing  approximately  ___% of the ADCB of the
                           Contract Pool as of the initial  Cutoff Date) will be
                           made pursuant to finance program  agreements (each, a
                           "Vendor Program Agreement") with the Vendors pursuant
                           to which the Seller finances transactions relating to
                           the acquisition or use by an End-User of the Vendor's
                           Equipment. The Vendor Assignments, the Vendor Program
                           Agreements or a combination thereof generally provide
                           for  various  forms  of  support  from  Vendors  with
                           respect  to the  Contracts.  Such  support  generally
                           includes  representations  and  warranties by Vendors
                           with  respect  to  the  Contracts   (and   repurchase
                           obligations   in   case   of   a   breach   of   such
                           representations   and   warranties)  and  remarketing
                           support by the Vendor with  respect to the  Equipment
                           in the  event  of an  End-User  default.  The  Vendor
                           Assignments and Vendor Program  Agreements  generally
                           do not provide direct recourse against the Vendor for
                           End-User     defaults.     See     "The     Contracts
                           Generally--Vendor  Program  Agreements"  and "--Other
                           Vendor Arrangements" herein.

                           All of the Seller's right,  title and interest in the
                           Vendor  Assignments and the Vendor Program Agreements
                           (to the extent  related to the Contracts  included in
                           the Contract  Pool) will be conveyed to the Issuer on
                           the  Closing  Date and in turn will be pledged by the
                           Issuer to the Indenture Trustee under the Indenture.

E. Reserve Fund............A trust  account  has been  established  by the Trust
                           Depositor  in the name of,  and  maintained  by,  the
                           Indenture   Trustee  (the  "Reserve  Fund").  On  the
                           Closing  Date the Trust  Depositor  will  deposit (or
                           cause to be  deposited)  $___________  in the Reserve
                           Fund  (which  is  equal  to ___%  of the  ADCB of the
                           Contract  Pool as of the  initial  Cutoff  Date) (the
                           "Initial Reserve Fund Deposit"). Pursuant to the Sale
                           and Servicing Agreement, the amount on deposit at any
                           time in the Reserve Fund (the  "Reserve Fund Amount")
                           will be required to equal the greater of (a) (i) from
                           the  Closing  Date  until  such  date as the  Initial
                           Reserve Fund Deposit  equals or exceeds _____% of the
                           then current ADCB of the Contract  Pool,  the Initial
                           Reserve  Fund  Deposit  and (ii) from and after  such
                           date as the  Initial  Reserve  Fund equals of exceeds
                           ___% of the then current  ADCB of the Contract  Pool,
                           ___% of the then current  ADCB of the  Contract  Pool
                           and (b) ___% of the ADCB of the  Contract  Pool as of
                           the  initial  Cutoff  Date.  The  amount  at any time
                           required to be held in the  Reserve  Fund is referred
                           to herein as the "Required Reserve Fund Amount."

                           Amounts  held from time to time in the  Reserve  Fund
                           will  continue  to be  held  for the  benefit  of the
                           Noteholders  through  the date on which the Notes are
                           paid in full. On each Payment Date, the Reserve Fund
                           Amount   will   be   applied   as   described   under
                           "Description   of   the    Notes--Allocations"    and
                           "--Reserve  Fund" herein to the extent that Available
                           Amounts  with  respect to any  Payment  Date are less
                           than the  amount  necessary  to pay  interest  on the
                           Notes,  provided that upon the occurrence of an Event
                           of  Default  or  a  Restricting  Event,  any  amounts
                           remaining in the Reserve Fund shall be applied to pay
                           the  principal on the Notes.  On any Payment Date if,
                           after   giving   effect   to  all   allocations   and
                           distributions  on such Payment Date, the Reserve Fund
                           Amount exceeds the Required Reserve Fund Amount, such
                           excess will be  distributed  to the Seller.  Upon any
                           such  distributions  to the Seller,  the  Noteholders
                           will have no further  rights  in, or claims to,  such
                           amounts.

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

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

A.  Interest...............Interest on the outstanding  principal  amount of the
                           Notes will  accrue on the basis of a year of 360 days
                           consisting of twelve 30 day months from and including
                           the most recent  Payment  Date on which  interest has
                           been paid  (or,  in the case of the  initial  Payment
                           Date,  from and  including  the Closing  Date) to but
                           excluding the following Payment Date (each period for
                           which  interest  accrues  on the Notes,  an  "Accrual
                           Period").  Interest  on the Notes  will be payable on
                           each  Payment  Date to the  holders  of record of the
                           Class  A  Notes  (the  "Class  A  Noteholders"),  the
                           holders of record of the Class B Notes (the  "Class B
                           Noteholders")  and the holders of record of the Class
                           C Notes (the "Class C Noteholders;" together with the
                           Class A Noteholders and the Class B Noteholders,  the
                           "Noteholders")  as of the related  Record  Date.  See
                           "Description of the  Notes--General" and "--Interest"
                           herein.

                           Interest  on the Notes is payable  on a Payment  Date
                           from Available  Amounts available on such date (after
                           application  of such  Available  Amounts to repay any
                           outstanding   Servicer  Advances,   and  to  pay  the
                           Servicing Fee and after  application of such amounts,
                           in the case of the Class B Notes,  to pay interest on
                           the  Class A Notes  and,  in the case of the  Class C
                           Notes,  to pay  interest  on the  Class A and Class B
                           Notes).  Such Available Amounts  represent  primarily
                           collections  of  payments  due under  the  Contracts,
                           certain  amounts  received  upon  the  prepayment  or
                           repurchase  of  Contracts  or   liquidation   of  the
                           Contracts and  disposition  of the related  Equipment
                           upon  defaults  thereunder,  and proceeds of Servicer
                           Advances,  if any,  amounts  available in the Reserve
                           Fund,  if any, as well as earnings on amounts held in
                           the  Collection  Account  and the Reserve  Fund.  See
                           "Description of the Notes--Allocations" herein.

B.  Principal..............Principal  of the Class  A Notes  will be  payable on
                           each  Payment  Date in an amount equal to the Class A
                           Principal  Payment  Amount for such Payment  Date, to
                           the extent Available Amounts are available  therefor,
                           after  payment  of  unpaid  Servicer  Advances,   the
                           Servicing Fee and interest payments on the Notes. The
                           Class A Principal  Payment  Amount will be  allocated
                           sequentially among the Class A-1, Class A-2 and Class
                           A-3  Notes  so that  the  entire  Class  A  Principal
                           Payment Amount will be allocated, first, to the Class
                           A-1 Notes until the Class A-1 Notes are paid in full,
                           second,  to the Class  A-2 Notes  until the Class A-2
                           Notes are paid in full and,  third,  to the Class A-3
                           Notes  until  the  Class  A-3 Notes are paid in full;
                           provided  that,   should  any  Event  of  Default  or
                           Restricting  Event have  occurred and be  continuing,
                           the  Class  A  Principal   Payment   Amount  will  be
                           allocated  among the Class  A-1,  Class A-2 and Class
                           A-3 Notes on a pro rata basis.  See  "Description  of
                           the Notes--Allocations" herein.

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

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

                           The Class A  Principal  Payment  Amount,  the Class B
                           Principal  Payment  Amount and the Class C  Principal
                           Payment  Amount for any Payment  Date  represent  the
                           Applicable  Percentage  for each such  Class for such
                           Payment Date times the  Aggregate  Principal  Paydown
                           Amount for such Payment Date. Such principal  payment
                           amounts,  however,  are payable on any  Payment  Date
                           only to the  extent of  Available  Amounts  available
                           therefor.  As a result, any deficiency in the payment
                           of such principal payment amounts on any Payment Date
                           that  is  due  to  the  limited   Available   Amounts
                           remaining   after  payment  of  all  amounts  payable
                           therefrom   having   a  higher   priority   will  not
                           constitute an Event of Default  under the  Indenture.
                           To  the  extent   the  Notes  of  any  Class   remain
                           outstanding  on the stated  maturity  of such  Class,
                           failure  to pay the  Notes  of such  Class in full on
                           such date will  constitute  an Event of Default.  See
                           "Description of the Notes--Events of Default."

                           The "Aggregate  Principal  Paydown Amount" means, for
                           any  Payment  Date,  an amount  (not less than  zero)
                           equal to (a) the ADCB of the Contract  Pool as of the
                           beginning  of  business  on  the  first  day  of  the
                           immediately  preceding  Collection Period,  minus (b)
                           the  ADCB of the  Contract  Pool as of the  close  of
                           business on the last day of the immediately preceding
                           Collection  Period.  Such  decline in the ADCB of the
                           Contract   Pool   for  such   immediately   preceding
                           Collection Period may be through payment, prepayment,
                           default and writeoff, determination of ineligibility,
                           substitution  or addition of the  Contracts or as may
                           otherwise be described herein.

                           The "Applicable  Percentage"  means, (a) prior to the
                           Cross Over Date, (i) for the Class A Notes,  ______%,
                           (ii) for the Class B Notes, ______% and (iii) for the
                           Class C Notes,  ______%  and (b) after the Cross Over
                           Date,  (i) for the Class A Notes,  ______%,  (ii) for
                           the Class B Notes,  ______% and (iii) for the Class C
                           Notes,  ______%. The "Cross Over Date" is the Payment
                           Date on which aggregate principal amount of the Notes
                           is equal to ___% or less of the ADCB of the  Contract
                           Pool as of the  last  day of the  related  Collection
                           Period. As of the Closing Date, the aggregate initial
                           principal  amount  of the  Notes  will  be  equal  to
                           approximately   ___%  of  the  initial  ADCB  of  the
                           Contract Pool.

                           After the occurrence of an Event of Default,  or upon
                           the  occurrence  and  during  the  continuance  of  a
                           Restricting  Event,  principal  on the Notes  will be
                           allocated  among  the  Class A,  Class B and  Class C
                           Notes  sequentially  (i.e., no principal will be paid
                           on the Class B Notes or the  Class C Notes  until the
                           Class  A  Notes  have  been  paid  in  full,  and  no
                           principal will be paid on the Class C Notes until the
                           Class B Notes have been paid in full);  provided that
                           principal  allocated  in such  manner  to the Class A
                           Notes will be distributed  among the Class A-1, Class
                           A-2 and Class A-3 Notes pro rata. See "Description of
                           the Notes--Allocations" herein.

                              Stated Maturity  Date.......The stated maturity of
                           the Class A-1 Notes is the _______  Payment Date; the
                           stated  maturity  of  the  Class  A-2  Notes  is  the
                           __________  Payment Date; the stated  maturity of the
                           Class A-3 Notes is the  __________  Payment Date; the
                           stated   maturity   of  the  Class  B  Notes  is  the
                           _________Payment Date; and the stated maturity of the
                           Class C Notes  is the  ______________  Payment  Date.
                           However, if all payments on the Contracts are made as
                           scheduled,  final  payment  with respect to the Notes
                           would occur earlier than stated maturity.

C.  Optional               
    Redemption.............The Trust  Depositor  may  repurchase  all  remaining
                           Contracts  and  related  assets,  and thus effect the
                           early  redemption of the Notes on any Payment Date on
                           or after which the ADCB of the Contract  Pool is less
                           than 10% of the ADCB of the  Contract  Pool as of the
                           initial  Cutoff  Date.  The  price at which the Trust
                           Depositor  will be required to purchase the Contracts
                           in order to exercise such option will be equal to the
                           greater of (i) the ADCB of the Contract Pool and (ii)
                           the  amount  that  when   applied   pursuant  to  the
                           Indenture  together with all other amounts  available
                           thereunder  will be sufficient to redeem the Notes at
                           a price equal to the unpaid  principal  amount of the
                           Notes  plus  accrued  and  unpaid  interest   thereon
                           through the date of redemption.

ADCB.......................The  "ADCB"  means,  at  any  time,  the  sum  of the
                           Discounted   Contract   Balances  of  all   Contracts
                           included in the Contract Pool at such time.

                           "Discounted  Contract  Balance" means with respect to
                           any Contract,  (a) as of the related Cutoff Date, the
                           present  value  of  all of  the  remaining  Scheduled
                           Payments  becoming due under such Contract  after the
                           applicable   Cutoff  Date  but  not  later  than  the
                           _________  ________ Payment Date,  discounted monthly
                           at the Discount  Rate and (b) as of any other date of
                           determination,  the sum of (i) the  present  value of
                           all of the remaining  Scheduled Payments becoming due
                           under  such   Contract  on  or  after  such  date  of
                           determination   but  not  later  than  the  _________
                           ________  Payment  Date,  discounted  monthly  at the
                           Discount  Rate and (ii) the  aggregate  amount of all
                           Scheduled   Payments  due  and  payable   under  such
                           Contract after the  applicable  Cutoff Date and prior
                           to such date of determination that have not then been
                           received   by  the   Servicer;   provided   that  the
                           Discounted Contract Balance of any Defaulted Contract
                           will  be  equal  to  zero.  The  Discounted  Contract
                           Balance  for  each   Contract   shall  be  calculated
                           assuming:

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

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

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

                           "Discount Rate" means, at any date of  determination,
                           a per annum rate equal to the sum of (i) the weighted
                           average  of  the  Class  A  Interest  Rate,  Class  B
                           Interest  Rate  and  Class  C  Interest  Rate,   each
                           weighted  by (x) the Initial  Class A Note  Principal
                           Balance,  Initial Class B Note  Principal  Balance or
                           Initial Class C Note Principal Balance, as applicable
                           and (y) the  expected  weighted  average life of each
                           Class of Notes, as applicable, assuming a CPR of ___%
                           and (ii) the Servicing Fee Percentage.

                           "Scheduled  Payments"  means,  with  respect  to  any
                           Contract,  the  rent or  financing  payment  (whether
                           principal or principal and interest)  scheduled to be
                           made by the related  End-User under the terms of such
                           Contract after the related Cutoff Date (provided that
                           Scheduled   Payments  do  not  include  any  Excluded
                           Amounts). Substantially all of the Contracts included
                           in the Contract Pool provide for  Scheduled  Payments
                           to be made monthly.

Subordination..............The Class A Notes will be senior  in right of payment
                           to the Class B Notes and Class C Notes, and the Class
                           B Notes  will be  senior in right of  payment  of the
                           Class C Notes;  in each case to the extent  described
                           herein. See "Description of the Notes--Allocations."

Servicing; Servicing
Fee; Servicer
Advances...................The  Servicer  will  be  responsible  for  servicing,
                           managing and  administering the Contracts and related
                           interests, and enforcing and receiving collections on
                           the  Contracts.  The  Servicer  will be  required  to
                           exercise  the degree of skill and care in  performing
                           these  functions that it  customarily  exercises with
                           respect to similar  property owned or serviced by the
                           Servicer in its individual capacity.

                           The Servicer will be entitled on each Payment Date to
                           receive (a) a monthly fee (the "Servicing Fee") equal
                           to  the  product  of (i)  one-twelfth  of  ___%  (the
                           "Servicing Fee  Percentage") and (ii) the ADCB of the
                           Contract Pool as of the beginning of the  immediately
                           preceding Collection Period, payable out of Available
                           Amounts.  In addition as  compensation  for acting as
                           Servicer,  the Servicer  will be entitled to all late
                           charges and certain other fees paid by the End-Users.

                           Under certain limited circumstances, the Servicer may
                           resign or be  removed,  in which  event  the  Back-up
                           Servicer will be appointed as successor Servicer. See
                           "The   Sale   and   Servicing   Agreement   Generally
                           --Resignation and Certain Other Matters Regarding the
                           Servicer" and "--Servicer Default" herein.

                           The  Servicer  will  be  required  to  cause  amounts
                           collected  on the  Contracts  to be  deposited to the
                           Collection   Account   maintained  by  the  Indenture
                           Trustee no later than two Business Days following the
                           Servicer's  determination that such amounts relate to
                           the  Contracts or the  Equipment.  The Servicer  will
                           also make advances  (each, a "Servicer  Advance") for
                           delinquent Scheduled Payments, but only to the extent
                           it  determines  in  its  sole  discretion  that  such
                           advances will be  recoverable  in future periods from
                           Recoveries  on the related  Contract.  Such  Servicer
                           Advances are reimbursable  from Available  Amounts as
                           described   herein.   See  "The   Transfer  and  Sale
                           Agreement   and   Sale   and   Servicing    Agreement
                           Generally--Collection and Other Servicing Procedures"
                           herein.

Repurchase or
Substitution for
Certain Breaches
Of Representations And
Warranties.................Pursuant  to the  Transfer  and Sale  Agreement,  the
                           Seller will be obligated  to accept the  reconveyance
                           of  a  Contract  and  the  interest  in  the  related
                           Equipment  from the Indenture  Trustee and to deposit
                           the  corresponding  Transfer  Deposit Amount,  if the
                           interest of the Issuer or the  Noteholders  in any of
                           the related Equipment,  the related Contract,  or the
                           related   Contract  File  is   materially   adversely
                           affected by a breach of a representation  or warranty
                           made by the Seller with respect to such  Contract and
                           if such breach has not been cured  within ___ days of
                           discovery of such breach. In the alternative,  and at
                           the Seller's  option,  the  affected  Contract may be
                           replaced  with  a  Substitute   Contract  of  similar
                           characteristics   under  the   standards   applicable
                           generally  to   Substitute   Contracts  as  described
                           herein.

Maturity and
Prepayment
Conditions.................CSAs are generally prepayable by their terms, and the
                           Servicer will be authorized to accept  prepayments on
                           Leases in certain circumstances. Each prepayment on a
                           Contract,  if such  Contract  is not  replaced by the
                           Issuer's  reinvestment  in  a  comparable  Additional
                           Contract  as  described  herein,   will  shorten  the
                           weighted average  remaining term of the Contracts and
                           the  weighted   average  life  of  the  Notes.   Such
                           prepayments  of  principal  will be  included  in the
                           Available  Amounts and will be payable in whole or in
                           part to Noteholders on the Payment Date following the
                           Collection   Period  in  which  such  prepayment  was
                           received,   as  set   forth   herein.   The  rate  of
                           prepayments  on the  Contracts  will also be affected
                           under certain  circumstances  relating to breaches of
                           representations, warranties or covenants with respect
                           to the Contracts,  since the Seller will be obligated
                           to repurchase materially adversely affected Contracts
                           from  the   Contract   Pool   unless  it  provides  a
                           Substitute  Contract for the Contract  related to the
                           breached  representation  or warranty.  Additionally,
                           the rate of  payments on the  Contracts  will also be
                           affected  by the timing of  Recoveries  on  Defaulted
                           Contracts  unless the Servicer  provides a Substitute
                           Contract   for   the   Defaulted   Contract,    which
                           substitution  is in the sole and absolute  discretion
                           of the Servicer.  A higher than  anticipated  rate of
                           prepayments  will  reduce  the ADCB of the  Contracts
                           more  quickly  than   expected  and  thereby   reduce
                           anticipated aggregate interest payments on the Notes.
                           Any  reinvestment  risks  resulting  from a faster or
                           slower  incidence of prepayment of Contracts  will be
                           borne entirely by the Noteholders.  Such reinvestment
                           risks  include  the risk that  interest  rates may be
                           lower at the time such holders received payments from
                           the Issuer than interest  rates would  otherwise have
                           been had such  prepayments  not been made or had such
                           prepayments been made at a different time.

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

Federal Income Tax
Considerations.............In the  opinion  of  Brown & Wood  llp,  federal  tax
                           counsel  to  the  Issuer,   for  federal  income  tax
                           purposes,  the Notes will be  characterized  as debt,
                           and  the  Issuer  will  not  be  characterized  as an
                           association  (or  a  publicly   traded   partnership)
                           taxable as a  corporation.  Each  Noteholder,  by the
                           acceptance  of a Note,  will agree to treat the Notes
                           as    indebtedness.    See   "Federal    Income   Tax
                           Consequences" herein.

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

Rating.....................It is  a  condition  to  the  issuance  of the  Notes
                           offered hereunder that the Class A Notes, be rated at
                           least  _______,  that  the  Class B Notes be rated at
                           least  _____  and that the  Class C Notes be rated at
                           least  _______  by  _____________   and  ___________,
                           respectively (collectively, the "Rating Agencies"). A
                           rating is not a recommendation  to purchase,  hold or
                           sell Notes  inasmuch  as such rating does not comment
                           as to market  price or  suitability  for a particular
                           investor.  Ratings  address the  likelihood of timely
                           payment  of  interest  and the  ultimate  payment  of
                           principal  on the  Notes  pursuant  to  their  terms.
                           Ratings will not address the  likelihood  of an early
                           return  of  invested  principal.   There  can  be  no
                           assurance  that any  rating  will  remain for a given
                           period of time or that a rating  will not be  lowered
                           or  withdrawn  entirely  if, in the  judgment  of any
                           Rating  Agency,   circumstances   in  the  future  so
                           warrant. See "Rating of the Notes" herein.



                                  RISK FACTORS

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

Absence of Public Market; Limited Liquidity

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

Prepayments on the Contracts Affect the Yield of the Notes

     Because the rate of payment of principal  on the Notes will  depend,  among
other things,  on the rate of payment on the  Contracts,  the rate of payment of
principal on the Notes cannot be assured. Payments on the Contracts will include
Scheduled  Payments  as well as  partial  and full  prepayments  (including  any
Scheduled  Payment (or  portion  thereof)  which the  Servicer  has  received in
advance of its  scheduled  due date and which will be applied on such due date),
and any and all cash proceeds or rents realized from the sale,  lease,  re-lease
or  re-financing  of Equipment  under any Prepaid  Contract,  payments  upon the
liquidation of Defaulted Contracts (net of liquidation  expenses),  and payments
upon  repurchases by the Seller  through the Trust  Depositor as a result of the
breach of certain  representations  and  warranties or covenants in the Transfer
and Sale  Agreement and the Sale and Servicing  Agreement (any such voluntary or
involuntary prepayment,  purchase or termination, a "Prepayment").  The Servicer
may permit the End-User  under a Contract that is not prepayable by its terms to
make an optional  prepayment so long as such Prepayment is in an amount which is
not less than the Prepayment Amount of the related Contract.

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

No Assurances Given as to Changes in the Ratings of the Notes

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

Subordination of the Class B Notes and the Class C Notes

     To the extent described herein under the heading  "Description of the Notes
- --  Allocations":  (i) payments of interest  and  principal on the Class B Notes
will  be  subordinated  in  priority  of  payment  to  interest  and  principal,
respectively,  on the Class A Notes and (ii)  payments of interest and principal
on the Class C Notes will be subordinated in priority of payment to interest and
principal, respectively, on the Class A Notes and the Class B Notes.

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

Certain Risks Associated with Geographic Concentrations of Contracts

     The Contracts constituting the initial Contract Pool reflect concentrations
of End-Users  thereon located in the States of __________,  _____ and __________
equal to ____%, ___% and ___%, respectively, of the ADCB of the Contract Pool as
of the initial  Cutoff Date. No other state  accounts for more than 5.00% of the
Contract Pool. To the extent adverse events or economic conditions  particularly
affect any of these states or the related  geographic  regions,  the delinquency
and default  experience  of the Contract  Pool could be adversely  impacted with
corresponding  negative implications for the timing and amount of collections on
the  Contracts  and  possible  delays  or  insufficiencies  in  payments  due to
Noteholders.

Rate  at  which  Equipment  Becomes  Obsolete  Affects  Prepayment  Rate  of the
Contracts and the Notes; Reinvestment Risk

     Technological  change could  affect the  Noteholders.  For example,  to the
extent that technological change results in increased  prepayment  activity,  it
may  increase  Prepayments  of the  Contracts.  Such  Prepayments  may result in
distributions  to  Noteholders  of  amounts  which  would  otherwise  have  been
distributed over the remaining term of the Contracts and such  distributions may
require  the  Noteholders  to reinvest  such  Prepayments  in a less  attractive
interest rate environment.  See "--Prepayments on the Contracts Affect the Yield
of the Notes."

Declines in  Market  Value of Equipment;  Shortfalls with respect  to  Available
Amounts to Pay the Notes

     In the event a Contract  becomes a Defaulted  Contract,  the only source of
payment for amounts  expected to be paid on such Contract will be the income and
proceeds  from  the  disposition  of  any  related  Equipment  and a  deficiency
judgment,  if any, against the End-User under the Defaulted Contract.  Since the
market value of the Equipment may decline  faster than the  Discounted  Contract
Balance  and may be  subject  to sudden,  significant  declines  in value due to
technological  advances, the Servicer might not recover the entire amount due on
the  Contract  and might not receive any  Recoveries  on the  Equipment.  To the
extent such deficiencies deplete the Reserve Fund and subordination with respect
to Notes and the collateral securing the Notes, respectively,  such deficiencies
may create a shortfall with respect to payments on the Notes.

Certain Legal Risks

     Legal Risks  Associated  With  Servicer's  Retention of Contract  Files. To
facilitate servicing and reduce administrative costs, the Contract Files will be
retained  in the  possession  of the  Servicer  and not be  deposited  with  the
Indenture  Trustee  or any  other  agent or  custodian  for the  benefit  of the
Noteholders.  UCC financing  statements  will be filed  reflecting  the sale and
assignment of the Contracts and related interests described herein by the Seller
to the Trust Depositor  pursuant to the Transfer and Sale Agreement,  and by the
Trust Depositor to the Trust pursuant to the Sale and Servicing  Agreement,  and
the pledge of Trust Assets by the Issuer to the  Indenture  Trustee  pursuant to
the  Indenture.  The  Servicer's  accounting  records and computer files will be
marked to reflect such  conveyances and pledge.  Because the Contract Files will
remain in  the Servicer's  possession,  however,  if the Servicer, the Indenture
Trustee or a third party, while in possession of the Contracts, sells or pledges
and delivers such  Contracts to  another  party in  violation  of the  Sale  and
Servicing  Agreement and the  Indenture,  there is a risk  that such party could
acquire an interest in the  Contracts  that would have priority over that of the
Noteholders.  In such event,  distributions  to  Noteholders  could be adversely
affected.  See "Certain Legal Aspects of the  Contracts--Transfer  of Contracts"
herein.

     Legal Risks  Associated  With  Transfers  of  Interests  in  Equipment.  In
connection  with the  conveyance  of the  Contracts  to the Trust,  the Seller's
right,  title and  interest  in the  related  Equipment  will be assigned by the
Seller to the Trust Depositor  pursuant to the Transfer and Sale Agreement,  and
by the  Trust  Depositor  to  the  Trust  pursuant  to the  Sale  and  Servicing
Agreement,  and pledged by the Trust to the  Indenture  Trustee  pursuant to the
Indenture.  It has been the general  policy of the Seller to file or cause to be
filed UCC  financing  statements  with  respect  to  Equipment  relating  to the
Contracts.  Due, however,  to the  administrative  burden and expense associated
with amending  many filings in numerous  states where  Equipment is located,  no
assignments of the UCC financing statements  evidencing the security interest of
the Seller in the Equipment will be filed to reflect the Trust Depositor's,  the
Trust's or the Indenture Trustee's interests therein. While failure to file such
assignments does not affect the Trust's interest in the Contracts (including the
security interest in the related Equipment granted pursuant to such Contract) or
perfection of the Indenture Trustee's interest in such Contracts, it does expose
the  Trust  (and  thus   Noteholders)  to  the  risk  that  the  Servicer  could
inadvertently  release its security interest in the Equipment of record,  and it
could   complicate  or  impede  the  Trust's  (and  the   Indenture   Trustee's)
enforcement,  as  assignee,  of the  Seller's  right,  title and interest in the
Equipment. While these risks should not affect the perfection or priority of the
interest  of the  Indenture  Trustee  in the  Contracts  or  rights  to  payment
thereunder,  they may  adversely  affect the right of the  Indenture  Trustee to
receive  proceeds  of a  disposition  of  the  Equipment  related  to  Defaulted
Contracts.  Additionally,  statutory liens for repairs or unpaid taxes and other
liens arising by operation of law may have  priority  even over prior  perfected
security  interests in the  Equipment  assigned to the  Indenture  Trustee.  See
"Certain  Legal Aspects of the  Contracts--Transfers  of Interests in Equipment"
herein.

     Risk of  Ineffective  Sale  in  Vendor  Bankruptcy.  The  Seller  initially
acquired the Contracts  from Vendors.  If the  acquisition  of a Contract by the
Seller is treated as a sale of such Contract from the  applicable  Vendor to the
Seller,  such Contract  generally would not be part of such Vendor's  bankruptcy
estate and would not be available to such Vendor's creditors. If a Vendor became
a debtor in a bankruptcy  case then,  if an unpaid  creditor of such Vendor or a
representative of such creditor, such as a trustee in bankruptcy, or such Vendor
acting as a debtor-in-  possession,  were to take the position  that the sale of
such Contracts to the Seller was  ineffective to remove such Contracts from such
Vendor's  estate (for instance,  that such sale should be  recharacterized  as a
pledge of  Contracts  to  secure  borrowings  of such  Vendor),  then  delays in
payments  under the  Contracts to the Issuer  could occur and,  should the court
rule in favor of such  creditor,  representative  or Vendor,  reductions  in the
amount of such payments could result.  Further,  if the transfer of Contracts to
the  Seller is  recharacterized  as a pledge,  a tax or  government  lien on the
property of the pledging Vendor arising before the Contracts came into existence
may have  priority  over the  Seller's  (and  hence the Trust  Depositor's,  the
Issuer's and the Indenture Trustee's) interest in the Contracts. In addition, to
the extent a Vendor has agreed  under the related  Vendor  Assignment  or Vendor
Program Agreement to perform certain  obligations in connection with its sale of
Contracts  to the  Seller,  application  of  federal  and state  bankruptcy  and
insolvency  laws in the event of the  bankruptcy of such Vendor could affect the
interests of the Noteholders in the related Contracts if such laws result in any
obligations  being written off as  uncollectible  or result in delay in payments
due  in  respect  of  such  obligations.  See  "Certain  Legal  Aspects  of  the
Contracts--Certain Matters Relating to Bankruptcy."

     Risk of  Ineffective  Sale in Bankruptcy of Mitsui Vendor  Leasing.  In the
Transfer and Sale Agreement,  the Seller will warrant that the conveyance of the
Contracts to the Trust Depositor thereunder is a valid sale and transfer of such
Contracts  to the  Trust  Depositor.  Also  pursuant  to the  Transfer  and Sale
Agreement,  the Seller and the Trust Depositor will covenant that they will each
treat the transactions  described herein as a sale of the Contracts to the Trust
Depositor, and the Seller will agree to take all actions that are required under
applicable law  to perfect  the Issuer's  ownership  interest in  the Contracts.
See "Certain Legal Aspects of the Contracts--Transfer of Contracts."

     If,  however,  the transfer of the  Contracts to the Trust  Depositor  were
treated as a pledge of the  Contracts to secure a borrowing  by the Seller,  the
distribution  of  proceeds  of  the  Contracts  to the  Issuer  (and  hence  the
Noteholders)  might be subject to the  automatic  stay  provisions of the United
States  Bankruptcy Code (Title 11 U.S.C.  Section 101 et seq.) (the  "Bankruptcy
Code") in the event of a bankruptcy proceeding with respect to the Seller, which
would delay the  distribution of such proceeds for an uncertain  period of time.
In addition,  a bankruptcy trustee would have the power to sell the Contracts if
the  proceeds  of such sale could  satisfy the amount of the debt deemed owed by
the Seller, or the bankruptcy  trustee could substitute other collateral in lieu
of the  Contracts  to  secure  such  debt,  or such  debt  could be  subject  to
adjustment by the bankruptcy court if the Seller were to file for reorganization
under Chapter 11 of the Bankruptcy Code.

     Risk of  Rejection  of "True  Leases."  A  bankruptcy  trustee or debtor in
possession  under the Bankruptcy Code has the right to elect to assume or reject
any  executory  contract or unexpired  lease which is  considered  to be a "true
lease" (and not a  financing)  under  applicable  law.  Any  rejection of such a
contract  or lease  would  constitute  a breach of such  contract  or lease,  as
applicable,  as  of  the  day  preceding  the  commencement  of  the  applicable
bankruptcy case,  entitling the nonbreaching  party to a pre-petition  claim for
damages.

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

     The Seller  will  represent  as of the  initial  Cutoff  Date that,  in the
Seller's reasonable  judgment,  the Discounted Contract Balance of the Contracts
in the Contract Pool that are "true leases" under applicable law does not exceed
__% of the ADCB of the Contract Pool as of such date.

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

     Certain States May Limit the  Enforceability  of Certain Lease  Provisions.
Certain  states have adopted a version of Article 2A of the UCC ("Article  2A"),
which purports to codify many provisions of existing common law.  Although there
is little precedent regarding how Article 2A will be interpreted,  it may, among
other  things,   limit   enforceability   of  any   "unconscionable"   lease  or
"unconscionable" provision in a lease, provide a lessee with remedies, including
the right to cancel the lease contract, for certain lessor breaches or defaults,
and may add to or modify the terms of "consumer  leases" and leases in which the
lessee is a "merchant lessee." However, in the Transfer and Sale Agreement,  the
Seller will represent  that (i) no Contract is a "consumer  lease" as defined in
Section 2A-103(1)(e) of the UCC; and (ii) to the best of the Seller's knowledge,
each  End-User has accepted the  Equipment  leased to it and,  after  reasonable
opportunity  to inspect  and test,  has not  notified  the Seller of any defects
therein. Article 2A, moreover, recognizes typical commercial lease "hell or high
water" rental payment clauses (which clauses unconditionally obligate the lessee
to make  all  Scheduled  Payments,  without  setoff)  and  validates  reasonable
liquidated damages provisions in the event of lessor or lessee defaults. Article
2A also recognizes the concept of freedom of contract and permits the parties in
a commercial  context a wide degree of latitude to vary from the  provisions  of
the law.

     Risk of State  Taxes.  Because  there may be "true  leases" in the Contract
Pool,  a risk exists  that  certain  states may  attempt to impose  taxes on the
Issuer, thereby reducing the Available Amounts to make payments on the Notes.

Risks Associated  With Limited  Assets of the  Issuer --  No Recourse to  Mitsui
Vendor Leasing or its Affiliates

     Neither the Seller nor any of its affiliates is generally obligated to make
any payments in respect of the Notes or the  Contracts.  However,  in connection
with the  sale of  Contracts  by the  Seller  to the  Trust  Depositor,  and the
concurrent conveyance of such Contracts by the Trust Depositor to the Trust, the
Seller  will  make   representations   and   warranties   with  respect  to  the
characteristics of such Contracts and, in certain circumstances,  the Seller may
be required to  repurchase  Contracts  from the Trust  Depositor  (and the Trust
Depositor   concurrently   from  the   Trust)   with   respect   to  which  such
representations  and warranties  have been breached.  See "The Transfer and Sale
Agreement and the Sale and Servicing  Agreement  Generally--Representations  and
Warranties" herein.  Because the Trust is a limited purpose trust with no assets
other  than  the  Trust  Assets,  the  Noteholders  must  rely  solely  upon the
Contracts,  the  Equipment  and  related  security  described  herein as well as
amounts in the Reserve Fund, to the extent  available,  for payment of principal
and interest on the Notes.  If payments  made or realized from the Contracts and
the disposition  proceeds of the Equipment are  insufficient to make payments on
the Notes (and after all amounts in the Reserve Fund are used),  no other assets
will be available for the payment of the deficiency.

Book-Entry  Registration  --  Noteholders  Limited to  Exercising  Their  Rights
Through DTC, Euroclear or CEDEL

     The Notes offered hereby initially will be represented by one or more Notes
registered  in the name of Cede & Co. and will not be registered in the names of
the beneficial  owners or their nominees.  As a result of this, unless and until
Definitive  Notes are issued,  beneficial  owners will not be  recognized by the
Issuer or the  Indenture  Trustee  as  Noteholders,  as that term is used in the
Indenture.  Hence,  until  such  time,  beneficial  owners  will only be able to
exercise the rights of Noteholders  indirectly,  through DTC, Euroclear or CEDEL
and their respective participating  organizations,  and will receive reports and
other  information  provided  for under the  Indenture  only if, when and to the
extent  provided  by DTC,  Euroclear  or  CEDEL,  as the  case  may be,  and its
participating   organizations.   See   "Description  of  the   Notes--Book-Entry
Registration."


                                 USE OF PROCEEDS

     The proceeds  from the sale of the Notes,  after paying the expenses of the
Issuer and the Trust Depositor, will be paid to Trust Depositor and in turn
the Seller in  consideration  of the transfer to the Trust of the  Contracts and
related rights.

                                    THE TRUST

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

     The Trust was organized as a business  trust formed in accordance  with the
laws of the State of Delaware,  pursuant to the Trust Agreement,  solely for the
purpose of effectuating the transactions  described herein.  Prior to formation,
the Trust will have had no assets or obligations and no operating  history.  The
Trust  will not  engage  in any  business  activity  other  than (a)  acquiring,
managing and holding the Contracts and related interests  described herein,  (b)
issuing  the Notes,  (c)  making  distributions  and  payments  thereon  and (d)
engaging in those  activities,  including  entering  into  agreements,  that are
necessary,  suitable or convenient to accomplish the foregoing or are incidental
thereto or connected therewith.  As a consequence,  the Trust is not expected to
have any source of capital resources other than the Trust Assets. As of the date
of this Prospectus,  neither the Trust Depositor nor the Trust is subject to any
legal proceedings.

                                THE CONTRACT POOL

The Contracts

     The Contracts  will be purchased by the Trust  Depositor from the Seller on
the Closing  Date (and as of the initial  Cutoff Date) under a transfer and sale
agreement  dated as of  __________,  1998 (the  "Transfer  and Sale  Agreement")
between the Trust Depositor and the Seller, as well as any Additional  Contracts
and Substitute  Contracts  conveyed  thereunder as described  herein as of their
applicable  Cutoff Dates.  The Contracts  will in turn be purchased by the Trust
from the Trust Depositor on the Closing Date (and as of the initial Cutoff Date)
under a sale and servicing agreement dated as of ______________, 1998 (the "Sale
and Servicing Agreement") among the Trust, the Trust Depositor,  the Seller, the
Servicer,  the  Back-up  Servicer  and  the  Indenture  Trustee,  as well as any
Additional  Contracts and Substitute  Contracts conveyed thereunder as described
herein as of their applicable  Cutoff Dates. The Contracts have been and will be
selected by the Seller from its  portfolio  of  Contracts  based on the criteria
specified  in the  Transfer  and  Sale  Agreement.  See "The  Transfer  and Sale
Agreement   Generally--Representations   and  Warranties"  and  "--Concentration
Amounts" herein which specifically  describe the criteria for eligibility in the
Contract  Pool.  The Seller will make  certain  representations  and  warranties
concerning  the Contracts,  including that all of the Contracts are  commercial,
rather than  consumer,  leases or  financing  arrangements,  and that no adverse
selection  process was employed in the selection of Contracts for sale under the
Transfer and Sale Agreement.

     For further  information  regarding the  Contracts,  see "The Contracts 
Generally" herein and "The Contract Pool--Other Pool Data" below.

Other Pool Data

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

     Contracts  representing  approximately  _____% of the ADCB of the  Contract
Pool  as of the  initial  Cutoff  Date  provide  for  payments  by the  End-User
thereunder  on  a  basis  other  than  monthly  payments.  The  composition  and
distribution  of the  Contracts by remaining  term,  original  term,  Discounted
Contract Balance, End-User industry, geographic distribution,  type of equipment
and type of Contract are set forth in the  following  tables and are reported as
of the initial  Cutoff  Date.  Classification  by End-User  industry and type of
equipment  are  based  on  Mitsui  Vendor  Leasing's  customary  procedures  for
determining such classifications.  The largest End-User industry  concentration,
which  represents  an ADCB of  $__________  or ____% of the ADCB of the Contract
Pool  as of  the  initial  Cutoff  Date,  relates  to the  industrial  equipment
industry.  See  "Risk  Factors--Certain  Risks  Associated  with  Geographic  or
Industry    Concentrations   of   Contracts"    herein,    and   "The   Contract
Pool--Delinquency and Loss Information" below.

                        COMPOSITION OF THE CONTRACT POOL

                        ADCB                                        $___________

                Number of Contracts                                  ___________

       Weighted Average Original Term (Range)                        ___________
                    (in months)

          Weighted Average Remaining Term                            ___________
                 (Range)(in months)

        Average Discounted Contract Balance                         $___________

                   DISTRIBUTION OF CONTRACTS BY CONTRACT TYPE

                         Percentage of Number
   Number of Contacts       of Contracts        ADCD       Percentage of ADCD
   ------------------       ------------        ----       ------------------
        CSAs                             %     $                          %

        Leases                           %     $                          %

        Total                            %     $                          %




        DISTRIBUTION OF CONTRACTS BY STATE IN WHICH END-USERS ARE LOCATED
<TABLE>
<CAPTION>

                                                           Percentage of
                                     Number of               Number of             Discounted               Percentage
          State                      Contracts               Contracts          Contract Balance             of ADCB
          -----                      ---------             -------------        ----------------            ----------
<S>                                 <C>                   <C>                  <C>                         <C>
         Alabama                                                     %             $                                %
         Alaska                                                      %             $                                %
         Arizona                                                     %             $                                %
        Arkansas                                                     %             $                                %
       California                                                    %             $                                %
        Colorado                                                     %             $                                %
       Connecticut                                                   %             $                                %
        Delaware                                                     %             $                                %
  District of Columbia                                               %             $                                %
         Florida                                                     %             $                                %
         Georgia                                                     %             $                                %
         Hawaii                                                      %             $                                %
          Idaho                                                      %             $                                %
        Illinois                                                     %             $                                %
         Indiana                                                     %             $                                %
          Iowa                                                       %             $                                %
         Kansas                                                      %             $                                %
        Kentucky                                                     %             $                                %
        Louisiana                                                    %             $                                %
          Maine                                                      %             $                                %
        Maryland                                                     %             $                                %
      Massachusetts                                                  %             $                                %
        Michigan                                                     %             $                                %
        Minnesota                                                    %             $                                %
       Mississippi                                                   %             $                                %
        Missouri                                                     %             $                                %
         Montana                                                     %             $                                %
        Nebraska                                                     %             $                                %
         Nevada                                                      %             $                                %
      New Hampshire                                                  %             $                                %
       New Jersey                                                    %             $                                %
       New Mexico                                                    %             $                                %
        New York                                                     %             $                                %
     North Carolina                                                  %             $                                %
      North Dakota                                                   %             $                                %
          Ohio                                                       %             $                                %
        Oklahoma                                                     %             $                                %
         Oregon                                                      %             $                                %
      Pennsylvania                                                   %             $                                %
      Rhode Island                                                   %             $                                %
     South Carolina                                                  %             $                                %
      South Dakota                                                   %             $                                %
        Tennessee                                                    %             $                                %
          Texas                                                      %             $                                %
          Utah                                                       %             $                                %
         Vermont                                                     %             $                                %
        Virginia                                                     %             $                                %
       Washington                                                    %             $                                %
      West Virginia                                                  %             $                                %
        Wisconsin                                                    %             $                                %
         Wyoming                                                     %             $                                %
          Total                                                      %             $                                %
                                                                 _____             _________                     ____
</TABLE>

                                       

                  DISTRIBUTION OF CONTRACTS BY EQUIPMENT TYPE

<TABLE>
<CAPTION>
                                                         Percentage of
                                    Number of              Number of             Discounted             Percentage of
       Equipment Type               Contracts              Contract           Contract Balance               ADCB
       --------------               ---------            -------------        ----------------          -------------
<S>                                <C>                  <C>                  <C>                       <C>

      Machining Centers                                            %             $                                 %

    Miscellaneous Machine                                          %             $                                 %
            Tools

       Photo Finishing                                             %             $                                 %

     Medical Diagnostic                                            %             $                                 %
         Ultrasound

           Lathes                                                  %             $                                 %

    Miscellaneous Medical                                          %             $                                 %
         Diagnostic

     Metal Working Tools                                           %             $                                 %
     (Cutting Machinery)

           Milling                                                 %             $                                 %

      Battery Chargers                                             %             $                                 %

            Other                                                  %             $                                 %
                                    ________             ___________          _______
            Total                                                  %             $                                 %


</TABLE>




                 DISTRIBUTION OF CONTRACTS BY CONTRACT BALANCE
<TABLE>
<CAPTION>

                                                                Percentage of
     Discounted Contract                 Number of                Number of              Discounted             Percentage of
           Balance                       Contracts                Contracts           Contract Balance               ADCB
     -------------------                 ---------              -------------         ----------------          -------------
<S>                                     <C>                    <C>                   <C>                       <C>

        $ 0 - $25,000                                                     %                        $                       %

      $25,001 - $50,000                                                   %                        $                       %

      $50,001 - $75,000                                                   %                        $                       %
 
     $75,001 - $100,000                                                   %                        $                       %

     $100,001 - $150,000                                                  %                        $                       %

     $150,001 - $200,000                                                  %                        $                       %

     $200,001 - $250,000                                                  %                        $                       %

     $250,001 - $300,000                                                  %                        $                       %

     $300,001 - $350,000                                                  %                        $                       %

     $350,001 - $400,000                                                  %                        $                       %

    greater than $400,000                _____________                    %                        $                       %
                                                                          -                        -                       -

            TOTAL                                                         %                        $                       %
</TABLE>

                                       

  

                          DISTRIBUTION OF CONTRACTS BY
                      REMAINING MONTHS TO STATED MATURITY

<TABLE>
<CAPTION>
                                                           Percentage of
        Remaining Term              Number of                Number of              Discounted              Percentage of
          (Months)                  Contracts                Contracts           Contract Balance                ADCB
        --------------              ---------              -------------         ----------------           -------------
<S>                                <C>                    <C>                   <C>                        <C>

             0-6                                                     %                        $                       %

            7-12                                                     %                        $                       %

            13-24                                                    %                        $                       %

            25-36                                                    %                        $                       %

            37-48                                                    %                        $                       %

            49-60                                                    %                        $                       %

            61-72                                                    %                        $                       %

            73-84                                                    %                        $                       %
                                    _____________                    _                        _                       _

            Total                                                    %                        $                       %
</TABLE>

                          DISTRIBUTION OF CONTRACTS BY
                             ORIGINAL CONTRACT TERM
<TABLE>
<CAPTION>

                                                             Percentage of
        Original Term                 Number of                Number of              Discounted             Percentage of
          (Months)                    Contracts                Contracts           Contract Balance              ADCB
        -------------                 ---------              -------------         ----------------          -------------
<S>                                  <C>                    <C>                   <C>                       <C> 
                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %

                                                                       %                 $                             %
                                                                       _                 _                             _
            Total                                                      %                 $                             %
</TABLE>

                                       

  

                        Delinquency and Loss Information

     Set forth below is certain  information  regarding the delinquency and loss
experience of Mitsui  Vendor  Leasing with respect to its portfolio of financing
agreements   (including   Contracts  and  other  financing  agreements  that  it
previously  sold but  continues  to  service)  for users of a variety of machine
tools  (such  as  machining  centers,   lathes,  milling  machines  and  cutting
machinery),  medical  equipment (such as diagnostic and therapeutic  examination
equipment for radiology, nuclear medicine and ultrasound and laboratory analysis
equipment),  photo-finishing  equipment,  plastic injection  molding  equipment,
textile  equipment  (such  as  knitting   machines  and  textile   manufacturing
machines),  computer  equipment (such as inventory control and tracking computer
equipment,  computer work stations, personal computers, data storage devices and
other computer related peripheral  equipment) and other types of equipment.  The
information  set forth below includes  delinquency and loss experience of Mitsui
Vendor Leasing with respect to financing agreements which are included in Mitsui
Vendor  Leasing's  portfolio  including  Contracts  serviced  by Vendors and the
Contracts  included in the Contract  Pool.  There can be no  assurance  that the
levels of delinquency and loss experience on the Contracts will be comparable to
that  set  forth  below.  Of  the  Contracts  included  in the  Contracts  Pool,
approximately __ of such Contracts (representing approximately __ of the ADCB of
the  Contract  Pool as of the initial  Cut-off  Date) are being  serviced by the
related  Vendors.  Due to the  acquisition of Contract  portfolios  from various
Vendors and the development of additional finance programs with various Vendors,
the data set forth is not necessarily comparable on a year-to-year basis.

<TABLE>
<CAPTION>

                  Mitsui Vendor Leasing (U.S.A.) Inc. Portfolio
                        Delinquency Experience(1) (2) (3)
                                       At
                  -----------------------------------------------------------------------------------------------
                              [Three Months
                                  Ended             Twelve Months Ended      Twelve Months Ended      Twelve Months Ended
                             March 31, 1998]         December 31, 1997        December 31, 1996        December 31, 1995
                             ---------------        -------------------      -------------------      -------------------
<S>                         <C>                    <C>                      <C>                      <C>

Net Investment in
Contracts

31-60 days

61-90 days

91-120 days

Total (% of Net
Investment in Contracts)
</TABLE>

- ---------------------
(1)      Net Investment  equals the sum of the aggregate  amount of all payments
         required  to be made under the terms of the  contracts  plus the booked
         residual value, if any, plus the unamortized initial direct costs, less
         the unearned income.

(2)      Mitsui Vendor Leasing classifies  contracts as delinquent at the time a
         payment (or a portion thereof) remains unpaid 31 days or more following
         the date on  which  such  payment  is due.  The  amount  classified  as
         delinquent  is the present value of all  remaining  scheduled  payments
         discounted  at the  applicable  contract  rate and any past due amounts
         relating  to  such  financing  agreements.   Delinquent  contracts  are
         written-off  in their  entirety when a  determination  is made that the
         contract  is   uncollectible.   See  "Mitsui  Vendor  Leasing  (U.S.A.)
         Inc.--Write-Off Policy" herein.

(3)      The percentages in any column may not total 100% due to rounding.


                                       

  

<TABLE>
<CAPTION>

                  Mitsui Vendor Leasing (U.S.A.) Inc. Portfolio
                               Loss Experience(1)
                                       At
                 -----------------------------------------------------------------------------------------
                            [Three Months
                                Ended           Twelve Months Ended    Twelve Months Ended     Twelve Months Ended
                            March 31, 1998]      December 31, 1997      December 31, 1996       December 31, 1995
                            ---------------     -------------------    -------------------     -------------------
<S>                        <C>                 <C>                    <C>                     <C>

Net Investment in
Contracts

Gross Losses

Recoveries

Net Losses

Net Losses as a 
Percentage of Average
Net Investment in
Contracts(3)                                    (2)
</TABLE>

- ---------------------
(1)      Net Investment  equals the sum of the aggregate  amount of all payments
         required  to be made under the terms of the  contracts  plus the booked
         residual value, if any, plus the unamortized initial direct costs, less
         the unearned income.
(2)      Annualized.
(3)      Average Net Investment is the average  of the Net Investment at the end
         of each period indicated.

THE DATA PRESENTED IN THE FOREGOING  TABLES ARE FOR  ILLUSTRATIVE  PURPOSES ONLY
AND  THERE  IS NO  ASSURANCE  THAT THE  DELINQUENCY  OR LOSS  EXPERIENCE  OF THE
CONTRACTS  WILL BE  SIMILAR  TO THAT SET FORTH  ABOVE.  SEE "RISK  FACTORS"  AND
"CERTAIN LEGAL ASPECTS OF THE CONTRACTS."



                             THE CONTRACTS GENERALLY

     The Issuer will be entitled to all  collections in respect of the Contracts
in the Contract Pool, except for (i) collections attributable to any taxes, fees
or  other  charges  imposed  by any  governmental  authority,  (ii)  collections
representing  reimbursements  of  insurance  premiums  or  payments  for certain
services  that were not  financed  by the Seller due on or after the  applicable
Cutoff Date for such  Contracts,  (iii) all late charges and certain  other fees
paid under the Contracts by the End-Users,  (iv) collections (other than amounts
paid by the Seller or Servicer)  in respect of  Ineligible  Contracts,  Warranty
Contracts,  Defaulted Contracts,  Prepaid Contracts and Adjusted Contracts which
have been  conveyed to the Seller or the Servicer as described  herein  (amounts
described in clauses (i) through (iv),  "Excluded  Amounts") and (v) collections
relating to payments  which were  scheduled  to be made by the  End-Users on the
Contracts  pursuant to the terms of such  Contracts  prior to the related Cutoff
Date.

Contracts

     Substantially  all of the Contracts to be included in the Contract Pool are
either leases  ("Leases") or conditional sale agreements  ("CSAs").  There is no
limit on the number of Contracts  in the Contract  Pool which may consist of any
of the foregoing types,  although each Contract included in the Contract Pool is
required to be an "Eligible Contract" as of the applicable Cutoff Date.

     Contracts  Generally.  The initial  terms of the  Contracts in the Contract
Pool generally range from one to seven years. Each Contract in the Contract Pool
is  originated in the ordinary  course of business by the related  Vendor on its
standard,  pre-printed  forms and is  assigned  to the  Seller  pursuant  to the
related Vendor Program  Agreements or, in the case of one Vendor, is assigned to
the Seller as described below under "--Other Vendor  Arrangements." The Contract
forms set forth the  description  of the  Equipment and the amount and number of
rental or installment payments the End-User is unconditionally obligated to pay;
provided  that certain of the  Contracts in the Contract Pool allow the End-User
to terminate  the Contract  prior to its stated  maturity  under a formula which
provides  a return in excess of the rate of  return  that  would be earned  from
receipt of the  Scheduled  Payments  due under such  Contract.  Generally,  each
Scheduled  Payment is due in arrears on a monthly  basis from the  End-User  and
represents  the  amortization,  on a level  basis,  of the total  amount that an
End-User is required to pay throughout the term of a Contract.

     While the terms and  conditions of the  Contracts do not  generally  permit
modification  or termination by the End-User,  such  modification or termination
may be  permitted  with the consent of the  Servicer.  It is  expected  that the
Servicer will be allowed to consider and  accommodate  these  modifications  and
terminations with respect to Contracts included in the Contract Pool pursuant to
the authority  delegated to it in the Sale and Servicing  Agreement,  subject to
certain conditions and covenants of the Servicer.

     Contracts generally include the End-User's undertaking,  at its expense, or
agreement  to: (i)  maintain  the  Equipment  in  accordance  with  manufacturer
specifications;   (ii)  keep  the   Equipment   free  and  clear  of  liens  and
encumbrances;  (iii) pay all taxes  related  to the  Contract  payments  and the
Equipment;  (iv) not modify the  Equipment if that would  change its  originally
intended  use;  (v) not dispose of the  Equipment or assign the  Contract;  (vi)
waive any  rights to assert  defects  in the  Equipment  as a basis for  setoff,
counterclaim  or  nonperformance  under the Contract;  (vii)  indemnify  against
liabilities arising from the use, possession or ownership of the Equipment;  and
(viii) insure the Equipment  against  casualty loss and from liability claims in
amounts customary to the End-User's business. The Contracts provide specifically
identifiable events of default and remedies therefor.  In most cases, the Seller
(or its assignees) is authorized to perform the End-User's obligations under the
Contract at the End-User's expense, if it so elects, in cases where the End-User
has failed to perform.

The  Leases to be  included  in the  Contract  Pool are  substantially  all "net
leases"  under which the End-User  assumes  responsibility  for the Equipment as
described in the preceding paragraph. Substantially all of the Leases are leases
intended for security as defined in Section  1-201(37) of the UCC.  Under leases
intended  for  security,  the lessor in effect  finances the  "purchase"  of the
leased  property  by the lessee and  retains a security  interest  in the leased
property.  The lessee  retains the leased  property  for  substantially  all its
economic life and the lessor  retains no  significant  residual  interest.  Such
leases are  considered  conditional  sales type  leases for  federal  income tax
purposes  and,  accordingly,  the lessor does not take any federal tax  benefits
associated with the ownership of depreciable property.  End of lease options for
such Leases depend on the terms of the related  individual lease agreement,  but
generally  such terms  provide for the purchase of the  Equipment at a prestated
price, which may be nominal. It is not expected that any Leases will be included
in the Contract Pool that are "true  leases" (that is,  whereby the lessor bears
the risk of ownership  (although  the risk of loss of the Equipment is passed to
the End-User  under the Leases) and takes any tax benefits  associated  with the
ownership of depreciable property under applicable law and no title is conferred
upon the lessee).

Equipment

     The Contracts cover a variety of new and used equipment  relating primarily
to machine  tools (such as  machining  centers,  lathes,  milling  machines  and
cutting  machinery),  medical  equipment  (such as  diagnostic  and  therapeutic
examination  equipment  for  radiology,  nuclear  medicine  and  ultrasound  and
laboratory analysis  equipment),  photo-finishing  equipment,  plastic injection
molding  equipment,  textile  equipment  (such as knitting  machines and textile
manufacturing  machines),  computer  equipment  (such as  inventory  control and
tracking computer equipment,  computer work stations,  personal computers,  data
storage devices and other computer related peripheral equipment) and other types
of equipment (collectively, the "Equipment"). All of the interests of the Seller
in the  Equipment  (which  consists  or will  consist  of  either  title  to the
Equipment or a security  interest in the  Equipment)  will be transferred to the
Trust  Depositor and in turn to the Issuer and then pledged by the Issuer to the
Indenture  Trustee under the  Indenture as collateral  security for the Issuer's
obligations in respect of the Notes.

Vendor Program Agreements

     A  substantial  portion of the  Contracts  included  in the  Contract  Pool
(representing  approximately  __% of the  ADCB  of the  Contract  Pool as of the
initial Cutoff Date) consist of Contracts  originated by Vendors and assigned to
the  Seller  pursuant  to the Vendor  Program  Agreements.  The  Vendor  Program
Agreements  are  agreements  between  the  Seller and  equipment  manufacturers,
dealers  and  distributors   ("Vendors")  which  provide  the  Seller  with  the
opportunity  to finance  transactions  relating to the  acquisition or use by an
End-User of a Vendor's  Equipment.  The Vendor  Program  Agreements  provide the
Seller with a steady,  sustainable  flow of new business,  generally  with lower
costs of origination than asset-based  financing marketed directly to End-Users.
Many of the Vendor Program  Agreements provide various forms of support from the
Vendor to the Seller, including  representations and warranties by the Vendor in
respect of the Contracts and related  Equipment,  credit support with respect to
defaults by End-Users and Equipment repurchase and remarketing arrangements upon
early  termination  of  Contracts  upon a default by the  End-User.  Some of the
Vendor Program Agreements are exclusive and provide that the Seller will finance
all of the  Vendor's  equipment  sales  (other  than  equipment  sales  financed
independently by End-Users).  Other Vendor Program  Agreements are non-exclusive
and permit the Vendor to finance its Equipment sales through other entities.

     Each Vendor Program Agreement generally includes the following  provisions,
among others:

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

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

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

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

     In  addition  to the  foregoing,  a Vendor  Program  Agreement  may include
recourse  against the Vendor with  respect to End-User  defaults  under  certain
identified Contracts, (i) by specifying that the assignment of the Contract from
the  Vendor to the  Seller is with full  recourse  against  the  Vendor for such
End-User  defaults,  (ii) by  specifying  that the Vendor  will absorb a limited
fixed dollar or percentage  amount of "first  losses" on the Contract,  (iii) by
inclusion of the Contract in an  "ultimate  net loss pool" ("UNL Pool")  created
under the Vendor Program Agreement or (iv) by providing for Vendor repurchase of
the  Contract  or  Vendor  indemnification  payments  for  breaches  of  certain
representations and warranties made by the Vendor with respect to such Contract.
In the event of an End- User default under a Contract  which was assigned by the
Vendor to the Seller  subject to a UNL Pool, the Seller may draw against the UNL
Pool up to the amount of the Seller's remaining unpaid investment balance in the
defaulted  Contract,  but not in excess of the UNL Pool balance then  available.
Drawings may also be made against a UNL Pool with respect to Contracts  that are
not included in the Contract  Pool and,  accordingly,  there can be no assurance
that the UNL Pool will be available in the event of an End-User  default under a
Contract included in the Contract Pool.

Other Vendor Arrangements

     Some Contracts (representing  approximately __% of the ADCB of the Contract
Pool as of the initial Cutoff Date) have been originated by Vendors and assigned
to the Seller without a Vendor Program  Agreement in place.  Like assignments of
Contracts  under  Vendor  Program  Agreements,  these  Contracts  are  typically
assigned by a Vendor Assignment from the Vendor.  These Vendor  Assignments will
also generally contain many, if not all, of the representations,  warranties and
covenants typically contained in Vendor Program Agreements,  as well as, in most
cases, a Vendor repurchase requirement in the event of a breach by the Vendor of
such representations,  warranties or covenants and Vendor remarketing support in
the event of an  End-User  default.  These  assignments  may or may not  provide
recourse against the Vendor for End-User defaults.

Contract Files

     The Seller will indicate in the appropriate  computer files relating to the
Transferred  Contracts that such  Contracts have been  transferred to the Issuer
and  pledged by the  Issuer to the  Indenture  Trustee  under the  Indenture  as
collateral  security for the Issuer's  obligations in respect of the Notes.  the
Seller will also deliver to the Indenture  Trustee a computer file or microfiche
or written list  containing a true and complete list of all Contracts  which are
included  in  the  Contract  Pool,  identified  by  account  number  and  by the
Discounted Contract Balance as of the Cutoff Date.

Collections on Contracts

     All collections received with respect to the Contracts will be allocated as
described herein. See "Description of the Notes--Allocations."  Prepayments will
be given effect as  of the last day of the  Collection Period  in which they are
received and Scheduled  Payments of principal  made in advance of their due date
will be given effect on their due date.

                       PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of  principal  payments  on the  Notes,  the  aggregate  amount of
interest  payments  on the  Notes  and the  yield to  maturity  of the Notes are
directly  related  to the rate of  payments  on the  underlying  Contracts.  The
payments  on  such  Contracts  may  be  in  the  form  of  Scheduled   Payments,
Prepayments,  made  at  the  option  or  request  of  the  related  End-User  or
liquidations due to default,  casualty and other events, the likelihood of which
cannot  be  predicted.   Any  such  payments  may  result  in  distributions  to
Noteholders  of amounts which would  otherwise  have been  distributed  over the
remaining  term of the Contracts.  In general,  the rate of such payments may be
influenced by a number of factors,  including general economic  conditions.  The
rate of principal payments with respect to any Class may also be affected by any
repurchase  by the Seller or the  Servicer  pursuant  to the  Transfer  and Sale
Agreement  or  Sale  and  Servicing  Agreement,  as  applicable,  of  Ineligible
Contracts,  Warranty  Contracts  and  Defaulted  Contracts.  In the  event  of a
repurchase,  the  repurchase  price  will  decrease  the ADCB of the  Contracts,
leading to a principal repayment and causing the corresponding  weighted average
life of the Notes to decrease. See "Risk  Factors--Prepayments  on the Contracts
Affect the Yield of the Notes."

     In the event a Contract becomes a Defaulted Contract,  an Adjusted Contract
or a Warranty Contract, the Seller or the Servicer, as applicable, will have the
option  to   substitute   for  the   affected   Contract   another   of  similar
characteristics (a "Substitute Contract"),  subject to an overall limitation, in
respect of  Defaulted  Contracts  or Adjusted  Contracts  only,  of an aggregate
amount  not to exceed  10% of the ADCB of the  Contract  Pool as of the  initial
Cutoff Date. In addition, the Servicer may at its option, under the terms of the
Sale and Servicing  Agreement,  permit or agree to the early termination or full
prepayment  of any  Contract  in  certain  circumstances,  and on the  terms and
subject  to the  conditions  more  fully  specified  in the Sale  and  Servicing
Agreement  (any such  Contract for which there is an early  termination  or full
prepayment,  a "Prepaid  Contract").  Such  circumstances  may include,  without
limitation,  a full or partial  buyout of the Equipment  which is the subject of
the Contract,  or an equipment upgrade. With respect to any Prepaid Contract the
Servicer  may at its option  either (x) include such  prepayment  in full in the
Available  Amount for the related  Payment Date or (y)  reinvest the  prepayment
proceeds of such Prepaid  Contract in one or more new Contracts  having  similar
characteristics to such Prepaid Contract (each, an "Additional  Contract").  The
Additional  Contracts  and  the  Substitute  Contracts  will  have a  Discounted
Contract  Balance equal to or greater than that of the Contracts  being replaced
and the monthly  payments on the Additional  Contracts and Substitute  Contracts
will be at least equal to those of the  replaced  Contracts  through the term of
such replaced  Contracts and shall provide for a last Scheduled Payment which is
not in excess of the Contract substituted for, unless the Servicer discounts the
Substitute  Contract's  cash  flows  up to and  including  such  last  Scheduled
Payment.

     The yield to  maturity to the holders of the Notes will also be effected by
the exercise of the Trust  Depositor of its right of optional  redemption of the
Notes if the ADCB of the Contract Pool at such time is less than 10% of the ADCB
of the Contract  Pool as of the initial  Cutoff Date.  See  "Description  of the
Notes--Optional Redemption" herein.

     The  following  chart sets forth the  percentage  of the Initial  Principal
Amount of the Class A-1  Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the
Class B Notes and the C Notes which would be  outstanding  on the Payment  Dates
set forth below  assuming a  conditional  payment rate (a  "Conditional  Payment
Rate" or "CPR") of ____%, ____%, ____% and ____%, respectively. Such information
is hypothetical and is set forth for illustrative purposes only. The CPR assumes
that a fraction  of the  outstanding  Contract  Pool is prepaid on each  Payment
Date, which implies that each Contract in the Contract Pool is equally likely to
prepay.  The  CPR  measures  prepayments  based  on the  outstanding  Discounted
Contract Balances of the Contracts,  after the payment of all Scheduled Payments
on the Contracts during such Collection Period. The CPR further assumes that all
Contracts are the same size and amortize at the same rate and that each Contract
will be either paid as scheduled  or prepaid  in full.  The  amounts  set  forth
below are based upon the timely receipt of scheduled  monthly Contract  payments
as of  the initial Cutoff Date,  assume that the Trust  Depositor exercises  its
option to cause a redemption of the Notes  when the ADCB of the Contract Pool at
such time is less than  10% of the ADCB of the  Contract Pool as of the  initial
Cutoff Date, assumes the Closing Date is ________ __, 1998 and is based upon the
Discount Rate.



                               PERCENTAGE OF THE
                       INITIAL CLASS A PRINCIPAL AMOUNT,
                       INITIAL CLASS B PRINCIPAL AMOUNT,
                      AND INITIAL CLASS C PRINCIPAL AMOUNT
                     AT THE RESPECTIVE CPR SET FORTH BELOW
                                    <TABLE>
<CAPTION>

                                  % CPR                                       % CPR
                             ----------                                 ------------

  Distribution     Class     Class   Class   Class   Class        Class   Class    Class    Class   Class
       Date          A-1      A-2     A-3      B       C           A-1     A-2      A-3       B       C
<S>               <C>       <C>     <C>     <C>     <C>          <C>     <C>      <C>       <C>    <C>
 
   Closing Date
</TABLE>



<TABLE>
<CAPTION>
                                  % CPR                                        % CPR
                             ----------                                 ------------

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

</TABLE>



Weighted Average Life (Years)

     If the Trust  Depositor  does not exercise its option to cause a redemption
of the Notes when the ADCB of the Contract Pool at such time is less than 10% of
the ADCB of the Contract Pool as of the initial Cutoff Date, the average life of
the Class A-1 Notes would be ____ years,  ____ years, ____ years and ____ years,
the average  life of the Class A-2 Notes would be ____ years,  ____ years,  ____
years and ____  years,  the  average  life of the Class A-3 Notes  would be ____
years,  ____ years,  ____ years and ____ years,  the average life of the Class B
Notes  would be ____  years,  ____  years,  ____ years and ____  years,  and the
average  life of the Class C Notes would be ____ years,  ____ years,  ____ years
and ____ years for the ____% CPR,  ____% CPR, ____% CPR and ____% CPR scenarios,
respectively.

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

  

                       MITSUI VENDOR LEASING (U.S.A.) INC.

     Mitsui Vendor Leasing  (U.S.A.) Inc.  ("Mitsui Vendor  Leasing," and in its
capacity  as the seller  pursuant  to the  Transfer  and Sale  Agreement  and as
servicer  pursuant to the Sale and  Servicing  Agreement,  the  "Seller" and the
"Servicer,"  respectively)  is a  full  service  vendor  leasing  company  which
originates and manages  asset-based  financing.  Mitsui Vendor Leasing  acquires
equipment leases and conditional sales contracts through various vendor programs
covering  primarily  machine  tool  equipment,   medical  diagnostic  equipment,
photo-finishing   equipment,   plastic  injection  molding  equipment,   textile
equipment and computer equipment.

     Mitsui Vendor Leasing, formerly known as Vendor Financial Services
Corporation,  was  incorporated  in December  1992 in the State of Delaware.  In
October 1993 it was acquired by Mitsui Vendor Leasing  (which  acquired 95.1% of
its voting capital  stock) and The Sakura Bank Limited  (which  acquired 4.9% of
its voting capital stock). As of the date of this Prospectus, these shareholders
continue to hold these respective  percentages of Mitsui Vendor Leasing's voting
capital stock.

     Mitsui  Vendor  Leasing's  strategy  has been to  specialize  in  providing
vendors with fully functional captive finance capabilities. In filling this need
of  vendors,  Mitsui  Vendor  Leasing  promotes  a  long-term,  tightly  coupled
strategic  alliance with its vendor  customers and becomes  integrated  into the
sales and administrative processes of these vendors.

     Mitsui Vendor  Leasing's  principal  executive  offices are located at 6363
Greenwich Drive, Suite 100, San Diego, California 92122.

Credit Underwriting Process

     Mitsui  Vendor   Leasing's  Risk  Policy  Manual  provides  the  compliance
standards to be followed by all Mitsui Vendor Leasing credit  analysts  relating
to  investment  and  risk  management,  credit  underwriting  and due  diligence
standards. The primary factors involved in the extension of credit are (in order
of importance)  (1) the credit  strength of the underlying user of the Equipment
(each, an "End-User") , (2) the value of the equipment to be financed  including
Vendor equipment remarketing support and (3) Vendor recourse.

     A credit analyst must underwrite all credit requests. Each credit
analyst has an assigned  approval  authority  based on experience  and seniority
(reflecting an  understanding of Mitsui Vendor  Leasing's  business),  including
credit  approval  limits,  applicable  single  transaction  size and  individual
End-User  exposure.  Personnel at Mitsui  Vendor  Leasing's  offices have credit
approval authority up to $2,000,000.

     Credit review  procedures  require the preparation of a credit  application
setting out the structure and purpose of the  transaction,  the  background  and
business of the  proposed  End-User and the reasons for  recommending  approval.
Credit  scoring  is not used.  In  general,  transactions  in excess of  $75,000
require  financial  statement  disclosure  consisting of at least the three most
recent fiscal year-end  financial  statements and interim financial  statements.
Additionally,  information from credit reporting agencies, bank and other credit
references,   trade   references,   and  other  information  may  be  evaluated.
Transactions  involving  small,  privately  held  companies  exhibiting  limited
financial  resources  require  financial  disclosure  by  their  principals.  An
approval may contain restrictive  conditions including a reduced financing term,
related party guarantees or down payments.

     In  initially  establishing  a Vendor  Program  Agreement  or other form of
financing  arrangement with a Vendor,  Mitsui Vendor Leasing  completes a formal
underwriting  review of such  Vendor to ensure  that the Vendor can  perform the
financial and other obligations contained in any Vendor Program Agreement.  This
review encompasses  financial  information  analysis,  equipment  evaluation,  a
review of the quality of the  End-User  customer  base and of relevant  industry
data.  Vendors are generally  required to be established in their field and must
market  industry-accepted  equipment  or other  products.  The Vendor  must have
sufficient   financial   resources  to   support  the   financing   relationship
contemplated by Mitsui Vendor Leasing, and the Vendor's equipment must  maintain
a substantial market position or  in  some  other appropriate manner demonstrate
marketplace acceptance.

Documentation and Pricing

     Most Contracts are written as full-payout finance leases,  although in some
instances  they are documented as CSAs (see "The  Contracts  Generally"  above).
Mitsui Vendor Leasing's  documentation  department both originates Contracts for
Vendors  that do not  have  such  capabilities  and  reviews  Vendor  originated
documentation.  As a key control point within Mitsui Vendor Leasing, pricing and
credit  approval  is  verified  by this group  and,  when all  requirements  are
satisfied, transaction funding is authorized.

     The  interest  rate to be received by Mitsui  Vendor  Leasing,  or yield at
which Mitsui Vendor  Leasing  acquires a Contract  from a Vendor,  is set at the
time the End-User  credit is  approved.  The Mitsui  Vendor  Leasing buy rate is
generally  not the same  rate as the  End-User  is paying  under  the  Contract;
consequently,  the  Mitsui  Vendor  Leasing  buy rate may  result in the  Vendor
receiving  an amount other than the invoice  cost of the  equipment.  End of the
Contract term fixed equipment  purchase options under Contracts are priced at no
more than such fixed amount.  Most  Contracts  acquired by Mitsui Vendor Leasing
provide for a end of Contract  term fixed  equipment  purchase  option (see "The
Contracts Generally" above).

Payment Processing

     Payments by End-Users of amounts payable under their  respective  Contracts
are made by check mailed to a Mitsui  Vendor  Leasing post office box or by wire
transfer to a Mitsui Vendor  Leasing  lock-box  account.  Invoices are mailed to
End-Users  instructing  the End-Users to forward  payments to such Mitsui Vendor
Leasing post office box for processing by the lock-box bank at which such Mitsui
Vendor Leasing lock-box account is maintained.  End- Users that wish to remit by
wire  transfer are provided  with wire  transfer  instructions  to remit to such
Mitsui Vendor Leasing lock-box account.

     Invoices sent to End-Users contain a remittance  advice.  The lock-box bank
processes the deposits and credits  Mitsui  Vendor  Leasing's  lock-box  account
daily.  The lock-box  bank  transmits the data  electronically  to Mitsui Vendor
Leasing's  accounts   receivable   system.   Mitsui  Vendor  Leasing's  accounts
receivable  system matches  remittance  information to cash deposits and applies
payments to End-User  accounts.  The following  day, a daily summary of deposits
received by the lock-box  bank is forwarded to Mitsui Vendor  Leasing,  together
with copies of checks and remittance  advices and any other  information  passed
along with the payment.  Unmatched  deposits are recorded as unapplied  cash for
further review and processing after investigation by Mitsui Vendor Leasing.

Contract Collections

     Portfolio  administrators  are responsible for monitoring any change in the
status of a Contract as well as collection of delinquent Contracts.  Information
on the activity of the Mitsui  Vendor  Leasing  portfolio  is available  through
lease  management  software  licensed by Mitsui Vendor  Leasing.  All collection
activity  is  entered  into  the  system  which  includes   collection  tracking
capabilities.   Portfolio   administrators  have  available  at  their  computer
terminals the latest status and collection  history on each Contract and related
End-User.  Activity notes are input directly into the collection system in order
to  facilitate  monitoring of routine  collection  activity.  Monthly  portfolio
quality  review  meetings are held with senior  managers to review the status of
various Contracts and related End- Users and of repossessed Equipment.

     When a payment is determined  to not have been  received  within 10 days of
the  contractual  due date,  Mitsui Vendor  Leasing's  lease  management  system
automatically  assesses a late charge and generates a computerized invoice which
is sent directly to the End-User. Telephone contact is normally initiated when a
Contract is 15 days past due. Generally, a demand letter is sent to the End-User
and all guarantors when  a Contract becomes 45 days past due.  Telephone contact
will be continued  throughout the delinquency period.  In most instances  Mitsui
Vendor Leasing  will accelerate and  demand payment from  the  End-User  of  the
balance due under a Contract  when it  becomes  more than 90  days past due, but
such  action may be  initiated more  quickly,  which  subjects the  End-User  to
repossession  of equipment  and legal action to collect the balance due.

     Mitsui Vendor Leasing's Risk Policy Manual provides the compliance
standards to be followed by all Mitsui Vendor Leasing  portfolio  administrators
relating  to the  rewriting  of  transactions,  transfers  of  interest  and the
extension of time to make payments due under contracts. The approval required in
the case of End-User requests for contract restructuring or payment rescheduling
is the  same as that  required  for a new  transaction.  Such  restructuring  or
rescheduling  generally will only be approved in cases where it is believed that
an End-User's  financial  difficulties are only temporary and that the equipment
value will not be seriously impaired by such undertaking.

Write-Off Policy

     Mitsui  Vendor  Leasing's  Credit  and  Collections   Manual  provides  the
standards  to be followed  for  write-off  of a Contract  balance,  or a portion
thereof as uncollectible.  Generally,  such write-off is deemed appropriate when
one of two  conditions  is present.  The first  condition is when Mitsui  Vendor
Leasing has determined  that all or a portion of a receivable is  uncollectible.
The  second  is when  there is  uncertainty  as to the  source  or timing of the
eventual  payoff of the Contract but certainty  that such payoff,  if it occurs,
will be protracted as described below.  Mitsui Vendor  Leasing's  classification
system  is  designed  so that  when a  Contract  (or  any  portion  thereof)  is
classified  as a loss,  it must be written off as  uncollectible  within 30 days
after such classification.

     When a Scheduled  Payment under a Contract  reaches 180 days  contractually
past due,  the  portion of the account  that  exceeds the net asset value of the
related Equipment must be classified as a loss and written-off as uncollectible.
Mitsui Vendor Leasing then generally takes a reasonable  period of time (up to 6
months) to liquidate such Equipment.  If after such period the Equipment has not
been liquidated,  then the liquidation  effort is considered  protracted and the
remaining  balance of the account is written-off in full  (regardless of the net
asset value of Equipment securing the Contract).

                               THE TRUST DEPOSITOR

     Mitsui  Vendor  Leasing  Funding  Corp.  II  (the  "Trust   Depositor")  is
incorporated  under  the laws of the  State of  Delaware  and is a wholly  owned
subsidiary  of the  Seller.  On the  Closing  Date,  the  Contracts  and related
interests  described  herein  will be  transferred  by the  Seller  to the Trust
Depositor,  and in return  the Trust  Depositor  will pay to the  Seller the net
proceeds received from the offering and sale of the Notes. See "Use of Proceeds"
herein.

     The Trust Depositor has been formed solely for the purposes of the
transactions described in this Prospectus; and under its incorporation documents
and the Sale and Servicing  Agreement,  the Trust  Depositor is not permitted to
engage in any  activity  other than (i)  acquiring  the  Contracts  and  related
interests  described  herein,  (ii) transferring and conveying the Contracts and
related  interests  described  herein and its rights under the Transfer and Sale
Agreement  to the Trust,  and (iii)  engaging in other  transactions,  including
entering  into  agreements,  that  are  necessary,  suitable  or  convenient  to
accomplish the foregoing or are incidental thereto or connected  therewith.  The
Trust Depositor is prohibited  from incurring any debt,  issuing any obligations
or incurring any  liabilities,  except in  connection  with the formation of the
Trust  and the  issuance  of the  Notes.  The  Trust  Depositor  is not  liable,
responsible or obligated,  directly or indirectly, for payment of any principal,
interest  or any other  amount in  respect  of any of the Notes and will have no
significant assets other than those conveyed to the Trust.



                            DESCRIPTION OF THE NOTES

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

General

     The Notes will  consist of three  Classes:  the Class A Notes,  the Class B
Notes and the Class C Notes.  The Class A Notes are further  divided  into three
sub-Classes:  the Class A-1 Notes,  the Class A-2 Notes and the Class A-3 Notes.
The Notes will be issued  pursuant to the  Indenture  between the Issuer and the
Indenture  Trustee.  The following  summary  describes the material terms of the
Notes and is qualified in its entirety by reference to the Operative Documents.

     The Class A-1 Notes,  the Class A-2 Notes, the Class A-3 Notes, the Class B
Notes  and the  Class C  Notes  will  initially  be  represented  by one or more
certificates  registered  in the name of the nominee of DTC  (together  with any
successor  depositary  selected by the Issuer, the "Depositary"),  except as set
forth below under the heading  "--Definitive Notes." The Notes will be available
for  purchase  in  minimum  denominations  of $1,000 and in  integral  multiples
thereof in book-entry  form.  The Trust  Depositor has been informed by DTC that
DTC's  nominee  will  be  Cede  &  Co.  See   "--Book-Entry   Registration"  and
"--Definitive Notes" below.

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

Interest

     Interest on the Class A-1 Notes,  the Class A-2 Notes, the Class A-3 Notes,
the Class B Notes and the Class C Notes will accrue on the outstanding Principal
Amount  thereof as of the  preceding  Payment Date (after  giving  effect to all
distributions  and  allocations  on such date) (or,  in the case of the  initial
Payment Date, the as of the Closing Date) at the  applicable  Class A-1 Interest
Rate,  the Class A-2 Interest  Rate,  the Class A-3 Interest  Rate,  the Class B
Interest Rate or the Class C Interest Rate, respectively, on the basis of a year
of 360 days  consisting  of twelve 30 day  months  from and  including  the most
recent  Payment  Date (or, in the case of the  initial  Payment  Date,  from and
including the Closing  Date) to but  excluding the following  Payment Date (each
period for which interest accrues on the Notes, an "Accrual  Period").  Interest
on the Notes will be payable on each  Payment  Date to the  holders of record of
the Class A Notes  (the  "Class A  Noteholders"),  the  holders of record of the
Class B Notes (the "Class B Noteholders") and the holders of record of the Class
C Notes (the "Class C  Noteholders";  together with the Class A Noteholders  and
the Class B Noteholders, the "Noteholders") as of the related Record Date.

     Interest on the Class A Notes is payable on a Payment Date from
Available  Amounts on such date (and after application of such Available Amounts
to repay  any  outstanding  Servicer  Advances  and to pay the  Servicing  Fee).
Interest  on the  Class B Notes is  payable  on a Payment  Date  from  Available
Amounts on such date, but only after the  application of such Available  Amounts
to repay any outstanding Servicer Advances, to pay the Servicing Fee, and to pay
interest  on the Class A Notes.  Interest  on the Class C Notes is  payable on a
Payment Date from Available Amounts on such date, but only after the application
of such Available Amounts to repay any outstanding Servicer Advances, to pay the
Servicing Fee, and to pay interest on the Class A Notes and the Class B Notes.


Principal

     The stated  maturity of the Class A-1 Notes is the Payment Date; the stated
maturity of the Class A2 Notes is the Payment Date;  the stated  maturity of the
Class A-3 Notes is the Payment Date; the stated maturity of the Class B Notes is
the Payment  Date;  and the stated  maturity of the Class C Notes is the Payment
Date.  However,  if all payments on the Contracts  are made as scheduled,  final
payment with respect to the Notes would occur earlier than stated maturity.

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

     Failure to pay the Class A Principal Payment Amount,  the Class B Principal
Payment Amount or the Class C Principal Payment Amount on any Payment Date prior
to the stated maturity date for such Class of Notes will not constitute an Event
of Default  under the  Indenture,  except to the extent caused by any failure to
remit or  allocate  Available  Amounts to be used to make such Class A Principal
Payment Amount,  Class B Principal  Payment Amount or Class C Principal  Payment
Amount. See "--Events of Default."

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

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

          The "Aggregate  Principal Paydown Amount" means, for any Payment Date,
     an amount (not less than zero) equal to (a) the ADCB of the  Contract  Pool
     as of the  beginning  of  business  on  the  first  day of the  immediately
     preceding  Collection Period, minus (b) the ADCB of the Contract Pool as of
     the  close  of  business  on the  last  day of  the  immediately  preceding
     Collection  Period.  Such decline in the ADCB of the Contract Pool for such
     immediately preceding Collection Period may be through payment, prepayment,
     default and  writeoff,  determination  of  ineligibility,  substitution  or
     addition of the Contracts or as may otherwise be described herein.

          The "Applicable  Percentage"  means, (a) prior to the Cross Over Date,
     (i) for the Class A Notes, ______%, (ii) for the Class B Notes, ______% and
     (iii) for the Class C Notes, ______% and (b) after the Cross Over Date, (i)
     for the Class A Notes,  ______%,  (ii) for the Class B Notes,  ______%  and
     (iii) for the Class C Notes, ______%.

          "Class A Principal  Payment Amount" means, with respect to any Payment
     Date, the lesser of (a) the aggregate Principal Amount of the Class A Notes
     and (b) (i) the  Applicable  Percentage  for  the  Class A Notes  for  such
     Payment Date, multiplied by (ii) the Aggregate Principal Paydown Amount for
     such Payment Date.

          "Class B Principal  Payment Amount" means, with respect to any Payment
     Date,  the lesser of (a) the Principal  Amount of the Class B Notes and (b)
     (i) the Applicable  Percentage for the Class B Notes for such Payment Date,
     multiplied by (ii) the Aggregate  Principal Paydown Amount for such Payment
     Date.

          "Class C Principal  Payment Amount" means, with respect to any Payment
     Date,  the lesser of (a) the Principal  Amount of the Class C Notes and (b)
     (i) the Applicable  Percentage for the Class C Notes for such Payment Date,
     multiplied by (ii) the Aggregate  Principal Paydown Amount for such Payment
     Date.

          The "Cross Over Date" is the Payment Date on which aggregate principal
     amount  of the  Notes is equal to ___% or less of the ADCB of the  Contract
     Pool as of the last day of the related Collection Period. As of the Closing
     Date, the aggregate  initial principal amount of the Notes will be equal to
     approximately ___% of the initial ADCB of the Contract Pool.

          "Discounted Contract Balance" means with respect to any Contract,  (a)
     as of the related  Cutoff Date,  the present  value of all of the remaining
     Scheduled  Payments  becoming due under such Contract  after the applicable
     Cutoff  Date but not later  than the  ____________  _______  Payment  Date,
     discounted  monthly  at the  Discount  Rate and (b) as of any other date of
     determination,  the sum of (i) the  present  value of all of the  remaining
     Scheduled  Payments  becoming due under such Contract on or after such date
     of determination but not later than the ____________  _______ Payment Date,
     discounted  monthly at the Discount Rate and (ii) the  aggregate  amount of
     all  Scheduled  Payments  due and  payable  under such  Contract  after the
     applicable  Cutoff Date and prior to such date of  determination  that have
     not then  been  received  by the  Servicer;  provided  that the  Discounted
     Contract  Balance  of any  Defaulted  Contract  will be equal to zero.  The
     Discounted Contract Balance for each Contract shall be calculated assuming:

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

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

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

          "Principal  Amount"  of a Class of Notes  means,  as of any date,  the
     aggregate  initial principal amount thereof reduced by the aggregate amount
     of any  Distributions  applied in reduction of such principal  amount on or
     prior to such date.

          "Scheduled  Payments"  means,  with respect to any  Contract,  rent or
     financing payment (whether attributable to principal or interest) scheduled
     to be made by the related  End-User  under the terms of such Contract after
     the related Cutoff Date;  provided that Scheduled Payments will not include
     any Excluded Amounts.  Substantially  all of the Contracts  included in the
     Contract Pool provide for Scheduled Payments to be made monthly.

Allocations

     As Long As No Event of Default or  Restricting  Event Has  Occurred  and Is
Continuing. So long as no Event of Default or Restricting Event has occurred and
is  continuing,  on the second  Business Day prior to each Payment Date (each, a
"Determination  Date"),  the Servicer  shall  instruct the Indenture  Trustee to
withdraw,  and on such Payment Date the Indenture  Trustee  acting in accordance
with such instructions shall withdraw, the amounts required to be withdrawn from
the  Collection  Account in order to make the following  payments or allocations
from the Available  Amounts for the related Payment Date, in the following order
of  priority  (in each case,  such  payment or  transfer  to be made only to the
extent funds remain  available  therefor  after all prior payments and transfers
for such Payment Date have been made):

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

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

                  (C)      pay to the Indenture Trustee,  on behalf of the Class
                           A Notes, an amount equal  to (i) interest  accrued in
                           respect of such  Class A Notes for the Accrual Period
                           immediately  preceding such Payment  Date, plus  (ii)
                           any accrued  and unpaid interest from  prior  Accrual
                           Periods;  provided  that,  if  the  Available Amounts
                           remaining to be allocated as described in this clause
                           are less than the full amount required to be so paid,
                           such remaining  Available Amounts shall  be allocated
                           among each Class of the Class A Notes  pro rata based
                           on  the ratio  of the  interest payable on  the Class
                           A-1, Class A-2 and Class A-3 Notes, as applicable, to
                           the interest payable on the Class A Notes as a whole;

                  (D)      pay to the Indenture Trustee,  on behalf of the Class
                           B Notes, an amount equal to (i) the interest  accrued
                           thereon for the Accrual Period immediately  preceding
                           such Payment  Date,  plus (ii) any accrued and unpaid
                           interest from prior Accrual Periods;

                  (E)      pay to the Indenture Trustee,  on behalf of the Class
                           C Notes,  an  amount  equal to (i)  interest  accrued
                           thereon for the Accrual Period immediately  preceding
                           such Payment  Date,  plus (ii) any accrued and unpaid
                           interest from prior Accrual Periods;

                  (F)      pay to the Indenture Trustee,  on behalf of the Class
                           A Notes, an amount equal to (i) the Class A Principal
                           Payment  Amount for such Payment Date,  plus (ii) any
                           unpaid  Class A Principal  Payment  Amount from prior
                           Payment Dates;

                  (G)      pay  to  the  Indenture  Trustee,  on  behalf  of the
                           holders of the Class B Notes,  an amount equal to (i)
                           the Class B Principal Payment Amount for such Payment
                           Date, plus (ii) any unpaid Class B Principal  Payment
                           Amount from prior Payment Dates;

                  (H)      pay  to  the  Indenture  Trustee,  on  behalf  of the
                           holders of the Class C Notes,  an amount equal to (i)
                           the Class C Principal Payment Amount for such Payment
                           Date, plus (ii) any unpaid Class C Principal  Payment
                           Amount from prior Payment Dates;

                  (I)      pay to the  Indenture  Trustee for  deposit  into the
                           Reserve Fund, the Required Reserve Fund Amount; and

                  (J)      Available  Amounts  remaining  after the  allocations
                           described in paragraphs (A) though (I) above shall be
                           paid  to  the  Seller  and  will  thereafter  not  be
                           available to make payments in respect of the Notes or
                           otherwise be part of Available Amounts.

     So long as no Event of Default or  Restricting  Event has  occurred  and is
continuing,  on each Payment Date the Class A Principal  Payment  Amount will be
allocated  sequentially  among the Class  A-1,  Class A-2 and Class A-3 Notes so
that the entire Class A Principal  Payment Amount will be allocated,  first,  to
the Class A-1 Notes until  the Class A-1 Notes are paid in full,  second, to the
the Class A-2 Notes until the Class A-2  Notes are paid in full and,  third,  to
the Class A-3 Notes  until the Class A-3 Notes are paid in full.

     As used herein,  "Available  Amounts" means as of any Payment Date, the sum
of (i) all amounts on deposit in the  Collection  Account as of the  immediately
preceding Determination Date on account of Scheduled Payments, but excluding the
Excluded Amounts due on or before, as well as Prepayments received on or before,
the last day of the Collection  Period  immediately  preceding such Payment Date
(in each case  other  than  Excluded  Amounts);  (ii)  Recoveries  on account of
previously  Defaulted  Contracts  received  as  of  the  immediately   preceding
Determination  Date;  and (iii) such amounts as from time to time may be held in
the Collection Account, together with earnings on funds therein.

     Pursuant to the Indenture,  on each Payment Date the Indenture Trustee will
distribute  all amounts paid to it on behalf of any one of the Class A-1,  Class
A-2,  Class  A-3,  Class B or  Class  C  Notes  as  described  in the  foregoing
paragraphs  to the  Noteholders  of such Class pro rata in  accordance  with the
respective amounts owed thereto.

         Following  an  Event  of  Default  or   Restricting   Event.   On  each
     Determination  Date after the occurrence  and during the  continuance of an
Event
of Default or  Restricting  Event,  the Servicer  shall  instruct the  Indenture
Trustee to  withdraw,  and on the related  Payment Date the  Indenture  Trustee,
acting in  accordance  with  such  instructions,  shall  withdraw,  the  amounts
required  to be  withdrawn  from  the  Collection  Account  in order to make the
following payments or allocations from the Available  Amounts,  in the following
order of priority (in each case, such payment or transfer to be made only to the
extent funds remain  available  therefor  after all prior payments and transfers
for such Payment Date have been made):

                  (A)      pay to the Owner  Trustee and the  Indenture Trustee,
                           the amount of any unpaid fees and expenses;

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

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

                  (D)      pay to the Indenture Trustee,  on behalf of the Class
                           A Notes,  an amount equal to  (i) interest accrued in
                           respect of such  Class A Notes for the Accrual Period
                           immediately preceding  such Payment Date,  plus  (ii)
                           any  accrued and  unpaid interest from prior  Accrual
                           Periods;  provided  that,  if  the  Available Amounts
                           remaining to be allocated as described in this clause
                           are less than the full amount required to be so paid,
                           such remaining Available  Amounts shall be  allocated
                           among each Class  of the Class A Notes pro rata based
                           on  the  ratio of  the interest payable  on the Class
                           A-1, Class A-2 and Class A-3 Notes, as applicable, to
                           the interest payable on the Class A Notes as a whole;

                  (E)      pay to the Indenture Trustee,  on behalf of the Class
                           B Notes, an amount equal to (i) the interest  accrued
                           thereon for the Accrual Period immediately  preceding
                           such Payment  Date,  plus (ii) any accrued and unpaid
                           interest from prior Accrual Periods;

                  (F)      pay to the Indenture Trustee,  on behalf of the Class
                           C Notes,  an amount equal to (i) interest  accrued in
                           respect of the Class C Notes for the Accrual Period
                           immediately  preceding  such Payment Date,  plus (ii)
                           any accrued and unpaid  interest  from prior  Accrual
                           Periods;

                  (G)      pay to the Indenture Trustee,  on behalf of the Class
                           A Notes,  an amount equal to all remaining  Available
                           Amounts for such Payment  Date,  until the  aggregate
                           Principal  Amount  of the Class A Notes has been paid
                           in full;  with all amounts  paid as described in this
                           clause to be allocated among the Class A-1, Class A-2
                           and  Class  A-3  Notes,   pro  rata,   based  on  the
                           outstanding principal amounts thereof;

                  (H)      after the Class A Notes  have been paid in full,  pay
                           to the  Indenture  Trustee,  on behalf of the Class B
                           Notes,  an amount  equal to all  remaining  Available
                           Amounts for such Payment  Date,  until the  aggregate
                           Principal  Amount  of the Class B Notes has been paid
                           in full; and

                  (I)      after the Class B Notes  have been paid in full,  pay
                           to the  Indenture  Trustee,  on behalf of the Class C
                           Notes,  an amount  equal to all  remaining  Available
                           Amounts until the aggregate  Principal  Amount of the
                           Class C Notes has been paid in full.

Reserve Fund

     A trust account has been established by the Trust Depositor in the name
of, and  maintained  by, the  Indenture  Trustee (the  "Reserve  Fund").  On the
Closing  Date the  Trust  Depositor  will  deposit  (or  cause to be  deposited)
$___________  in the  Reserve  Fund  (which  is  equal  to % of the  ADCB of the
Contract  Pool  as of the  initial  Cutoff  Date)  (the  "Initial  Reserve  Fund
Deposit").

     Pursuant to the Sale and Servicing Agreement,  the amount on deposit at any
time in the Reserve Fund (the  "Reserve  Fund Amount") will be required to equal
the  greater of (a) (i) from the  Closing  Date  until such date as the  Initial
Reserve  Fund  Deposit  equals or exceeds ____ % of the then current ADCB of the
Contract  Pool,  the Initial  Reserve  Fund Deposit and (ii) from and after such
date as the Initial Reserve Fund equals of exceeds ___% of the then current ADCB
of the Contract Pool, ___% of the then current ADCB of the Contract Pool and (b)
% of the ADCB of the Contract Pool as of the initial  Cutoff Date. The amount at
any time  required to be held in the  Reserve  Fund is referred to herein as the
"Required Reserve Fund Amount."

     Amounts held from time to time in the Reserve Fund will continue to be
held for the benefit of the  Noteholders.  On each Payment  Date,  funds will be
withdrawn  from the  Reserve  Fund to the extent  that  Available  Amounts  with
respect to any Payment  Date are less than the amount  necessary to pay interest
on the  Notes;  provided  that upon the  occurrence  of an Event of Default or a
Restricting Event, any amounts remaining in the Reserve Fund shall be applied to
pay the  principal  on the Notes.  In  addition,  on any Payment  Date if, after
giving effect to all  allocations  and  distributions  on such Payment Date, the
Reserve Fund Amount exceeds the Required  Reserve Fund Amount,  such excess will
be distributed to the Seller.  Upon any such  distributions  to the Seller,  the
Noteholders will have no further rights in, or claims to, such amounts.

     If on any Payment  Date  amounts on deposit in the  Reserve  Fund have been
depleted  as a result of losses in  respect  of the  Contracts,  the  protection
afforded  to the  Noteholders  by the  Reserve  Fund will be  exhausted  and the
Noteholders  will bear directly the risks  associated  with the ownership of the
Contracts.

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

Defaulted Contracts

     A Contract will be deemed to be in default (a "Defaulted  Contract") if (i)
it is  more  than  120  days  past  due;  or (ii) if at any  time  the  Servicer
determines,  in accordance  with its customary  and usual  practices,  that such
Contract is not collectible (taking into account any available Vendor recourse).
The current  policy of the  Servicer  with  respect to writing off  Contracts is
described in "Mitsui Vendor Leasing (U.S.A.) Inc.--Write-Off Policy" above.

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

Collection Account

     The  Servicer,  for the  benefit  of the  Noteholders,  shall  cause  to be
established and maintained in the name of the Indenture Trustee,  with an office
or branch of a depositary  institution  or trust company  (which may include the
Indenture  Trustee)  organized under the laws of the United States of America or
any one of the  states  thereof  and  located  in the  state  designated  by the
Servicer,  a  segregated  corporate  trust  account (the  "Collection  Account")
bearing a designation  clearly  indicating that the funds deposited  therein are
held in trust for the  benefit of the  Noteholders;  provided  that at all times
such  depositary  institution or trust company shall be (a) the corporate  trust
department of the Indenture Trustee or, (b) a depositary  institution  organized
under the laws of the United States of America or any one of the states  thereof
or the District of Columbia (or any domestic branch of a foreign bank),  (i) (A)
which has either (1) a long-term  unsecured debt rating acceptable to the Rating
Agencies or (2) a short-term  unsecured  debt rating or  certificate  of deposit
rating  acceptable to the Rating Agencies,  (B) the parent  corporation of which
has  either (1) a  long-term  unsecured  debt  rating  acceptable  to the Rating
Agencies or (2) a short-term  unsecured  debt rating or  certificate  of deposit
rating  acceptable to the Rating Agencies or (C) is otherwise  acceptable to the
Rating  Agencies  and (ii) whose  deposits  are insured by the  Federal  Deposit
Insurance Corporation (the "FDIC," and any such depositary  institution or trust
company, a "Qualified  Institution").  Funds in the Collection Account generally
will be invested in (i)  obligations  fully  guaranteed  by the United States of
America,  (ii) demand  deposits,  time  deposits or  certificates  of deposit of
depositary  institutions or trust  companies  having  commercial  paper with the
highest  rating  from  each  Rating  Agency,  (iii)  commercial  paper (or other
short-term   obligations)  having,  at  the  time  of  the  Indenture  Trustee's
investment  therein,  the highest  rating from each Rating  Agency,  (iv) demand
deposits,  time deposits and  certificates of deposit which are fully insured by
the FDIC, (v) notes or banker's acceptances issued by any depositary institution
or trust company described in (ii) above, (vi) money market funds which have the
highest  rating from, or have otherwise been approved in writing by, each Rating
Agency, (vii) time deposits with an entity the commercial paper of which has the
highest rating from the Rating Agency, (viii) eligible repurchase agreements and
(ix)  any  other   investments   approved  in  writing  by  each  Rating  Agency
(collectively,   "Eligible  Investments").  Any  earnings  (net  of  losses  and
investment expenses) on funds in the Collection Account will be held therein and
be treated as Available  Amounts.  The Servicer will have the revocable power to
instruct  the  Indenture  Trustee  to make  withdrawals  and  payments  from the
Collection Account for the purpose of carrying out its duties under the Sale and
Servicing Agreement.


Replacement Accounts

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

Events of Default

     Allocations  of Available  Amounts  will be made as  described  above under
"--Allocations--As Long As No Event of Default or Restricting Event Has Occurred
and Is Continuing" unless and until an Event of Default or Restricting Event has
occurred,  in  which  case  allocations  of  Available  Amounts  will be made as
described  above  under   "--Allocations--Following   an  Event  of  Default  or
Restricting Event." An "Event of Default" refers to any of the following events:

                  (a)      failure to pay on each  Payment  Date the full amount
                           of accrued  and unpaid  interest on any Class A Note,
                           Class B Note or Class C Note;

                  (b)      failure to pay the  Principal  Amount of any Note, if
                           any, on its related stated maturity date;

                  (c)      (i)  failure  on  the  part  of  the  Seller  or  the
                           Servicer  to make any  payment  or  deposit  required
                           under  the  Sale  and  Servicing   Agreement  or  the
                           Indenture  within three (3)  Business  Days after the
                           date the payment or deposit is required to be made or
                           (ii) failure on the part of the Seller,  the Servicer
                           or  the  Issuer  to  observe  or  perform  any  other
                           covenants or  agreements  of such entity set forth in
                           the Sale and  Servicing  Agreement or the  Indenture,
                           which  failure has a material  adverse  effect on the
                           Noteholders  and  which  continues  unremedied  for a
                           period of 60 days after written notice; provided that
                           only a five (5) day cure  period  shall  apply in the
                           case of a  failure  by the  Seller  or the  Issuer to
                           observe  their  respective  covenants  not to grant a
                           security  interest  in  or  otherwise   intentionally
                           create a lien on the Contracts;

                  (d)      any  representation  or warranty  made by the Issuer,
                           the  Trust  Depositor  or the  Seller in the Sale and
                           Servicing   Agreement   or  the   Indenture   or  any
                           information required to be given by the Seller or the
                           Trust Depositor to the Indenture  Trustee to identify
                           the  Contracts  proves to have been  incorrect in any
                           material  respect  when  made  and  continues  to  be
                           incorrect in any material respect,  which failure has
                           a  material  adverse  effect on the  Noteholders  and
                           which  continues  unremedied  for a period of 60 days
                           after  written   notice  (it  being   understood  and
                           acknowledged  that,  if any such  breach  occurs with
                           respect to one or more Contracts, the Seller, through
                           the Trust  Depositor,  may remedy  such breach by the
                           repurchase  of such  Contracts  during such period in
                           accordance  with  the  provisions  of  the  Sale  and
                           Servicing   Agreement   and  the  Transfer  and  Sale
                           Agreement);

                  (e)      if a  conservator,  receiver  or  liquidator  of  the
                           Seller,  the Issuer or the Trust was  appointed or if
                           certain  other  events  relating  to the  bankruptcy,
                           insolvency or receivership of the Seller,  the Issuer
                           or the Trust were to occur (an  "Insolvency  Event");
                           or

                  (f)      the Issuer becomes an "investment company" within the
                           meaning of the  Investment  Company  Act of 1940,  as
                           amended.

     An Event of  Default  may be waived  if the  Required  Controlling  Holders
provide written notice to the Issuer, the Trust Depositor,  the Servicer and the
Indenture  Trustee of such waiver. In the event the Trustee has actual knowledge
of an Event of Default, it will be required to notify, among others, the Issuer,
the Servicer and the Sellers.

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

     As used  herein,  "Required  Controlling  Holders"  means  (i) prior to the
payment in full of the Class A Notes outstanding, Class A Noteholders evidencing
more than  662/3% of the  Principal  Amount of the Class A Notes,  (ii) from and
after the payment in full of the Class A Notes outstanding,  Class B Noteholders
holding Class B Notes evidencing more than 662/3% of the Principal Amount of the
Class B Notes  outstanding  and (iii) from and after the  payment in full of the
Class B Notes outstanding,  Class C Noteholders holding Class C Notes evidencing
more than 662/3% of the Principal Amount of the Class C Notes outstanding.

Restricting Events

     Prior to the  occurrence of a Restricting  Event,  allocations of Available
Amounts  will be made as  described  above under  "--Allocations--As  Long As No
Event of Default or Restricting Event Has Occurred and Is Continuing" unless and
until an Event of  Default  or  Restricting  Event has  occurred,  in which case
allocations  of  Available  Amounts  will  be  made  as  described  above  under
"--Allocations--Following   an  Event  of  Default  or  Restricting   Event."  A
"Restricting Event" refers to any of the following events:

         (a)      as of any Payment Date,  the weighted  average ADCB during the
                  three (3)  preceding  Collection  Periods of all  Contracts in
                  respect to which a  Scheduled  Payment is more than sixty (60)
                  days past due at any time  during  such  three  (3)  preceding
                  Collection  Periods,  exceeds ___% of the weighted  average of
                  ADCB of all  Contracts in the Contract  Pool during such three
                  Collection Periods; or

         (b)      as of any Payment Date,  the product of (i) two (2) multiplied
                  by (ii) the difference  between (x) the weighted  average ADCB
                  during  the  six  (6)  preceding  Collection  Periods  of  all
                  Contracts that became Defaulted  Contracts during such six (6)
                  preceding  Collection  Periods  and  (y)  Recoveries  received
                  during such six preceding Collection Periods on account of all
                  Defaulted  Contracts,  exceeds  ____% of the weighted  average
                  ADCB of all  Contracts  in the  Contract  Pool during such six
                  Collection Periods; or

         (c)      a Servicer Default has occurred and is continuing.

Servicing Compensation and Payment of Expenses

     The Servicer's  compensation  with respect to its servicing  activities and
reimbursement for its expenses for any Collection Period will be a servicing fee
(the "Servicing Fee") calculated  monthly,  and payable on each Payment Date, in
an amount equal to the product of (i) one-twelfth, (ii) _____% (such percentage,
the "Servicing Fee  Percentage")  and (iii) the ADCB of  the Contract Pool as of
the beginning of the  related  Collection  Period.   The  Servicing  Fee will be
funded  from  Available  Amounts and  will be  paid  on  the  Payment  Date with
respect to each  Collection Period from the Collection  Account.  In addition as
compensation  for acting as Servicer,  the Servicer will be entitled to all late
charges and certain  other fees paid by the End-Users.

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

Record Date

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

Optional Redemption

     The Trust  Depositor may  repurchase  all  remaining  Contracts and related
assets, and thus effect the early redemption of the Notes on any Payment Date on
or after which the ADCB of the Contract Pool is less than 10% of the ADCB of the
Contract  Pool as of the  initial  Cutoff  Date.  The  price at which  the Trust
Depositor  will be required to purchase the  Contracts in order to exercise such
option  will be equal to the  greater of (i) the ADCB of the  Contract  Pool and
(ii) the amount that when applied  pursuant to the  Indenture  together with all
other amounts  available  thereunder will be sufficient to redeem the Notes at a
price equal to the unpaid  principal amount of the Notes plus accrued and unpaid
interest thereon through the date of redemption.

Reports

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

     With respect to each Payment Date, the Monthly Report also will include the
following   information  with  respect  to  the  Notes:  (i)  the  total  amount
distributed;  (ii) the amount  allocable to interest on the Notes and each Class
thereof; and (iii) the amount allocable to principal on the Notes and each Class
thereof.  On each  Payment  Date,  the  Indenture  Trustee  (or an  agent on its
behalf), will forward to each Noteholder of record a copy of the Monthly Report.

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

List of Noteholders

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

Book-Entry Registration

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

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

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

     Transfers  between  Participants  will occur in accordance  with DTC rules.
Transfers  between CEDEL  Participants and Euroclear  Participants will occur in
accordance with their respective rules and operating procedures.

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

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

     Noteholders that are not  Participants or Indirect  Participants but desire
to purchase,  sell or otherwise  transfer  ownership of, or other  interests in,
Notes  may  do so  only  through  Participants  and  Indirect  Participants.  In
addition,  Noteholders will receive all  distributions of principal and interest
on the Notes from the Indenture Trustee through DTC and its Participants.  Under
a book-entry format, Noteholders will receive payments after the related Payment
Date, as the case may be,  because,  while payments are required to be forwarded
to Cede,  as nominee for DTC, on each such date,  DTC will forward such payments
to its  Participants  which  thereafter  will be  required  to  forward  them to
Indirect  Participants  or holders of beneficial  interests in the Notes.  It is
anticipated that the only Class A-1 Noteholder,  Class A-2 Noteholder, Class A-3
Noteholder,  Class B Noteholder  and Class C  Noteholder  will be Cede & Co., as
nominee of DTC, and that holders of beneficial interests in the Class A-1 Notes,
Class A-2 Notes, Class A-3 Notes, Class B Notes or Class C Notes,  respectively,
under the  Indenture  will only be permitted to exercise the rights of Class A-1
Noteholders,  Class A-2 Noteholders,  Class A-3 Noteholders, Class B Noteholders
or Class C Noteholders, respectively, under the Indenture indirectly through DTC
and its Participants who in turn will exercise their rights through DTC.

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

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

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

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

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

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

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

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

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

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

Definitive Notes

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

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

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

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

Administration Agreement

     Mitsui Vendor Leasing,  in its capacity as administrator (in such capacity,
the  "Administrator"),   will  enter  into  an  administration   agreement  (the
"Administration  Agreement")  with  the  Trust,  the  Trust  Depositor  and  the
Indenture Trustee pursuant to which the Administrator  will agree, to the extent
provided in the Administration  Agreement, to provide the notices and to perform
other  administrative  obligations  required to be provided or  performed by the
Trust or the  Owner  Trustee  under  the  Indenture.  The  Administrator  in the
Administration  Agreement agrees to perform certain accounting  functions of the
Trust  which the Owner  Trustee is  required  to perform  pursuant  to the Trust
Agreement,  including but not limited to maintaining  the books of the Trust and
filing tax returns for the Trust.  As  compensation  for the  performance of the
Administrator's   obligations   under  the   Administration   Agreement  and  as
reimbursement  for its  expenses  related  thereto,  the  Administrator  will be
entitled to a monthly  administration fee (the "Administration Fee"), which fee
will be paid by the Servicer out of the Servicing Fee, if available.

                       THE TRANSFER AND SALE AGREEMENT AND
                     SALE AND SERVICING AGREEMENT GENERALLY

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

Conveyance of Contracts

     Pursuant  to the  Transfer  and  Sale  Agreement,  the  Seller  will  sell,
transfer, assign, set over and otherwise convey to the Trust Depositor,  without
recourse  (except as expressly set forth in the Transfer and Sale Agreement) all
of the Seller's right, title and interest in and to (i) the Contracts (including
all Additional  Contracts and Substitute  Contracts,  if any) identified therein
(ii) all monies due or to become  due in payment of such  Contracts  on or after
the related Cutoff Date,  including all Scheduled Payments  thereunder due on or
after such Cutoff Date, any Prepayments, (including any payments in respect of a
casualty or early termination), and any Recoveries received with respect thereto
but  excluding  any  Scheduled  Payments  due  prior to the  Cutoff  Date or any
Excluded Amounts, (ii) the related Equipment (which may be limited to a security
interest therein),  including all proceeds from any sale or other disposition of
such Equipment,  (iii) any documents delivered to the Trust Depositor or held by
the Servicer on its behalf with  respect to each such  Contract  (the  "Contract
Files"), (iv) all payments made or to be made in the future with respect to each
such Contract and the Vendor  thereunder under the related Vendor Assignment and
any related  Vendor Program  Agreement and under any other  guarantee or similar
credit  enhancement  with respect to such Contracts,  (v) all payments made with
respect to each such  Contract  under any  insurance  policy  covering  physical
damage to the related  Equipment (the "Insurance  Proceeds") and (vi) all income
and proceeds of the foregoing. Pursuant to the Sale and Servicing Agreement, the
Trust  Depositor in turn will sell,  transfer,  assign,  set over and  otherwise
convey to the Issuer,  without  recourse  (except as expressly  set forth in the
Sale and Servicing  Agreement) the assets  described in clauses (i) through (vi)
in the preceding  sentence and its rights under the Transfer and Sale  Agreement
(referred  to  collectively  as  the  "Transferred  Assets").  Pursuant  to  the
Indenture,  the Issuer will grant a lien on such Transferred  Assets in favor of
the Indenture  Trustee to secure payment of its obligations  under the Notes and
the Indenture.

     The Servicer under the Sale and Servicing Agreement, will retain custody of
(but not title to) the Contracts, the Contract Files and any related evidence of
insurance payments,  Scheduled Payments and any other similar payments under the
Contracts.  Prior to the conveyance of any Contracts to the Trust Depositor, the
Seller will cause its computer  accounting systems to be marked to show that the
Contracts transferred thereunder have been conveyed to the Issuer (and have been
pledged by the Issuer to the Indenture  Trustee under the Indenture),  and prior
to  conveyance  the  Seller  or the  Trust  Depositor  will  file UCC  financing
statements  reflecting (A) the conveyance to the Trust Depositor pursuant to the
Transfer and Sale  Agreement  of the  Transferred  Assets  (other than the Trust
Depositor's rights under the Transfer and Sale Agreement), (B) the conveyance to
the Issuer  pursuant to the Sale and Servicing  Agreement of Transferred  Assets
and (C) the  grant of a lien  thereon  and  other  Trust  Assets in favor of the
Indenture  Trustee  pursuant  to the  Indenture.  The Seller  will notate in the
appropriate computer files relating to the Contracts,  that all interests in the
Contracts  have been  conveyed to the Issuer  pursuant to the Sale and Servicing
Agreement and have been pledged by the Issuer to the Indenture  Trustee pursuant
to the Indenture. See "Certain Legal Aspects of the Contracts."


Representations and Warranties

     The Seller has made certain  representations and warranties in the Transfer
and Sale  Agreement with respect to the Contracts  transferred  thereunder as of
the Cutoff Date,  and the Seller will  similarly  make or be deemed to have made
certain  representations and warranties with respect to each Additional Contract
and Substitute  Contract as of its related Cutoff Date,  including that: (i) the
information  with respect to the Contract and the Equipment,  if any, subject to
the Contract delivered under the Transfer and Sale Agreement is true and correct
in all material  respects;  (ii) immediately prior to the transfer of a Contract
to the Trust Depositor,  such Contract was owned by the Seller free and clear of
any adverse  claim;  (iii) the Contract,  as of the Cutoff Date,  did not have a
Scheduled  Payment that was a delinquent  payment for more than 60 days, and the
Contract  is not  otherwise  a  Defaulted  Contract;  (iv) no  provision  of the
Contract has been either waived,  altered or modified in any respect,  except by
instruments  or documents  contained  in the  Contract  File (other than payment
delinquencies  permitted under clause (iii) above);  (v) the Contract is a valid
and binding payment  obligation of the End-User and is enforceable in accordance
with its terms (except as may be limited by applicable  insolvency,  bankruptcy,
moratorium,  reorganization,  or other similar laws affecting  enforceability of
creditors'  rights generally and the availability of equitable  remedies);  (vi)
the  Contract  is not and will not be subject to rights of  rescission,  setoff,
counterclaim or defense and, to the Seller's knowledge, no such rights have been
asserted or threatened with respect to the Contract;  (vii) the Contract, at the
time  it was  made,  did  not  violate  the  laws of the  United  States  or any
applicable  state,  except for any such  violations  which do not materially and
adversely affect the  collectibility of the Contracts in the Contract Pool taken
as a whole;  (viii) (A) the  Contract  and any related  Equipment  have not been
sold, transferred,  assigned or pledged by the Seller to any other person (other
than  pursuant to such  Contract in the case of Equipment  and (B) such Contract
(if it is a CSA or a finance Lease) is secured by a fully  perfected lien of the
first priority on the related Equipment;  (ix) all filings necessary to evidence
the  conveyance  or transfer of the Contract to the Issuer have been made in all
appropriate  jurisdictions;  (x) the End-User is not to the Seller's  knowledge,
subject to bankruptcy or other  insolvency  proceedings;  (xi) the Contract is a
U.S. dollar-denominated obligation and the related End-User's billing address is
in the  United  States;  (xii) the  Contract  provides  for  periodic  Scheduled
Payments to made; (xiii) the Contract does not require the prior written consent
of an End-User or contain any other restriction on the transfer or assignment of
the Contract (other than a consent or waiver of such  restriction  that has been
obtained prior to the date of such Contract's  conveyance to the Issuer);  (xiv)
the obligations of the related  End-User under such Contract are irrevocable and
unconditional and non-cancelable  (or, if prepayable by its terms, such Contract
meets the criteria  described in clause (xxii) below);  (xv) the Contract has an
original  maturity of not greater  than the term  specified  in the Transfer and
Sale Agreement;  (xvi) no adverse selection  procedure was used in selecting the
Contract for  transfer;  (xvii) the  End-User  under the Contract is required to
maintain casualty  insurance with respect to the related Equipment in accordance
with the Servicer's normal requirements; (xviii) in the event of a casualty loss
in respect of the  Equipment,  the  Contract  provides  that the  End-User  must
replace such  Equipment  with like  Equipment in good repair  acceptable  to the
Servicer  or prepay  such  Contract  in an amount  not less than the  Prepayment
Amount;  (xix) the Contract constitutes chattel paper, an account, an instrument
or a general  intangible  as defined under the UCC; (xx) no Lease is a "consumer
lease" as  defined  in Section  2A-103(l)(e)  of the UCC;  (xxi) each Lease is a
"triple net lease" under which the End-User is responsible  for the  maintenance
of  the  related  Equipment  in  accordance  with  general  industry   standards
applicable  to such item of  Equipment,  which in all cases  shall  include  the
payment of any taxes  with  respect to such  Equipment;  and (xxii) no  Contract
permits the End-User to make a prepayment  of such Contract in full in an amount
less than the Prepayment Amount.

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

     The foregoing  representations  and  warranties,  as  appropriate,  will be
reaffirmed by the Seller with respect to any Substitute Contract  transferred to
the Trust Depositor. A Contract which satisfies all of the above representations
and warranties shall be termed an "Eligible Contract". Contracts with respect to
which the representations in clauses  (iii),  (xv) and (xxii) are not true shall
also  be  Eligible   Contracts  if   all   representations   other   than   such
representations  are true  and  if  the  Trust  Depositor  shall  have  received
confirmation  from each Rating Agency that the discrepancy  will not result in a
reduction or  withdrawal of  the then current ratings  assigned to  any Class of
Notes. (A Contract that is  not an Eligible Contract is referred to herein as an
"Ineligible  Contract.")  In addition,  the Seller will represent and warrant to
the Trust  Depositor that  the  conveyance  pursuant to  the Transfer  and  Sale
Agreement constitutes a valid sale and assignment to the Trust  Depositor of all
right,  title and interest of the Seller in the related  Contracts, whether then
existing or thereafter  created, and  the proceeds  thereof,  which is effective
as of the date of conveyance of such Contract.

     The Trust  Depositor  will  represent and warrant in the Sale and Servicing
Agreement,  among other things,  (i) that the conveyance of the Contracts to the
Issuer  thereunder is a valid sale and transfer of such Contracts to the Issuer,
or such conveyance will provide a first perfected  security interest therein and
that all filings  necessary to evidence the same to the Issuer have been made in
all appropriate jurisdictions,  (ii) that each Contract transferred by it to the
Issuer thereunder is an "Eligible Contract" and (iii) that the security interest
granted on the related Contracts,  whether then existing or thereafter  created,
and the proceeds thereof by the Issuer to the Indenture  Trustee is effective to
create in favor of the  Indenture  Trustee a lien thereon and that such lien has
been duly perfected.

     Neither the Owner  Trustee  (either as Owner  Trustee or in its  individual
capacity)  nor the  Indenture  Trustee  (either as  Indenture  Trustee or in its
individual capacity) shall make or be deemed to have made any representations or
warranties,  express or implied,  regarding  the Trust  Assets or the  transfers
thereof by the Seller, the Trust Depositor or the Issuer.

     Under  the  terms  of the  Transfer  and  Sale  Agreement  and the Sale and
Servicing  Agreement,  each Contract must be an Eligible Contract as of its date
of transfer to the Issuer.  The  Indenture  Trustee  will  reassign to the Trust
Depositor,  and the Seller will concurrently be obligated to repurchase from the
Trust  Depositor,  any  Ineligible  Contract  transferred  by the Seller and any
interest in Equipment that is subject to such Ineligible  Contract no later than
90 days after the  Seller or the Trust  Depositor  becomes  aware,  or  receives
written  notice from the Servicer,  the Issuer or the  Indenture  Trustee of the
breach of any  representation or warranty made by the Seller in the Transfer and
Sale Agreement or by the Trust Depositor in the Sale and Servicing Agreement, as
the case may be, that  materially  adversely  affects the interests of the Trust
Depositor,  the  Issuer  or the  Noteholders  in such  Contract  or the  related
Contract  File,  which  breach  has not been  cured or  waived  in all  material
respects.  This repurchase  obligation will constitute the sole remedy available
to the  Issuer,  the  Indenture  Trustee and the  Noteholders  for a breach of a
representation  or  warranty  under  the Sale  and  Servicing  Agreement  or the
Transfer and Sale Agreement made by the Trust Depositor, the Seller, as the case
may be, with respect to such a Contract.

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

Concentration Amounts

     In addition to the  representations  and warranties  made by the Seller and
the Trust  Depositor  with respect to the  Contracts  as  described  above under
"--Representations  and  Warranties,"  the Seller and the Trust  Depositor  will
represent  and  warrant  in the  Transfer  and Sale  Agreement  and the Sale and
Servicing Agreement, respectively, as of the initial Cutoff Date as follows:

         (i)               the ADCB of all Contracts  with a single  End-User as
                           of the initial  Cutoff Date does not exceed  ____% of
                           the  ADCB  of the  Contract  Pool  as of the  initial
                           Cutoff Date;

         (ii)              the  ADCB  of all  Contracts  with  the  twenty  (20)
                           largest  End-Users  (by ADCB of  Contracts  with such
                           End-Users)  as of the  initial  Cutoff  Date does not
                           exceed ____% of the ADCB of the  Contract  Pool as of
                           the initial Cutoff Date;

         (iii)             the ADCB of all Contracts  related to a single Vendor
                           as of the initial  Cutoff Date does not exceed  ____%
                           of the ADCB of the  Contract  Pool as of the  initial
                           Cutoff Date;

         (iv)              the ADCB of all Contracts with End-Users located in a
                           single  State of the United  States as of the initial
                           Cutoff Date does not exceed  ____% of the ADCB of the
                           Contract Pool as of the initial Cutoff Date; and

         (v)               the ADCB of all Contracts with related Equipment of a
                           single  type as of the  Cutoff  Date does not  exceed
                           ____%  of the  ADCB  of the  Contract  Pool as of the
                           initial Cutoff Date.

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

     Pursuant to the Sale and Servicing  Agreement,  the Trust Depositor will be
obligated to repurchase from the Issuer and in turn pursuant to the Transfer and
Sale  Agreement  the  Seller  will be  obligated  to  repurchase  from the Trust
Depositor,  at such  time as there is a breach  caused  by any of the  foregoing
representations  or warranties  proving to have been incorrect when made,  which
breach has not been cured or waived in all  material  respects,  any  Additional
Contract or Substitute  Contract causing such breach or such number of Contracts
as shall be  necessary to remedy such breach  (each such  Contract,  a "Warranty
Contract").  Such  repurchase  shall occur no later than 90 days after the Trust
Depositor  or the Seller  becomes  aware,  or receives  written  notice from the
Servicer,  the Issuer or the Indenture  Trustee of such breach.  This repurchase
obligation  will  constitute the sole remedy against the Trust Depositor and the
Seller available to the Issuer,  the Indenture Trustee and the Noteholders for a
breach of one of the foregoing representations or warranties.

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

Indemnification

     The Sale and Servicing  Agreement provides that the Servicer will indemnify
the Issuer,  the Trust  Depositor,  the Owner Trustee and the Indenture  Trustee
from and  against any loss,  liability,  expense,  damage or injury  suffered or
sustained arising out of the Servicer's actions or omissions with respect to the
Trust Assets pursuant to the Sale and Servicing  Agreement  except where arising
out of Indemnified Party's bad faith,  willful misconduct or negligence.  Except
as provided in the preceding sentence, the Sale and Servicing Agreement provides
that none of the  Seller,  the  Servicer,  the Trust  Depositor  or any of their
directors,  officers,  employees or agents will be under any other  liability to
the Trust, the Owner Trustee, the Indenture Trustee, the holders of Notes or any
other person for any action taken, or for refraining from taking any action,  in
good faith pursuant to the Sale and Servicing  Agreement.  However,  none of the
Seller, the Servicer,  the Trust Depositor or any of their directors,  officers,
employees  or  agents  will be  protected  against  any  liability  which  would
otherwise  be  imposed  by reason  of  willful  misfeasance,  bad faith or gross
negligence of any such person in the performance of their duties or by reason of
reckless disregard of their obligations and duties thereunder.

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

     Pursuant to the Sale and Servicing Agreement, the Servicer, irrevocably and
unconditionally,  (i)  submits for itself and its  property in any legal  action
arising  out of the  Sale  and  Servicing  Agreement  and  the  other  Operative
Documents,  to the nonexclusive general jurisdiction of the courts of the United
States of America for the Southern  District of New York,  and appellate  courts
therefrom and (ii) waives any objection it may have that any action  therein was
brought in an inconvenient  court.  Notwithstanding  the foregoing,  a court may
determine, on its own motion, that an action brought against the Servicer in any
such court was brought in an inconvenient forum.

Collection and Other Servicing Procedures

     Pursuant to the Sale and Servicing  Agreement,  the Servicer is responsible
for  servicing,   collecting,  enforcing  and  administering  the  Contracts  in
accordance  with its customary  and usual  procedures  for  servicing  contracts
comparable to the Contracts.  _______ of the Contracts  included in the Contract
Pool  (representing  ___% of the  ADCB of the  Contract  Pool as of the  initial
Cut-off Date) will be sub-serviced by the related Vendors, however, the Servicer
will remain primarily liable for all servicing functions with respect thereto.

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

     The Servicer may not resign from its  obligations and duties under the Sale
and  Servicing  Agreement,  except  upon  determination  that such duties are no
longer  permissible  under  applicable  law.  No such  resignation  will  become
effective until the Back-up Servicer has assumed the Servicer's responsibilities
and obligations as successor Servicer under the Sale and Servicing Agreement.

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

Servicer Default

     In the event of any Servicer  Default,  either the Indenture Trustee or the
Required  Controlling  Holders,  by  written  notice  to the  Servicer  (and the
Indenture Trustee,  if given by the Noteholders) (a "Termination  Notice"),  may
terminate all of the rights and obligations of the Servicer, as servicer,  under
the Sale  and  Servicing  Agreement.  Upon  receipt  by the  Servicer  of such a
Termination  Notice,  all authority and power of the Servicer under the Sale and
Servicing Agreement with respect to any Contract in the Contract Pool will cease
and the  same  will  pass  to and be  vested  in the  Back-up  Servicer,  as the
successor Servicer pursuant to and under the Sale and Servicing Agreement.

         A "Servicer Default" refers to any of the following events:

          (a)     any failure by the Servicer to make any  payment,  transfer or
                  deposit or to give notice to the Indenture Trustee to make any
                  payment,   transfer  or  deposit  pursuant  to  the  Sale  and
                  Servicing  Agreement on or before the date occurring three (3)
                  Business  Days after the date on which  notice of such failure
                  requiring the same to be remedied shall have been given to the
                  Servicer by the Indenture Trustee,  the Trust Depositor or the
                  Issuer or to the Servicer, the Issuer, the Trust Depositor and
                  the  Indenture  Trustee  by the  Noteholders  representing  in
                  aggregate  no less  than 25% of the  Principal  Amount  of any
                  Class of Notes affected thereby; or

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

         (c)      any  representation,  warranty  or  certification  made by the
                  Servicer  in  the  Sale  and  Servicing  Agreement  or in  any
                  certificate  delivered  pursuant  to the  Sale  and  Servicing
                  Agreement shall prove to have been incorrect when made,  which
                  has a material  adverse  effect on the  Noteholders  and which
                  continues to be incorrect in any material respect for a period
                  of 30 days  after  the first to occur of (i) the date on which
                  written notice of such incorrectness  requiring the same to be
                  remedied  shall  have  been  given  to  the  Servicer  by  the
                  Indenture  Trustee,  the Trust Depositor or the Issuer,  or to
                  the  Servicer,  the  Trust  Depositor,  the  Issuer  and   the
                  Indenture Trustee by Noteholders or by  the  Indenture Trustee
                  on behalf of Noteholders representing  in  aggregate  not less
                  than  25%  of the  Principal  Amount of  any  Class  of  Notes
                  adversely  affected  thereby  and  (ii)  the  date on  which a
                  responsible  officer  of the Servicer  becomes aware  thereof,
                  and such  incorrectness  continues to affect such  Noteholders
                  materially and adversely for such period; or

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

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

Back-up Servicer

     ___________________  will act as back-up servicer  pursuant to the Sale and
Servicing Agreement (in such capacity,  the "Back-up Servicer").  Under the Sale
and Servicing  Agreement,  following the  termination  or  resignation of Mitsui
Vendor Leasing as Servicer,  the Back-up Servicer has agreed to act as successor
Servicer. Prior to such event, the Back-up Servicer will have no other duties or
obligations  under  the  Sale  and  Servicing  Agreement,   including,   without
limitation,  the obligation to supervise the  performance  of the Servicer,  and
will have no liability for any action taken or omitted by the  Servicer.  In the
event that the Back-up Servicer is unable as a matter of law to act as successor
Servicer as provided in the Sale and Servicing  Agreement,  the Trust  Depositor
has the right to contract for the performance of such services with others.

     _________________  is  a  [national]  [___________]  banking  [association]
[corporation]  which is ______.  _______ engages in [general  commercial banking
and trust business,  offering a comprehensive  range of [corporate,  commercial,
correspondent and individual banking services,  both domestic and international,
as well as a wide range of trust and custodial services].

Evidence as to Compliance

     The Sale and Servicing  Agreement provides that on or before [ ] 31 of each
calendar  year  the  Servicer  will  cause  a  firm  of  nationally   recognized
independent  public  accountants  (who may also  render  other  services  to the
Servicer  or the Trust  Depositor)  to furnish a report to the effect  that such
firm has applied certain procedures agreed upon with the Servicer and enumerated
in the Sale and Servicing  Agreement and examined certain  documents and records
relating to the servicing of the related  Contracts all as described in the Sale
and Servicing Agreement and that, on the basis of such procedures,  nothing came
to the  attention of such firm that caused them to believe  that such  servicing
was not conducted in compliance with the Sale and Servicing Agreement except for
such  exceptions or errors as such firm shall believe to be immaterial  and such
other exceptions as shall be set forth in such statement.

     The Sale and Servicing  Agreement  provides for delivery to the Issuer, the
Trust Depositor,  the Indenture  Trustee and each Rating Agency on or before [ ]
31 of each calendar year of a statement  signed by an officer of the Servicer to
the effect  that,  to the best of such  officer's  knowledge,  the  Servicer has
performed its obligations in all material  respects under the Sale and Servicing
Agreement  throughout  the preceding year or, if there has been a default in the
performance  of any such  obligation,  specifying  the  nature and status of the
default.

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

Amendments

     The  Sale and  Servicing  Agreement  may be  amended  from  time to time by
agreement of the Seller,  the Servicer,  the Issuer,  the  Depositor,  the Owner
Trustee and the Indenture  Trustee  without the consent of any Noteholder (i) to
cure any ambiguity or mistake or (ii) to add any consistent provisions; provided
that such action  shall not, as  evidenced  by an Opinion of Counsel,  adversely
affect in any  material  respect  the  interests  of the  Noteholders;  provided
further  that such  amendment  will be deemed  not to  affect  adversely  in any
material  respect  the  interests  of the  Noteholders,  and no such  Opinion of
Counsel  will  be  required,  if  each  Rating  Agency  provides  prior  written
confirmation that such amendment will not result in a withdrawal or downgrade of
the ratings then assigned to the Notes.

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

         (i)               reduce  in any  manner  the  amount  of, or delay the
                           timing of,  distributions  which are  required  to be
                           made  on  any  Note   without  the  consent  of  each
                           Noteholder affected thereby;

         (ii)              change  the  definition of (or that of any definition
                           included within the  definition of) or the  manner of
                           calculating the "Class A  Principal  Payment Amount,"
                           the "Class A-3 Principal Payment  Amount," the "Class
                           B Principal Payment  Amount," the "Class  C Principal
                           Payment Amount,"  the  "Applicable  Percentage,"  the
                           "Discounted   Contract   Balance,"   the   "Principal
                           Amount,"  or  the   "Available  Amount"  without  the
                           consent of each Noteholder; or

         (iii)             reduce the aforesaid  percentage  required to consent
                           to any such  amendment  without  the  consent of each
                           Noteholder affected thereby; or

         (iv)              modify,  amend or  supplement  the  provisions of the
                           Sale  and   Servicing   Agreement   relating  to  the
                           allocation of Available  Amounts (see "Description of
                           the Notes--Allocations")  without the consent of each
                           Noteholder; or

         (v)               make any Note  payable in money  other  than  Dollars
                           without  the  consent  of  each  Noteholder  affected
                           thereby.

     Promptly  following  the  execution  of any such  amendment  (other than an
amendment  described in the preceding  paragraph),  the  Indenture  Trustee will
furnish  written  notice of the  substance of such  amendment  to each  affected
Noteholder.

Termination

     The Sale and Servicing  Agreement will terminate upon final distribution of
all moneys or other property or proceeds of the Trust Assets in accordance  with
the  terms  of  the  Sale  and  Servicing  Agreement  and  the  Indenture.  Upon
termination of the Sale and Servicing  Agreement,  all right, title and interest
in the Trust Assets (other than amounts in accounts  maintained by the Indenture
Trustee for the final payment of principal and interest to Noteholders)  will be
conveyed and transferred through the Trust Depositor to the Seller.

     The Owner Trustee ____________ will be the Owner Trustee under the Sale and
Servicing  Agreement.  Mitsui Vendor Leasing and its affiliates may from time to
time enter into banking and trustee relationships with the Owner Trustee and its
affiliates. Mitsui Vendor Leasing and its affiliates may hold Notes in their own
names;  however,  any Notes so held shall not be entitled to  participate in any
decisions made or instructions  given to the Owner Trustee by the Noteholders as
a group. The Owner Trustee's address is __________________.

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

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

                                  THE INDENTURE

General

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

Events of Default and Restricting Events; Remedies

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

     If any other Event of Default shall have occurred and be  continuing,  then
and in every such case, the Notes shall be  accelerated  with accrued but unpaid
interest  thereon;  provided  that such  Event of  Default  may be waived if the
Required  Controlling  Holders  provide  the  Indenture  Trustee  and the Issuer
written notice of such waiver.

The Indenture Trustee

     The    Indenture     Trustee    with    respect    to    the    Notes    is
___________________________.  Mitsui Vendor  Leasing and its affiliates may from
time to time enter into  banking and trustee  relationships  with the  Indenture
Trustee and its  affiliates.  Mitsui Vendor  Leasing and its affiliates may hold
Notes in their own names.  However,  any Notes so held shall not be  entitled to
participate in any decisions made or instructions given to the Indenture Trustee
by the Noteholders as a group.

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

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

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

Governing Law

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

Amendments

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

         (i)      reduce  the amount or extend the time of payment of any amount
                  owing or payable  under any Note or (except as provided in the
                  Indenture) increase or reduce the interest payable on any Note
                  (except that only the consent of the affected holder of a Note
                  shall be required for any decrease in an amount of or the rate
                  of interest payable on such Note or any extension for the time
                  of payment of any amount payable under such Note), or alter or
                  modify the provisions  with respect to the order of priorities
                  in  which  distributions  thereunder  shall  be  made  or with
                  respect  to  the  amount  or  time  of  payment  of  any  such
                  distribution, or

         (ii)     reduce,  modify  or  amend  any  indemnities  in  favor of any
                  Noteholder  or  in  favor  of  or  to be  paid  by  the  Trust
                  Depositor, or alter the definition of "Indemnities" to exclude
                  any  Noteholder  (except as  consented  to by each  Noteholder
                  adversely affected thereby), or

         (iii)    make any Note payable in money other than U.S. dollars, or

         (iv)     modify  the   definitions   in  the   Indenture   of  Required
                  Controlling  Holders,  or otherwise  modify the  percentage of
                  Noteholders   required  to  effect  any  modification  of  the
                  Indenture.

Termination

     The Indenture will terminate upon final distribution of all moneys or other
property  or proceeds of the Trust  Assets in  accordance  with the terms of the
Indenture and the Sale and Servicing Agreement.


                     CERTAIN LEGAL ASPECTS OF THE CONTRACTS

Transfer of Contracts

     As of the Cutoff  Date,  the Seller,  will sell the  Contracts to the Trust
Depositor  pursuant to the  Transfer  and Sale  Agreement  which in turn will be
immediately conveyed to the Issuer pursuant to the Sale and Servicing Agreement.
Under  commercial  law, the transfer of the  Contracts to the Issuer is either a
sale of the  Contracts  to the Issuer or a grant of a security  interest in such
property to the Issuer.  The Trust Depositor has taken and will take all actions
that are required under  applicable law to perfect the Issuer's  interest in the
Contracts  in the event the  transfer  by the Trust  Depositor  to the Issuer is
deemed to be a loan for commercial law purposes, and, in the event such transfer
is under commercial law or a grant of a security  interest,  it is the intent of
the Trust  Depositor  that the Issuer  will at all times  have a first  priority
perfected  security interest in the Contracts and in the proceeds thereof,  with
certain exceptions. The Trust Depositor will represent and warrant to the Issuer
that,  in the event the sale of such  Contracts  by the Trust  Depositor  to the
Issuer is deemed to create a security interest under the UCC, there will exist a
valid,  subsisting and enforceable first priority perfected security interest in
the Contracts,  in existence at the time of the date of conveyance,  in favor of
the  Issuer.  For a  discussion  of  the  Issuer's  rights  arising  from  these
representations and warranties not being satisfied,  see "The Sale and Servicing
Agreement Generally--Representations and Warranties."

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

     There are also certain limited  circumstances  under applicable  federal or
state law in which prior transferees of Contracts could have an interest in such
Contracts with priority over the Indenture  Trustee's  interest.  A tax or other
government lien on property of the Seller or the Trust  Depositor  arising prior
to the time a  Contract  was  conveyed  to the Trust  Depositor  or the  Issuer,
respectively, may, in either case, have priority over the interest of the Issuer
in such Contract. Under the Transfer and Sale Agreement, the Seller will warrant
to the Trust  Depositor,  and under the Sale and  Servicing  Agreement the Trust
Depositor will warrant to the Issuer,  that the Contracts have been  transferred
free and clear of the lien of any third party other than Permitted  Liens.  Each
of the Seller and the Trust  Depositor will also covenant that it will not sell,
pledge,  assign,  transfer  or grant any lien on any  Contract  included  in the
Contract  Pool,  other than  transfers  made  pursuant to the Sale and Servicing
Agreement or the  Indenture.  In addition,  as described  above under "The Trust
Depositor,"  the Trust  Depositor has been  organized as a  "bankruptcy  remote"
entity  which is not engaged in any  business  or  activities  unrelated  to the
transactions described herein.

     Similarly, a tax or other government lien on property of the Issuer arising
prior to the time a Contract is pledged to the  Indenture  Trustee may also have
priority over the interest of the Issuer in such Contract.  Under the Indenture,
the Issuer will warrant to the Indenture  Trustee that the  Contracts  have been
pledged  free and  clear of the lien of any third  party  other  than  Permitted
Liens.  The Issuer will also  covenant  that it will not sell,  pledge,  assign,
transfer or grant any lien on any Contract  included in the Contract Pool, other
than pledges to the Indenture Trustee pursuant to the Indenture.

     As used above,  "Permitted  Liens" shall mean (a) with respect to Contracts
in the  Contract  Pool:  (i) liens for state,  municipal or other local taxes if
such taxes  shall not at the time be due and  payable and (ii) liens in favor of
the Indenture Trustee created pursuant to the Indenture; and (b) with respect to
the related Equipment: (i) materialmen's,  warehousemen's,  mechanics' and other
liens  arising by operation  of law in the ordinary  course of business for sums
not due,  (ii) liens for state,  municipal  or other  local  taxes if such taxes
shall not at the time be due and payable,  (iii) liens in favor of the Indenture
Trustee created pursuant to the Indenture,  (iv) other  subordinated liens which
are  subordinated  to the prior  payment of the Notes on terms  described in the
Sale and  Servicing  Agreement and (v) liens granted by the End-Users or Vendors
which are  subordinated to the interest of the Issuer and the Indenture  Trustee
in such Equipment.

Transfers of Interests in Equipment

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

Certain Matters Relating to Bankruptcy

     The Seller  acquired the Contracts  from Vendors.  If the  acquisition of a
Contract by the Seller is treated as a sale of such  Contracts  from the Vendors
to the  Seller,  such  Contracts  generally  would  not be part  of the  related
Vendor's  bankruptcy  estate  and  would  not  be  available  to  such  Vendor's
creditors.  If a Vendor became a debtor in a bankruptcy  case then, if an unpaid
creditor of such Vendor or a representative of such creditor,  such as a trustee
in bankruptcy, or such Vendor acting as a debtor-in-possession, were to take the
position that the sale of such Contracts to the Seller was ineffective to remove
such Contracts from such Vendor's estate (for instance, that such sale should be
recharacterized  as a pledge of Contracts to secure  borrowings of such Vendor),
then delays in payments under the Contracts to the Issuer could occur or, should
the court rule in favor of such creditor,  representative or Vendor,  reductions
in the  amount of such  payments  could  result.  Further,  if the  transfer  of
Contracts to the Seller is recharacterized as a pledge, a tax or government lien
on the property of the pledging  Vendor  arising  before the Contracts came into
existence may have  priority  over the Seller's (and hence the Trust  Depositor,
the Issuer's and the Indenture  Trustee's)  interest in the  Contracts.  Certain
Contracts may be "true leases" and thus subject to rejection by the lessor under
the Bankruptcy  Code. Any such Contract which is a "true lease"  originated by a
Vendor  and  transferred  to the Seller in a  transaction  whereby  such  Vendor
continues to be the "lessor"  thereunder  (such as a transfer by a Vendor to the
Seller of a security  interest in such Contract or a transfer by a Vendor to the
Seller of an interest in the right to  payments  only under any such  Contract),
will be subject to rejection by such Vendor, as debtor-in-possession, or by such
Vendor's  bankruptcy trustee.  Upon any such  rejection,Scheduled Payments under
such rejected   Contract  may  terminate  and  the Noteholders may be subject to
losses if the remaining  unaffected Contracts,  and  security  interests in  the
Equipment related thereto, are insufficient to cover the losses.

     In the Transfer and Sale  Agreement,  Mitsui Vendor Leasing will warrant to
the Trust  Depositor  that the  conveyance of the Contracts by the Seller to the
Trust  Depositor  is a valid sale and  transfer of such  Contracts  to the Trust
Depositor.  In  addition,  the  Seller  and the Trust  Depositor  will treat the
transactions described herein as a sale of the Contracts to the Trust Depositor,
and the Seller will take all actions that are required  under  applicable law to
perfect   the  Trust   Depositor's   ownership   interest   in  the   Contracts.
Notwithstanding  the  foregoing,  if the Seller  became a debtor in a bankruptcy
case and an unpaid  creditor of the Seller or a  representative  of creditors of
the  Seller,  such  as a  trustee  in  bankruptcy,  or the  Seller  acting  as a
debtor-in-possession,  were to take the  position  that the sale of Contracts to
the Trust  Depositor was  ineffective to remove such Contracts from the Seller's
estate (for instance,  that such sale should be  recharacterized  as a pledge of
Contracts to secure borrowings of the Seller), then delays in payments under the
Contracts to the Trust  Depositor (and  consequently to the  Noteholders)  could
occur or,  should the court rule in favor of such  creditor,  representative  or
debtor,  reductions in the amount of such payments could result. If the transfer
of Contracts to the Trust  Depositor is  recharacterized  as a pledge,  a tax or
government  lien on the property of the Seller arising before the Contracts came
into existence may have priority over the Trust  Depositor's  (and  consequently
the Issuer's and the Indenture Trustee's) interest in the Contracts.

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

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

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

     If an Insolvency  Event with respect to the Trust  Depositor were to occur,
then an Event of Default would occur with respect to the Notes, and assuming the
Trust Assets were not then subject to being  involved in a bankruptcy  case, the
Indenture  Trustee  would sell the  Contracts and would use the proceeds of such
sale to pay the  outstanding  principal of and accrued  interest on the Notes to
the extent and in the order of  priority  described  under  "Description  of the
Notes-Allocations,  Following  an Event of Default or  Restricting  Event."  The
Noteholders  would  suffer  a loss if the sum of (i) the  proceeds  of the  sale
allocable to the  Noteholders  and (ii) the proceeds of any  collections  on the
Contracts in the Collection Account allocable to the Noteholders is insufficient
to pay the Noteholders in full.

     State laws impose  requirements  and  restrictions  relating to foreclosure
sales and obtaining deficiency judgments following such sales. In the event that
the Noteholders  must rely on  repossession  and disposition of any Equipment to
recover  amounts due on  Defaulted  Contracts,  such amounts may not be realized
because of the application of these requirements and restrictions. Other factors
that may affect the ability of the Noteholders to realize the full amount due on
a Contract  include  the  failure to file  financing  statements  to perfect the
Seller's,  the Trust  Depositor's,  the Trust's or the Indenture  Trustee's,  as
applicable,  interest in the Equipment,  depreciation,  obsolescence,  damage or
loss of any  item of  Equipment,  and  the  application  of  federal  and  state
bankruptcy and insolvency  laws. As a result,  the Noteholders may be subject to
delays in receiving  payments and losses if the remaining  unaffected  Contracts
are insufficient to cover such losses.

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

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

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

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

                         FEDERAL INCOME TAX CONSEQUENCES

General

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

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

Opinion

     In the opinion of Tax Counsel, for federal income tax purposes, although no
transaction  closely comparable to that contemplated herein has been the subject
of any Treasury Regulation,  revenue ruling, or judicial decision,  based on the
application  of  existing  law  to the  facts  as set  forth  in the  applicable
agreements,  (i) the Issuer will not be treated as an  association  (or publicly
traded partnership)  taxable as a corporation and (ii) the Notes will be treated
as  indebtedness.  An opinion of counsel does not foreclose the possibility of a
contrary determination by the IRS or by a court of competent jurisdiction, or of
a contrary position by the IRS or Treasury  Department in regulations or rulings
issued in the future.

     Although  it is the  opinion of Tax  Counsel  that the  Issuer  will not be
treated  as  an  association  (or  publicly  traded  partnership)  taxable  as a
corporation  and the Notes will be  characterized  as  indebtedness  for federal
income tax purposes, no assurance can be given that such characterization of the
Issuer and the Notes will  prevail.  If the Issuer were taxable as a corporation
for federal income tax purposes,  it would be subject to corporate income tax on
its taxable income.  The Issuer's taxable income would include all its income on
the related  Contracts  and other  assets,  which may be reduced by its interest
expense on the Notes if the Notes are respected as debt of such corporation. Any
such  corporate  income  tax could  materially  reduce  cash  available  to make
payments on the Notes. If, contrary to the opinion of Tax Counsel,  the IRS also
successfully  asserted that one or more of the Notes did not represent  debt for
federal income tax purposes,  the Notes might be treated as equity  interests in
the Issuer. If so treated,  it is possible that the Issuer might be treated as a
publicly traded  partnership  taxable as a corporation unless the Issuer is able
to meet certain qualifying income tests or otherwise  qualifies for an exemption
from the publicly traded partnership rules. Even if the Issuer is not taxed as a
corporation,  treatment of the Notes as equity  interests  in a publicly  traded
partnership could have adverse tax consequences to certain holders. For example,
income to certain tax-exempt  entities  (including pension funds) may constitute
"unrelated  business taxable income," income to foreign holders  generally would
be subject to U.S. tax and U.S. tax return filing and withholding  requirements,
individual  holders might be subject to certain  limitations on their ability to
deduct their share of Issuer expenses, and income from the Issuer's assets would
be taxable to Noteholders  without regard to whether cash distributions are made
from the Issuer or the Noteholders' method of tax accounting.

     The  discussion  that  follows  assumes  that the Notes  will be treated as
indebtedness for federal income tax purposes.  The following  discussion is also
based in part upon Treasury regulations interpreting the original issue discount
("OID")  provisions of the Code. The OID  regulations,  however,  are subject to
varying  interpretations  and  do not  address  all  issues  that  would  affect
Noteholders.


Taxation of Interest Income to Noteholders

     Based upon the  discussion  below  under the heading  "OID," Tax  Counsel's
interpretation  of (i) the  definition of "qualified  stated  interest" and (ii)
other  provisions of the OID Code sections and  regulations,  it is not expected
that the  Notes  will be  issued  with  OID  (i.e.,  any  excess  of the  stated
redemption price at maturity over their issue price),  other than perhaps with a
de minimis amount (i.e.,  1/4 of the Notes stated  redemption  price at maturity
multiplied  by the number of full years to maturity).  In such case,  the stated
interest on each class of Notes should be treated as qualified  stated  interest
and will be taxable as ordinary  income for  federal  income tax  purposes  when
received or accrued in accordance  with the  Noteholders  general  method of tax
accounting.

OID

     If Notes were issued at a discount from their  principal  amounts or if the
stated interest were not treated as "qualified stated interest," the Notes would
be treated as having OID.  Under the OID  regulations  currently  in effect,  in
order  to  have  qualified  stated   interest,   the  stated  interest  must  be
"unconditionally  payable" in cash or property at least once annually.  Interest
is  unconditionally  payable only if reasonable  legal  remedies exist to compel
timely payment or the debt  instrument  otherwise  provides terms and conditions
that make the  likelihood of late payment (other than a late payment that occurs
within a reasonable grace period) or nonpayment a remote contingency. The Issuer
believes  that the  likelihood  of late  payment  or  nonpayment  of the  stated
interest on the Notes should constitute a remote contingency;  the IRS, however,
may  disagree.  In such case,  the  stated  interest  on the Notes  would not be
qualified  stated interest and the Notes would be considered to have been issued
with OID.

     If the Notes are in fact  issued with a greater  than de minimis  amount of
OID or are otherwise treated as having been issued with OID, the following rules
should apply. The excess of the "stated  redemption price at maturity" of a Note
(generally  equal to its  principal  amount as of the date of issuance  plus all
interest other than "qualified stated interest" payable prior to or at maturity)
over the original issue price (in this case, the initial offering price at which
a substantial amount of the Notes are sold to the public) will constitute OID. A
Noteholder  must  include  OID in income as  interest  over the term of the Note
under a constant yield method.  OID must be included in income in advance of the
receipt of cash representing that income. In general, the amount of OID included
in income is the sum of the "daily portions" of the OID with respect to the Note
for each day during the taxable  year the  Noteholder  held the Note.  The daily
portion generally is determined by allocating to each day in an accrual period a
ratable portion of the OID allocable to such accrual  period.  The amount of OID
allocable to an accrual period is generally equal to the difference  between (i)
the product of the Notes adjusted issue price and its yield to maturity and (ii)
the amount of  qualified  stated  interest  payments  allocable  to such accrual
period.  The  "adjusted  issue  price"  of an OID Note at the  beginning  of any
accrual period is the sum of its issue price plus the amount of OID allocable to
prior accrual periods minus the amount of prior payments that were not qualified
stated interest.

     Alternatively,  because  the  payments on the Notes may be  accelerated  by
reason of prepayments  on the Contracts,  OID, other than de minimis OID, on the
Notes,  if any,  may have to be accrued  under Code  section  1272(a)(6),  which
allocates OID to each day in an accrual period by taking the ratable  portion of
the excess of (i) the sum of the present  value of the  remaining  payments on a
Note as of the close of the  accrual  period and the  payments  made  during the
accrual period that were included in stated  redemption price at maturity,  over
(ii)  the  adjusted  issue  price of the Note at the  beginning  of the  accrual
period.  No regulations have been issued under Code section  1272(a)(6) so it is
not clear if such section would apply to the Notes if they are treated as having
OID.  Legislation has been proposed which if enacted,  would require any OID (or
interest)  on the Notes to be computed in  accordance  with the rules of Section
1272(a)(6) and certain prepayment assumptions.

     A holder of a Note  issued  with de minimis  OID must  include  such OID in
income proportionately as principal payments are made on such Note.

Acquisition Premium

     A holder that  purchases a Note for an amount less than or equal to the sum
of all amounts  payable on the Note after the purchase  date other than payments
of qualified stated interest but in excess of its adjusted issue price (any such
excess  being  "acquisition  premium")  and that  does  not  make  the  election
described  below  under  "Election  to Treat  All  Interest  as  Original  Issue
Discount"  is  permitted  to reduce  the daily  portions  of OID,  if any,  by a
fraction, the numerator of which is the excess of the holder's adjusted basis in
the Note  immediately  after its purchase  over the adjusted  issue price of the
Note,  and the  denominator  of which is the  excess  of the sum of all  amounts
payable on the Note after the purchase  date,  other than  payments of qualified
stated interest, over the Notes adjusted issue price.

Market Discount

     Whether or not the Notes are issued with OID, a subsequent purchaser (i.e.,
a purchaser who acquires a Note not at the time of original  issue) of a Note at
a discount  will be subject to the  "market  discount  rules" of  Sections  1276
through 1278 of the Code. In general,  these rules provide that if the holder of
a Note  purchases  the Note at a market  discount  (i.e.,  a  discount  from its
original  issue  price plus any  accrued  OID that  exceeds a de minimis  amount
specified in the Code) and  thereafter  recognizes  gain upon a disposition  (or
receives a  principal  payment),  the lesser of (i) such gain (or the  principal
payment) or (ii) the accrued market discount (not previously included in income)
will be taxed as ordinary income. Generally, the accrued market discount will be
the total  market  discount  (not  previously  included  in  income) on the Note
multiplied  by a  fraction,  the  numerator  of which is the  number of days the
holder held the Note and the denominator of which is the number of days from the
date the holder acquired the Note until its maturity date. The holder may elect,
however,  to determine  accrued market discount under the constant yield method.
The  adjusted  basis of a Note  subject to such  election  will be  increased to
reflect market discount  included in gross income,  thereby reducing any gain or
increasing any loss on a subsequent sale or taxable disposition.  Holders should
consult with their own tax advisors as to the effect of making this election.

     Limitations  imposed by the Code,  which are  intended to match  deductions
with the taxation of income,  may defer  deductions for interest on indebtedness
incurred or continued,  or short-sale expenses incurred,  to purchase or carry a
Note with accrued  market  discount.  A Noteholder  who elects to include market
discount in gross income as it accrues, however, is exempt from this rule.

     Notwithstanding  the  above  rules,  market  discount  on a  Note  will  be
considered to be zero if it is less than a de minimis  amount,  which is .25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining life. If market discount is de minimis,  the actual amount of
discount must be allocated to the remaining principal distributions on the Note,
and when such distribution is received, capital gain will be recognized equal to
discount allocated to such distribution.

Amortizable Bond Premium

     In general,  if a subsequent  purchaser acquires a Note at a premium (i.e.,
an amount in excess of the  amount  payable  upon the  maturity  thereof),  such
Noteholder will be considered to have purchased the Note with  "amortizable bond
premium"  equal to the amount of such excess.  A Noteholder  may elect to deduct
the  amortizable  bond premium as it accrues under a constant  yield method over
the  remaining  term of the Note.  Under  proposed  regulations,  if  finalized,
accrued  amortized bond premium may only be used as an offset against  qualified
stated interest income when such income is included in the holder's gross income
under the holder's normal accounting system.


Election to Treat All Interest as Original Issue Discount

     A holder may elect to include in gross income all interest  that accrues on
a Note using the constant yield method  described above under the heading "OID,"
with  modifications  described  below.  For purposes of this election,  interest
includes  stated  interest,  OID, de minimis OID,  market  discount,  de minimis
market  discount  and unstated  interest,  as adjusted by any  amortizable  bond
premium or acquisition  premium. In applying the constant yield method to a Note
with respect to which this  election has been made,  the issue price of the Note
will equal the electing holders adjusted basis in the Note immediately after its
acquisition,  the issue date of the Note will be the date of its  acquisition by
the electing holder,  and no payments on the Note will be treated as payments of
qualified  stated interest.  This election,  if made, may not be revoked without
the consent of the IRS. Holders should consult with their own tax advisors as to
the effect of making this election in light of their individual circumstances.

Disposition of Notes

     Generally,  capital  gain or loss  will be  recognized  on a sale or  other
taxable  disposition of the Notes in an amount equal to the  difference  between
the amount realized (other than amounts attributable to, and taxable as, accrued
interest) and the Issuer's tax basis in the Notes. A Noteholders  tax basis in a
Note  will  generally  equal  his or her  cost  increased  by any OID or  market
discount  previously  included by such  Noteholder in income with respect to the
Note and  decreased by any bond premium  previously  amortized and any principal
payments  previously  received  by such  Noteholder  with  respect  to the Note.
Subject to the market  discount rules of the Code, any such gain or loss will be
capital  gain or loss if the Note was held as a capital  asset.  Capital gain or
loss will be long-term if the Note was held by the holder for more than one year
and  otherwise  will  be  short-term.  In  the  case  of  a  taxable  individual
Noteholder, capital gain income will be long-term capital gain if the Notes have
been held for more than eighteen months, mid-term capital gain if the Notes have
been  held  for  more  than one year  but not  more  than  eighteen  months,  or
short-term  capital  gain if the Notes have been held for one year or less.  Any
capital losses  realized  generally may be used by a corporate  taxpayer only to
offset  capital  gains,  and by an  individual  taxpayer  only to the  extent of
capital gains plus $3,000 of other income.

Information Reporting and Backup Withholding

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

     Final regulations dealing with backup withholding and information reporting
on income paid to a foreign  person and related  matters  (the "New  Withholding
Regulations")  were  published in the Federal  Register on October 14, 1997.  In
general,  the  New  Withholding  Regulations  do  not  significantly  alter  the
substantive  withholding and information  reporting  requirements,  but do unify
current certification  procedures and forms and clarify reliance standards.  The
New Withholding  Regulations generally will be effective for payments made after
December 31, 1999, subject to certain transition rules. The discussion set forth
above does not take the New Withholding  Regulations  into account.  Prospective
Noteholders  are strongly urged to consult their own tax advisor with respect to
the New Withholding Regulations.


Tax Consequences to Foreign Investors

     Based  upon  Tax  Counsel's  opinion  that the  Notes  will be  treated  as
indebtedness  for  federal  income  tax  purposes,   the  following  information
describes the general  United States  federal  income tax treatment of investors
that are not United States persons (each a "Foreign Person").  The term "Foreign
Person"  means any person  other than (i) a citizen  or  resident  of the United
States,  (ii) a corporation  or  partnership  (including any entity treated as a
corporation  or a  partnership  for United States  federal  income tax purposes)
organized in or under the laws of the United  States,  unless,  in the case of a
partnership,  Treasury regulations provide otherwise, (iii) an estate the income
of which is  includible  in gross income for United  States  federal  income tax
purposes, regardless of its source, or (iv) a trust if a court within the United
States is able to exercise primary  supervision over the  administration  of the
trust and one or more United  States  persons have the  authority to control all
substantial  decisions of the trust.  Notwithstanding the preceding sentence, to
the extent  provided in  regulations,  certain trusts in existence on August 20,
1996,  and  treated as United  States  persons  prior to such date that elect to
continue to be so treated also shall be considered United States persons.

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

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

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

     As discussed above,  the New Withholding  Regulations were published in the
Federal  Register on October 14,  1997,  and  generally  will be  effective  for
payments made after December 31, 1999,  subject to certain transition rules. The
discussion set forth above does not take the New  Withholding  Regulations  into
account.  Prospective  investors that are Foreign  Persons are strongly urges to
consult their own tax advisor with respect to the New Withholding Regulations.

                         CERTAIN STATE TAX CONSEQUENCES

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

                              ERISA CONSIDERATIONS

     The Employee  Retirement Income Security Act of 1974, as amended ("ERISA"),
imposes certain  requirements on employee benefit plans subject to ERISA ("ERISA
Plans") and prohibits certain  transactions  between ERISA Plans and persons who
are  "parties in  interest"  (as defined  under ERISA) with respect to assets of
such Plans.  Section  4975 of the Code  prohibits a similar set of  transactions
between  certain  plans or individual  retirement  accounts  ("Code  Plans," and
together with ERISA Plans,  "Plans") and persons who are "disqualified  persons"
(as defined in the Code) with respect to Code Plans.  Certain  employee  benefit
plans, such as governmental plans and church plans (if no election has been made
under Section 410(d) of the Code),  are not subject to the requirements of ERISA
or Section  4975 of the Code,  and assets of such plans may be  invested  in the
Notes,  subject to the provisions of other applicable federal and state law. Any
such plan which is qualified  under  Section  401(a) of the Code and exempt from
taxation under Section 501(a) of the Code is, however, subject to the prohibited
transaction rules set forth in Section 503 of the Code.

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

Prohibited Transactions

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

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

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

Plan Asset Regulation

     Pursuant to a Department of Labor regulation codified at 29 C.F.R.  section
2510.3-101  (the "Plan Assets  Regulation"),  in general when a Plan acquires an
equity  interest  in an entity  such as the  Issuer and such  interest  does not
represent a "publicly  offered  security" or a security  issued by an investment
company  registered  under the Investment  Company Act of 1940, as amended,  the
Plan's assets include both the equity interest and an undivided interest in each
of the underlying assets of the entity, unless it is established either that the
entity is an "operating  company" or that equity  participation in the entity by
"benefit plan investors" is not "significant." In general,  an "equity interest"
is defined  under the Plan Assets  Regulation as any interest in an entity other
than an instrument  which is treated as indebtedness  under applicable local law
and which has no substantial equity features. Thus, if the Notes constitute debt
with no substantial  equity features for purposes of the Plan Assets Regulation,
then a Plan's  acquisition of Notes will to cause the assets of the Issuer to be
deemed  assets  of such Plan for  purposes  of  section  404 and 406 of ERISA or
section  4975 of the Code,  and the  Plan's  interest  will be deemed to include
solely an interest in such Notes. Conversely,  if the Notes constitute an equity
interest for purposes of the Plan Assets  Regulation,  then a Plan's acquisition
of Notes may cause  the  assets of the  Issuer to be deemed to be assets of such
Plan for purposes of sections 404 and 406 of ERISA and section 4975 of the Code.
In such event,  the fiduciary and prohibited  transaction  restrictions of ERISA
and section 4975 of the Code would apply to transactions involving the assets of
the  Issuer,  and  could  give  rise to a  prohibited  transaction  for which no
exemption is available.

     Although there is little published authority available, the Issuer believes
that the  Class A Notes,  the  Class B Notes  and the  Class C Notes  should  be
treated as debt rather than equity  interests under the Plan Assets  Regulation.
Accordingly, the assets of the Issuer should not be deemed to be assets of Plans
under  the Plan  Assets  Regulation  otherwise  under  ERISA as a result  of the
purchase of Notes by or with the assets of Plan. However,  before purchasing any
Notes  on  behalf  of a Plan,  and  ERISA  Plan  fiduciary  should  make its own
determination that the Class of Notes being purchased will not constitute equity
interests of the Issuer for purposes of the Plan Assets Regulation.

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


                              PLAN OF DISTRIBUTION

General

     Subject to the terms and conditions set forth in an underwriting  agreement
dated  ________  __,  1998 for the sale of the Notes,  the Trust  Depositor  has
agreed  to sell to First  Union  Capital  Markets,  a  division  of Wheat  First
Securities,  Inc. (the "Underwriter") and the Underwriter has agreed, subject to
the terms and conditions  set forth  therein,  to purchase all the Notes offered
hereby if any of such Notes are purchased.

     The  Underwriter  has  advised  the Trust  Depositor  that the  Underwriter
proposes  initially  to offer the Notes to the  public at the price set forth on
the cover  page  hereof  and to  certain  dealers  at such  price less a selling
concession not in excess of ____% of the initial  principal amount of the Notes.
The  Underwriter  may allow and such  dealers  may reallow a  concession  not in
excess of ____% of the initial principal amount of the Notes.  After the initial
public offering, the public offering price and such concessions may be changed.

     The  underwriting  agreement  provides that the Trust  Depositor and Mitsui
Vendor Leasing,  jointly and severally,  will indemnify the Underwriter  against
certain civil  liabilities,  including  liabilities  under the Securities Act of
1933, as amended,  or contribute to payments the  Underwriter may be required to
make in respect thereof.

     In the ordinary course of its business,  the Underwriter and its affiliates
have  engaged  and may  engage in  commercial  banking  and  investment  banking
transactions with Mitsui Vendor Leasing and its affiliates,  including the Trust
Depositor.

                               RATING OF THE NOTES

     It is a  condition  to the  issuance of the Notes that the Class A Notes be
rated at least _______, that the Class B Notes be rated at least _____, and that
the  Class  C  Notes  be  rated  at  least  _______,   by  _______________   and
__________________, respectively.

     The ratings are not a recommendation  to purchase,  hold or sell the Notes,
inasmuch as such ratings do not comment as to market price or suitability  for a
particular investor. Each rating may be subject to revision or withdrawal at any
time by the assigning Rating Agency.  There is no assurance that any such rating
will continue for any period of time or that it will not be lowered or withdrawn
entirely by the Rating Agency if, in its judgment,  circumstances so warrant.  A
revision or withdrawal  of such rating may have an adverse  effect on the market
price of the Notes.  The rating of the Notes  addresses  the  likelihood  of the
timely  payment of interest and the  ultimate  payment of principal on the Notes
pursuant to their  terms.  The rating  does not address the rate of  Prepayments
that may be experienced on the Contracts  and,  therefore,  does not address the
effect of the rate of Prepayments on the return of principal to the Noteholders.

                                  LEGAL MATTERS

     Certain  legal matters  relating to the Notes,  including  certain  federal
income tax matters, as well as other matters,  will be passed upon for the Trust
Depositor and the Seller by Brown & Wood LLP, New York, New York.  Certain legal
matters for the  Underwriter  will be passed upon by  Cadwalader,  Wickersham  &
Taft, New York, New York.

  

                        INDEX OF TERMS

Accrual Period..........................................12, 44
ADCB....................................................14, 45
Additional Contract......................................9, 36
Additional Contract Cutoff Date..............................5
Adjusted Contract............................................8
Administration Agreement....................................57
Administration Fee..........................................58
Administrator...............................................57
Aggregate Principal Paydown Amount......................13, 45
Applicable Percentage...................................13, 45
Article 2A..............................................23, 72
Available Amounts...........................................48
Back-up Servicer......................................2, 4, 64
Bankruptcy Code.............................................22
Business Day.................................................5
Calculation Date.............................................5
Cede.........................................................2
CEDEL........................................................2
CEDEL Participants..........................................56
Class A Noteholders.....................................12, 44
Class A Notes.............................................1, 5
Class A Principal Payment Amount............................45
Class A-1 Notes...........................................1, 5
Class A-2 Notes...........................................1, 5
Class A-3 Notes...........................................1, 5
Class B Noteholders.....................................12, 44
Class B Notes.............................................1, 6
Class B Principal Payment Amount............................46
Class C Noteholders.....................................12, 44
Class C Notes.............................................1, 6
Class C Principal Payment Amount............................46
Closing Date.................................................5
Code........................................................72
Code Plans..................................................78
Collection Account......................................10, 50
Collection Period............................................5
Commission...................................................3
Conditional Payment Rate....................................36
Contract Files..............................................58
Contract Pool................................................7
Contracts....................................................2
Cooperative.................................................56
CPR.........................................................36
Cross Over Date.........................................13, 46
CSA..........................................................7
CSAs.....................................................2, 33
Cutoff Date..................................................5
Defaulted Contract.......................................8, 50
Definitive Notes............................................57
Depositaries................................................54
Depositary..................................................44
Determination Date..........................................46
Discount Rate...............................................15
Discounted Contract Balance.............................14, 46
Disqualified persons........................................78
Distribution................................................53
DTC..........................................................2
Eligible Contract.......................................59, 60
Eligible Investments........................................50
Equipment................................................2, 34
ERISA.......................................................78
ERISA Plans.................................................78
Euroclear....................................................2
Euroclear Operator..........................................56
Euroclear Participants......................................56
Event of Default............................................51
Exchange Act.................................................3
Excluded Amounts............................................33
FDIC........................................................50
Foreign Person..............................................77
Holders.....................................................57
Indenture.................................................1, 6
Indenture Trustee............................................1
Indirect Participants.......................................54
Ineligible Contract.........................................60
Initial Class A Note Principal Balance.......................5
Initial Class A-1 Note Principal Balance.....................5
Initial Class A-2 Note Principal Balance.....................5
Initial Class A-3 Note Principal Balance.....................5
Initial Class B Note Principal Balance.......................5
Initial Class C Note Principal Balance.......................6
Initial Reserve Fund Deposit............................11, 49
Insolvency Event............................................51
Insurance Proceeds..........................................58
Investment company..........................................52
IRS.........................................................72
Issuer....................................................1, 4
Lease........................................................7
Leases...................................................2, 33
Mitsui Vendor Leasing.................................1, 4, 41
Monthly Report..............................................53
MVLFCII......................................................1
New Withholding Regulations.................................76
Note Owners..................................................6
Noteholders.............................................12, 44
Notes.....................................................1, 6
OID.........................................................73
Operative Documents.........................................44
Owner Trustee.............................................1, 4
Participants................................................54
Payment Date..............................................2, 5
Permitted Liens.............................................69
Plan Assets Regulation......................................79
Plans.......................................................78
Prepaid Contract.........................................9, 36
Prepayment..................................................19
Prepayment Amount...........................................59
Principal Amount............................................46
PTCE........................................................79
Qualified Institution.......................................50
Rating Agencies.............................................17
Record Date..................................................5
Recoveries..................................................50
Registration Statement.......................................3
Required Controlling Holders................................52
Required Reserve Fund Amount............................11, 49
Reserve Fund............................................11, 49
Reserve Fund Amount.....................................11, 49
Restricting Event ..........................................52
Sale and Servicing Agreement.............................2, 24
Sale and Servicing Agreements...............................24
Scheduled Payments......................................15, 46
Securities Act...............................................3
Seller............................................2, 4, 24, 41
Servicer..............................................2, 4, 41
Servicer Advance........................................16, 62
Servicer Default............................................63
Servicing Fee...........................................16, 52
Servicing Fee Percentage................................16, 52
Statistical Discount Rate....................................8
Substitute Contract......................................8, 36
Substitute Contract Cutoff Date..............................5
Tax Counsel.................................................72
Termination Notice..........................................63
Terms and Conditions........................................56
TIA.........................................................67
Transfer and Sale Agreement..............................2, 24
Transfer Deposit Amount.....................................60
Transferred Property........................................20
True Leases.................................................22
Trust.....................................................1, 4
Trust Agreement..............................................4
Trust Assets.................................................6
Trust Depositor.............................................43
Trustee......................................................4
Trustees....................................................53
Underwriter..............................................1, 80
UNL Pool....................................................35
Vendor......................................................10
Vendor Assignment...........................................10
Vendor Program Agreement....................................10
Vendors.....................................................34
Warranty Contract...........................................61


<TABLE>
<S>                                                         <C>
- -------------------------------------------------------      ------------------------------------------------------
- -------------------------------------------------------      ------------------------------------------------------



     No dealer,  salesman or other person is authorized
to give any  information or to make any  representation
not contained in this Prospectus and, if given or made,                      MITSUI VENDOR LEASING
tus  and,  if  given   or  made,  such  information  or                        ASSET TRUST 1998-1
representation must not be  relied upon as  having been                              Issuer
authorized by  the Trust Depositor or  the Underwriter.
This prospectus does not constitute an offer to sell or
a solicitation  of any offer to  buy any security other
than  the   Securities  offered   hereby,  nor  does  it
constitute  an offer  to sell or  a solicitation  of  an                   MITSUI VENDOR LEASING II
offer  to  buy any  of the  Securities to  any person in                          FUNDING CORP.
any  jurisdiction in which the  person making such offer                         Trust Depositor
or solicitation to such person.  Neither the delivery of                     MITSUI VENDOR LEASING
this Prospectus nor  any sale made hereunder shall under                          (U.S.A.) INC.
any   circumstance  create  any   implication  that  the                      Seller and Servicer
information contained  herein is correct as  of any date
subsequent to the date hereof.

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

                   TABLE OF CONTENTS                                          ____________________

                                                   Page                            PROSPECTUS

REPORTS TO NOTEHOLDERS................................2                       ____________________
AVAILABLE INFORMATION.................................3
SUMMARY OF TERMS......................................4
RISK FACTORS.........................................19
USE OF PROCEEDS......................................24
THE TRUST............................................24
THE CONTRACT POOL....................................24
THE CONTRACTS GENERALLY..............................33
PREPAYMENT AND YIELD
CONSIDERATIONS.......................................36
MITSUI VENDOR LEASING (U.S.A.) INC...................41                   First Union Capital Markets
DESCRIPTION OF THE NOTES.............................44
THE SALE AND SERVICING AGREEMENT
  GENERALLY..........................................58
THE INDENTURE........................................66
CERTAIN LEGAL ASPECTS
  OF THE CONTRACTS...................................68
FEDERAL INCOME TAX CONSEQUENCES......................72
CERTAIN STATE TAX CONSEQUENCES.......................78
ERISA CONSIDERATIONS.................................78
PLAN OF DISTRIBUTION.................................80
RATING OF THE NOTES..................................80
LEGAL MATTERS........................................80                      _______________, 1998

     Until   ___________________,   1998,  all   dealers 
effecting  transactions  in  the  registered securities,
whether or not  participating in  this distribution, may
be required to deliver a Prospectus. This is in addition
to the  obligations  of dealers to deliver  a Prospectus
when  acting as underwriters  and with  respect to their
unsold allotment or subscriptions.

- -------------------------------------------------------      ------------------------------------------------------
- -------------------------------------------------------      ------------------------------------------------------
</TABLE>



                                   PART II

                    INFORMATION NOT REQUIRED IN PROSPECTUS

ITEM 13. OTHER EXPENSES OF ISSUANCE AND DISTRIBUTION.

     Expenses in connection with the offering of the Notes being registered
hereby are estimated as follows:

          SEC registration fee  . . . . . . . . . . . . . . . . . . $   *    
          Legal fees and expenses . . . . . . . . . . . . . . . . .     *    
          Accounting fees and expenses  . . . . . . . . . . . . . .     *    
          Blue sky fees and expenses  . . . . . . . . . . . . . . .     *    
          Rating agency fees  . . . . . . . . . . . . . . . . . . .     *    
          Owner Trustee fee's and expenses  . . . . . . . . . . . .     *    
          Indenture Trustee's fees and expenses . . . . . . . . . .     *    
          Printing  . . . . . . . . . . . . . . . . . . . . . . . .     *    
          Miscellaneous . . . . . . . . . . . . . . . . . . . . . .     *    
                                                                     -------
          Total . . . . . . . . . . . . . . . . . . . . . . . . . . $        
                                                                     =======

- ------------------------
*  To be completed by amendment.

ITEM 14. INDEMNIFICATION OF DIRECTORS AND OFFICERS.

     Mitsui Vendor Leasing Funding Corp. II, the registrant, has undertaken
in its articles of incorporation and bylaws to indemnify, to the maximum
extent permitted by the Delaware General Corporation Law as from time to time
amended, any currently acting or former director, officer, employee and agent
of the registrant against any and all liabilities incurred in connection with
their services in such capacities.

ITEM 15. RECENT SALES OF UNREGISTERED SECURITIES.

     Not applicable.

ITEM 16. EXHIBITS AND FINANCIAL STATEMENT SCHEDULES.

     a. Exhibits:

     1.1  Form of Underwriting Agreement*

     3.1  Articles of Incorporation of Mitsui Vendor Leasing Funding Corp. II*

     3.2  Bylaws of Mitsui Vendor Leasing Funding Corp. II*

     4.1  Form of Trust Agreement*

     4.2  Form of Sale and Servicing Agreement*

     4.3  Form of Indenture (including forms of Class A Notes, Class B Notes
          and Class C Notes)*

     5.1  Opinion of Brown & Wood LLP with respect to legality*

     8.1  Opinion of Brown & Wood LLP with respect to tax matters*

     23.1 Consent of Brown & Wood LLP (included as part of Exhibit 5.1)*

     23.2 Consent of Brown & Wood LLP (included as part of Exhibit 8.1)*

     24.1 Power of Attorney (included on page II-5)

     25.1 Statement of Eligibility and Qualification of Indenture Trustee*
                        
     -------------------
*  To be filed by amendment.


   b. Financial Statement Schedules:
      Not applicable.

ITEM 17. UNDERTAKINGS. 

     The undersigned registrant hereby undertakes as follows:

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

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

          (c)  For purposes of determining any liability under the Act, each
     post-effective amendment that contains a form of prospectus will be
     deemed to be a new registration statement relating to the securities
     offered therein, and the offering of such securities at that time will
     be deemed to be the initial bona fide offering thereof.

                                  SIGNATURES

     Pursuant to the requirements of the Securities Act of 1933, the
registrant has duly caused this Registration Statement on Form S-1 to be
signed on its behalf by the undersigned, thereunto duly authorized, in the
City of San Diego and State of California, on the 3rd day of June, 1998.


                         MITSUI VENDOR LEASING FUNDING CORP. II


                         By: /s/ Paul A. Renner                   
                             -------------------------------------
                             Paul A. Renner
                             President



                              POWER OF ATTORNEY


     KNOW ALL MEN BY THESE PRESENTS that the undersigned Directors and
Officers of the registrant hereby constitute and appoint John L. Plunkett and
James F. Burke, each with full power of substitution and resubstitution,
their true and lawful attorneys and agents to sign the names of the
undersigned in the capacities indicated below to the registration statement
to which this Power of Attorney is filed as an exhibit, and all amendments
(including post-effective amendments) and supplements thereto, and all
instruments or documents filed as a part thereof or in connection therewith,
with the Securities and Exchange Commission; and each of the undersigned
hereby ratifies and confirms all that said attorneys, agents, or any of them,
shall do or cause to be done by virtue hereof.

     Pursuant  to  the   requirements  of  the  Securities  Act  of  1933,  this
registration  statement  has  been  signed  by  the  following  persons  in  the
capacities and on the dates indicated.


Signature                         Title                       Date
- ---------                         -----                     ---------


/s/ Paul A. Renner           President (Principal          June 3,1998
- ----------------------       Executive Officer);
Paul A. Renner               Director

/s/ Jun-ichi Nagatoishi      Executive Vice President;     June 3, 1998
- --------------------------   Director
Jun-ichi Nagatoishi

/s/ James F. Burke           Senior Vice President,        June 3, 1998
- --------------------------   Chief Financial Officer 
James F. Burke               (Principal Financial and
                             Accounting Officer);
                             Director



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