MITSUI VENDOR LEASING 1998-1 LLC
S-1/A, 1998-10-08
INVESTORS, NEC
Previous: RENAISSANCE MEDIA GROUP LLC, 8-K, 1998-10-08
Next: V3 SEMICONDUCTOR INC, SB-2/A, 1998-10-08



As filed with the Securities and Exchange Commission on October 7, 1998
                                            Registration Statement No. 333-56029
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                              Washington, D.C 20549

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

                               AMENDMENT NO. 2 TO

                                    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)

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

                     MITSUI VENDOR LEASING FUNDING CORP. II
                         6363 GREENWICH DRIVE, SUITE 100
                           SAN DIEGO, CALIFORNIA 92122
                                 (619) 558-5004
          (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>
=================================================== --------------- ------------------- -------------------- -----------------
              TITLE OF EACH CLASS OF                  AMOUNT TO      PROPOSED MAXIMUM    PROPOSED MAXIMUM       AMOUNT OF
           SECURITIES TO BE REGISTERED              BE REGISTERED        OFFERING            AGGREGATE         REGISTRATION
                                                                    PRICE PER UNIT(1)    OFFERING PRICE(1)      FEE(2) (3)
- --------------------------------------------------- --------------- ------------------- -------------------- -----------------
<S>                                                    <C>                 <C>               <C>                  <C>   
Class A-1 Receivable-Backed Notes..............        $200,000            100%              $200,000             $59.00
- --------------------------------------------------- --------------- ------------------- -------------------- -----------------
Class A-2 Receivable-Backed Notes..............        $200,000            100%              $200,000             $59.00
- --------------------------------------------------- --------------- ------------------- -------------------- -----------------
Class A-3 Receivable-Backed Notes..............        $200,000            100%              $200,000             $59.00
- --------------------------------------------------- --------------- ------------------- -------------------- -----------------
Class B Receivable-Backed Notes................        $200,000            100%              $200,000             $59.00
- --------------------------------------------------- --------------- ------------------- -------------------- -----------------
Class C Receivable-Backed Notes................        $200,000            100%              $200,000             $59.00
=================================================== =============== =================== ==================== =================
</TABLE>

(1) Estimated  solely for the purpose of calculating the registration fee on the
basis of the proposed maximum offering price per unit. 
(2) A  total  Registration  Fee of  $303.03  has  been  previously  paid  by the
Registrant.
(3) Pursuant to Rule 457(o) under the Securities  Act of 1993, the  registration
fee has been calculated on the basis of the proposed  maximum offering price for
the Notes.

         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  October 7, 1998; Subject to Completion
    

PROSPECTUS

                    Mitsui Vendor Leasing Asset Trust 1998-1
                                     Issuer

$____% Class A-1 Receivable-Backed Notes  $____% Class B Receivable-Backed Notes
$____% Class A-2 Receivable-Backed Notes  $____% Class C Receivable-Backed Notes
$____% Class A-3 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 to be 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  Wilmington  Trust  Company,  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 the
five  Classes  of Notes  listed  above  pursuant  to an  indenture,  dated as of
__________________, 1998 (the "Indenture"), between the Trust and Bankers Trust
Company, 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 represent  asset-backed  debt  obligations of the Trust and will be secured
pursuant to the  Indenture,  as more fully  described  herein,  by (i) a pool of
manufacturing,  business and healthcare  equipment  leases and conditional  sale
agreements, (the "Contracts"),  (ii) all of the Seller's interest in the related
equipment, and (iii) rights in the Sale and Servicing Agreement and Transfer and
Sale Agreement.  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 17 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>
================================================================== ----------------- ----------------- --------------------
                                                                   Price to Public     Underwriting    Proceeds to Issuer
                                                                         (1)          Discounts and          (1)(3)

                                                                                      Commissions(2)

- ------------------------------------------------------------------ ----------------- ----------------- --------------------
<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 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 and 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") and Bankers
Trust Company,  as back-up servicer (in such capacity,  the "Back-up  Servicer")
and as Indenture Trustee.

         Interest  on the  Notes  will be  payable  monthly  in  arrears  on the
twenty-fifth (25th day) 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 and,  with respect to the other  Classes of 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"  herein.  In addition,
the Trust  Depositor will have the option to repurchase all remaining  Contracts
and  related  assets,  and thus effect  early  redemption  of the Notes,  on any
Payment Date on or after which the  aggregate of  Discounted  Contract  Balances
(determined as described herein) of all Contracts  included in the Contract Pool
has declined to 15% or less of such  aggregate  amount as of the initial  Cutoff
Date. See "Summary of Terms--Terms of the Notes--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.  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 76.

          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 to be 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 will be
                                        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)
                                        558-5004. 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)
                                        558-5004.   See "Mitsui  Vendor  Leasing
                                        (U.S.A.) Inc." herein.

    
         Indenture Trustee...........   Bankers  Trust   Company,   a  New  York
                                        banking corporation as indenture trustee
                                        under the Indenture described herein (in
                                        such capacity, the "Indenture Trustee").
                                        The Indenture  Trustee's corporate trust
                                        office is located at Four Albany Street,
                                        New  York,  New  York  10004.  See  "The
                                        Indenture--The     Indenture    Trustee"
                                        herein.

         Owner Trustee...............   Wilmington  Trust  Company,  a  Delaware
                                        Trust Company as owner trustee under the
                                        Trust  Agreement (the "Owner  Trustee").
                                        The Owner Trustee's  offices are located
                                        at 1100 North Market Street, Wilmington,
                                        Delaware 19890.

         Back-up Servicer............   Bankers  Trust   Company,   a  New  York
                                        banking  corporation 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,  October 1, 1998, and with respect
                                        to any Additional Contract or Substitute
                                        Contract   transferred   to  the   Trust
                                        thereafter,  the  opening 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  twenty-fifth
                                        (25th) 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  or a day that
                                        Mitsui  Vendor  Leasing  is not open for
                                        business,  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 "Class A-1 Initial  Note  Principal
                                        Balance")    of    _____%    Class   A-1
                                        Receivable-Backed  Notes (the "Class A-1
                                        Notes"),      $___________     aggregate
                                        principal amount (the "Class A-2 Initial
                                        Note Principal Balance") of _____% Class
                                        A-2 Receivable-Backed  Notes (the "Class
                                        A-2 Notes"), and $___________  aggregate
                                        principal amount (the "Class A-3 Initial
                                        Note  Principal  Balance"  and  together
                                        with  the   Class   A-1   Initial   Note
                                        Principal  Balance  and  the  Class  A-2
                                        Initial  Note  Principal  Balance,   the
                                        "Class   A   Initial   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 "Class B Initial
                                        Note Principal Balance") of _____% Class
                                        B Receivable-Backed  Notes (the "Class B
                                        Notes");   and   $__________   aggregate
                                        principal  amount  (the "Class C Initial
                                        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  Class  A  Initial  Note
                                        Principal    Balance    is    equal   to
                                        approximately  ____%  of the  sum of the
                                        Discounted   Contract  Balances  of  all
                                        Contracts  included in the Contract Pool
                                        (such sum, the "ADCB") as of the initial
                                        Cutoff  Date (with the Class A-1 Initial
                                        Note  Principal  Balance,  the Class A-2
                                        Initial Note  Principal  Balance and the
                                        Class A-3 Initial Note Principal Balance
                                        equal to approximately __%, __% and __%,
                                        respectively, of the initial ADCB of the
                                        Contract Pool), the Class B Initial Note
                                        Principal    Balance    is    equal   to
                                        approximately _____% of the initial ADCB
                                        of the  Contract  Pool,  and the Class C
                                        Initial 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 consist
                                        the following (the "Trust Assets"):  (i)
                                        all  right,  title and  interest  of the
                                        Seller conveyed pursuant to the Transfer
                                        and  Sale  Agreement  in and to (A)  the
                                        Contracts   (including   all  Additional
                                        Contracts and Substitute  Contracts,  if
                                        any),  (B) all  monies  due or to become
                                        due in payment of such  Contracts  after
                                        the related  Cutoff Date,  including any
                                        prepayments, and any Recoveries received
                                        with respect thereto,  but excluding any
                                        Scheduled  Payments  due  prior  to  the
                                        related  Cutoff  Date  and any  Excluded
                                        Amounts,   (C)  the  related   Equipment
                                        (which  may  be  limited  to a  security
                                        interest therein) including all proceeds
                                        from any sale or  other  disposition  of
                                        such Equipment, (D) all related Contract
                                        files  (including  the executed  copy of
                                        the  Contract,  any title  document with
                                        respect  to  the   Equipment,   and  any
                                        related   documents   delivered  to  the
                                        Seller  or  held  by the  Servicer  with
                                        respect to the Contracts) (the "Contract
                                        Files"),  (E) any proceeds  with respect
                                        to each such Contract  under any related
                                        Vendor   Assignment,    Vendor   Program
                                        Agreement  and any  other  guarantee  or
                                        similar credit  enhancement with respect
                                        thereto and (F) any  Insurance  Proceeds
                                        with respect to each Contract, (ii) such
                                        amounts as from time to time may be held
                                        in the Collection Account, together with
                                        all net  investment  earnings  on  funds
                                        therein,  (iii) the  rights of the Trust
                                        Depositor  under the  Transfer  and Sale
                                        Agreement,  (iv) the rights of the Trust
                                        under the Sale and Servicing Agreement ,
                                        (v)  amounts  available,  if any, in the
                                        Reserve Fund,  together with earnings on
                                        the funds  therein and (vi)  proceeds of
                                        any of the foregoing.  See "The Transfer
                                        and   Sale   Agreement   and   Sale  and
                                        Servicing                      Agreement
                                        Generally--Conveyance    of   Contracts"
                                        herein.  For a  description  of Excluded
                                        Amounts, see "The Contracts Generally".
    

         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  have the  characteristics
                                        specified   in  the  Transfer  and  Sale
                                        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):

                                                  (i) there  were  Contracts  in
                                        the Contract Pool;

   
                                                  (ii) the ADCB of 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 underlying  end-users
                                        of the Equipment  (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  "Risk   Factors  -  Certain   Risks
                                        Associated        with        Geographic
                                        Concentrations  of  Contracts"  and "The
                                        Transfer and Sale Agreement and Sale and
                                        Servicing    Agreement    Generally   --
                                        Concentration Amounts" herein.

                                        None  of the  Contracts  was  originated
                                        outside the United States or was sold to
                                        an  End-User  located,  or  permits  the
                                        related Equipment to be located, outside
                                        the   United    States.    For   further
                                        information  regarding  the  Contracts ,
                                        see  "The   Contract   Pool"   and  "The
                                        Contracts  Generally,"  as  well as "The
                                        Sale     and     Servicing     Agreement
                                        Generally--Representations           and
                                        Warranties"     and     "--Concentration
                                        Amounts" herein.
    

                                        The statistical  information  concerning
                                        the   Contracts   set   forth   in  this
                                        Prospectus is based upon  information as
                                        of the opening of business on the Cutoff
                                        Date  and,  to the  extent  it  involves
                                        calculations   of  Discounted   Contract
                                        Balances  or the ADCB,  upon an  assumed
                                        discount rate for the Contracts  that is
                                        equal  to   _____%   (the   "Statistical
                                        Discount  Rate").  The  actual  Discount
                                        Rate   for   the   Contracts   will   be
                                        calculated  as  determined  under "ADCB"
                                        below.  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.

   
                                        Between the initial  Cutoff Date and the
                                        Closing  Date some  amortization  of 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").   The  combined
                                        effect of  amortization  of the Contract
                                        Pool,   and  any  such   repurchases  or
                                        substitutions,    together    with   the
                                        calculation   in  this   Prospectus   of
                                        Discounted  Contract  Balances  and  the
                                        ADCB using the Statistical Discount Rate
                                        will  be  to   cause   the   statistical
                                        distribution of the  characteristics  as
                                        of the  Closing  Date  for the  Contract
                                        Pool   to   vary   somewhat   from   the
                                        statistical    distribution    of   such
                                        characteristics as of the initial Cutoff
                                        Date as  presented  in this  Prospectus.
                                        However, the variance of the statistical
                                        distribution of the  characteristics for
                                        the Contract Pool presented  herein will
                                        in no case be  greater  than 5% (plus or
                                        minus)  of the  ADCB of the  statistical
                                        distribution of the  characteristics for
                                        the actual Contract Pool.
    

                                        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  Seller  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 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.   See   "The
                                        Transfer and Sale Agreement and Sale and
                                        Servicing    Agreement    Generally   --
                                        Collection    and    Other     Servicing
                                        Procedures"   for   a   description   of
                                        Contract  modifications  or  adjustments
                                        that    are    permissible     servicing
                                        activities  under the Sale and Servicing
                                        Agreement.

                                        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.
                                        The  amount  of the  prepayment  in full
                                        must not be less than the sum of (a) the
                                        Discounted   Contract  Balance  of  such
                                        Contract  on  the   Determination   Date
                                        immediately   prior   to  the   date  of
                                        prepayment  plus  any  accrued  interest
                                        thereon at the Discount Rate to the date
                                        of prepayment  and (b) any  unreimbursed
                                        Servicer Advances witih respect thereto.
                                        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  (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  or addition
                                        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
                                        subject to each  Lease and the  security
                                        interest of the Seller in the  Equipment
                                        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 and
                                        computer  equipment  (such as  inventory
                                        control and tracking computer equipment,
                                        computer   work    stations,    personal
                                        computers,   data  storage  devices  and
                                        other   computer   related    peripheral
                                        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
                                        maintained 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  by
                                        assignments     (each,     a     "Vendor
                                        Assignment")        from       equipment
                                        manufacturers,  dealers and distributors
                                        (each,  a "Vendor") who  originated  the
                                        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.

   
                                        The  Seller's  rights  under the  Vendor
                                        Assignments   and  the  Vendor   Program
                                        Agreements (to the extent related to the
                                        Contracts  )  will  be  assigned  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 lesser of (a) the
                                        Initial Reserve Fund Deposit and (b) the
                                        aggregate  outstanding  principal amount
                                        of the Notes. Such amount 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 decrease  in the  Required
                                        Reserve  Fund  Amount.  If  each  Rating
                                        Agency  delivers  a letter to the Seller
                                        and the Indenture  Trustee to the effect
                                        that  such   decrease  in  the  Required
                                        Reserve  Fund  Amount 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  Required  Reserve  Fund Amount
                                        will  be  so  decreased.  The  Sale  and
                                        Servicing  Agreement  will be amended to
                                        reflect  such  decrease in the  Required
                                        Reserve Fund Amount  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"),
                                        except  that  interest  on the Class A-1
                                        Notes will be calculated on the basis of
                                        the  actual   number  of  days  in  each
                                        Accrual Period divided by 360.  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 will be payable on
                                        each Payment Date from Available Amounts
                                        for such  Payment  Date,  to the  extent
                                        Available  Amounts  remain after payment
                                        of any unpaid Servicer  Advances and the
                                        Servicing  Fee. If on any Payment  Date,
                                        after any unpaid  Servicer  Advances and
                                        the   Servicing   Fee  have  been  paid,
                                        Available  Amounts are  insufficient  to
                                        pay all interest  due on the Notes,  the
                                        remaining   Available  Amounts  will  be
                                        allocated  first to pay all interest due
                                        on  the  Class  A  Notes  (and  will  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), second to
                                        pay  all  interest  due on the  Class  B
                                        Notes, and third to pay all interest due
                                        on the Class C Notes.

                                        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 allocated from 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  remain,
                                        after  payment  of any  unpaid  Servicer
                                        Advances, the Servicing Fee and interest
                                        payments  due 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  continue  to  be
                                        allocated  first to the  Class A-1 Notes
                                        until  the  Class  A-1 Notes are paid in
                                        full but  will  otherwise  be  allocated
                                        among  the 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 any
                                        unpaid Servicer Advances,  the Servicing
                                        Fee, interest payments due 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 any
                                        unpaid Servicer Advances,  the Servicing
                                        Fee, interest payments due 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.  As a result of the
                                        levels  of  the  Applicable   Percentage
                                        described   below,  all  amounts  to  be
                                        distributed  as  principal  of the Notes
                                        will be  distributed  on the  Class  A-1
                                        Notes until the Class A-1 Notes are paid
                                        in full. In addition  principal  payment
                                        amounts  on the Notes of each  Class are
                                        payable on any Payment  Date only to the
                                        extent that  Available  Amounts for such
                                        Payment Date remain after payment of any
                                        unpaid Servicer Advances,  the Servicing
                                        Fee, interest payments on the Notes and,
                                        in the case of the  Class B  Notes,  the
                                        Class A Principal Payment Amount and, in
                                        the case of the Class C Notes, the Class
                                        A Principal Payment Amount and the Class
                                        B Principal Payment Amount. 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, (i)
                                        for the  Class A Notes,  100%  until the
                                        Class A-1  Notes  are paid in full,  and
                                        thereafter _______%,  (ii) for the Class
                                        B Notes,  0% until  the  Class A-1 Notes
                                        are   paid  in  full,   and   thereafter
                                        ______%,  and  (iii)  for  the  Class  C
                                        Notes,  0% until the Class A-1 Notes are
                                        paid in full, and thereafter ___%. 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
                                        first to the Class  A-1 Notes  until the
                                        Class A-1  Notes  have been paid in full
                                        and  among  the  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; and the stated maturity of
                                        each other Class of Notes is the Payment
                                        Date.  However,  if all  payments on the
                                        Contracts are made as  scheduled,  final
                                        payment with respect to the Notes (other
                                        than the Class A-1  Notes)  would  occur
                                        earlier than stated maturity.

         C.  Optional
             Redemption..............   The Trust Depositor will have the option
                                        to 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 or
                                        equal to 15% 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
                                        related Payment Date.

         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 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 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-1 Interest  Rate,  Class A-2
                                        Interest Rate,  Class A-3 Interest Rate,
                                        Class  B  Interest   Rate  and  Class  C
                                        Interest Rate,  each weighted by (x) the
                                        Class A Initial Note Principal  Balance,
                                        Class B Initial Note  Principal  Balance
                                        or  Class  C  Initial   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
                                        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  to
                                        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 last
                                        day of the second  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,
                                        documentation    fees,    administrative
                                        charges and  extension  fees paid by the
                                        End-Users  (such  fees and  charges  are
                                        included  in   definition   of  Excluded
                                        Amounts and thus will not be required to
                                        be  deposited  by  the  Servicer  in the
                                        Collection Account).
    

                                        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  and the  Sale  and  Servicing
                                        Agreement,  the Seller will be obligated
                                        to accept the reconveyance of a Contract
                                        and   the   interest   in  the   related
                                        Equipment    and    to    deposit    the
                                        corresponding  Repurchase 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
                                        90 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 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
         Consequences................   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-1  Notes be  rated  at least  "__" and
                                        "__,"  that the  Class A-2 and Class A-3
                                        Notes be rated at least "___" and "___,"
                                        that the Class B Notes be rated at least
                                        "___"  and  "___,"  and that the Class C
                                        Notes be rated at least  "___" and "___"
                                        by Moody's Investors  Service,  Inc. and
                                        Duff  &  Phelps   Credit   Rating   Co.,
                                        respectively (collectively,  the "Rating
                                        Agencies").    A   rating   is   not   a
                                        recommendation to purchase, hold or sell
                                        Notes  inasmuch  as such rating does not
                                        comment   as   to   market    price   or
                                        suitability  for a particular  investor.
                                        Ratings address the likelihood of timely
                                        payment  of  interest  and the  ultimate
                                        payment  of   principal   on  the  Notes
                                        pursuant to their  terms.  Ratings  will
                                        not address the  likelihood  of an early
                                        return of invested principal.  There can
                                        be no  assurance  that any  rating  will
                                        remain  for a  given  period  of time or
                                        that a  rating  will not be  lowered  or
                                        withdrawn  entirely  if, in the judgment
                                        of any Rating Agency,  circumstances  in
                                        the future so  warrant.  See  "Rating of
                                        the Notes" herein.
    

                                  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  as  a  result  of  the  breach  of  certain
representations and warranties in the Transfer and Sale Agreement . 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 the  sum of (a) the  Discounted  Contract  Balance  of such
Contract on the  Determination  Date immediately prior to the date of prepayment
plus any accrued interest thereon at the Discount Rate to the date of prepayment
and (b) any unreimbursed Servicer Advances with respect thereto.

         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.  In addition,  since prevailing interest rates are
subject to fluctuation,  there can be no assurance that Noteholders will be able
to reinvest the  distributions  on the Notes at yields equaling or exceeding the
yields on the Notes. It is possible that yields on any such  reinvestments  will
be  lower,  and may be  significantly  lower,  than  the  yields  on the  Notes.
Noteholders will therefore 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 Class C Noteholders by the Reserve Fund, and such Class
C  Noteholders  could  incur  losses on their  investment  as a result.  Further
delinquencies  and defaults on the  Contracts  could  eliminate  the  protection
afforded the Class B Noteholders  by the Reserve Fund and the  subordination  of
the Class C Notes,  and such Class B  Noteholders  could  incur  losses on their
investment  as a  result.  Even  further,  delinquencies  and  defaults  on  the
Contracts could eliminate the protection  offered the Class A Noteholders by the
Reserve Fund and 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 changing  demands for  Equipment,
prepayments  on the  Contracts  may  increase.  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 are realized,  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,  the remedy  available  to the Trust  against  the
Servicer or the Indenture  Trustee (as  applicable)  would be limited to a claim
for breach of contract for violation of its  obligations  under those  Operative
Documents  or to  indemnification  to the extent of loss and  expense  caused by
gross  negligence,  willful  misconduct or bad faith on its part.  Any claim for
breach or indemnification would be subject to all available legal defenses,  the
delay inherent in legal  proceedings,  and the ability of the breaching party to
pay any resulting damages of which there can be no assurance.  Thus, even in the
event of recourse to the breaching party,  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.

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 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 will be 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  will be
established  by the Trust  Depositor at or prior to the Closing Date 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.

   
    MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION OF THE TRUST


         The Trust will be  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 in no case be
greater than 5% (plus or minus) of the ADCB.  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  underlying
end-users of the  Equipment  (the  "End-Users")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.

         None of the Contracts were originated outside the United States or were
sold to an End-User  located,  or permits the related  Equipment  to be located,
outside the United States.


         At origination, the Contracts typically finance an amount substantially
equal to the dealer invoiced cost of the related Equipment.  The amount financed
does not always exactly equal the dealer invoiced cost because the discount rate
established  by Mitsui Vendor  Leasing with the related Vendor under the related
Program  Agreement  may vary from the rate the Vendor  uses in  calculating  the
Scheduled Payments due from the End-User.
    

         The value of the  Equipment  may  decline  faster  than the  Discounted
Contract  Balance and may be subject to sudden,  significant  declines in value.
See "Risk  Factors  --Declines  in Market Value of  Equipment;  Shortfalls  with
respect to Available Amounts to pay Notes." The Equipment includes three general
equipment  categories:  machining equipment,  medical equipment and photographic
equipment. Machining equipment consists of both cutting machines, such as lathes
and grinders,  and forming  machines,  such as press brakes.  Medical  equipment
consists of ultrasound and mammography imagers and analyzers used for testing in
laboratories.  Photographic equipment consists of film processors used in retail
sales locations for on-site photo processing. See "Distributions of Contracts by
Equipment Type" in the tables below.

   
                          COMPOSITION OF THE CONTRACTS
    

                        ADCB                         $___________
                 Number of Contracts                        _____

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

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

         Average Discounted Contract Balance              $______

   
                 DISTRIBUTION OF THE CONTRACTS BY CONTRACT TYPE
    

                              Percentage of Number

                          Number of                ADCD           Percentage of
                           Contracts                                   ADCD

CSAs                           %                    $                   %
Leases                         %                    $                   %
Total                          %                    $                   %


   
      DISTRIBUTION OF THE CONTRACTS BY STATE IN WHICH END-USERS ARE LOCATED
    

<TABLE>
<CAPTION>


         State                  Number of   Percentage of Number   Discounted Contract              Percentage
                                Contracts           of Contracts                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 THE CONTRACTS BY EQUIPMENT TYPE
    

<TABLE>
<CAPTION>


      Equipment Type                    Number of        Percentage of           Discounted         Percentage of
                                        Contracts   Number of 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 THE CONTRACTS BY CONTRACT BALANCE
    

<TABLE>
<CAPTION>


    Discounted Contract                 Number of        Percentage of           Discounted         Percentage of
           Balance                      Contracts  Number of Contracts     Contract Balance                  ADCB

<S>                                                             <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 THE CONTRACTS BY
                       REMAINING MONTHS TO STATED MATURITY
    

<TABLE>
<CAPTION>


         Remaining Term       Number of Contracts        Percentage of           Discounted         Percentage of
            (Months)                               Number of 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 THE CONTRACTS BY
                             ORIGINAL CONTRACT TERM
    

<TABLE>
<CAPTION>


       Original Term              Number of           Percentage of         Discounted          Percentage of
         (Months)                  Contracts              Number of      Contract Balance            ADCB
                                                          Contracts

<S>                                                                 <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 leases
and/or loan contracts  (including,  but not limited to, the Contracts) for users
of a variety  of  manufacturing,  business  and  medical  equipment,  consisting
primarily 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 and computer equipment (such as inventory control and tracking
computer equipment,  computer work stations,  personal  computers,  data storage
devices  and  other  computer  related  peripheral  equipment).  There can be no
assurance  that the levels of delinquency  and loss  experience on the Contracts
will be comparable to that set forth below.  Moreover, 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
                                                                 At
                          ------------------------------------------------------------------------------------------

   
                            September 30,    December 31, 1997      December 31, 1996        December 31, 1995
                                1998
<S>                        <C>              <C>                     <C>                     <C>
Net Portfolio                   $            $253,174,525            $216,607,094            $137,386,576
  Investment(1)
    
  Delinquencies(2)

   
       31-60 days                 %                1.95%                  2.27%                    3.29%
       61-90 days                 %                0.65%                  0.33%                    2.21%
       Over 90 days               %                0.72%                  0.24%                    0.85%
  Total (% of Net                 %                3.32%                  2.84%                    6.35%
  Portfolio Investment)(3)

</TABLE>



- ---------------------
(1)      "Net Portfolio  Investment"  equals the sum of the aggregate  amount of
         all  scheduled  payments  required  to be made  under  the terms of the
         related  contracts  plus  the  booked  residual  value  of the  related
         equipment,  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 Net Portfolio  Investment.  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.

         For purposes of the following table,  "gross losses"  indicates the Net
Portfolio  Investment  represented by those  contracts that were  written-off as
uncollectible by Mitsui Vendor Leasing during the periods indicated, measured by
the Net Portfolio  Investment of each such contract  outstanding  at the time of
such write-off;  and "net losses" represents gross losses after giving effect to
recoveries on such contracts from all sources,  including vendor recourse, sales
or other  dispositions  of the related  equipment or recoveries on guarantees or
other sources of credit enhancement for the related contract.

<TABLE>
<CAPTION>
                                            Mitsui Vendor Leasing (U.S.A.) Inc. Portfolio
                                                           Loss Experience
                                                                 For
                             -----------------------------------------------------------------------------------------

   
                                Nine Months    Twelve Months Ended    Twelve Months Ended     Twelve Months Ended
                                   Ended         December 31, 1997      December 31, 1996       December 31, 1995
                              September 30,
                                   1998

<S>                         <C>         <C>                           <C>                     <C>
  Net Portfolio Investment               $        $253,174,525            $216,607,094            $137,386,576
  (1)
  Gross Losses               $                  $      326,684         $       396,771          $126,697
  Recoveries                 $                  $      121,513         $       120,369          $9,597
  Net Losses                 $                  $      200,571         $       276,402          $117,090
  Net Losses as a Percentage       %(2)               0.09%                  0.16%                   0.12%
  of Average Net Portfolio
  Investment (3)

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

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

(2)      Annualized.

   
(3)       Average Net  Portfolio  Investment is the average of the Net Portfolio
          Investment at the beginning and at the end of each period indicated.

         Mitsui  Vendor  Leasing's  delinquency  and  net  loss  experience  has
historically been affected by prevailing  economic  conditions,  particularly in
industries  and  geographic  regions  in which it has  end-user  concentrations.
Recently,  for  example,  certain  segments of the machine  tool  industry  have
experienced  declining  demand and pricing due to weakened  export demand and to
general economic  conditions  affecting the markets for certain types of machine
tools.  It cannot be predicted  whether  these or other  trends will  continue ,
increase  or  reverse,  nor can any  prediction  be made as to the effect  these
trends,  combined with general and other specific  economic  developments,  will
have on delinquency and net loss levels.
    

         Proceeds from the resale or other  disposition of the related equipment
constitute a  significant  component of Mitsui  Vendor  Leasing's  recoveries on
defaulted  contracts.  The resale value of individual  items of equipment may be
subject to obsolescence and sudden,  significant  decreases in value, whether or
not caused by changes in general  economic  conditions or  conditions  affecting
particular  industries or geographic areas.  Contractual recourse to Vendors, if
available,  may be an additional  source for recoveries on defaulted  contracts.
The  availability of such recourse is subject to economic  conditions  affecting
Vendors and the particular  terms of the applicable  Vendor Program  Agreements.
See "The Contracts Generally -- Vendor Program Agreements".

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

         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 than 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
is (or its assignees are) 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 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 and computer equipment (such as inventory control and tracking
computer equipment,  computer work stations,  personal  computers,  data storage
devices and other computer  related  peripheral  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 for 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 the
assignments of Contracts  under the 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 Contracts  that they 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. The amount of the prepayment in full must
not be less than the sum of (a) the Discounted  Contract Balance of such Prepaid
Contract on the  Determination  Date immediately prior to the date of prepayment
plus any accrued interest thereon at the Discount Rate to the date of prepayment
and (b) any unreimbursed  Servicer Advances witih respect thereto.  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 beyond the ____ ____ Payment Date, or to the
extent the last  Scheduled  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.
    

         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 equal to 15% or less
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 Class A-1, Class
A-2, Class A-3,  Class B and Class C Note Initial Note  Principal  Balance 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 equal to 15% of
the ADCB of the Contract Pool as of the initial Cutoff Date, assumes the Closing
Date is _______ __, 1998 and is based upon the Statistical Discount Rate.
    


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

   Closing Date

                                       % 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  

   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 equal
to 15% or less 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 Class  A-1  Initial  Note  Principal  Balance,  Class  A-2  Initial  Note
Principal  Balance,  Class A-3 Initial Note Principal  Balance,  Class B Initial
Note Principal  Balance or Class C Note Initial Principal  Balance,  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 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  Leasing  Capital  Corporation  (which
acquired  95.1% of its voting  capital stock) and The Sakura Bank Limited (which
acquired 4.9% of its voting capital stock).  Mitsui Leasing Capital  Corporation
is a wholly-owned  subsidiary of Mitsui Leasing and Development,  Limited. 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.

   
         As of the date of this Prospectus, Mitsui Vendor Leasing is involved in
various lawsuits arising in the ordinary course of its business.  In the opinion
of management of Mitsui  Vendor  Leasing,  the outcome of these matters will not
have a  material  adverse  effect  on the  financial  condition  or  results  of
operations of Mitsui Vendor Leasing.
    

         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  end-user  of the
equipment,  (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  conditional  sales  contracts (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 are verified by this group and, when
all requirements are satisfied, transaction funding is authorized.

         The yield at which Mitsui  Vendor  Leasing  acquires a contract  from a
vendor (in other words,  the discount rate applied by Mitsui  Vendor  Leasing to
the scheduled payments to be received from the end-user), is set at the time the
end-user  credit  is  approved  by  the  vendor.   However,  the  discount  rate
established by Mitsui Vendor Leasing with such vendor may vary from the discount
rate  the  vendor  uses in  calculating  the  scheduled  payments  due  from the
end-user,  thus resulting in an amount financed by Mitsui Vendor Leasing that is
not exactly  equal the dealer  invoiced  cost.  End of the  contract  term fixed
equipment  purchase  options  under  contracts  are  priced at no more than such
amount  financed by Mitsui Vendor  Leasing.  Most  contracts  acquired by Mitsui
Vendor  Leasing  provide for an 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 its 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 payment is 15 days past due. Generally,  a demand letter is sent to the
end-user and all guarantors  when a contract  payment  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 a contract  payment  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 Mitsui  Vendor  Leasing.  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,  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"),  except
that  interest  on the Class A-1 Notes  will be  calculated  on the basis of the
actual  number of days in each Accrual  Period  divided by 360.  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.

         If on any Payment  Date,  after any unpaid  Servicer  Advances  and the
Servicing  Fee have been paid,  Available  Amounts are  insufficient  to pay all
interest due on the Notes,  the  remaining  Available  Amounts will be allocated
first to pay all interest due on the Class A Notes (and will 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),  second to pay all  interest
due on the  Class B Notes,  and  third to pay all  interest  due on the  Class C
Notes.

Principal

         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 each other Class of Notes is the Payment  Date.  However,  if all payments on
the  Contracts  are made as  scheduled,  final payment with respect to the Notes
(other than the Class A-1 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 any  unpaid  Servicer  Advances,  the  Servicing  Fee and
interest  payments  due 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 any unpaid Servicer
Advances, the Servicing Fee, interest payments due 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 any unpaid Servicer
Advances, the Servicing Fee, interest payments due on the Notes, and the payment
of the  Class A  Principal  Payment  Amount  and the Class B  Principal  Payment
Amount. See "--Allocations" herein.

         As a result of the levels of the Applicable Percentage described below,
all amounts to be  distributed  as principal of the Notes will be distributed on
the  Class A-1 Notes  until the Class A-1 Notes are paid in full.  In  addition,
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, (i) for the Class A Notes,
         100% until the Class A-1 Notes are paid in full, and thereafter _____%,
         (ii) for the  Class B Notes,  0% until  the Class A-1 Notes are paid in
         full,  and  thereafter  _______%,  and (iii) for the Class C Notes,  0%
         until the Class A-1 Notes are paid in full, and thereafter ____%.

   
                  "Class A Principal  Payment Amount" means, with respect to any
         Payment  Date,  the lesser of (a) the aggregate  outstanding  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 aggregate  outstanding  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 aggregate  outstanding  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.
    

                   "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.

   
    
                   "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  Collection Period together with any
                              amounts in respect of the  Servicing Fee that were
                              due in respect of prior  Collection  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,  an amount equal to the  difference
                              between the  Required  Reserve Fund Amount and the
                              Reserve  Fund  Amount on  deposit  in the  Reserve
                              Fund; and
    

                    (J)       Available Amounts remaining, after the allocations
                              described  in  paragraphs  (A)  through (I) above,
                              shall  be paid to the  holder  of the  subordinate
                              interests  in the Trust  (which will  initially be
                              the Trust  Depositor)  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
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   Servicer,   the   amount   of  any
                              unreimbursed Servicer Advance;

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

                    (F)       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  outstanding  principal  amount  of  the
                              Class A Notes  has  been  paid in  full;  with all
                              amounts  paid as  described  in this  clause to be
                              allocated  first to the Class A-1 Notes  until the
                              Class  A-1  Notes  have been paid in full and then
                              among the Class A-2 and Class A-3 Notes, pro rata,
                              based  on  the   outstanding   principal   amounts
                              thereof;

                    (G)       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  outstanding  principal  amount  of  the
                              Class B Notes has been paid in full; and

                    (H)       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  outstanding
                              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) the Initial  Reserve Fund Deposit and (b) the aggregate
outstanding  principal  amount of the Notes.  Such amount 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.

         The Seller  may,  from time to time after the date of this  Prospectus,
request  each  Rating  Agency  that rated the Notes to approve a decrease in the
Required  Reserve Fund Amount.  If each Rating  Agency  delivers a letter to the
Indenture  Trustee  and the  Seller  to the  effect  that such  decrease  in the
Required   Reserve  Fund  Amount  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 Required Reserve Fund Amount will be so decreased.  The Sale
and Servicing  Agreement will accordingly be amended to reflect such decrease in
the Required Reserve Fund Amount 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 the related  Equipment on behalf of the
Issuer. In the event of a failure to pay and an inability to collect amounts due
from the End-User,  the Trust will dependent on recoveries  from the sale of the
related Equipment and, if available,  Insurance Proceeds and amounts received in
respect  of Vendor  recourse  to pay the  Discounted  Contract  Balance  and any
delinquent  Scheduled  Payments or other amounts due on the Defaulted  Contract.
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 outstanding 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 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
                              Trust or the Trust  Depositor  was appointed or if
                              certain other events  relating to the  bankruptcy,
                              insolvency  or  receivership  of the  Trust or the
                              Trust  Depositor  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 aggregate outstanding 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 66 2/3% of the aggregate outstanding principal amount of the Class A
Notes,  (ii) from and after the  payment  in full of the Class A Notes , Class B
Noteholders  holding  Class  B  Notes  evidencing  more  than  66 2/3%  of the
aggregate  outstanding  principal amount of the Class B Notes 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  66 2/3%  of  the  aggregate
outstanding principal amount of the Class C Notes .
    

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 sum of the ADCB for
                  each  of 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,  documentation fees,  administrative charges and extension fees paid by
the  End-Users  (such fees and charges are  included in  definition  of Excluded
Amounts).
    

         The Servicer will pay from its servicing  compensation certain expenses
incurred  in  connection  with  servicing  the  Contracts   including,   without
limitation, expenses related to the enforcement of the Contracts, payment of the
fees  and   disbursements  of  the  Indenture   Trustee,   Owner  Trustee,   the
Administrator 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 equal to 15% or less 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 hand,  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 (through the Administrator)  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  (through the  Administrator)  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, which will be paid by the Servicer out
of the Servicing Fee, if available,  and will not be separately  payable from or
reduce the Amount 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 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), (ii) all monies due
or to become due in payment of such  Contracts  on and after the related  Cutoff
Date, any prepayments,  and any Recoveries  received with respect  thereto,  but
excluding  any Scheduled  Payments due prior to the related  Cutoff Date and any
Excluded  Amounts,  (iii) the  related  Equipment  (which  may be  limited  to a
security  interest  therein),  including  all  proceeds  from  any sale or other
disposition of such Equipment, (iv) the related Contract Files, (v) any proceeds
with respect to each such Contract under any related Vendor  Assignment,  Vendor
Program  Agreement and any other  guarantee or similar credit  enhancement  with
respect thereto, (vi) all payments made with respect to each such Contract under
any insurance  policy  covering  physical  damage to the related  Equipment (the
"Insurance  Proceeds")  and (vii) 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 (vii) 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 (i) the Transferred  Assets and (ii) such amounts as from time to time may be
held in the Collection  Account,  together with any net  investment  earnings on
funds  therein,  (iii) the  rights of the  Issuer  under the Sale and  Servicing
Agreement, and (iv) proceeds of any of the foregoing  (collectively,  the "Trust
Assets"), in favor of the Indenture Trustee to secure payment of its obligations
under the Notes and the Indenture.  For a description of Excluded  Amounts,  see
"The Contracts Generally."

         Under  the Sale and  Servicing  Agreement,  the  Servicer  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.  From and after 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  Contracts  listed on the Schedule of
Contracts  attached to the Sale and  Servicing  Agreement is true and correct in
all material respects;  (ii) immediately prior to the transfer of a Contract and
any related  Equipment (or security  interest  therein) to the Trust  Depositor,
such Contract was owned by the Seller free and clear of any adverse claim; (iii)
no  Scheduled  Payment  related to the Contract is (A) as of the date of sale or
transfer  more than 60 days  delinquent,  (B) a payment as to which the  related
Equipment  has  been  repossessed  or (C) a  payment  as to  which  the  related
Equipment  has been  charged-off  in accordance  with the credit and  collection
policies of the  Servicer;  (iv) no  provision  of the  Contract has been either
waived,  altered or modified in any respect,  except as allowed under the Credit
and  Collection  policies  of the  Servicer  and  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,  insolvency or other similar
laws  affecting   enforceability   of  creditors'   rights   generally  and  the
availability of equitable remedies);  (vi) the Contract is not 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 state in any manner which would  materially  and adversely
affect the  enforceability or  collectibility  of such Contract;  (viii) (A) the
Contract and any related Equipment have not been sold, transferred,  assigned or
pledged by the Seller to any other person and (B) such  contract is secured by a
fully perfected Lien of the first priority on the related  Equipment  (except to
the extent such  perfection  is not required in accordance  with the  applicable
End-User UCC Filing Requirement); (ix) all filings and other actions required to
be made,  taken or performed by any Person in any jurisdiction to give the Trust
a first  priority  perfected  Lien or ownership  interest in the Contracts and a
first  priority  perfected  security  interest in the  Seller's  interest in the
Equipment  have been made,  taken or  performed;  (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 be made, which are principally due and payable on
a monthly or quarterly  basis;  (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  (without the
right  to set off for any  reason  and net of any  maintenance  or cost per copy
charges);  (xv) the Contract does not have a stated  maturity of longer than ___
months;  (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 or to  self-insure  with  respect to the related  Equipment;
(xviii) such  Contract  provides that in the event of a casualty loss in respect
of the  related  Equipment,  the  End-User  is required to repair or replace the
related  Equipment  or pay an  amount  not less  than the  present  value of all
remaining  Scheduled Payments  discounted at the Discount Rate plus any past due
amounts as of the date of determination;  (xix) the Contract constitutes chattel
paper, an account,  or a general  intangible as defined under the UCC and if the
Contract  constitutes  "chattel  paper" for purposes of the UCC, there exists an
original counterpart of the Contract in the Contract file; (xx) no Contract 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;  (xxii) no  Contract
permits the End-User to make a prepayment  of such Contract in full in an amount
less than the sum of (x) the Discounted Contract Balance of such Contract on the
Determination  Date immediately prior to the date of prepayment plus any accrued
interest  thereon at the  Discount  Rate to the date of  prepayment  and (y) any
unreimbursed Servicer Advances with respect thereto; (xxiii) by the Closing Date
or the  related  Cutoff Date (as  applicable),  the  portions of the  electronic
master record of the Seller relating to such Contract will have been clearly and
unambiguously  marked to show that such Contract  constitutes  part of the Trust
Assets  and is owned by the Trust in  accordance  with the terms of the Sale and
Servicing  Agreement;  (xxiv)  the  computer  tape  prepared  by the  Seller and
containing  information with respect to such Contract that was made available by
the Seller to the  Indenture  Trustee on the Closing Date or the related  Cutoff
Date (as  applicable)  and was used to select such  Contract  was  complete  and
accurate in all material respects as of the applicable  Cut-off Date; (xxv) such
Contract was originated directly by the Seller or acquired by the Seller and has
sold and  assigned  by the Seller to the Trust  Depositor  without  any fraud or
misrepresentation on the part of the Seller; (xxvi) such Contract is not subject
to any  guarantee  by the  Seller nor has the Seller  established  any  specific
credit  reserve with  respect to the related  End-User;  (xxvii)  such  Contract
provides that (A) the Seller (or its  assignees)  may  accelerate  all remaining
Scheduled  Payments  if the  related  End-User  is in  default  under any of its
obligations  under such  Contract and (B) the related  End-User may not elect to
utilize its security deposit to offset any remaining Scheduled Payment; (xxviii)
the related  End-User is required  to  maintain  the related  Equipment  in good
working order and bear all costs of operating the related  Equipment  (including
the payment of taxes);  (xxix) such Contract has not been terminated as a result
of a casualty loss to the related  Equipment or for any other reason;  (xxx) the
Discounted  Contract Balance of such Contract does not include the amount of any
security deposit held by the Servicer or the Seller; (xxxi) the related End-User
has  represented  to the Seller  that such  End-User  has  accepted  the related
Equipment  and has  had a  reasonable  opportunity  to  inspect  and  test  such
Equipment and the Seller has not been notified of any defects  therein;  (xxxii)
all  payments  in respect of such  Contract  will be made free and clear of, and
without  deduction or withholding  for or on account of, any taxes,  unless such
withholding  or deduction is required by law;  (xxxiii) the related  End-User is
unconditionally  obligated to make periodic  lease  payments  (including  taxes)
notwithstanding damage to or destruction of the related Equipment,  or any other
event in respect of the related Equipment, including equipment obsolescence; and
(xxxiv) such Contract is not a Defaulted Contract;

    
         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) and (xxi) 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.

         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 Seller will be obligated to repurchase  from the
Trust 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  becomes aware,  or receives  written notice from the Servicer,
the Issuer,  the Trust  Depositor or the Indenture  Trustee of the breach of any
representation or warranty made by the Seller in the Transfer and Sale Agreement
, that materially  adversely  affects the interests of the Trust Depositor,  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 Trust
Depositor,  the  Indenture  Trustee  and  the  Noteholders  for  a  breach  of a
representation  or warranty by the Seller under the Transfer and Sale  Agreement
with respect to such a Contract.

         Pursuant to the Sale and Servicing  Agreement,  an Ineligible  Contract
shall be  reassigned to the Seller  pursuant to the Transfer and Sale  Agreement
and the Sale and Servicing  Agreement as described in the  preceding  paragraph,
and 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 (unless the Seller is the Servicer, in which case such Servicer Advances
need not be so deposited).  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  "Repurchase  Amount" shall be considered
payment in full of the Ineligible Contract.  Any such Repurchase Amount shall be
treated as an Available Amount. In the alternative, the Seller may convey to the
Trust 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 reconveyed by the Trust to the Seller.
    

Concentration Amounts

   
         In addition to the  representations  and warranties  made by the Seller
with respect to the Contracts as described  above under  "--Representations  and
Warranties,"  the Seller will  represent  and warrant in the  Transfer  and Sale
Agreement , 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 Transfer and Sale  Agreement and the Sale and Servicing
Agreement,  the Seller  will be  obligated  to  repurchase  from the Issuer such
number  of  Contracts  as shall be  necessary  to  remedy a breach of any of the
foregoing  representations  or  warranties  , which breach has not been cured or
waived in all material  respects  (each such Contract,  a "Warranty  Contract").
Such  repurchase  shall  occur no later than 90 days  after the  Seller  becomes
aware,  or receives  written  notice from the  Servicer,  the Issuer,  the Trust
Depositor or the Indenture  Trustee of such breach.  This repurchase  obligation
will constitute the sole remedy against the Seller available to the Issuer,  the
Trust Depositor,  the Indenture  Trustee and the Noteholders for a breach of one
of the foregoing representations or warranties.

         Pursuant to the Transfer and Sale  Agreement and the Sale and Servicing
Agreement,  the  Seller  shall  make a  deposit  in the  Collection  Account  in
immediately  available  funds in an  amount  equal to the sum of the  Discounted
Contract  Balance of the  Warranty  Contract  (together  with  accrued  interest
thereon at the Discount  Rate) and any  outstanding  Servicer  Advances  thereon
(unless the Seller is the Servicer,  in which case such  Servicer  Advances need
not be so  deposited).  Such 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 Repurchase Amount
and shall be treated as an Available Amount. In the alternative,  the Seller may
to convey to the Issuer 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 reconveyed by the Issuer to the Seller.
    

Indemnification

   
         The Sale and  Servicing  Agreement  provides  that  the  Servicer  will
indemnify  the  Issuer,  the  Trust  Depositor,  the  Indenture  Trustee,  their
respective  officers,  directors,  agents and  employees  and the holders of any
Notes from and against any and all costs, expenses,  losses, claims, damages and
liabilities  to the  extent  that such cost,  expense,  loss,  claim,  damage or
liability arose out of, or was imposed upon the Issuer, the Trust Depositor, the
Indenture  Trustee or the holders of any Notes through the Servicer's  breach of
the Sale and Servicing  Agreement,  the gross negligence willful  misfeasance or
bad faith of the  Servicer in the  performance  of its duties under the Sale and
Servicing  Agreement or by reason of reckless  disregard of its  obligations and
duties  under  the Sale and  Servicing  Agreement.  Except  as  provided  in the
preceding  sentence,  the Sale and Servicing Agreement provides that neither the
Servicer nor any of its directors,  officers,  employees or agents will be under
any other liability to the Issuer,  the Trust Depositor,  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;  provided  that  neither  the  Servicer,  nor  any of its  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 prepayments,  Repurchase 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.
    

         The Servicer may,  consistent  with its  customary and usual  servicing
procedures,  agree to  modifications or adjustments in Contract terms so long as
such  adjustments  do not (i) change the amount of any Scheduled  Payment,  (ii)
extend any Scheduled  Payment  (unless such  extension is made in order to avoid
liquidation  and maximize  recoveries  on the Contract and the term thereof does
not exceed six months or the stated maturity date of the Notes), (iii) cause the
release of any  Equipment  from the lien of the Indenture  (unless  Equipment of
comparable  value is substituted) or (iv) cause any  representation  or warranty
made with respect to such Contract to become untrue.

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, the Indenture Trustee may, at the
direction of 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 received by
                  the Servicer from 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  aggregate
                  outstanding  principal  amount of any Class of Notes  affected
                  thereby) or after the Servicer's discovery of such failure; or
    

         (b)      failure  on  the  part  of  the  Servicer  to  deliver  to the
                  Indenture  Trustee and the Trust the "Servicer's  Certificate"
                  as and when  required to be delivered by the terms of the Sale
                  and Servicing Agreement; or

   
         (c)      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
                  (or, if Mitsui Vendor  Leasing is the  Servicer,  the Transfer
                  and Sale Agreement) which has a material adverse effect on the
                  Trust or the  Noteholders,  which  continues  unremedied for a
                  period of 30 days  after 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  the  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
                  aggregate  outstanding  principal amount of any Class of Notes
                  affected  thereby) or after the  Servicer's  discovery of such
                  failure; or

         (d)      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 in any material
                  respect when made, which  incorrectness has a material adverse
                  effect on the Trust or Noteholders  and which  continues to be
                  incorrect  in any  material  respect  for a period  of 30 days
                  after 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 aggregate outstanding principal amount of
                  any  Class  of  Notes  adversely  affected  thereby)  and such
                  incorrectness  continues to affect such Noteholders materially
                  and adversely for such period; or
    

         (e)      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 (c) or (d) for a period of 60 days (in addition to any
period  provided in (a),  (c) or (d)) 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 promptly after having obtained knowledge  thereof,  but in no
event later than two Business Days thereafter, notify the Indenture Trustee, the
Issuer and the Trust Depositor in writing of any Servicer Default.

Back-up Servicer

         Bankers Trust Company 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,  unless and until another successor is appointed pursuant to the terms
of the Sale and Servicing  Agreement.  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.

         Bankers  Trust  Company  is a New  York  banking  corporation  which is
______.  Bankers Trust Company 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 April 30th
of each calendar year (commencing April 30, 2000) 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
April 30th of each  calendar  year  (commencing  April 30,  2000) 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 Trust Depositor and the
Indenture  Trustee  without  the  consent  of any  Noteholder  (i) to  cure  any
ambiguity or mistake, (ii) to add any consistent provisions;  or (iii) to add or
amend any other  provision of the Sale and Servicing  Agreement  with respect to
matters or questions arising thereunder;  provided that such action described in
the  foregoing  clauses (ii) and (iiii) shall not, as evidenced by an Opinion of
Counsel,  adversely  affect  in  any  material  respect  the  interests  of  the
Noteholders  ; provided  further  that such action  described  in the  foregoing
clauses  (ii) and (iii) 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  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)      increase or reduce in any manner the amount of, or  accelerate
                  or  delay  the  timing  of,  collections  of  payments  on the
                  Contracts  or  distributions  made on any  Note or the rate of
                  interest   payable   thereon   without  the  consent  of  each
                  Noteholder affected thereby; or

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

         (iii)    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.

         Notwithstanding  the foregoing,  no such  amendment  shall be effective
unless and until each Rating  Agency has notified  the Issuer and the  Indenture
Trustee that such  amendment will not result in a withdrawal or downgrade of the
ratings then assigned to the Notes. 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 to the Seller.
    

The Owner Trustee
   

         Wilmington  Trust  Company 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 1100 North Market Street,  Rodney Square
North, Wilmington, Delaware 19890.
    

         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,  the Trust  Depositor,  the
Issuer and the Servicer written notice of such waiver.

   
         The  Indenture  Trustee may, and shall,  if so directed by the Required
Controlling Holders in writing,  after the occurrence and during the continuance
of an Event of Default:  (i) institute  proceedings in its own name and as or on
behalf of a trustee for the collection of all amounts then payable on the Notes,
(ii) institute  proceedings for the complete or partial  foreclosure against the
Trust Assets,  (iii)  exercise any remedies of a secured party under the Uniform
Commercial  Code,  and (iv) direct the Owner Trustee to sell the Trust Assets or
any  portion  thereof or rights or  interest  therein,  at one or more public or
private  sales;  provided that the  Indenture  Trustee may not sell or otherwise
liquidate the Trust Assets following an Event of Default, other than an Event of
Default   described  in  subparagraphs   (a)  and  (b)  under   "Description  of
Notes--Events  of  Default,"  unless (A) the  Holders  of 100% of the  aggregate
outstanding  principal amount of the Notes consent thereto,  (B) the proceeds of
such sale or  liquidation  distributable  to the  Noteholders  are sufficient to
discharge  in full all  amounts  then due and unpaid  upon such Notes or (C) the
Indenture Trustee  determines that the Trust Assets will not continue to provide
sufficient  funds for the payment of  principal of and interest on the Notes and
the Indenture  Trustee  provides  prior written notice to each Rating Agency and
obtains the consent of the Required Controlling Holders.
    

         Except as otherwise provided above, following and Event of Default, the
Indenture  Trustee may, but need not, elect to maintain  possession of the Trust
Assets.

   
         No Holder of a Note will have any right to  institute  any  proceeding,
with  respect to the  Indenture,  unless (i) such  Holder has  previously  given
notice to the  Indenture  Trustee of a  continuing  Event of  Default,  (ii) the
Holders of not less than 25% of the aggregate  outstanding  principal  amount of
the Notes have made a written request to the Indenture Trustee to institute such
proceeding  in  respect  of such  Event of  Default  its own  name as  Indenture
Trustee,  (iii) such Holder or Holders  have  offered to the  Indenture  Trustee
reasonable indemnity against the costs,  expenses and liabilities to be incurred
in complying with such request, (iv) the Indenture Trustee for 60 days after its
receipt of such notice,  request and offer of indemnity  has failed to institute
such  proceedings,  and (v) no direction  inconsistent with such written request
has been given to the Indenture Trustee during such 60-day period by the Holders
of a majority of the aggregate outstanding principal amount of the Notes.
    

          Subject to the  provisions  of the  Indenture  relating to the
duties  of  the  Indenture  Trustee,  if an  Event  of  Default  occurs  and  is
continuing, the Indenture Trustee will be under no obligation to exercise any of
the rights or powers  under the  Indenture at the request or direction of any of
the Holders of the Notes, if the Indenture Trustee  reasonably  believes it will
not be adequately  indemnified against the costs, expenses and liabilities which
it may incur in complying with such request or direction.

The Indenture Trustee

         The  Indenture  Trustee  with  respect  to the Notes is  Bankers  Trust
Company,  a  New  York  banking  corporation.  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.

         At any time and from time to time, the Trust and the Indenture Trustee,
without the  consent of the  Holders of any Notes and with prior  notice to each
Rating  Agency,  may  execute  a  supplement  to the  Indenture  for  any of the
following purposes:

         (i)      to correct or amplify the  description  of any property at any
                  time  subject  to the  lien of the  Indenture,  or  better  to
                  assure,  convey and  confirm  unto the  Indenture  Trustee any
                  property  subject  or  required  to be  subjected  to the lien
                  created by the Indenture, or to subject to the lien created by
                  the Indenture;

         (ii)     to evidence the succession,  in compliance with the applicable
                  provisions  thereof,  of another Person to the Issuer, and the
                  assumption  by any  such  successor  of the  covenants  of the
                  Issuer therein and in the Notes contained;

         (iii)    to add to the covenants of the Issuer,  for the benefit of the
                  Holders  of the  Notes,  or to  surrender  any  right or power
                  herein conferred upon the Issuer;

         (iv)     to convey,  transfer,  assign, mortgage or pledge any property
                  to or with the Indenture Trustee;

         (v)      to cure any ambiguity,  to correct or supplement any provision
                  therein  or  in  any  supplemental   indenture  which  may  be
                  inconsistent  with  any  other  provision  therein  or in  any
                  supplemental indenture or the Operative Documents;

         (vi)     to evidence and provide for the acceptance of the  appointment
                  thereunder  by a successor  Indenture  Trustee with respect to
                  the Notes and to add to or change any of the provisions of the
                  Indenture   as   shall  be   necessary   to   facilitate   the
                  administration  of the  trusts  thereunder  by more  than  one
                  Indenture Trustee;

   
         (vii)    decrease the Required Reserve Fund Amount;  provided that each
                  Rating  Agency  delivers  a  letter  to  the  Seller  and  the
                  Indenture Trustee to the effect that action will not in and of
                  itself result in a  qualification,  reduction or withdrawal of
                  its then current rating of any Class of Notes; and

          (viii)  to make any  other  provisions  with  respect  to  matters  or
                  questions  arising under the Indenture or in any  supplemental
                  indenture;  provided  that such action shall not, as evidenced
                  by an Opinion of Counsel  delivered to the Indenture  Trustee,
                  adversely  affect in any material respect the interests of the
                  Holders of the Notes;  provided further that such action shall
                  be deemed not to adversely  affect in any material respect the
                  interests  of the  Noteholders  and no such Opinion of Counsel
                  need be  delivered  if each  Rating  Agency  provides  written
                  confirmation  that such  action will not result in a reduction
                  or withdrawal or downgrade of the ratings then assigned to the
                  Notes.
    

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 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  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 debtor's
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 discussion of material  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,
federal  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. It
is  recommended  that  taxpayers  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.  IT IS  RECOMMENDED  THAT
PROSPECTIVE  INVESTORS  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, (in which case the taxable
corporation  would not be able to reduce its taxable  income by  deductions  for
interest expense on Notes  recharacterized  as equity) 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 (i) whether cash  distributions are
made from the Issuer or (ii) 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 a Note is issued at a discount from its  principal  amount or if the
stated interest on such Note is not treated as "qualified  stated interest," the
Note 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 the 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) and it is
therefor 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 Note's 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 urged 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.  IT IS RECOMMENDED  THAT PURCHASERS OF NOTES
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,  regulatory  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.

         Any person who (a) has discretionary  authority or control with respect
to the  investment or management of the assets of a Plan or (b) has authority or
responsibility  to give, or regularly gives,  investment  advice with respect to
the assets of a Plan 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, is a fiduciary of such
Plan,  and should  consider  whether an  investment in the Notes would involve a
conflict of interest or an act of  self-dealing,  in view of the identity of the
parties to the transaction and service providers to the Trust identified in this
Prospectus.

         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 not 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 and there can be
no assurance in this regard,  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  or otherwise  under ERISA as a result of the purchase of Notes by or
with the assets of Plans.  However,  before  purchasing any Notes on behalf of a
Plan, an 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 offered  hereunder  that
the Class A-1 Notes be rated at least  "___" and  "___,"  that the Class A-2 and
Class A-3 Notes be rated at least  "___"  and  "___,"  that the Class B Notes be
rated at least  "___"  and  "___,"and  that the  Class C Notes be rated at least
"___" and "___" by Moody's  Investors  Service,  Inc.  and Duff & Phelps  Credit
Rating Co., respectively (collectively, the "Rating Agencies").

         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 and,  with
respect to certain  matters  arising  under  Delaware  law,  Richards,  Layton &
Finger, Wilmington,  Delaware. Certain legal matters for the Underwriter will be
passed upon by Cadwalader, Wickersham & Taft, New York, New York.
    

                                 INDEX OF TERMS

   
Accrual Period, 11, 42
ADCB, 5, 13, 43
Additional Contract, 8, 35
Additional Contract Cutoff Date,  4
Adjusted Contract,  8
Administration Agreement, 54
Administrator,  54
Aggregate Principal Paydown Amount, 12, 43
Applicable Percentage, 13, 43
Article 2A, 20, 68
Available Amounts, 45
Back-up Servicer,  2, 4, 60
Bankruptcy Code, 19
Business  Day, 4
Calculation  Date, 4
Cede, 2
CEDEL,  2
CEDEL  Participants,  52
Class A Initial Note Principal  Balance,  5
Class A Noteholders,  11, 42
Class A Notes, 5
Class A Principal Payment Amount,  43
Class A-1 Initial Note Principal Balance,  5
Class A-1 Notes, 5
Class A-2 Initial Note Principal Balance, 5
Class A-2 Notes, 5
Class A-3 Initial Note Principal Balance, 5
Class A-3 Notes, 5
Class B Initial Note Principal  Balance, 5
Class B Noteholders,  11, 42
Class B Notes,  5
Class B Principal  Payment  Amount,  43
Class C Initial Note Principal  Balance,  5
Class C Noteholders,  11, 42
Class C Notes,  5
Class C Principal  Payment  Amount,  43
Closing  Date, 4
Code, 69
Code Plans,  74
Collection  Account,  9, 47
Collection  Period,  4
Commission,  3
Conditional  Payment Rate, 35
Contract  Files, 6
Contract  Pool, 6
Contracts,  1
Cooperative, 52
CPR, 35
CSA, 6
CSAs, 32
Cutoff Date, 4
Defaulted Contract, 8, 47
Definitive  Notes, 53
Depositaries,  51
Depositary,  42
Determination  Date, 44
Discount Rate, 14
Discounted Contract Balance,  13, 43
disqualified  persons, 74
Distribution,  50
DTC, 2
Eligible  Contract,  56
Eligible  Investments,  47
End-Users,  7, 23
Equipment,  33
ERISA,  74
ERISA Plans,  74
Euroclear,  2
Euroclear Operator,  52
Euroclear  Participants,  52
Event of Default,  48
Exchange Act, 3
Excluded  Amounts,  32
FDIC, 47
Foreign Person, 72
gross losses, 31
Holders,  53
Indemnities, 63
Indenture,  1, 5
Indenture  Trustee,  1, 4
Indirect  Participants,  51
Ineligible  Contract,  56
Initial Reserve Fund Deposit, 10, 46
Insolvency Event, 48
Insurance Proceeds, 54
investment  company,  48
IRS, 69
Issuer,  1, 3
Lease, 6
Leases, 32
Mitsui Vendor Leasing, 1, 3, 39
Monthly Report, 50
MVLFC II, 1
Net Portfolio Investment, 30
New Withholding Regulations, 72
Note Owners, 5
Noteholders,  11, 42
Notes, 5
OID, 70, 72
Operative Documents, 41
Owner Trustee, 1, 4
Participants,  51
parties in interest, 74
Payment Date, 2, 4
Permitted Liens, 65
plan assets, 74
Plan Assets Regulation, 74
Plans, 74
Prepaid Contract, 8, 35
PTCE, 74
Qualified  Institution,  47
Rating Agencies, 16, 75
Record Date, 5
Recoveries,  47
Registration Statement,  3
Repurchase Amount, 56
Required  Controlling  Holders,  49
Required Reserve Fund Amount,  10, 46
Reserve  Fund,  10, 46
Reserve Fund Amount,  10, 46
Restricting  Event,  49
Sale  and  Servicing  Agreement,  2, 23
Scheduled Payments, 14, 44
Securities Act, 3
Seller, 2, 3, 23, 39
Servicer,  2, 3, 39
Servicer Advance, 15, 58
Servicer Default, 59
Servicer's Certificate, 59
Servicing Fee, 14, 49
Servicing Fee Percentage,  14, 49
Statistical Discount Rate, 7
Substitute Contract,  7, 35
Substitute  Contract Cutoff Date, 4
Tax Counsel, 69
Termination Notice, 59
Terms and Conditions,  53
TIA, 63
Transfer and Sale Agreement,  2, 23
Transferred  Assets,  54
true leases,  20
Trust, 1, 3
Trust  Agreement,  3
Trust Assets, 5, 54
Trust Depositor, 1, 3, 41
Trustees, 49
Underwriter, 1, 75
UNL Pool, 34
Vendor,  9
Vendor  Assignment,  9
Vendor  Program  Agreement,  10
Vendors,  33
Warranty Contract, 57
    

<TABLE>
<CAPTION>
=============================================================== =========================================================
<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 ASSET TRUST 1998-1
such information or representation  must                                          Issuer
not  be  relied   upon  as  having  been
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
offer  to buy any of the  Securities  to
any person in any  jurisdiction in which
the   person   making   such   offer  or
solicitation to such person. Neither the                              MITSUI VENDOR LEASING II  
delivery of this Prospectus nor any sale                                   FUNDING CORP.        
made    hereunder    shall   under   any                                  Trust Depositor       
circumstance create any implication that                               MITSUI VENDOR LEASING    
the  information   contained  herein  is                                   (U.S.A.) INC.        
correct as of any date subsequent to the                                                        
date hereof.                                                            Seller and Servicer     
            _________________

            TABLE OF CONTENTS
                                           Page

REPORTS TO NOTEHOLDERS........................2                            ____________________
AVAILABLE INFORMATION.........................3                                       
SUMMARY OF TERMS..............................3                                 PROSPECTUS
   
THE TRUST....................................22                            ____________________ 
MANAGEMENT'S DISCUSSION AND ANALYSIS OF
 FINANCIAL CONDITION OF THE TRUST............22                            
    
THE CONTRACTS GENERALLY......................32

   
    
MITSUI VENDOR LEASING (U.S.A.) INC.......... 39
THE TRUST DEPOSITOR......................... 41
DESCRIPTION OF THE NOTES.................... 41
THE TRANSFER AND SALE AGREEMENT AND SALE
 AND SERVICING AGREEMENT GENERALLY.......... 54
THE INDENTURE............................... 62
CERTAIN LEGAL ASPECTS OF THE CONTRACTS...... 66
FEDERAL INCOME TAX CONSEQUENCES............. 70
CERTAIN STATE TAX CONSEQUENCES.............. 74                              First Union Capital Markets
ERISA CONSIDERATIONS........................ 75
PLAN OF DISTRIBUTION........................ 76
RATING OF THE NOTES......................... 76
LEGAL MATTERS............................... 77                                 _______________, 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) **

       4.4      Form of Administration Agreement**

       4.5      Form of Transfer and Sale Agreement**

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

       5.1(b)   Opinion of Richards, Layton & Finger with respect to legality

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

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

       23.1(b)  Consent  of  Richards  Layton  & Finger  (included  as part of
                Exhibit 5.1(b))

       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.
** Previously filed.

   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 Amendment No. 2 to the 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 7th day
of October, 1998.

                                    MITSUI VENDOR LEASING FUNDING CORP. II


                                    By: /s/ John L. Plunkett
                                        -----------------------------------
                                        John L. Plunkett
                                        Senior Vice President




                                      Exhibit 5.1(b) (includes Exhibit 23.1(b))


                 [Letterhead of Richards, Layton & Finger, P.A.]





                                                   October 7, 1998

Mitsui Vendor Leasing Funding Corp. II
6363 Greenwich Drive, Suite 100
San Diego, California 92122

         Re:      Mitsui Vendor Leasing Asset Trust 1998-1
                  Registration Statement on Form S-1 (File No. 333-56029)
                  -------------------------------------------------------


Ladies and Gentlemen:

     We have acted as special Delaware counsel for Mitsui Vendor Leasing Funding
Corp. II (the  "Registrant")  in connection with the  Registration  Statement on
Form S-1 (File No.  333-56029) (the  "Registration  Statement"),  filed with the
Securities and Exchange  Commission under the Securities Act of 1933, as amended
(the "Act"), for the registration under the Act of Receivable-Backed  Notes (the
"Notes") to be issued by Mitsui Vendor  Leasing  Asset Trust 1998-1,  a Delaware
business  trust (the "Trust") to be formed  pursuant to a trust  agreement  (the
"Trust   Agreement")   among  Wilmington  Trust  Company,   a  Delaware  banking
corporation,  and the Registrant. This opinion is being delivered to you at your
request.

     For purposes of giving the opinions  hereinafter set forth, our examination
of documents has been limited to the  examination  of originals or copies of the
following:

     (a) The form of Trust Agreement attached as Exhibit 4.1 of the Registration
Statement  (including  the form of  Certificate  of Trust (the  "Certificate  of
Trust") attached as Exhibit A thereto); and

     (b) The Registration Statement.

     Initially  capitalized terms used herein and not otherwise defined are used
as defined in the Trust Agreement.

     For purposes of this opinion, we have not reviewed any documents other than
the documents  listed above,  and we have assumed that there exists no provision
in any  document  that we have not reviewed  that bears upon or is  inconsistent
with the  opinions  stated  herein.  We have  conducted no  independent  factual
investigation  of our own but  rather  have  relied  solely  upon the  foregoing
documents,  the statements and  information set forth therein and the additional
matters  recited or  assumed  herein,  all of which we have  assumed to be true,
complete and accurate in all material respects.

     With  respect to all  documents  examined  by us, we have  assumed  (i) the
authenticity of all documents submitted to us as authentic  originals,  (ii) the
conformity  with the  originals  of all  documents  submitted to us as copies or
forms, and (iii) the genuineness of all signatures.

     For purposes of this opinion,  we have assumed (i) that the Trust Agreement
will  constitute the entire  agreement among the parties thereto with respect to
the subject matter  thereof,  including with respect to the creation,  operation
and termination of the Trust,  (ii) the due creation or due  organization or due
formation,  as the case may be, and valid  existence  in good  standing  of each
party  to the  documents  examined  by us  under  the  laws of the  jurisdiction
governing its creation,  organization or formation,  (iii) the legal capacity of
natural  persons who are parties to the documents  examined by us, and (iv) that
each of the parties to the documents  examined by us has the power and authority
to execute and deliver, and to perform its obligations under, such documents. We
have not  participated  in the  preparation  of the  Registration  Statement and
assume no responsibility for its contents.

     This opinion is limited to the laws of the State of Delaware (excluding the
securities  laws of the  State  of  Delaware),  and we have not  considered  and
express no opinion on the laws of any other jurisdiction, including federal laws
and rules and regulations  relating thereto. Our opinions are rendered only with
respect to Delaware laws and rules,  regulations and orders thereunder which are
currently in effect.

     Based upon the foregoing, and upon our examination of such questions of law
and  statutes  of the  State of  Delaware  as we have  considered  necessary  or
appropriate,  and subject to the  assumptions,  qualifications,  limitations and
exceptions set forth herein,  we are of the opinion that, when each of the Trust
Agreement and the Certificate of Trust has been duly authorized by all necessary
corporate  action and has been duly executed and  delivered by Wilmington  Trust
Company and the Registrant:

     1. Upon the filing of the  Certificate of Trust with the Secretary of State
of the State of  Delaware,  the Trust will be duly formed  pursuant to the Trust
Agreement; and

     2. The Trust  Agreement will  constitute a valid and binding  obligation of
the Registrant enforceable against the Registrant in accordance with its terms.

     The foregoing opinion regarding enforceability is subject to (i) applicable
bankruptcy, insolvency,  moratorium,  reorganization,  receivership,  fraudulent
transfer  and similar laws  relating to or affecting  the rights and remedies of
creditors generally, (ii) principles of equity (regardless of whether considered
and  applied  in a  proceeding  in equity  or at law) and  (iii)  the  effect of
applicable  public  policy  on the  enforceability  of  provisions  relating  to
indemnification or contribution.

     We hereby  consent  to the  filing of this  opinion  as an  exhibit  to the
Registration  Statement  and to the  reference  to this firm  under the  heading
"Legal Matters" in the Prospectus forming a part of the Registration  Statement.
In giving the  foregoing  consents,  we do not thereby admit that we come within
the category of Persons whose consent is required under Section 7 of the Act, or
the rules and regulations of the Securities and Exchange  Commission  thereunder
with respect to any part of the Registration Statement, including this exhibit.


                                        Very truly yours,

                                        /s/ Richards, Layton & Finger

EAM



                                           Exhibit 8.1 (includes Exhibit 23.2)



                                              October 7, 1998



Mitsui Vendor Leasing Funding Corp. II
5353 Greenwich Drive, Suite 100
San Diego, California  92122

         Re: Mitsui Vendor Leasing Funding Corp. II
             Registration Statement on Form S-1
             --------------------------------------


Ladies and Gentlemen:

     We have acted as special  federal  tax counsel  for Mitsui  Vendor  Leasing
Funding Corp. II, a Delaware corporation (the "Registrant"),  in connection with
the  filing  by  registrant  of a  registration  statement  on  Form  S-1  (such
registration  statement,  together with the exhibits and amendments thereto, the
"Registration  Statement")  with the  Securities  and Exchange  Commission  (the
"Commission")  under the  Securities Act of 1933, as amended (the "Act") for the
registration  under the Act of the  Receivable-Backed  Notes  (the  "Notes")  of
Mitsui Vendor Leasing Asset Trust 1998-1 (the "Trust").  As further described in
the Registration Statement,  the Trust will be formed by the Registrant pursuant
to a Trust Agreement between the Registrant and an Owner Trustee. The Notes will
be  issued  by the  Trust  pursuant  to an  Indenture  between  the Trust and an
Indenture Trustee.

   
     We have advised the Registrant  with respect to certain  federal income tax
consequences  of the proposed  issuance of the Notes.  This advice is summarized
under the  headings  "Summary of Terms - Federal  Income Tax  Consequences"  and
"Federal  Income  Tax  Consequences"  in the  Prospectus  forming  a part of the
Registration  Statement.  Such  description  does not  purport  to  discuss  all
possible  federal income tax  ramifications of the proposed  issuance,  but with
respect to those federal  consequences that are discussed,  in our opinion,  the
description  is  accurate  in all  material  respects.  We confirm and adopt the
opinions  set forth in the  Prospectus  as well as those  opinions  deemed to be
incorporated therein, and each such confirmed and adopted opinion represents our
opinion  regarding the material federal income tax consequences of the purchase,
ownership and disposition of the securities of the applicable series.
    

     We hereby  consent  to the  filing  of this  letter  as an  exhibit  to the
Registration  Statement and to a reference to this firm (as special  federal tax
counsel to the Registrant)  under the heading "Federal Income Tax  Consequences"
in the Prospectus,  without  implying or admitting that we are "experts"  within
the meaning of the Act or the Rules and  Regulations  of the  Commission  issued
thereunder,  with respect to any part of the Registration  Statement,  including
this exhibit.

                                           Very truly yours,



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