CHARTER EQUIPMENT LEASE 1998-1 LLC
424B1, 1999-08-20
ASSET-BACKED SECURITIES
Previous: AGROCAN CORP, 10QSB, 1999-08-20
Next: NUVEEN UNIT TRUSTS SERIES 61, S-6/A, 1999-08-20





                                   PROSPECTUS
- --------------------------------------------------------------------------------
                                  $165,313,672
                       Charter Equipment Lease 1999-1 LLC
                $50,293,842 5.777% Lease-Backed Notes, Class A-1
                $40,759,879 6.590% Lease-Backed Notes, Class A-2
                $18,280,718 6.890% Lease-Backed Notes, Class A-3
                $48,544,491 7.070% Lease-Backed Notes, Class A-4
                  $7,434,742 7.300% Lease-Backed Notes, Class B

                       CHARTER EQUIPMENT LEASE 1999-1 LLC
                                     Issuer
                             CHARTER FINANCIAL, INC.
                               Seller and Servicer
                          CHARTER FUNDING CORPORATION V
                                   Transferor
- --------------------------------------------------------------------------------

     The Lease-Backed  Notes (the "Notes") issued by the Charter Equipment Lease
1999-1 LLC, a limited liability company organized under the laws of the state of
Delaware (the  "Issuer"),  consist of seven  classes,  the Class A-1 Notes,  the
Class A-2 Notes,  the Class A-3 Notes,  the Class A-4 Notes (the  foregoing  the
"Class A  Notes"),  the  Class B Notes,  the Class C Notes and the Class D Notes
(each  a  "Class"),  of  nonrecourse  debt  obligations  of  the  Issuer,  which
respectively represent the right to receive repayment of the initial outstanding
principal amount of such Class of the Notes (the "Initial Outstanding  Principal
Amount")  and monthly  interest at a rate per annum for such Class of Notes (the
"Note Interest Rate") on the unpaid portion of such Outstanding Principal Amount
(as  defined  herein).  The Class C Notes and the Class D Notes are not  offered
hereby. (continued overleaf)

<TABLE>
<CAPTION>
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
                 Initial            Note         Initial             Underwriting          Proceeds to
                 Outstanding        Interest     Public              Discount(2)           Transferor(3)
                 Principal          Rate         Offering
                 Amount                          Price(1)
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
<S>                <C>               <C>             <C>                  <C>                   <C>
A-1 Notes          $50,293,842       5.777%          100.00000%           0.200%                $50,193,254
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
A-2 Notes          $40,759,879       6.590%           99.99559%           0.275%                $40,645,992
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
A-3 Notes          $18,280,718       6.890%           99.98135%           0.365%                $18,210,584
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
A-4 Notes          $48,544,491       7.070%           99.99999%           0.400%                $48,350,308
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
B Notes             $7,434,742       7.300%           99.99400%           0.500%                 $7,397,122
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------
Total             $165,313,672                                                                 $164,797,261
- ---------------- ------------------ ------------ ------------------- --------------------- ---------------------

(1)  Plus accrued interest, if any, from August 23, 1999.

(2)  The Issuer and Charter have agreed to  indemnify  the  Underwriter  against
     certain  liabilities,  including  liabilities  under the  Securities Act of
     1933.

(3)  Amounts may not total due to rounding. Before deducting expenses, estimated
     to be  $492,789.  The  Offered  Notes are  offered  subject to receipt  and
     acceptance by First Union Capital  Markets Corp.  (the  "Underwriter"),  to
     prior sale and to the  Underwriter's  right to reject any order in whole or
     in part and withdraw,  cancel,  or modify any order without  notice.  It is
     expected that delivery of the Offered Notes will be made in book-entry form
     through the facilities of The  Depository  Trust Company on or about August
     23, 1999 (the "Closing Date").

                        FIRST UNION CAPITAL MARKETS CORP.

August 18, 1999

<PAGE>


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

(cover page continued)

The Notes are backed  solely by a pledge of the  assets of the  Issuer  governed
pursuant to a LLC Agreement (the "LLC  Agreement").  The Notes will be issued by
the Issuer  pursuant  to an  indenture  of trust dated as of August 1, 1999 (the
"Indenture")  between  the Issuer and  LaSalle  Bank  National  Association,  as
trustee (the "Trustee"). The assets of the Issuer will consist of a portfolio of
finance  leases,  leases  intended  as  security  agreements,  installment  sale
contracts,  loan contracts,  synthetic leases and/or rental stream  obligations,
together  with all monies  received  relating  thereto (the  "Leases"),  and the
ownership or security  interests,  if any, held by Charter Funding Corporation V
("CFC" or the  "Transferor")  in the financed  equipment and property related to
such Leases (the "Equipment"  together with the Leases, the "Lease Receivables")
originated  or  acquired  by the  Seller  and  underwritten  to the  credit  and
collections  policies of Charter Financial,  Inc., a specialty capital equipment
finance  and  leasing  company  ("Charter")  and the  contractual  rights of the
purchasers  under the agreements by which the Lease  Receivables  were acquired.
The   Leases   include   extrusion/intrusion    molding,   computer,   printing,
film/television/video/audio   production,  transportation,   telecommunications,
medical,  furniture and fixtures and railroad equipment leases. Only the Class A
Notes and the Class B Notes are hereby  being  offered  (together,  the "Offered
Notes"). Each of the Offered Notes will be rated investment grade at the time of
issuance. See "Summary of Terms--Ratings" herein.

     Principal  and  interest  will be paid to the  holders  of the  Notes  (the
"Noteholders")  monthly on the 25th day (or, if such day is not a Business  Day,
on the next  succeeding  Business Day  thereafter) of each month,  commencing on
August  25th,  1999  (each,  a "Payment  Date"),  as further  described  herein.
Interest will accrue on each Class of the Notes at the respective  Note Interest
Rate from Payment Date to Payment Date,  or with respect to the initial  Payment
Date, from the Closing Date. Distributions of interest on the Class B Notes will
be  subordinated  in priority of payment to interest due on the Class A Notes to
the extent described herein. Distributions of interest on the Class C Notes will
be  subordinated in priority of payment to interest due on the Class A Notes and
the Class B Notes to the extent described  herein.  Distributions of interest on
the Class D Notes will be  subordinated in priority to interest due on the Class
A Notes, the Class B Notes and the Class C Notes to the extent described herein.
Distributions of principal on the Class B Notes will be subordinated in priority
of payment to principal due on the Class A Notes to the extent described herein.
Distributions of principal on the Class C Notes will be subordinated in priority
of  payment to  principal  due on the Class A Notes and the Class B Notes to the
extent described herein. Distributions of principal on the Class D Notes will be
subordinated  in priority of payment to principal due on the Class A Notes,  the
Class B Notes and the Class C Notes to the extent  described  herein.  The final
payment of principal  and interest on each class of the Notes is scheduled to be
made on the  respective  Payment  Date set forth under  "Summary of Terms -- The
Notes",  to the extent that there are  sufficient  funds  available (the "Stated
Maturity  Date") but there can be no assurance  that all such  payments  will be
made by such Payment Dates.



THE  NOTES  REPRESENT  OBLIGATIONS  OF THE  ISSUER  ONLY  AND  DO NOT  REPRESENT
INTERESTS IN OR OBLIGATIONS OF THE TRANSFEROR, CHARTER, THE TRUSTEE, THE SELLER,
THE SERVICER,  ANY  SUCCESSOR  SERVICER OR ANY OF THEIR  RESPECTIVE  AFFILIATES.
NEITHER THE NOTES NOR THE UNDERLYING LEASES WILL BE GUARANTEED OR INSURED BY ANY
GOVERNMENTAL  AGENCY  OR  INSTRUMENTALITY  OR BY THE  TRANSFEROR,  CHARTER,  THE
TRUSTEE, THE SELLER OR THE SERVICER.

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.

PROSPECTIVE INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "RISK FACTORS"
AT PAGE 21 HEREIN.

THE POOL OF ASSETS (AS  DEFINED  HEREIN) MAY  INCLUDE AN  OWNERSHIP  OR SECURITY
INTEREST IN THE EQUIPMENT RELATED TO LEASE RECEIVABLES.

     Charter Financial, Inc., a New York corporation (in its capacity as seller,
the "Seller"),  will contribute and sell the Lease Receivables to the Transferor
pursuant to a contribution and sale agreement (the "Seller Contribution and Sale
Agreement").  The Transferor  will, in turn,  sell the Lease  Receivables to the
Issuer pursuant to a separate  contribution  and sale agreement (the "Transferor
Contribution  and Sale Agreement" and together with the Seller  Contribution and
Sale Agreement,  the "Contribution  and Sale  Agreements").  Charter  Financial,
Inc.,  (in such  capacity the  "Servicer")  will  service the Lease  Receivables
pursuant to a  servicing  agreement  dated as of August 1, 1999 (the  "Servicing
Agreement") among the Servicer, the Issuer and the Trustee.


                                       2
<PAGE>

                              AVAILABLE INFORMATION

     The Transferor has filed with the Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended,  with respect to the Offered Notes offered pursuant to this Prospectus.
This Prospectus, which forms a part of the Registration Statement, omits certain
information  contained in such Registration  Statement pursuant to the Rules and
Regulations of the Commission.  The Registration  Statement can be inspected and
copied at the Public Reference Room at the Commission at 450 Fifth Street, N.W.,
Washington,  D.C.  and the  Commission's  regional  offices at Seven World Trade
Center,  13th Floor, New York, New York,  10048 and Northwestern  Atrium Center,
500 West Madison Street,  Suite 1400,  Chicago,  Illinois 60661.  Copies of such
materials can be obtained at prescribed rates from the Public Reference  Section
of the  Commission  at 450  Fifth  Street,  N.W.,  Washington,  D.C.  20549.  In
addition,  the  Commission  maintains  a site on the World  Wide Web  containing
reports, proxy materials, information statements and other items. The address is
http://www.sec.gov.

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those  contained in this  Prospectus and, if given or
made,  such  information  or  representations  must  not be  relied  upon.  This
Prospectus does not constitute an offer to sell or a solicitation of an offer to
buy any securities other than the Notes offered hereby and thereby, nor an offer
of the  Notes to any  person in any state or other  jurisdiction  in which  such
offer would be unlawful.  The delivery of this  Prospectus  at any time does not
imply that information herein is correct as of any time subsequent to its date.

                                   ----------

                             REPORTS TO NOTEHOLDERS

     Unless and until Definitive Notes are issued, periodic and annual unaudited
reports containing information concerning the Lease Receivables will be prepared
by the Servicer and sent on behalf of the Issuer only to Cede & Company ("Cede")
, as nominee of The Depository  Trust Company ("DTC") and registered  holders of
the Offered Notes (as defined herein).  See "Description of the Notes -- Reports
to Noteholders"  herein. Such reports will not constitute  financial  statements
prepared in  accordance  with  generally  accepted  accounting  principles.  The
Transferor will 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  thereunder and as are otherwise
agreed to by the  Commission.  Copies of such  periodic  reports may be obtained
from the Public Reference  Section of the Commission at 450 Fifth Street,  N.W.,
Washington,  D.C. 20549, at prescribed  rates, or from the Commission's Web Site
at http://www.sec.gov, free of charge.

     The  Transferor  will  provide  without  charge to each person to whom this
Prospectus is delivered,  on the written or oral request of such person,  a copy
of any or all of the  documents  referred  to  above  that  have  been or may be
incorporated  by reference in this  Prospectus  (not  including  exhibits to the
information   that  is  incorporated  by  reference  unless  such  exhibits  are
specifically incorporated by reference into the information that this Prospectus
incorporates). Such requests should be directed to: Charter Financial, Inc., 530
Fifth Avenue, New York, New York 10036, Attention: David Oplanich, Treasurer.


                             ADDITIONAL INFORMATION

     This Prospectus  contains a summary of the material terms of the applicable
exhibits to the Registration  Statement and the documents referred to herein and
therein.  Copies of such  exhibits are on file at the offices of the  Securities
and  Exchange  Commission  in  Washington,  D.C.,  and may be  obtained at rates
prescribed  by  the  Commission  upon  request  to  the  Commission  and  may be
inspected, without charge, at the Commission's offices.


                                       3
<PAGE>

                                SUMMARY OF TERMS

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

Issuer............................   Charter  Equipment  Lease  1999-1  LLC (the
                                     "Issuer"),   a  limited  liability  company
                                     organized  under  the laws of the  state of
                                     Delaware. The activities of the Issuer will
                                     be   limited   by  the  terms  of  the  LLC
                                     Agreement   to   acquiring,   holding   and
                                     managing the Lease Receivables, issuing and
                                     making  payments  on the  Notes  and  other
                                     activities related thereto.

Transferor........................   Charter   Funding    Corporation   V   (the
                                     "Transferor"),  a New York corporation, and
                                     wholly-owned  bankruptcy-remote  subsidiary
                                     of Charter  Financial,  Inc.  ("Charter" or
                                     the "Company"), a New York corporation,  is
                                     the transferor of the Lease  Receivables to
                                     the  Issuer   pursuant  to  the  Transferor
                                     Contribution   and  Sale   Agreement.   The
                                     Transferor's  principal  executive  offices
                                     are located at 530 Fifth Avenue,  New York,
                                     New York 10036. The Transferor's  telephone
                                     number   is   (212)   805-1000.   See  "The
                                     Transferor".

Seller............................   Charter  Financial,  Inc.,  the "Seller" of
                                     the  Lease  Receivables  to the  Transferor
                                     pursuant  to the  Seller  Contribution  and
                                     Sale Agreement.

Servicer..........................   Charter Financial, Inc. (in its capacity as
                                     servicer, the "Servicer"), will service the
                                     Lease  Receivables  comprising  the Pool of
                                     Assets  owned by the Issuer and  pledged to
                                     the  Trustee   under  the   Indenture   and
                                     administer the Lease  Receivables  pursuant
                                     to the  Servicing  Agreement.  The Servicer
                                     may  subcontract  all or any portion of its
                                     obligations as Servicer under the Servicing
                                     Agreement to a qualified subservicer (each,
                                     a "Sub-Servicer") but the Servicer will not
                                     be relieved  thereby of its liability  with
                                     respect  thereto.  See  "Description of the
                                     Transaction Documents-- The Servicer".

Trustee...........................   LaSalle  Bank   National   Association,   a
                                     national  banking   association   organized
                                     under the laws of the  United  States  (the
                                     "Trustee").  The corporate trust offices of
                                     the   Trustee  are  located  at  135  South
                                     LaSalle   Street,   Suite  1625,   Chicago,
                                     Illinois  60674.  On each Payment Date, the
                                     Trustee  will  be  entitled  to  receive  a
                                     monthly  fee  for  the  related  Collection
                                     Period  (the  "Trustee  Fee")  equal to the
                                     product of (i) one-twelfth, (ii) 0.05% (the
                                     "Trustee Fee Rate") and (iii) the Aggregate
                                     Discounted  Lease  Balance  as of the first
                                     day of such Collection Period,  payable out
                                     of    the    Distribution    Account,    as
                                     compensation for acting as Trustee.

Cut-Off Date......................   The close of business on June 30, 1999 (the
                                     "Cut-Off Date").

Closing Date......................   On or about  August 23, 1999 (the  "Closing
                                     Date").

Collection Period.................   The period from and including the first day
                                     of each calendar month to and including the
                                     last day of the  calendar  month  (each,  a
                                     "Collection Period").

Payment Date......................   Payments  on the Notes  will be made on the
                                     twenty-fifth  day of each month (or if such
                                     day  is  not a  Business  Day  (as  defined
                                     below), the next succeeding  Business Day),
                                     commencing   August  25,  1999   (each,   a
                                     "Payment Date") to holders of record on the
                                     related  Record  Date (as  defined  below).
                                     "Business  Day" means any day that is not a
                                     Saturday,  Sunday  or  other  day on  which
                                     commercial  banking   institutions  in  the
                                     cities in which the corporate  trust office
                                     of the Trustee or the  Servicer are located
                                     are  authorized  or  obligated  by  law  or
                                     executive order to remain closed.



                                       4
<PAGE>

Calculation Date..................   The last  day of the  month  preceding  the
                                     month  of  each  Payment   Date  (each,   a
                                     "Calculation Date").

Record Date.......................   With respect to any Payment Date,  the last
                                     Business  Day  immediately  preceding  such
                                     Payment Date (each, a "Record Date").

The Notes.........................   The  lease-backed  notes  issued  under the
                                     Indenture  (the  "Notes")  consist of seven
                                     Classes of non-recourse debt obligations of
                                     the Issuer: $50,293,842 5.777% Lease-Backed
                                     Notes,  Class A-1 (the "Class A-1  Notes"),
                                     $40,759,879  6.590%   Lease-Backed   Notes,
                                     Class   A-2  (the   "Class   A-2   Notes"),
                                     $18,280,718  6.890%   Lease-Backed   Notes,
                                     Class   A-3  (the   "Class   A-3   Notes"),
                                     $48,544,491  7.070%   Lease-Backed   Notes,
                                     Class   A-4   (the   "Class   A-4   Notes")
                                     (collectively,  the  Class A-1  Notes,  the
                                     Class  A-2  Notes,  the Class A-3 Notes and
                                     the Class A-4 Notes are  referred to herein
                                     as the "Class A Notes"),  $7,434,742 7.300%
                                     Lease-Backed  Notes,  Class B (the "Class B
                                     Notes"),   $3,936,040  8.070%  Lease-Backed
                                     Notes,  Class C (the "Class C Notes"),  and
                                     $1,312,013  10.480%   Lease-Backed   Notes,
                                     Class  D  (the  "Class  D  Notes)",  which,
                                     respectively,   represent   the   right  to
                                     receive   repayment   of  the  then  unpaid
                                     principal    amount    (the    "Outstanding
                                     Principal  Amount")  of such Class of Notes
                                     and monthly interest at the respective Note
                                     Interest  Rate  thereof on the  Outstanding
                                     Principal Amount thereof.  In the aggregate
                                     the Initial Outstanding Principal Amount of
                                     the  Notes  equals  $170,561,725,  which is
                                     anticipated   to   equal   97.50%   of  the
                                     Aggregate   Discounted  Lease  Balance  (as
                                     defined herein) as of the Cut-off Date. The
                                     "Stated  Maturity  Dates" for the Class A-1
                                     Notes,  the Class A-2 Notes,  the Class A-3
                                     Notes,  the  Class A-4  Notes,  the Class B
                                     Notes,  the  Class C Notes  and the Class D
                                     Notes are  August,  2000,  February,  2002,
                                     September,  2002,  January,  2006, October,
                                     2006,   December,   2006,  and  May,  2007,
                                     respectively.

                                     The Notes  will be issued  pursuant  to the
                                     Indenture,  to be  dated  as of  August  1,
                                     1999,  between  the Issuer and the  Trustee
                                     and will be  secured  solely by the Pool of
                                     Assets pursuant to the Indenture.  Only the
                                     Class  A  Notes   and  the  Class  B  Notes
                                     (collectively,  the  "Offered  Notes")  are
                                     being offered hereby.

                                     The  Class  A Notes  and the  Class B Notes
                                     will be issued in minimum  denominations of
                                     $1,000 and integral multiples thereof.

                                     Each   Class   of  Notes   will   represent
                                     non-recourse debt obligations of the Issuer
                                     which are  secured  solely by a  segregated
                                     pool of  Lease  Receivables  (the  "Pool of
                                     Assets"),  as described herein. The Pool of
                                     Assets may  consist of any  combination  of
                                     finance leases, leases intended as security
                                     agreements,   installment  sale  contracts,
                                     loan contracts,  synthetic leases or rental
                                     stream   obligations,   together  with  all
                                     monies  received   relating   thereto  (the
                                     "Leases").  The  Pool of  Assets  also  may
                                     include  the   underlying   equipment   and
                                     property  relating  thereto,  together with
                                     the proceeds  thereof,  whether as a result
                                     of the  liquidation  thereof  to offset any
                                     payment  deficiency  under the  Lease,  the
                                     receipt of  insurance  proceeds  in respect
                                     thereof,  if any, in the event of damage or
                                     destruction of the Equipment,  or otherwise
                                     (the  "Equipment"  and  together  with  the
                                     Leases, the "Lease Receivables").

                                     The   Equipment    underlying   the   Lease
                                     Receivables  included in the Pool of Assets
                                     will   generally  be  limited  to  personal
                                     property which is leased or financed by the
                                     Seller  or the  originator  of the paper to
                                     the  Lessee.  However,  certain  Leases may
                                     also have as additional security a security
                                     interest   in   related   fixtures   or  be
                                     additionally   secured  by   mortgages   on
                                     related real property.

                                     The  Transferor   will  acquire  the  Lease
                                     Receivables  from the Seller on or prior to
                                     the date of issuance of the Notes  pursuant
                                     to a lease sale and contribution


                                       5
<PAGE>

                                     agreement   between   the  Seller  and  the
                                     Transferor  (the "Seller  Contribution  and
                                     Sale Agreement"), as described herein.

                                     The Issuer will be  governed  pursuant to a
                                     limited    liability    company   operating
                                     agreement  (the "LLC  Agreement").  The LLC
                                     Agreement will provide for the operation of
                                     the   Issuer   and   set   forth    certain
                                     restrictions upon its operation. The Issuer
                                     will  enter  into a  contribution  and sale
                                     agreement   with   the   Transferor    (the
                                     "Transferor     Contribution    and    Sale
                                     Agreement")  by which it will  acquire  the
                                     Lease Receivables from the Transferor.  The
                                     Transferor  Contribution and Sale Agreement
                                     will  contain  schedules  which  detail the
                                     characteristics   of  the   pool  of  Lease
                                     Receivables held by the Issuer from time to
                                     time. See  "Description  of the Transaction
                                     Documents".

                                     The Issuer  will  enter  into an  indenture
                                     (the "Indenture") by and between the Issuer
                                     and the trustee named on the Indenture (the
                                     "Trustee"). The Indenture will describe the
                                     respective  rights  of the  Noteholders  of
                                     each of the  classes  of Notes to the funds
                                     derived from the pool of Lease  Receivables
                                     which  comprise the Pool of Assets and will
                                     detail  the  security  for the debt  issued
                                     thereunder by the Issuer.

                                     The Lease  Receivables  comprising the Pool
                                     of Assets will be serviced by the  Servicer
                                     pursuant  to  a  servicing  agreement  (the
                                     "Servicing  Agreement")  by and  among  the
                                     Servicer, the Issuer and the Trustee.

                                     Collectively,   the  LLC   Agreement,   the
                                     Transferor Contribution and Sale Agreement,
                                     the Seller Contribution and Sale Agreement,
                                     the Servicing  Agreement and the Indenture,
                                     and  other   agreements   relating  to  the
                                     issuance  of the Notes are  referred  to as
                                     the "Transaction Documents".

                                     The Notes will not be  obligations,  either
                                     recourse or non-recourse of the Transferor,
                                     the  Servicer,  the Trustee,  the Seller or
                                     any person other than the Issuer. The Notes
                                     represent obligations of the Issuer, and do
                                     not represent  interests in or  obligations
                                     of  the  Transferor,   the  Servicer,   the
                                     Trustee,   the   Seller  or  any  of  their
                                     respective   affiliates   other   than  the
                                     Issuer.  The Notes will,  in any event,  be
                                     secured by assets in the Pool of Assets.

                                     Neither the Notes nor the underlying  Lease
                                     Receivables  will be  guaranteed or insured
                                     by  the  Transferor,   the  Servicer,   the
                                     Seller,   the   Trustee  or  any  of  their
                                     affiliates.

                                     Immediately  prior to the  issuance  of the
                                     Notes,  the Issuer  will have an  ownership
                                     interest  in the  Pool of  Assets,  and the
                                     Issuer will have a first priority perfected
                                     security interest in the Equipment which is
                                     related to finance  leases  with an initial
                                     cost in excess of $50,000.00.

Pool of Assets....................   The assets of the Issuer  granted  pursuant
                                     to the  Indenture  (the  "Pool of  Assets")
                                     will   consist   of  the   Leases  and  the
                                     interests,  if any, held by the  Transferor
                                     in the financed equipment (the "Equipment")
                                     originated  by the Seller and  underwritten
                                     to   Charter's   credit   and   collections
                                     policies.  The Pool of Assets will not have
                                     any   residual   interest  in  the  related
                                     Equipment after a Lease Receivable has been
                                     paid in  full.  In  addition,  the  Pool of
                                     Assets will include (i) funds on deposit in
                                     any   Trust   Accounts    established   and
                                     maintained  by the Trustee  pursuant to the
                                     Servicing Agreement and the Indenture, (ii)
                                     the  rights  to   proceeds   from   certain
                                     insurance  policies covering the Equipment,
                                     (iii) the interest of the Transferor in any
                                     proceeds   from   recourse  to  Vendors  on
                                     contract payments, (iv) other rights of the
                                     Transferor  under the  Seller  Contribution
                                     and Sale  Agreement  conveyed to


                                       6
<PAGE>

                                     the    Issuer    under    the    Transferor
                                     Contribution  and Sale  Agreement,  and (v)
                                     all proceeds of the foregoing.

                                     The  Pool of  Assets  will  consist  of the
                                     Leases, and may include the Equipment.  The
                                     Leases  are  obligations  for the  lease or
                                     purchase  of  the  Equipment,  or  evidence
                                     borrowings used to acquire or refinance the
                                     Equipment, entitling the obligee thereunder
                                     (the  "Lessor")  to  receive  a  stream  of
                                     scheduled  payments  and  related  payments
                                     and, in some cases, to either the return of
                                     the  Equipment  at the  termination  of the
                                     related  Lease or, with  respect to certain
                                     of the  Leases,  the  payment of a purchase
                                     price of an  amount  at least  equal to the
                                     Repurchase Amount (as defined herein),  for
                                     the   Equipment  at  the  election  of  the
                                     obligor thereunder (the "Lessee"). The type
                                     and  characteristics of the Leases included
                                     in the Pool of Assets are described  herein
                                     under the heading "Leases". No more than 5%
                                     of the aggregate  Lease  Receivables in the
                                     Pool of Assets as of the Closing  Date will
                                     deviate  from  the  characteristics  of the
                                     Lease  Receivables in the Pool of Assets as
                                     of the Cut-Off Date. The Leases,  including
                                     any Substitute Leases, will be underwritten
                                     in   accordance   with   Charter's   credit
                                     criteria  as are in  effect  from  time  to
                                     time.    Charter's    Lease    underwriting
                                     procedures  focus primarily upon the credit
                                     quality of the  related  obligor.  As such,
                                     the   underwriting   procedure   does   not
                                     principally  depend  upon a credit  support
                                     analysis  which is based upon the estimated
                                     liquidation value of any related Equipment.
                                     Accordingly,    when   making    investment
                                     decisions   with   respect  to  the  Notes,
                                     potential  investors  and  Holders  of  the
                                     Notes should not rely upon the value of any
                                     of the  related  Equipment  in the event of
                                     the liquidation of any Leases hereunder.

                                     Each of the Leases which  comprise the Pool
                                     of Assets as of the Closing  Date will have
                                     been  selected to comply with the  criteria
                                     established   for  an  Eligible  Lease  (as
                                     defined herein). See "The  Leases--Eligible
                                     Leases" herein.  Further, as of the related
                                     Transfer  Date (as  defined  herein),  each
                                     Substitute  Lease (as defined herein) shall
                                     be   selected   to  comply  with  the  same
                                     criteria established for an Eligible Lease.

                                     The Lease  Receivables  comprising the Pool
                                     of   Assets   will  be   acquired   by  the
                                     Transferor  from  the  Seller;  such  Lease
                                     Receivables   will  have  theretofore  been
                                     either (i)  originated by the Seller,  (ii)
                                     originated  by Vendors and  acquired by the
                                     Seller or (iii) acquired by the Seller from
                                     other    sellers   or   owners   of   Lease
                                     Receivables.

                                     The  Transferor   will  acquire  the  Lease
                                     Receivables from the Seller pursuant to the
                                     Seller  Contribution  and Sale Agreement as
                                     defined   herein.   The   Transferor   will
                                     transfer  such  Lease  Receivables  to  the
                                     Issuer    pursuant   to   the    Transferor
                                     Contribution   and   Sale   Agreement   and
                                     thereupon   the  Issuer   will  pledge  the
                                     Issuer's  right,  title and interest in and
                                     to such Lease Receivables to the Trustee on
                                     behalf  of  Noteholders   pursuant  to  the
                                     Indenture.  The Leases  transferred  to the
                                     Issuer and pledged by the Issuer shall have
                                     an Aggregate  Discounted  Lease Balance (as
                                     defined herein)  specified herein under the
                                     heading  "Leases".  The  obligations of the
                                     Transferor,  the Seller, the Servicer,  the
                                     Issuer and the Trustee,  if any,  under the
                                     Transaction    Documents    include   those
                                     specified below.

                                     The "Discounted Lease Balance" of any Lease
                                     as of the Cut-Off Date or as of any Payment
                                     Date  shall be  determined  on the  Cut-Off
                                     Date  or  the  related   Calculation  Date,
                                     respectively,   and  it  shall   equal  the
                                     present  value  of  each  remaining   Lease
                                     Payment   to  become   due  under  a  Lease
                                     (excluding  payments  with  respect  to (x)
                                     Defaulted Leases (as defined  herein),  (y)
                                     Early   Termination   Leases  (as   defined
                                     herein)  and  Leases  subject to a Warranty
                                     Event  (as  defined  herein)  which are not
                                     substituted  for by  Substitute  Leases (as
                                     defined  herein) or  Additional  Leases (as
                                     defined  herein) on or before  the  related
                                     Calculation Date,


                                       7
<PAGE>

                                     and (z) Leases  subject to Casualty  Losses
                                     (as defined herein),  to the extent of such
                                     Casualty Losses,  which are not substituted
                                     for by  Substitute  Leases on or before the
                                     related   Calculation   Date),   discounted
                                     monthly, as to each Lease Payment, from the
                                     last day of the Collection  Period in which
                                     such  Lease  Payment is due at a rate equal
                                     to the product of (i)  one-twelfth and (ii)
                                     the  Discount  Rate.   Notwithstanding  the
                                     foregoing, on the date that a Lease becomes
                                     a Defaulted  Lease,  the  Discounted  Lease
                                     Balance  for such  Lease will be reduced to
                                     zero. A "Warranty  Event" with respect to a
                                     Lease  shall  occur and  exist  when one or
                                     more of the  representations and warranties
                                     given with  respect to such Lease under the
                                     Seller  Contribution  and Sale Agreement or
                                     the   Transferor   Contribution   and  Sale
                                     Agreement  shall  have  been  breached  and
                                     remain uncured.

                                     The  "Aggregate  Discounted  Lease Balance"
                                     for any Calculation  Date is the sum of the
                                     Discounted Lease Balances of all Leases.

                                     The  "Discount  Rate" is 7.505%  per annum,
                                     which is equal to the sum of :

                                     (a)   the weighted average of the Class A-1
                                           Note  Interest  Rate,  the  Class A-2
                                           Note  Interest  Rate,  the  Class A-3
                                           Note  Interest  Rate,  the  Class A-4
                                           Note Interest  Rate, the Class B Note
                                           Interest   Rate,  the  Class  C  Note
                                           Interest  Rate  and the  Class D Note
                                           Interest  Rate,  weighted  by (x) the
                                           Class  A-1 Note  Initial  Outstanding
                                           Principal Amount,  the Class A-2 Note
                                           Initial Outstanding Principal Amount,
                                           the    Class    A-3   Note    Initial
                                           Outstanding   Principal  Amount,  the
                                           Class  A-4 Note  Initial  Outstanding
                                           Principal  Amount,  the  Class B Note
                                           Initial Outstanding Principal Amount,
                                           the Class C Note Initial  Outstanding
                                           Principal  Amount,  and  the  Class D
                                           Note  Initial  Outstanding  Principal
                                           Amount,  as  applicable,  and (y) the
                                           expected  weighted  average  life  of
                                           each Class of Notes,  as  applicable,
                                           assuming no  defaults  and a constant
                                           prepayment rate of 7%,  calculated as
                                           of the Closing Date,

                                     (b)   the    Servicing    Fee    Rate   (as
                                           hereinafter defined); and

                                     (c)   The Trustee Fee Rate.

                                     None of the Lessees are located  outside of
                                     the United  States.  No more than 2% of the
                                     Equipment  related to the Leases is located
                                     outside the United States.


                                       8
<PAGE>

                            Structure of Transaction


Contractual Agreements

                         -----------------------------
                            Charter Financial, Inc.
                         -----------------------------
                                                       Seller Contribution and
                                                           Sale Agreement
                         -----------------------------
                                Charter Funding
                                 Corporation V
                         -----------------------------
                                                       Transferor Contribution
                                                          and Sale Agreement
                         -----------------------------
                            Charter Equipment Lease
                                   1999-1 LLC
                         -----------------------------
                                             Indenture

                         -----------------------------
                                    Trustee
                         -----------------------------


                         -----------------------------
                                  Noteholders
                         -----------------------------



Flow of Funds

- ----------------------------------
           Lease Obligors
- ----------------------------------
                                     Lease Payments

- ----------------------------------
           Lockbox Account
- ----------------------------------


- -----------------                  -------------------      --------------------
Distribution
Account                                   Trustee                Noteholders
- -----------------                  -------------------      --------------------



                                       9
<PAGE>

Available Funds...................   With  respect  to each  Payment  Date,  the
                                     funds   received   on  or   prior   to  the
                                     Calculation  Date which  relate to payments
                                     on the Leases,  proceeds  from  casualties,
                                     terminations   or  repurchases  of  Leases,
                                     recoveries  on defaulted  Leases,  advances
                                     made by the  Servicer  to cover  Delinquent
                                     Leases (as defined  herein) and  investment
                                     proceeds thereon (excluding certain amounts
                                     specified   in   the    Indenture)    shall
                                     constitute the Available  Funds (as defined
                                     herein)    which    are    available    for
                                     distribution by the Trustee on such Payment
                                     Date. In addition,  funds on deposit in the
                                     Reserve  Account  will be available to make
                                     interest   and   principal    payments   to
                                     Noteholders  to the extent  there occurs an
                                     Available   Funds   Shortfall  (as  defined
                                     herein).  Available Funds will also include
                                     amounts   transferred   from  the   Reserve
                                     Account to the Distribution Account for the
                                     purpose  of  repaying  the Notes in full on
                                     the final Payment Date.

Application of Payments...........   Monthly  distributions  will be made by the
                                     Trustee on each Payment Date from Available
                                     Funds in the following priority:

                                     (a)   to pay (i) the  Trustee  Fee and (ii)
                                           to pay to the  Trustee  an amount not
                                           to  exceed  the  lesser  of  (A)  any
                                           expenses or  liabilities  incurred by
                                           the Trustee  pursuant to the terms of
                                           the  Indenture,  or (B)  the  Trustee
                                           Priority   Expense  Amount  for  such
                                           Payment Date;

                                     (b)   to  pay   the   Servicing   Fee   (as
                                           hereinafter defined);

                                     (c)   to  reimburse  unreimbursed  Servicer
                                           Advances   in   respect  of  a  prior
                                           Payment Date;

                                     (d)   to make  Interest  Payments  owing on
                                           the  Class A Notes  concurrently  and
                                           pro   rata   to   the    Class    A-1
                                           Noteholders,  Class A-2  Noteholders,
                                           Class A-3  Noteholders  and Class A-4
                                           Noteholders;

                                     (e)   to make  Interest  Payments  owing on
                                           the Class B Notes;

                                     (f)   to make  Interest  Payments  owing on
                                           the Class C Notes;

                                     (g)   to make  Interest  Payments  owing on
                                           the Class D Notes;

                                     (h)   to make the Class A Principal Payment
                                           (i)  to  the  Class  A-1  Noteholders
                                           only, until the Outstanding Principal
                                           Amount  on the  Class  A-1  Notes  is
                                           reduced  to  zero,  then  (ii) to the
                                           Class A-2 Noteholders only, until the
                                           Outstanding  Principal  Amount on the
                                           Class A-2 Notes is  reduced  to zero,
                                           then   (iii)   to   the   Class   A-3
                                           Noteholders     only,    until    the
                                           Outstanding  Principal  Amount on the
                                           Class  A-3 Notes is  reduced  to zero
                                           and  finally,  (iv) to the  Class A-4
                                           Noteholders     only     until    the
                                           Outstanding  Principal  Amount on the
                                           Class A-4 Notes is reduced to zero

                                     (i)   to make the Class B Principal Payment
                                           to the Class B Noteholders;

                                     (j)   to make the Class C Principal Payment
                                           to the Class C Noteholders;

                                     (k)   to make the Class D Principal Payment
                                           to the Class D Noteholders;

                                     (l)   to pay Additional Principal,  if any,
                                           to  the  Class  A  Noteholders   then
                                           receiving   the  Class  A   Principal
                                           Payment  as  provided  in clause  (g)
                                           above until the Outstanding Principal
                                           Amount  on all of the  Class  A Notes
                                           has been reduced to zero, then to the
                                           Class   B   Noteholders   until   the
                                           Outstanding  Principal  Amount on the
                                           Class B Notes  has  been  reduced  to
                                           zero, then to the Class C Noteholders
                                           until   the   Outstanding   Principal
                                           Amount  on the Class C Notes has been
                                           reduced  to zero,


                                       10
<PAGE>

                                           thereafter to the Class D Noteholders
                                           until   the   Outstanding   Principal
                                           Amount  on the Class D Notes has been
                                           reduced to zero;

                                     (m)   to  make a  deposit  to  the  Reserve
                                           Account  in an  amount  equal  to the
                                           excess of the Required Reserve Amount
                                           (as   defined    herein)   over   the
                                           Available  Reserve Amount (as defined
                                           herein);

                                     (n)   to  reimburse  the  Trustee  for  any
                                           expenses or  liabilities  pursuant to
                                           the  terms  of the  Indenture  to the
                                           extent not already  paid  pursuant to
                                           clause (a)(ii) hereof; and

                                     (0)   to the Issuer, the balance, if any.

                                     See    "Description   of   the   Notes   --
                                     Application of Payments".

                                     "Trustee  Priority  Expense  Amount"  means
                                     with  respect  to  any  Payment  Date,  the
                                     excess,  if any, of (x)  $50,000,  over (y)
                                     the aggregated  amounts paid to the Trustee
                                     pursuant  to  clause  (a)(ii)  above on all
                                     prior Payment Dates.

Interest..........................   On each Payment Date, the interest due (the
                                     "Interest  Payments")  with  respect to the
                                     Class A-1 Notes,  the Class A-2 Notes,  the
                                     Class A-3 Notes,  the Class A-4 Notes,  the
                                     Class B Notes,  the  Class C Notes  and the
                                     Class D Notes since the last  Payment  Date
                                     will be the  interest  that has  accrued on
                                     such Notes since the last  Payment Date (or
                                     in the  case  of the  first  Payment  Date,
                                     since  the  Closing  Date  (the   "Interest
                                     Accrual  Period")  at the  applicable  Note
                                     Interest  Rate  applied to the then  unpaid
                                     principal    amounts   (the    "Outstanding
                                     Principal Amounts") of the Class A-1 Notes,
                                     the Class A-2  Notes,  the Class A-3 Notes,
                                     the Class A-4 Notes, the Class B Notes, the
                                     Class  C  Notes,  and the  Class  D  Notes,
                                     respectively,   after   giving   effect  to
                                     payments  of  principal  to the  Class  A-1
                                     Noteholders, the Class A-2 Noteholders, the
                                     Class  A-3   Noteholders,   the  Class  A-4
                                     Noteholders,  the Class B Noteholders,  the
                                     Class  C   Noteholders   and  the  Class  D
                                     Noteholders, respectively, on the preceding
                                     Payment  Date.  Interest  Payments  on  the
                                     Notes  are  required  to be  made  on  each
                                     Payment Date to  Noteholders on the related
                                     Record  Date.  See   "Description   of  the
                                     Notes--General"    and    "Application   of
                                     Payments".

                                     The Interest Payments with respect to Class
                                     A-1 Notes will be  calculated  on the basis
                                     of actual days  elapsed  over a year of 360
                                     days,  and with respect to all other Notes,
                                     will be  calculated  on the basis of a year
                                     of 360 days  consisting  of  twelve  30-day
                                     months.

Principal.........................   On   each   Payment   Date,   each  of  the
                                     Noteholders  will be  entitled  to  receive
                                     payments    of    principal     ("Principal
                                     Payments") to the extent of funds available
                                     as described  herein under  "Description of
                                     the  Notes  --  Available  Funds",  in  the
                                     priorities     described    herein    under
                                     "Application   of   Payments".    Principal
                                     Payments  on the Notes are  required  to be
                                     made on each Payment Date to Noteholders on
                                     the related Record Date.

                                     On each Payment  Date,  to the extent funds
                                     are  available   therefor,   the  following
                                     Principal  Payments  will  be  paid  to the
                                     Noteholders in the following priority:

                                     (a)   (i)   to the  Class  A-1  Noteholders
                                                 only,   until  the  Outstanding
                                                 Principal  Amount  on the Class
                                                 A-1 Notes has been  reduced  to
                                                 zero,  the  Class  A  Principal
                                                 Payment  (as  defined   below),
                                                 then

                                           (ii)  to the  Class  A-2  Noteholders
                                                 only,   until  the  Outstanding
                                                 Principal  Amount  on the Class
                                                 A-2 Notes has been  reduced  to
                                                 zero,  the  Class  A  Principal
                                                 Payment, then



                                       11
<PAGE>

                                           (iii) to the  Class  A-3  Noteholders
                                                 only,   until  the  Outstanding
                                                 Principal  Amount  on the Class
                                                 A-3 Notes has been  reduced  to
                                                 zero,  the  Class  A  Principal
                                                 Payment, and

                                           (iv)  to the  Class  A-4  Noteholders
                                                 only,   until  the  Outstanding
                                                 Principal  Amount  on the Class
                                                 A-4 Notes has been  reduced  to
                                                 zero,  the  Class  A  Principal
                                                 Payment,

                                     (b)   to the Class B Noteholders, the Class
                                           B   Principal   Payment  (as  defined
                                           below),

                                     (c)   to the Class C Noteholders, the Class
                                           C   Principal   Payment  (as  defined
                                           below),

                                     (d)   to the Class D Noteholders, the Class
                                           D   Principal   Payment  (as  defined
                                           below), and

                                     (e)   to the extent  that the Class B Floor
                                           (as defined  below) exceeds the Class
                                           B Target  Investor  Principal  Amount
                                           (as defined below), the Class C Floor
                                           (as defined  below) exceeds the Class
                                           C Target  Investor  Principal  Amount
                                           (as defined below) and/or the Class D
                                           Floor (as defined  below) exceeds the
                                           Class  D  Target  Investor  Principal
                                           Amount (as defined below), Additional
                                           Principal  (defined  below)  shall be
                                           distributed,   sequentially,   as  an
                                           additional  principal  payment on the
                                           Class A-1  Notes,  Class  A-2  Notes,
                                           Class A-3  Notes,  Class  A-4  Notes,
                                           Class B  Notes,  Class C  Notes,  and
                                           Class D Notes  as  applicable,  until
                                           the Outstanding  Principal  Amount of
                                           each Class has been reduced to zero.

                                     The  "Class   A   Principal  Payment" shall
                                     equal:

                                     (a)   while   the   Class   A-1  Notes  are
                                           outstanding,

                                           (i)   on all  Payment  Dates prior to
                                                 the Class A-1  Stated  Maturity
                                                 Date,  the  lesser  of (1)  the
                                                 amount  necessary to reduce the
                                                 Outstanding Principal Amount on
                                                 the Class A-1 Notes to zero and
                                                 (2) the difference  between (A)
                                                 the Aggregate  Discounted Lease
                                                 Balance  as  of  the   previous
                                                 Calculation   Date   (or   with
                                                 respect  to the  first  Payment
                                                 Date,  the  initial   Aggregate
                                                 Discounted Lease Balance),  and
                                                 (B)  the  Aggregate  Discounted
                                                 Lease Balance as of the related
                                                 Calculation Date, and

                                           (ii)  on  all  Payment  Dates  on and
                                                 after  the  Class  A-1   Stated
                                                 Maturity   Date,   the   entire
                                                 Outstanding Principal Amount on
                                                 the Class A-1 Notes and

                                     (b)   after the  Class A-1 Notes  have been
                                           paid in full, the amount necessary to
                                           reduce  the   Outstanding   Principal
                                           Amount  on the  Class A Notes  to the
                                           Class  A  Target  Investor  Principal
                                           Amount  (as  defined  below) for such
                                           Payment Date.

                                     The  "Class  B  Principal   Payment"  shall
                                     equal:  (a)  while  the Class A-1 Notes are
                                     outstanding,   zero  and  (b)   after   the
                                     Outstanding  Principal  Amount on the Class
                                     A-1 Notes  has been  reduced  to zero,  the
                                     amount  necessary to reduce the Outstanding
                                     Principal  Amount  of the  Class B Notes to
                                     the greater of the Class B Target  Investor
                                     Principal Amount (as defined below) and the
                                     Class B Floor (as defined below).



                                       12
<PAGE>

                                     The  "Class  C  Principal   Payment"  shall
                                     equal:  (a)  while  the Class A-1 Notes are
                                     outstanding,   zero  and  (b)   after   the
                                     Outstanding  Principal  Amount on the Class
                                     A-1 Notes  has been  reduced  to zero,  the
                                     amount  necessary to reduce the Outstanding
                                     Principal  Amount  of the  Class C Notes to
                                     the greater of the Class C Target  Investor
                                     Principal Amount (as defined below) and the
                                     Class C Floor (as defined below).

                                     The  "Class  D  Principal   Payment"  shall
                                     equal:  (a)  while  the Class A-1 Notes are
                                     outstanding,   zero  and  (b)   after   the
                                     Outstanding  Principal  Amount on the Class
                                     A-1 Notes  has been  reduced  to zero,  the
                                     amount  necessary to reduce the Outstanding
                                     Principal  Amount  of the  Class D Notes to
                                     the greater of the Class D Target  Investor
                                     Principal Amount (as defined below) and the
                                     Class D Floor (as defined below).

                                     The  "Class  A  Target  Investor  Principal
                                     Amount"  with  respect to each Payment Date
                                     is an amount  equal to the  product  of (a)
                                     the Class A Percentage  (as defined  below)
                                     and  (b)  the  Aggregate  Discounted  Lease
                                     Balance as of the related Calculation Date.

                                     The  "Class  B  Target  Investor  Principal
                                     Amount"  with  respect to each Payment Date
                                     is an amount  equal to the  product  of (a)
                                     the Class B Percentage  (as defined  below)
                                     and  (b)  the  Aggregate  Discounted  Lease
                                     Balance as of the related Calculation Date.

                                     The  "Class  C  Target  Investor  Principal
                                     Amount"  with  respect to each Payment Date
                                     is an amount  equal to the  product  of (a)
                                     the Class C Percentage  (as defined  below)
                                     and  (b)  the  Aggregate  Discounted  Lease
                                     Balance as of the related Calculation Date.

                                     The  "Class  D  Target  Investor  Principal
                                     Amount"  with  respect to each Payment Date
                                     is an amount  equal to the  product  of (a)
                                     the Class D Percentage  (as defined  below)
                                     and  (b)  the  Aggregate  Discounted  Lease
                                     Balance as of the related Calculation Date.

                                     The  Class  A  Target  Investor   Principal
                                     Amount,   the   Class  B  Target   Investor
                                     Principal   Amount,   the  Class  C  Target
                                     Investor  Principal Amount, and the Class D
                                     Target   Investor   Principal   Amount  are
                                     collectively  referred  to  as  the  "Class
                                     Target Investor Principal Amounts".

                                     The "Class A  Percentage"  will be equal to
                                     approximately    86.32%.   The   "Class   B
                                     Percentage"  will be equal to approximately
                                     5.96%.  The  "Class C  Percentage"  will be
                                     equal to approximately  3.16%. The "Class D
                                     Percentage"  will be equal to approximately
                                     1.05%.

                                     The  "Class B Floor"  with  respect to each
                                     Payment Date means:

                                     (a)   2.15%   of  the   initial   Aggregate
                                           Discounted  Lease  Balance  as of the
                                           Cut-Off Date, plus

                                     (b)   the   Cumulative   Loss  Amount  with
                                           respect to such Payment Date, minus

                                     (c)   the sum of the Outstanding  Principal
                                           Amount  of the  Class  C  Notes,  the
                                           Outstanding  Principal  Amount of the
                                           Class     D     Notes,     and    the
                                           Overcollateralization  Balance  as of
                                           the  immediately   preceding  Payment
                                           Date  after  giving   effect  to  all
                                           principal  payments  made on that day
                                           minus



                                       13
<PAGE>

                                     (d)   the amount on deposit in the  Reserve
                                           Account   after   giving   effect  to
                                           withdrawals   to  be   made  on  such
                                           Payment Date.

                                     The  "Class C Floor"  with  respect to each
                                     Payment Date means:

                                     (a)   1.30%   of  the   initial   Aggregate
                                           Discounted  Lease  Balance  as of the
                                           Cut-Off Date, plus

                                     (b)   the   Cumulative   Loss  Amount  with
                                           respect to such Payment Date, minus

                                     (c)   the sum of the Outstanding  Principal
                                           Amount  of the  Class D Notes and the
                                           Overcollateralization  Balance  as of
                                           the  immediately   preceding  Payment
                                           Date  after  giving   effect  to  all
                                           principal  payments made on that day,
                                           minus

                                     (d)   the amount on deposit in the  Reserve
                                           Account   after   giving   effect  to
                                           withdrawals   to  be   made  on  such
                                           Payment Date; provided, however, that
                                           if the Outstanding  Principal  Amount
                                           of the  Class B Notes is less than or
                                           equal  to the  Class B Floor  on such
                                           Payment Date,  the Class C Floor will
                                           equal   the   Outstanding   Principal
                                           Amount of the Class C Notes  utilized
                                           in the  calculation  of the  Class  B
                                           Floor for such Payment Date.

                                     The  "Class D Floor"  with  respect to each
                                     Payment Date means:

                                     (a)   0.85%   of  the   initial   Aggregate
                                           Discounted  Lease  Balance  as of the
                                           Cut-Off Date, plus

                                     (b)   the   Cumulative   Loss  Amount  with
                                           respect to such Payment Date, minus

                                     (c)   the Overcollateralization  Balance as
                                           of the immediately  preceding Payment
                                           Date  after  giving   effect  to  all
                                           principal  payments made on that day,
                                           minus

                                     (d)   the amount on deposit in the  Reserve
                                           Account   after   giving   effect  to
                                           withdrawals   to  be   made  on  such
                                           Payment Date; provided, however, that
                                           if the Outstanding  Principal  Amount
                                           of the  Class C Notes is less than or
                                           equal  to the  Class C Floor  on such
                                           Payment Date,  the Class D Floor will
                                           equal   the   Outstanding   Principal
                                           Amount of the Class D Notes  utilized
                                           in the  calculation  of the  Class  C
                                           Floor for such Payment Date.

                                     The  Class B Floor,  the  Class C Floor and
                                     the Class D Floor are collectively referred
                                     to herein as the "Class Floors".

                                     "Additional Principal" with respect to each
                                     Payment Date equals:

                                     (a)   zero,  if  each of the  Class  Target
                                           Investor  Principal  Amounts  for the
                                           Class B Notes, the Class C Notes, and
                                           the  Class  D  Notes   exceed   their
                                           respective   Class   Floors  on  such
                                           Payment Date and

                                     (b)   in each  other  case the  excess,  if
                                           any, of

                                           (i)   (A) the  Outstanding  Principal
                                                 Amount  of the  Notes  plus the
                                                 Overcollateralization   Balance
                                                 as of the immediately preceding
                                                 Payment   Date   after   giving
                                                 effect  to   payments  on


                                       14
<PAGE>

                                                 such  Payment  Date,  minus (B)
                                                 the Aggregate  Discounted Lease
                                                 Balance   as  of  the   related
                                                 Calculation Date, over

                                           (ii)  the   sum   of  the   Class   A
                                                 Principal Payment,  the Class B
                                                 Principal Payment,  the Class C
                                                 Principal   Payment,   and  the
                                                 Class D Principal Payment to be
                                                 paid on such Payment Date.

                                     The  "Overcollateralization  Balance"  with
                                     respect to each  Payment  Date is an amount
                                     equal  to the  excess,  if any,  of (a) the
                                     Aggregate  Discounted  Lease  Balance as of
                                     the related  Calculation  Date over (b) the
                                     Outstanding  Principal  Amount of the Notes
                                     as of such Payment Date after giving effect
                                     to all principal payments made on that day.

                                     The  "Cumulative  Loss Amount" with respect
                                     to each  Payment Date is an amount equal to
                                     the excess, if any, of

                                     (a)   the total of:

                                           (i)   the    Outstanding    Principal
                                                 Amount  of the  Notes as of the
                                                 immediately  preceding  Payment
                                                 Date after giving effect to all
                                                 principal payments made on that
                                                 day, plus

                                           (ii)  the       Overcollateralization
                                                 Balance  as of the  immediately
                                                 preceding Payment Date, minus

                                           (iii) the  lesser of (A) the  excess,
                                                 if   any,   of  the   Aggregate
                                                 Discounted  Lease Balance as of
                                                 the  Calculation  Date relating
                                                 to  the  immediately  preceding
                                                 Payment    Date,    over    the
                                                 Aggregate    Discounted   Lease
                                                 Balance   as  of  the   related
                                                 Calculation    Date   and   (B)
                                                 Available Funds remaining after
                                                 the  payment of  amounts  owing
                                                 the  Servicer and in respect of
                                                 interest  on the  Notes on such
                                                 Payment Date, over

                                     (b)   the   Aggregate    Discounted   Lease
                                           Balance as of the related Calculation
                                           Date.

Subordination.....................   Payments  of interest on the Class B Notes,
                                     the  Class  C Notes  and the  Class D Notes
                                     will be subordinated in priority of payment
                                     to interest due on the Class A Notes to the
                                     extent described herein. The Class B Notes,
                                     the  Class  C Notes  and the  Class D Notes
                                     will not receive  any  payments of interest
                                     with respect to a  Collection  Period until
                                     the full  amount of interest on the Class A
                                     Notes  relating to such  Collection  Period
                                     has been  allocated  to the  Class A Notes.
                                     Payments  of  interest on the Class C Notes
                                     and the Class D Notes, will be subordinated
                                     in priority  of payment to interest  due on
                                     the Class B Notes to the  extent  described
                                     herein.  The  Class C Notes and the Class D
                                     Notes  will not  receive  any  payments  of
                                     interest   with  respect  to  a  Collection
                                     Period until the full amount of interest on
                                     the   Class  B  Notes   relating   to  such
                                     Collection Period has been allocated to the
                                     Class B Notes.  Payments of interest on the
                                     Class  D  Notes  will  be  subordinated  in
                                     priority of payment to interest  due on the
                                     Class  C  Notes  to  the  extent  described
                                     herein.  The Class D Notes will not receive
                                     any payments of interest  with respect to a
                                     Collection  Period until the full amount of
                                     interest  on the Class C Notes  relating to
                                     such  Collection  Period has been allocated
                                     to the Class C Notes.

                                     Payments of principal on the Class B Notes,
                                     the  Class  C Notes  and the  Class D Notes
                                     will be subordinated in priority of payment
                                     to  principal  due on the  Class A Notes to
                                     the extent  described  herein.  Payments of
                                     principal  on the  Class  C


                                       15
<PAGE>

                                     Notes  and  the  Class  D  Notes   will  be
                                     subordinated  in  priority  of  payment  to
                                     principal  due on the  Class B Notes to the
                                     extent   described   herein.   Payments  of
                                     principal  on the  Class  D  Notes  will be
                                     subordinated  in  priority  of  payment  to
                                     principal  due on the  Class C Notes to the
                                     extent described herein.

Reserve Account...................   On any Payment Date, the  Noteholders  will
                                     have the  benefit of funds on deposit in an
                                     account  (the  "Reserve  Account")  to  the
                                     extent  that  there is a  shortfall  in the
                                     amount  available to pay amounts  owing (a)
                                     to the  Trustee,  the  Servicer and to make
                                     interest   payments   on  the   Notes   and
                                     principal  payments  on the Notes  from the
                                     amount of funds on deposit  in the  Reserve
                                     Account. The Reserve Account will be funded
                                     by  an  initial  deposit  of  1.0%  of  the
                                     Initial Aggregate  Discounted Lease Balance
                                     of the  Leases.  Thereafter,  to the extent
                                     provided  in  the   Indenture,   additional
                                     deposits   will  be  made  to  the  Reserve
                                     Account  to the  extent  that the amount on
                                     deposit  in  the   Reserve   Account   (the
                                     "Available  Reserve  Amount")  is less than
                                     the Required Reserve Amount.  The "Required
                                     Reserve  Amount"  equals  the lesser of (a)
                                     1.0% of the  Initial  Aggregate  Discounted
                                     Lease  Balance  of the  Leases  and (b) the
                                     Outstanding  Principal Amount of the Notes.
                                     Amounts on deposit in the  Reserve  Account
                                     in excess of the  Required  Reserve  Amount
                                     will  be   disbursed   to  the   Issuer  in
                                     accordance   with  the  provisions  of  the
                                     Indenture.

                                     If,  on any  Payment  Date,  the  aggregate
                                     amounts  on  deposit  in  the  Distribution
                                     Account  as  of  the  end  of  the  related
                                     Collection  Period and the Reserve  Account
                                     are greater than or equal to the sum of (i)
                                     the remaining  Outstanding Principal Amount
                                     of      the      Notes,       (ii)      the
                                     Overcollateralization  Balance  as of  such
                                     Payment Date,  (iii) the accrued and unpaid
                                     interest  thereon,  (iv)  the  accrued  and
                                     unpaid   Servicing  Fee,  Trustee  Fee  and
                                     Trustee  expenses,   (v)  the  unreimbursed
                                     Servicer  Advances,  if any,  and  (vi) any
                                     other amounts owed under the Indenture, the
                                     amount on  deposit in the  Reserve  Account
                                     will  be  deposited  in  the   Distribution
                                     Account and be used to repay the Notes.

Events of Default.................   "Event of Default" under the Indenture with
                                     respect to the Notes shall  include any one
                                     or more of the following:

                                     (i)   the  failure to pay  interest  on any
                                           Note within four (4) days of when due
                                           or  principal  on  any  Note  by  its
                                           Stated Maturity Date;

                                     (ii)  the  failure  of  the   Seller,   the
                                           Transferor  or the  Servicer  to make
                                           payments or deposits  required  under
                                           the  Transaction   Documents   within
                                           three (3) Business Days;

                                     (iii) the  failure  of  the   Seller,   the
                                           Servicer, the Transferor, the Issuer,
                                           or  the   Trustee  to   perform   any
                                           covenant    with   respect   to   the
                                           Transaction Documents,  which failure
                                           has a material  adverse effect on the
                                           Noteholders   and   which   continues
                                           unremedied  for a  period  of 60 days
                                           after  discovery  or  notice  of such
                                           failure (provided no such cure period
                                           shall apply to the  Seller's  failure
                                           to  accept  the  reassignment  of any
                                           Lease that is not an Eligible  Lease,
                                           and further provided, only a five (5)
                                           day  cure  period  will  apply to the
                                           Seller's,   the   Transferor's,   the
                                           Issuer's  or the  Trustee's  covenant
                                           not to grant a security  interest  in
                                           or  otherwise  create  a lien  on the
                                           Leases);

                                     (iv)  any representation or warranty by the
                                           Seller,  the Transferor,  the Trustee
                                           or the  Issuer is not  correct in any
                                           material  respect and continues for a
                                           period of 60 days after  discovery or
                                           notice of such failure (provided that
                                           the Transferor  and/or the Seller can
                                           "cure"  such   misrepresentation   by
                                           purchasing    the   Leases    related
                                           thereto);



                                       16
<PAGE>

                                     (v)   the  insolvency  of the  Seller,  the
                                           Transferor or the Issuer; or

                                     (vi)  the  Issuer  becomes  an  "Investment
                                           Company".

Registration of Notes.............   Notes will be  represented  by global Notes
                                     registered  in the name of Cede, as nominee
                                     of The Depository Trust Company ("DTC"), or
                                     another nominee. In such case,  Noteholders
                                     will not be entitled to receive  definitive
                                     Notes    representing   such   Noteholders'
                                     interests,   except  in   certain   limited
                                     circumstances    described   herein.    See
                                     "Description  of the  Notes  -- Book  Entry
                                     Registration" herein.

Reacquisition of Lease
Receivables.......................   The  Transferor  and/or the Seller  will be
                                     obligated  to acquire any Lease  Receivable
                                     transferred   pursuant  to  a   Transaction
                                     Document   or  pledged   pursuant   to  the
                                     Indenture    if   the   interest   of   the
                                     Noteholders therein is materially adversely
                                     affected by a breach of any  representation
                                     or warranty  made by the  Transferor or the
                                     Seller with  respect to such  Lease,  which
                                     breach  has not been  cured.  To the extent
                                     that the  Transferor  so acquires any Lease
                                     Receivables,  the Seller will be  obligated
                                     to acquire such Lease  Receivables from the
                                     Transferor    pursuant    to   the   Seller
                                     Contribution     and     Sale     Agreement
                                     contemporaneously   with  the  Transferor's
                                     acquisition of such Lease  Receivables from
                                     the Issuer and the Trustee.  The obligation
                                     of the Transferor to acquire any such Lease
                                     Receivables   with  respect  to  which  the
                                     Seller  has  breached a  representation  or
                                     warranty   is  subject   to  the   Seller's
                                     acquisition of such Lease  Receivables from
                                     the Transferor. In addition, the Transferor
                                     may  from  time to time  reacquire  certain
                                     Lease Receivables or substitute other Lease
                                     Receivables for such Lease  Receivable held
                                     as part of the Pool of  Assets,  subject to
                                     specified   conditions  set  forth  in  the
                                     related Transaction Documents.  Each of the
                                     Seller, the Transferor, the Issuer, and the
                                     Servicer  are  bound  by the  terms  of the
                                     respective  Transaction  Documents  to  act
                                     with  respect  to the  Leases  in a  manner
                                     consonant   with  the   grant   under   the
                                     Indenture  of a  security  interest  in the
                                     Leases,   the  Lease  Receivables  and  the
                                     related  Equipment to the Trustee,  for the
                                     benefit of the  Holders  of the Notes.  Any
                                     attempted  sale,  pledge or delivery of the
                                     Leases to a third party in violation of the
                                     terms of the  Transaction  Documents by any
                                     of the Seller, the Transferor,  the Issuer,
                                     or the Servicer  would be actionable by the
                                     Trustee  on  behalf of the  Holders  of the
                                     Notes against any such  wrongful  party for
                                     breach of  conduct  and for  negligence  or
                                     wrongful  misconduct,  as the  case may be,
                                     and any such wrongful party shall be liable
                                     for   damages   occasioned   by  any   such
                                     wrongdoing.

Servicing.........................   The  Servicer  will  be   responsible   for
                                     servicing,   making   collections   on  and
                                     otherwise   enforcing   the   Leases.   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 contracts
                                     owned  by the  Servicer.  On  each  Payment
                                     Date,  the  Servicer  will be  entitled  to
                                     receive  a  monthly  fee  for  the  related
                                     Collection  Period  (the  "Servicing  Fee")
                                     equal to the  product  of (i)  one-twelfth,
                                     (ii) 0.50% (the  "Servicing  Fee Rate") and
                                     (iii)  the   Aggregate   Discounted   Lease
                                     Balance   as  of  the  first  day  of  such
                                     Collection  Period,   payable  out  of  the
                                     Distribution  Account (as defined  herein),
                                     as compensation for acting as Servicer.

                                     Except as hereinafter  provided, on the day
                                     prior to any Payment Date, the Servicer may
                                     make an advance (a  "Servicer  Advance") to
                                     the  Trustee  in an  amount  sufficient  to
                                     cover  all  amounts  due and  unpaid on any
                                     Delinquent   Lease   as  of  the   previous
                                     Calculation Date ("Delinquency Amounts"). A
                                     "Delinquent  Lease"  will  mean,  as of any
                                     Calculation  Date,  any Lease (other than a
                                     Lease which became a Defaulted  Lease prior
                                     to such  Calculation  Date) with respect to
                                     which  the  Lessee  has not paid all  Lease
                                     Payments  then  due.  With  respect  to any
                                     Delinquent  Lease,  whenever  the  Servicer
                                     shall  have  determined  that  it  will  be

                                       17
<PAGE>

                                     unable to recover a  Delinquency  Amount or
                                     portion thereof on such  Delinquent  Lease,
                                     the  Servicer  shall  not  make a  Servicer
                                     Advance on such  unrecoverable  Delinquency
                                     Amount  or  portion  thereof,  but  will be
                                     required to enforce its remedies (including
                                     acceleration)  under  such  Lease.  In  the
                                     event   that   the   Servicer    reasonably
                                     determines   that  any  Servicer   Advances
                                     previously  made  will  not  ultimately  be
                                     recovered from the related Lease and, thus,
                                     are  "Nonrecoverable   Advances",   or  any
                                     Delinquent  Leases  for which the  Servicer
                                     has made advances of Delinquency Amounts in
                                     respect  thereof become  Defaulted  Leases,
                                     then the  Trustee  shall  have the right to
                                     draw on the  Distribution  Account to repay
                                     such Servicer Advances.

                                     Under the Servicing Agreement, a Lease will
                                     constitute  a  "Defaulted   Lease"  at  the
                                     earlier  of the  date on  which  (i)  Lease
                                     Payments  are due and  unpaid for more than
                                     120  days  or  (ii)  such  Lease  has  been
                                     charged off by the  Servicer in  accordance
                                     with its standard servicing procedures.

                                     Under certain  limited  circumstances,  the
                                     Servicer may resign or be removed, in which
                                     event the Trustee or a qualified  successor
                                     servicer  designated by the Trustee will be
                                     appointed   as  successor   Servicer   (the
                                     "Successor Servicer").

                                     The  Servicer  will be  required  to  cause
                                     amounts  collected on the Lease Receivables
                                     on behalf of the Issuer to be  deposited in
                                     a distribution  account (the  "Distribution
                                     Account")  maintained  in the  name  of the
                                     Trustee,  within two Business Days of their
                                     receipt by the Servicer.

                                     On the  third  Business  Day  prior to each
                                     Payment Date (each,  a  "Reporting  Date"),
                                     the Servicer shall be required to deliver a
                                     monthly  Servicer Report to (i) the Trustee
                                     on  behalf  of the  Noteholders,  (ii) each
                                     Rating Agency (as defined herein) and (iii)
                                     the   Underwriter   (as   defined   herein)
                                     detailing amounts received on the Leases in
                                     respect   of  the   immediately   preceding
                                     Collection   Period   and   available   for
                                     distribution on the Payment Date.

                                     In order to avoid excessive  administrative
                                     expense, the Servicer will be permitted, at
                                     its option,  to  purchase  from the Pool of
                                     Assets,  as of the  end  of any  Collection
                                     Period  immediately   preceding  a  Payment
                                     Date,  if the  Discounted  Lease Balance of
                                     the Leases is less than ten  percent  (10%)
                                     of the Initial  Aggregate  Discounted Lease
                                     Balance    in    respect   of   the   Lease
                                     Receivables,  all such remaining Leases and
                                     Lease  Receivables  at a price equal to the
                                     sum of the  Discounted  Lease  Balances  of
                                     such  remaining   Leases  as  of  the  such
                                     Payment Date (a "Clean-Up Call"). The Notes
                                     will be redeemed following such purchase.

Lease Substitution................   The  Transferor  shall  have the right (but
                                     not the  obligation)  to substitute a Lease
                                     (a "Substitute  Lease") for any Lease which
                                     defaults, is the subject of a Casualty Loss
                                     or is  subject  to a  Warranty  Event.  The
                                     Issuer  shall  have the right  (but not the
                                     obligation)    to    substitute   a   Lease
                                     Receivable (an "Additional  Lease") for any
                                     Lease  Receivable  which  becomes  an Early
                                     Termination   Lease  as  a   result   of  a
                                     prepayment.     Substitute    Leases    and
                                     Additional  Leases, as applicable,  must be
                                     at least equal in Discounted  Lease Balance
                                     and comparable in terms of credit  quality,
                                     periodic  payment,  weighted  average life,
                                     and other characteristics;  provided,  that
                                     in no event shall the maturity  date of any
                                     Lease  substituted for a Lease removed from
                                     the Pool of Assets in  accordance  with the
                                     Indenture   and  the  related   Transaction
                                     Documents  be later than the last  maturity
                                     date of any Lease then being replaced.



                                       18
<PAGE>

Legal Aspects
of the Leases.....................   With  respect to the transfer of the Leases
                                     to the Issuer  pursuant  to the  Transferor
                                     Contribution  and  Sale  Agreement  or  the
                                     pledge  of the  Issuer's  right,  title and
                                     interest in and to such Leases on behalf of
                                     Noteholders pursuant to the Indenture,  the
                                     Transferor will warrant, in each case, that
                                     such  transfer  is either a valid  transfer
                                     and  assignment of the Leases to the Issuer
                                     or the grant of a security  interest in the
                                     Leases.  The Transferor shall warrant that,
                                     if the transfer or  assignment by it to the
                                     Issuer or to the  Noteholders  is deemed to
                                     be  a  grant  to  the   Issuer  or  to  the
                                     Noteholders  of a security  interest in the
                                     Leases,  then the Issuer or the Noteholders
                                     will  have  a  first   priority   perfected
                                     security  interest   therein,   except  for
                                     certain  liens  which  have  priority  over
                                     previously  perfected security interests by
                                     operation   of  law,   and,   with  certain
                                     exceptions, in the proceeds thereof.

Optional Redemption...............   The Issuer will have the option, subject to
                                     certain   conditions   set   forth  in  the
                                     Indenture,  to  prepay  all of the Notes on
                                     any  Payment  Date on which  the  Aggregate
                                     Discounted  Lease  Balance is less than 10%
                                     of the Initial  Aggregate  Discounted Lease
                                     Balance (an "Optional Redemption").  In the
                                     event such option is exercised,  the entire
                                     outstanding  principal amount of the Notes,
                                     together with accrued  interest  thereon at
                                     the  respective   Note  Interest  Rate,  as
                                     applicable,  will be required to be paid to
                                     the Noteholders on such Payment Date.

Limited Repurchase
Obligation........................   In  the   Seller   Contribution   and  Sale
                                     Agreement,  the  Seller  will make  certain
                                     representations and warranties with respect
                                     to,   among   other   things,   the   Lease
                                     Receivables.  The Seller will be  obligated
                                     to  repurchase  a Lease  Receivable  within
                                     three Business Days of the Calculation Date
                                     which   follows  the   occurrence  of  such
                                     Warranty  Event,  unless  it has  otherwise
                                     substituted a Substitute Lease therefor, if
                                     the  interest of the Issuer,  the  Trustee,
                                     the   Transferor  or  the   Noteholders  is
                                     materially  adversely  affected by a breach
                                     of such a  representation  or warranty made
                                     by the  Seller  with  respect to such Lease
                                     Receivable  and if such breach has not been
                                     cured as of 30 days  following the Seller's
                                     discovery  or  receipt  of  notice  of such
                                     breach.

                                     In the  Transferor  Contribution  and  Sale
                                     Agreement, the Transferor will make certain
                                     representations and warranties with respect
                                     to,   among   other   things,   the   Lease
                                     Receivables.   The   Transferor   will   be
                                     obligated to repurchase a Lease  Receivable
                                     within   three   Business   Days   of   the
                                     Calculation    Date   which   follows   the
                                     occurrence of such Warranty Event unless it
                                     has  otherwise   substituted  a  Substitute
                                     Lease  therefor,  if  the  interest  of the
                                     Issuer,  the Trustee or the  Noteholders is
                                     materially  adversely  affected by a breach
                                     of such a  representation  or warranty made
                                     by the  Transferor  with  respect  to  such
                                     Lease Receivable and if such breach has not
                                     been  cured  as of 30  days  following  the
                                     Transferor's discovery or receipt of notice
                                     of such breach.

Tax Considerations................   Subject to the discussion below,  under the
                                     Internal  Revenue  Code of 1986  (the  "Tax
                                     Code"),    as   amended,    and    existing
                                     regulations,   administrative   rules   and
                                     judicial decisions, Tax Counsel (as defined
                                     herein)  is  of  the  opinion   that  under
                                     existing  law  the  Offered  Notes  will be
                                     characterized  as indebtedness  for federal
                                     income tax purposes.  Under the Transaction
                                     Documents, the Transferor,  the Issuer, the
                                     Seller,  the Servicer,  the Noteholders and
                                     other parties will agree to treat the Notes
                                     as debt for all income tax  purposes.  As a
                                     result,  a portion  of each  payment on the
                                     Notes will be treated as interest.  Holders
                                     of the  Offered  Notes will be  required to
                                     include  interest  paid or  accrued  on the
                                     Offered  Notes in gross  income.  Principal
                                     Payments on the Offered  Notes  should,  to
                                     the extent of the Noteholder's basis in the
                                     Offered Notes allocable thereto, be treated
                                     as  a  return  of  capital.  See  "Material
                                     Federal Income Tax Consequences" herein for
                                     additional   information   concerning   the
                                     application of federal income tax laws.



                                       19
<PAGE>

ERISA Considerations..............   The  acquisition  of Notes  by an  employee
                                     benefit   plan   subject  to  the  Employee
                                     Retirement  Income Security Act of 1974, as
                                     amended  ("ERISA")  or  the  provisions  of
                                     Section  4975 of the Tax  Code (a  "Plan"),
                                     could  result in a  prohibited  transaction
                                     under  "ERISA" or  Section  4975 of the Tax
                                     Code, unless such acquisition is subject to
                                     a statutory  or  administrative  exemption.
                                     Therefore,  the acquisition and transfer of
                                     the   Notes   are    subject   to   certain
                                     restrictions. See "ERISA Considerations".

Ratings...........................   It is a  condition  to the  issuance of the
                                     Notes  that the  Class  A-1  Notes be rated
                                     "A-1+"  by  Standard  and  Poor's   Ratings
                                     Services,   a  Division   of  McGraw   Hill
                                     Companies  ("S&P")  and  "D-1+"  by  Duff &
                                     Phelps Credit Rating Co. ("DCR"), the Class
                                     A-2  Notes be rated  "AAA" by S&P and "AAA"
                                     by DCR,  the Class A-3 Notes be rated "AAA"
                                     by S&P and  "AAA"  by DCR,  the  Class  A-4
                                     Notes  be rated  "AAA" by S&P and  "AAA" by
                                     DCR,  the Class B Notes be rated "A" by S&P
                                     and "A" by DCR,  the Class C Notes be rated
                                     "BBB"  by S&P and  "BBB"  by  DCR,  and the
                                     Class D Notes be rated "BB" by S&P and "BB"
                                     by DCR (each of S&P and DCR are referred to
                                     herein   as   a   "Rating   Agency",    and
                                     collectively as the "Rating  Agencies").  A
                                     security 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
                                     "Ratings " herein.


                                       20
<PAGE>

                                  RISK FACTORS

     Prospective Noteholders should consider,  among other things, the following
factors in connection with the purchase of the Notes:

     You May Not Be Able to Sell Your Notes.  There can be no  assurance  that a
secondary market for the Notes of any Class will develop or, if it does develop,
that it will provide  Noteholders  with  liquidity of investment or that it will
continue  for the  life of such  Notes.  Although  the  Underwriter  intends  to
establish  and  maintain  a  secondary  market  in such  Notes,  it shall not be
obligated to do so. The Notes will not be listed on any securities exchange.

     A Third Party May Acquire the Leases and/or  Competing  Claims to Ownership
of the Leases.  In  connection  with the issuance of any Notes,  the Seller will
transfer  Leases to the  Transferor.  The  Seller  will  warrant  in the  Seller
Contribution  and Sale  Agreement  that the  transfer of the Leases by it to the
Transferor is a valid  assignment,  transfer and conveyance of such Leases.  The
Transferor will warrant in the Transferor  Contribution  and Sale Agreement that
the  transfer of the Leases to the Issuer is a valid  assignment,  transfer  and
conveyance of the Leases to the Issuer, and that upon the Issuer's pledge of the
Leases to Trustee, that the Trustee for the benefit of the Noteholders will have
a valid security interest in such Leases. The Transaction Documents provide that
the Servicer will be required to maintain  possession of the original  copies of
all Leases that constitute chattel paper. If the Transferor,  the Servicer,  the
Issuer, or the Seller,  while in possession of the Leases,  sells or pledges and
delivers such Leases to another party,  in violation of a Transaction  Document,
such  violating  party  will be fully  responsible  to the  Noteholders  for its
conduct or  intentional  wrongdoing,  but there is a risk that such other  party
could  acquire an interest in such Leases  having a priority  over the  Issuer's
interest.  Furthermore, if the Transferor, the Servicer, or the Seller, while in
possession of the Leases,  is rendered  insolvent,  such event of insolvency may
result in competing  claims to  ownership  or security  interests in the Leases.
Such an attempt, even if unsuccessful, could result in delays in payments on the
Notes. If successful,  such attempt could result in losses to the Noteholders or
an  acceleration  of the  repayment  of the Notes,  or both.  The Seller and the
Transferor will make certain  representations and warranties with respect to the
ownership  of the Leases as of the date of the transfer to the  Transferor,  the
Issuer and the pledge to the Trustee, respectively. The Seller will be obligated
to acquire any Lease if there is a breach of such representations and warranties
that materially adversely affects the interests of the Transferor, the Issuer or
the Trustee on behalf of the  Noteholders  in such Lease and such breach has not
been cured.

     Certain  Security  Interests Are Not Perfected and Other Creditors May Have
Rights to the Equipment. The Seller will also contribute all of its right, title
and interest in and to the related Equipment to the Transferor or to the Issuer.
The Seller  Contribution  and Sale  Agreement  shall  require the Seller to make
certain  representations  and  warranties  with respect to the transfer of title
and, in the alternative, perfection and priority of a security interest, if any,
in the  Equipment.  The Transferor may also transfer the Equipment to the Issuer
and/or may pledge all of its right,  title and interest in and to such Equipment
to the Issuer. Pursuant to the Transferor  Contribution and Sale Agreement,  the
Transferor  may warrant (a) if the  Transferor  transfers  such Equipment to the
Issuer, that such transfer is either a valid assignment, transfer and conveyance
of such  Equipment  to the  Issuer or it has  granted  to the  Issuer a security
interest in such Equipment,  or (b) if the Transferor retains title, that it has
granted to the Issuer a valid security  interest in such  Equipment.  The Issuer
may pledge all of its right,  title and interest in and to such Equipment to the
Trustee under an Indenture.  If the Issuer were to grant a security  interest in
such Equipment to the Trustee,  the Issuer would make or assign certain  similar
representations  and  warranties  with  respect to the transfer of title and the
perfection and priority of a security interest in the Equipment.

     As specified herein,  because of the administrative burden and expense that
would be entailed in so doing,  neither the Seller nor the Transferor will file,
or necessarily  will be required to file, UCC financing  statements  identifying
the  Equipment as  collateral  pledged in favor of the Issuer or the Trustee for
the  benefit of the  Noteholders.  In the absence of such  filings any  security
interest in the Equipment  will not be perfected in favor of the Issuer,  or the
Trustee.  As a result  the Issuer or the  Trustee  could  lose  priority  of its
security interest in such Equipment.  Neither the Seller nor the Transferor will
have any  obligation  to  reacquire  Equipment  as to which such  aforementioned
occurrence  results  in the loss of lien  priority  after  the  date the  Issuer
receives an interest in such Equipment. See "Legal Aspects of the Leases ".

     The  Issuer  may  not  Realize  the  Full  Amount  Due  on  a  Lease  After
Repossession  and  Disposition  of  Equipment.  All Leases will provide that the
obligations of the Lessees thereunder are absolute and


                                       21
<PAGE>

unconditional,  regardless of any defense, set-off or abatement which the Lessee
may have against the Seller or any other person or entity whatsoever. The Seller
and the Transferor will warrant, to the best of its knowledge, that no claims or
defenses have been  asserted or  threatened  with respect to the Leases and that
all  requirements  of  applicable  law with  respect  to the  Leases  have  been
satisfied.

     In the event that the  Transferor  or the Issuer must rely on  repossession
and  disposition  of  Equipment to recover  scheduled  payments due on Defaulted
Leases,  the Issuer may not  realize  the full amount due on a Lease (or may not
realize the full amount on a timely  basis).  Other  factors that may affect the
ability of the Issuer to realize the full amount due on a Lease include  whether
financing  statements to perfect the security interest in the Equipment had been
filed, 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
suffer loss of their investment in the Notes.

     Insolvency  of the  Transferor  May Reduce  Payments  to  Noteholders.  The
Transferor will take steps in structuring the transactions  contemplated  hereby
that are intended to ensure that the voluntary or  involuntary  application  for
relief  by  the  Seller  or the  Transferor  (the  Seller  and  the  Transferor,
collectively for these purposes,  "Debtors") under the United States  Bankruptcy
Code or similar applicable state laws ("Insolvency Laws") will not result in the
assets of the Pool of Assets becoming  property of the estate of a Debtor within
the  meaning  of such  Insolvency  Laws.  The  Transferor  is a  limited-purpose
subsidiary of Charter created pursuant to articles of  incorporation  containing
certain  limitations  (including  restrictions on the nature of the Transferor's
business and a restriction on the  Transferor's  ability to commence a voluntary
case or  proceeding  under  any  Insolvency  Law  without  the  prior  unanimous
affirmative vote of all its directors).  However, there can be no assurance that
the activities of the Transferor  would not result in a court's  concluding that
the assets and liabilities of the Transferor  should be consolidated  with those
of the Seller in a proceeding under any Insolvency Law.

     The Seller Contribution and Sale Agreement, the Transferor Contribution and
Sale  Agreement  and the  Indenture  will  generally  require  that  the  Seller
contribute the Lease  Receivables to the Transferor  which in turn will transfer
such Lease  Receivables  to the  Issuer,  and the Issuer  will  pledge the Lease
Receivables to the Trustee on behalf of the Noteholders.

     With respect to the Lease Receivables, the Trustee and all Noteholders will
covenant that they will not at any time  institute  against the  Transferor  any
bankruptcy,  reorganization  or other  proceeding  under  any  federal  or state
bankruptcy or similar law.

     While the Seller is the Servicer,  cash collections held by the Seller may,
subject to certain  conditions,  be  commingled  and used for the benefit of the
Seller prior to their deposit into the Distribution Account and, in the event of
the bankruptcy of the Seller, the Transferor, the Issuer, or the Trustee may not
have a perfected interest in such collections.

     The Transferor  believes that the transfer of the Lease  Receivables by the
Seller to the Transferor should be treated as a valid  assignment,  transfer and
conveyance of such Lease Receivables.  However, in the event of an insolvency of
the  Seller,  a  competing  creditor  or a trustee in  bankruptcy,  among  other
remedies, could attempt to have a court recharacterize the transfer of the Lease
Receivables  by the Seller to the  Transferor  as a borrowing by the Seller from
the  Transferor  or the  related  Noteholders,  secured by a pledge of the Lease
Receivables.  Such an attempt,  even if unsuccessful,  could result in delays in
payments on the Notes. If such an attempt were successful,  a court, among other
remedies, could elect to accelerate payment of the Notes and liquidate the Lease
Receivables,  with the Noteholders  entitled to the then  outstanding  principal
amount thereof and interest  thereon at the applicable Note Interest Rate to the
date of payment.  Thus, the Noteholders  could lose the right to future payments
of interest  and might  incur  reinvestment  losses.  In the event the Issuer is
rendered insolvent, the Trustee, in accordance with the Indenture, will promptly
sell, dispose of or otherwise  liquidate the Lease Receivables in a commercially
reasonable manner on commercially reasonable terms.

     The proceeds from any such sale,  disposition  or  liquidation of the Lease
Receivables  will be treated as  collections  on the Lease  Receivables.  If the
proceeds from the liquidation of the Lease  Receivables and any amount available
from any credit  enhancement,  if any, are not  sufficient to pay Notes in full,
the amount of  principal  returned  to the  Noteholders  will be reduced and the
Noteholders will incur a loss.



                                       22
<PAGE>

     Lessees of the Equipment may be entitled to assert against the Seller,  the
Transferor,  or the Issuer claims and defenses which they have, if any,  against
the Seller with respect to the Lease  Receivables.  The Seller will warrant that
no such claims or defenses have been asserted or threatened  with respect to the
Lease  Receivables  and that all  requirements of applicable law with respect to
the Lease Receivables have been satisfied.

     Technological  Obsolescence  of  the  Equipment  May  Reduce  Value  of the
Collateral.  In the event a Lease becomes a Defaulted  Lease and the Lessee (and
any guarantor) has  insufficient  assets  available to pay the Lease payments on
the  scheduled  payment  dates,  the only other source of moneys (other than the
applicable credit enhancements,  if any) for such amounts will be the income and
proceeds from the disposition of the related Equipment. Because the market value
of  equipment  generally  declines  with  age  and  may be  subject  to  sudden,
significant declines in value because of technological advances, in the event of
a repossession  and sale of Equipment  subject to a Defaulted  Lease, the Issuer
may  not  recover  the  entire  amount  due on  such  Lease.  As a  result,  the
Noteholders  may be subject to delays in  receiving  payments and suffer loss of
their investment in the Notes.

     The Pool of Assets is the Sole Source of Support for the Notes and There is
No  Recourse  Against the  Affiliates  of the Issuer.  As  described  more fully
herein, distributions of interest and principal on certain Classes of Notes will
be  subordinated  in priority of payment to interest and  principal due on other
Classes of Notes.  Moreover,  the Issuer will not have,  nor is it  permitted or
expected  to have,  any  significant  assets or sources of funds  other than the
related Lease  Receivables.  The Notes represent solely debt secured by the Pool
of Assets,  and will not represent a recourse  obligation to other assets of the
Seller or of the  Transferor.  No Notes  will be insured  or  guaranteed  by the
Seller, the Transferor, the Servicer, or the Trustee.  Consequently,  Holders of
the  Notes  must  rely  for  repayment  primarily  upon  payments  on the  Lease
Receivables.

     Prepayments and Related  Reinvestment Risk May Reduce Yield to Noteholders.
Because the rate of payment of principal  on the Notes will depend,  among other
things,  on the rate of payment on the  related  Leases,  the rate of payment of
principal on the Notes cannot be predicted.  Payments on the Leases will include
scheduled  payments as well as partial and full  prepayments  (to the extent not
replaced with  substitute  Leases),  payments upon the  liquidation of Defaulted
Leases, payments upon acquisitions by the Seller, the Servicer or the Transferor
of  Leases  from  the  Pool  of  Assets  on  account  of  a  breach  of  certain
representations and warranties in the related Transaction Document, and payments
upon an optional  acquisition  by the Seller,  the Servicer or the Transferor of
Leases from the Pool of Assets (any such voluntary or involuntary  prepayment or
other early payment of a Lease, a "Prepayment").  The rate of early terminations
of Leases due to  Prepayments  and  defaults may be  influenced  by a variety of
economic and other factors, including, among others, obsolescence,  then current
economic   conditions   and  tax   considerations.   The  risk  of   reinvesting
distributions of the principal of the Notes will be borne by the Noteholders.

     The  Transferor  does  not  have  available  to  it  any  statistics  as to
prepayment rates historically experienced in the equipment leasing industry. The
rate of  Prepayments  of Leases  cannot be predicted and is influenced by a wide
variety of economic and other factors,  including prevailing interest rates, the
availability of alternate financing and local and regional economic  conditions.
Therefore,  no assurance  can be given as to the level of  Prepayments  that the
Pool of Assets will experience.  The Noteholders will bear all reinvestment risk
resulting from the timing of payments in the Notes.

     Further,  the Issuer will have the option to prepay all of the Notes on any
Payment Date on which the Aggregate Discounted Lease Balance is less than 10% of
the Initial Aggregate  Discounted Lease Balance. In addition,  the Servicer will
be permitted,  at its option, to purchase all of the remaining Lease Receivables
in the Pool of  Assets  as of the end of any  Collection  Period  on  which  the
Aggregate  Discounted  Lease  Balance is less than 10% of the Initial  Aggregate
Discounted  Lease Balance pursuant to a Clean-Up Call for an amount equal to the
sum of all amounts which remain to be paid under the Indenture.  The Noteholders
will bear all reinvestment risk resulting from an early redemption occasioned by
an Optional Redemption or a Clean-Up Call.

     Noteholders  should  consider,  in the case of Offered Notes purchased at a
discount,  the risk that a slower than  anticipated  rate of  Prepayments on the
Lease  Receivables  could  result  in an  actual  yield  that is less  than  the
anticipated  yield and, in the case of any Offered Notes purchased at a premium,
the  risk  that a faster  than  anticipated  rate of  Prepayments  on the  Lease
Receivables or an Optional Redemption of the Notes by the Issuer or the exercise
of a Clean-Up Call by the Servicer  could result in an actual yield that is less
than the anticipated yield.



                                       23
<PAGE>

     State Law and Other  Factors  May Impede  Recovery  Efforts  and Affect the
Ability  of the  Issuer to Recoup the Full  Amount  Due on the  Leases.  Certain
states  have  adopted a version  of Article 2A of the  Uniform  Commercial  Code
("Article 2A"). Article 2A purports to codify many provisions of existing common
law.  Article  2A  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,  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". Article 2A, however,
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 a wide degree of latitude to
vary provisions of the law.

     If a Lease Relating to "Soft Items" Becomes a Defaulted Lease, the Recovery
of Proceeds from the Soft Items may be Negligible.  Certain Leases may relate to
software and services  that are not owned by the Seller and/or other items which
have  little or no  collateral  value  ("Soft  Items")  and in which no  related
interest  will be  transferred  to the  Issuer.  Accordingly,  if any such Lease
becomes a  Defaulted  Lease,  the  recovery  of any  proceeds  from the  related
software,  services  and Soft Items from  which to satisfy  any unpaid  payments
under  such  Leases  may  be  negligible.  Such  Leases  may be  susceptible  to
prepayment risk due to obsolescence or technological  change which may cause the
Notes to prepay somewhat earlier,  which may expose the related Noteholders to a
greater investment risk.

     The Inability Of the Seller to Reacquire  Lease  Receivables  may Result in
Losses  and   Payment   Delays  to  the   Noteholders.   The  Seller  will  make
representations  and warranties with respect to certain matters  relating to the
Lease  Receivables.  In certain  circumstances,  the Seller  will be required to
reacquire the Lease Receivables with respect to which such  representations  and
warranties  have been  breached.  In the event that the Seller is  incapable  of
complying with its reacquisition  obligations and no other party is obligated to
perform or satisfy such obligations, the Noteholders may be subject to delays in
receiving payments and suffer loss of their investment in the Notes.

     Risks  Associated with Year 2000  Compliance.  Many computer systems in use
today were designed and developed using two digits, rather than four, to specify
the year. As a result,  such systems will recognize the year 2000 as "00".  This
could cause many computer  applications to fail  completely or create  erroneous
results  unless  corrective  measures  are taken.  The  Servicer  utilizes  some
software and related computer hardware technologies  essential to its operations
that may be affected by the Year 2000 issues. To evaluate its state of readiness
to Year 2000 issues, the Servicer has performed software and hardware testing on
all of its  existing  systems.  As of the date of this  statement,  the Servicer
believes  that all of its computer  applications  are Year 2000  compliant.  The
Servicer has received verbal  confirmation from each of its third party software
vendors that their systems are Year 2000 compliant and the Servicer is currently
in the process of submitting requests to third party software vendors requesting
written  confirmation  of Year  2000  compliance.  It is  planned  that  all new
software  contracts  will  require a  stipulation  of Year 2000  compliance  and
written certification thereof from the vendor.

     The  Substitution of Leases May Adversely  Affect Cashflow and May Decrease
the Yield on the Notes. The Seller shall have the right (but not the obligation)
to  substitute  a Lease  Receivable  for any Lease  Receivable  which  defaults,
prepays or is subject to a Warranty Event.  Substitute Lease Receivables must be
at least equal in  Discounted  Lease  Balance and  comparable in terms of credit
quality,  monthly payment,  and other  characteristics for the Lease Receivables
for which they are  substituted,  provided,  that in no event shall the maturity
date of any Lease Receivable substituted for a Lease Receivable removed from the
Pool of Assets in  accordance  with the  Indenture  and the related  Transaction
Documents be later than the last maturity date of any Lease  Receivable.  In the
event (and only to the extent)  that the Seller makes such a  substitution,  the
amount (or portion thereof)  received by the Issuer with respect to a Prepayment
will be allocated  directly to the Seller and the  payments  with respect to the
related  Notes will be dependent  upon the scheduled  payments  received on such
Substitute Lease Receivables. Accordingly, payments of principal of and interest
on the  Notes  may be  dependent,  in  part,  upon  payments  received  on  such
Substitute  Lease  Receivables.  In addition,  with respect to the Notes, to the
extent  that the Seller does not  substitute  one or more Lease  Receivables  as
Substitute  Lease  Receivables  in  connection  with the  prepayment  of a Lease
Receivable,  the Aggregate  Discounted Lease Balance will be decreased,  causing
the weighted average life of the Notes to be decreased.  As such Noteholders may
receive principal earlier than they may otherwise anticipated on the Notes, and,
therefore,  Noteholders may be faced with reinvestment  alternatives which yield
returns on investments may be significantly lower than obtained from the Notes.



                                       24
<PAGE>

     Geographic and Other  Concentrations of the Leases May Adversely Affect the
Leases.  As of the Cut-Off  Date,  Obligors with respect to 20.30% and 17.71% of
the Leases (based on Aggregate Discounted Lease Balance and mailing addresses as
of the Cut-Off  Date) were  located in  California  and New York,  respectively.
Accordingly, adverse economic conditions or other factors particularly affecting
any of these  states  could  adversely  affect  the  delinquency,  loan  loss or
repossession experience of the Issuer with respect to the Leases.

     In addition,  prospective  investors should note that as Substitute  Leases
are  transferred  into the Pool of Assets any  payments in respect of  principal
(including  payments in the form of  voluntary  prepayments  and the  repurchase
prices  for any  Leases  repurchased  due to  breaches  of  representations  and
warranties) are received with respect to Leases, the remaining Leases as a group
may exhibit increased  concentration  with respect to the type of Leases,  Lease
characteristics,  number of Obligors  and  affiliated  Obligors  and  geographic
location. Because principal on the Notes is payable in sequential order, Classes
that  have a lower  priority  with  respect  to the  payment  of  principal  are
relatively  more likely to be exposed to any risks  associated  with  changes in
concentrations.


                               THE POOL OF ASSETS

     The  property  of the  Issuer  (the  "Pool of  Assets")  will  consist of a
portfolio and related  property of finance  leases,  leases intended as security
agreements,  installment sale contracts, loan contracts, synthetic leases and/or
rental stream obligations, together with all monies (including accrued interest)
due  thereunder  on or after  the  Cut-Off  Date or,  in the case of  Substitute
Leases, the related Transfer Date,  received relating thereto (the "Leases") and
the  ownership or security  interests,  if any,  held by the  Transferor  in the
Equipment  originated  by the Seller and  underwritten  to Charter's  credit and
collections policies. In addition,  the Pool of Assets will include (i) funds on
deposit in any Trust Accounts established and maintained by the Trustee pursuant
to the  Indenture or the Servicing  Agreement;  (ii) the rights to proceeds from
certain  insurance  policies  covering the Equipment;  (iii) the interest of the
Transferor  in any proceeds  from  recourse to Vendors on Lease  payments;  (iv)
other rights of the Transferor under the Seller  Contribution and Sale Agreement
conveyed  under the  Transferor  Contribution  and Sale  Agreement;  and (v) all
proceeds of the foregoing.

     The Lease  Receivables  included  in the Pool of Assets  will be either (i)
originated by the Seller, (ii) originated by various Vendors and acquired by the
Seller or (iii)  acquired by the Seller  from  sellers or other  originators  of
Lease Receivables.

     The  Equipment  underlying  the Lease  Receivables  included in the Pool of
Assets  generally  will be  limited  to  personal  property  which is  leased or
financed  by the Seller or the  originator  from which the Seller  acquired  the
Lease  Receivables  to the Lessee  pursuant to Leases  which either are "chattel
paper" (as  defined in the Uniform  Commercial  Code) or are Leases that are not
treated  materially  differently  from  "chattel  paper" for  purposes  of title
transfer, security interests or remedies on default. However, certain Leases may
also have as additional  security a security  interest in related fixtures or be
additionally secured by mortgages on related real property.  The Issuer will not
have any residual  interest in the Equipment after the related Lease  Receivable
has been paid in full.

     The Lease  Receivables  will be acquired by the Transferor  from the Seller
pursuant to the Seller  Contribution and Sale Agreement.  The Lease  Receivables
included  in the Pool of Assets will be  selected  from those lease  receivables
held by the Seller based on the criteria specified in the applicable Transaction
Document and described herein.

     On or prior to the  Closing  Date on  which  the  Notes  are  delivered  to
Noteholders,  the  Transferor  will  transfer  the Pool of Assets to the  Issuer
pursuant  to  the  Transferor   Contribution  and  Sale  Agreement  between  the
Transferor and the Issuer.  Thereupon, the Issuer shall enter into the Indenture
with the Trustee,  relating to the issuance of the Notes that will be secured by
the Lease Receivables.

     The Lease  Receivables  comprising  the Pool of Assets will  generally have
been  originated  by the Seller or acquired  by the Seller from  Vendors or from
other obligees in accordance with the Seller's specified  underwriting criteria.
Charter's Lease underwriting  procedures focus primarily upon the credit quality
of the related obligor. As such, the underwriting procedure does not principally
depend  upon a  credit  support  analysis  which is  based  upon  the  estimated
liquidation value of any related Equipment.  Accordingly, when making investment

                                       25
<PAGE>

decisions  with  respect to the Notes,  potential  investors  and Holders of the
Notes  should  not rely upon the value of any of the  related  Equipment  in the
event of the liquidation of any Leases hereunder.


                                   THE ISSUER

     The Issuer is a limited purpose bankruptcy-remote limited liability company
organized under the laws of the State of Delaware.  The Issuer was organized for
the  limited  purpose  of  engaging  in  the  transactions   described   herein,
particularly  to acquire the Pool of Assets from the Transferor  pursuant to the
Transferor  Contribution and Sale Agreement, to issue the securities pursuant to
the Indenture,  and any activities incidental to and necessary or convenient for
the  accomplishment  of such  purposes.  The  Issuer  is  restricted  by the LLC
Agreement from engaging in other  activities.  In addition,  its  organizational
documents  require the Issuer to operate in a manner  intended  to minimize  the
risk that it would be  consolidated  in the bankruptcy  estate of Charter or its
Affiliates in the event that Charter or any of its Affiliates becomes subject to
bankruptcy or insolvency proceedings.  The Issuer's address is 530 Fifth Avenue,
New York, New York 10036.

     The Issuer was established  pursuant to a Certificate of Formation dated as
of  September  21, 1998,  as amended as of May 17, 1999.  The Issuer is governed
pursuant to that certain Limited Liability Company Operating  Agreement dated as
of September  21,  1998,  as amended as of May 17, 1999 and as of August 8, 1999
(the "LLC Agreement"), which describes the administration of the Issuer.


                           MANAGEMENT'S DISCUSSION AND
                         ANALYSIS OF FINANCIAL CONDITION

     As of the date of this Prospectus, the Issuer has had no operating history.
The net  proceeds of the sale of the Offered  Notes will be  distributed  to the
owners of the Issuer. See "Use of Proceeds". The Issuer is prohibited by the LLC
Agreement  from  engaging in business  other than (i) the  purchase of equipment
leases and lease receivables (including equipment) from Charter Financial,  Inc.
and its affiliates,  (ii) the issuance of notes collateralized by its assets and
(iii) engaging in acts incidental,  necessary or convenient to the foregoing and
permitted under Delaware law. The Issuer's ability to incur,  assume or guaranty
indebtedness  for borrowed money is also restricted by the LLC Agreement to only
such  activities  that  relate to the leases and lease  receivables.  The Leases
which  secure the Notes  under the  Indenture  will be  acquired  from  Charter.
Information  concerning the general delinquency and loss experience of Charter's
lease  portfolio  is set forth  under  "Charter's  Leasing  Business-Delinquency
Procedures  and Loss  Experience".  Charter's loss  experience is  statistically
limited in  absolute  numbers.  As such,  the  Issuer is unable to  discern  any
material  trends when  evaluating  Charter's loss experience on the basis of the
equipment type associated with the Leases.


                                   THE LEASES

     The Lease Receivables  consist of the Leases and a security interest in the
Equipment.  The  Issuer  will not  have any  residual  interest  in the  related
Equipment after the Lease Receivable has been paid in full.

     No one vendor or group of vendors  accounted for a material  portion of the
Leases.


Eligible Leases

     The following eligibility requirements apply to all Leases purchased by the
Transferor on or prior to the Cut-Off Date and all Substitute  Leases (any Lease
meeting such requirements,  an "Eligible Leases"). All Eligible Leases have been
originated in the ordinary  course of the Seller's  business and comply with the
Seller's credit and collections policies.

     As of the Cut-Off Date, or if a Lease is substituted  or added,  on the day
of such substitution or addition (the related "Transfer Date"),  the Seller will
represent and warrant that each of the Leases shall comply with the following:



                                       26
<PAGE>

          (i)  the  Lease  is a  valid  and  binding  obligation  of the  Lessee
     enforceable against such Lessee in accordance with its terms (except as may
     be limited by bankruptcy  laws, other laws affecting  creditor's  rights in
     similar transactions generally, and judicial powers of equity);

          (ii) the Lease  constitutes  a  non-cancellable,  "hell or high water"
     obligation of the Lessee and requires the Lessee to make all Lease Payments
     thereon  regardless  of the  condition of the  Equipment to which the Lease
     relates;

          (iii) the Lease is  non-cancellable by the Lessee and does not contain
     early  termination  options  (except  for  a  Lease  which  contains  early
     termination  or prepayment  clauses,  which  requires the Lessee to pay the
     Prepayment Amount under such Lease upon such cancellation or prepayment);

          (iv) all payments payable under the Lease are absolute,  unconditional
     obligations of the Lessee without right to offset for any reason;

          (v) the Lease  requires  the Lessee or a third party to  maintain  the
     Equipment in good  working  order,  to bear all the costs of operating  the
     Equipment, including taxes and insurance relating thereto;

          (vi) the Lease does not materially violate any U.S. or state laws;

          (vii) the Lease provides for periodic payments;

          (viii) in the event of a Casualty Loss with respect to the Lease,  the
     Lessee, at the Lessee's expense,  is required to replace the Equipment with
     like  equipment  in good  repair,  acceptable  to the  Servicer or pay at a
     minimum the  outstanding  principal or net book value of the Leases and any
     applicable make whole premium, if any;

          (ix) the Lease was  originated  by the Seller,  or was acquired by the
     Seller in a "true sale" in the  ordinary  course of its  business  and in a
     manner which satisfies the  underwriting  practices set forth in the Credit
     and Collection Policy as in effect from time to time;

          (x) the Lease has been sold to the Seller  free and clear of any Liens
     other than Permitted Encumbrances;

          (xi) the Lease is  assignable  without  prior  written  consent of the
     Lessee;

          (xii) the Lease is denominated and payable only in U.S.  dollars,  the
     Lessor is  located in the United  States  and one or more  Lessees  who are
     fully liable under the Lease are located in the United States;

          (xiii)  the Lease is not a  "consumer  lease"  within  the  meaning of
     Article 2A of the UCC in any  jurisdiction  where such  Article 2A has been
     adopted and governs the construction thereof;

          (xiv) the Lease, to the extent such Lease was reacquired by the Seller
     from an affiliate prior to its conveyance in this transaction, was acquired
     by the Seller in a "true sale";

          (xv) no adverse selection was used in selecting the Lease for transfer
     to the Transferor;

          (xvi) the Lessee has  represented  to the Seller or Vendor that it has
     accepted the Equipment;

          (xvii)  the  Lessee is not a subject of an  insolvency  or  bankruptcy
     proceeding  at the  time  of  the  transfer;

          (xviii) the Lease is not a Defaulted Lease;

          (xix)  the  maximum  remaining  term of the Lease  does not  exceed 84
     months;

          (xx) the Lease is not more  than 60 days past due at time of  transfer
     to the Transferor;



                                       27
<PAGE>

          (xxi) at least one Lease  Payment  has been paid by the Lessee on such
     Lease;

          (xxii) at the time  that the  Seller  conveyed  its  right,  title and
     interest  in the  Lease  and  the  related  Equipment,  the  Seller  had no
     knowledge  that any item of such  Equipment had suffered any loss or damage
     which has not been repaired;

          (xxiii) at the time that the  Seller  conveyed  its  right,  title and
     interest in the Lease and the related Equipment,  such Lease shall not have
     been amended, altered or modified in any respect, except in writing and all
     such  writings  shall be  contained  in the  Lease  File in which the Lease
     itself is contained;

          (xxiv)  at the time  that the  Seller  conveyed  its  right  title and
     interest in the Lease and the related  Equipment,  (A) except to the extent
     that payments have been previously  received on such Lease, the Lessee will
     not have been released, in whole or in part, from any of its obligations in
     respect of such Lease,  (B) except as shown in the Lease File, no Equipment
     related to such Lease will have been  released,  in whole or in part,  from
     such  Lease,  and (C)  except  as  shown in the  Lease  File,  neither  the
     operation of the Lease nor the exercise of any rights  thereunder,  nor the
     execution  of  any   instrument,   nor  the  occurrence  of  any  facts  or
     circumstances,  has  rendered or will render such Lease  unenforceable,  in
     whole or in part,  or subject  such Lease or any related  Equipment  to any
     right of rescission,  setoff,  counterclaim or defense (including,  without
     limitation, the defense of usury);

          (xxv)  with  respect  to a Lease  which had been  acquired  by Charter
     Financial,  Inc. from a third party originator,  other than an affiliate of
     Charter  Financial,  Inc.,  UCC  filings  have been  filed to  reflect  the
     assignment  of the security  interest  from the third party  originator  to
     Charter Financial, Inc.; and

          (xxvi)  with  respect  to a Lease  which is a Finance  Lease,  Charter
     Financial,  Inc. has made all necessary UCC filings in all states where the
     related  Equipment  is  located,  naming the  Lessee as debtor and  Charter
     Financial,  Inc.  as secured  party,  to perfect the  security  interest of
     Charter Financial, Inc. in such Equipment.

     The Seller also represents and warrants that as of the Cut-Off-Date:

          (i) no more than 2.5% of the Leases by  Discounted  Lease Balance have
     Equipment  which is  subject to  certificate  of title  regulations  in any
     jurisdiction;

          (ii) the  information  set forth in the Schedule of Leases is true and
     correct;

          (iii) no less than 98% of the Leases by  Discounted  Lease Balance are
     Finance Leases;

          (iv) no less  than  96% of the  Leases  by  Discounted  Lease  Balance
     provide that by the end of the lease term, the Lessee may elect to purchase
     the related Equipment upon the exercise of a nominal purchase option; and

          (v) no less than 98% of the Leases by  Discounted  Lease  Balance have
     Lease Payments which are scheduled to be paid in monthly intervals.

     "Credit and Collection Policies" means those credit and collection policies
and practices of Charter relating to leases and lease  receivables  generally as
in effect from time to time.

     "Finance Lease" means a Lease whereby the originator is deemed to have made
a loan to the Lessee,  which loan is secured by the Lessee's  ownership interest
in the  related  Equipment,  and  the  lease  or  installment  payments  thereon
represent repayment on such loan.

     "Permitted  Encumbrance" means any of the following:  (a) liens, charges or
other  encumbrances for taxes and assessments which are not yet due and payable;
(b) liens,  charges or encumbrances in favor of the Trustee under the Indenture;
(c) with respect to Equipment,  the interest of a Lessee in such Equipment under
the  related  Lease;  or (d)  interests  of third  parties in any  Lease,  Lease
Receivables,  Equipment and/or related security subject to a lease participation
or a rent stream obligation.



                                       28
<PAGE>

     "Prepayment  Amount"  means  (a) with  respect  to any Lease  other  than a
Synthetic  Lease  as of  any  date  of  determination,  the  present  value  (as
determined  in such Lease) of all  remaining  unpaid Lease  Payments  under such
Lease as of such date of  determination,  and (b) with respect to any  Synthetic
Lease  (as  defined  herein)  as of any  date of  determination,  an  amount  as
specified  in such  Lease  which is no less  than 79% of the  present  value (as
determined  in such Lease) of all  remaining  unpaid Lease  Payments  under such
Lease as of such date of determination.  To the extent that the amounts received
in the liquidation of a Synthetic Lease and the related Equipment  together with
the Prepayment  Amount thereon exceeds all remaining unpaid Lease Payments under
such Synthetic Lease, the Prepayment  Amount for such Synthetic Lease is reduced
by such excess.

     "Schedule  of Leases"  means the  schedule of Leases which lists the Leases
conveyed under Seller  Contribution  and Sale Agreement and under the Transferor
Contribution and Sale Agreement and pledged under the Indenture.

     "Synthetic Lease" means a Lease with respect to which the Equipment related
thereto (a) is owned by the Lessor thereof for accounting  purposes,  and (b) is
owned by the Lessee for tax purposes.

Lease Payments and Valuation

     In  connection  with all  calculations  required to be made pursuant to the
Transaction  Documents with respect to the determination of Aggregate Discounted
Lease Balances,  on any Calculation  Date the Discounted  Lease Balance for each
Lease shall be calculated assuming:

          (i) Lease Payments are due on the last day of each  Collection  Period
     in which a payment is due; and

          (ii) Lease  Payments are  discounted on a monthly basis using a 30 day
     month and a 360 day year.

     All of the Leases require the periodic,  scheduled payment of rent or other
payments on a monthly, quarterly,  semi-annual or annual basis, in arrears or in
advance. Such periodic payments are referred to herein as "Lease Payments".

Maturity and Prepayment Considerations

     If a Lease permits a Prepayment, such Prepayment, together with accelerated
payments resulting from defaults,  will shorten the weighted average life of the
pool of Lease  Receivables and the weighted  average life of the Notes. The rate
of  Prepayments  on the Lease  Receivables  may be  influenced  by a variety  of
economic, financial and other factors. In addition, under certain circumstances,
the  Transferor or the Seller will be obligated to reacquire  Lease  Receivables
from the Pool of Assets  pursuant to the applicable  Transaction  Documents as a
result of breaches of  representations  and warranties.  Any reinvestment  risks
resulting from a faster or slower  amortization  of the Notes which results from
Prepayments will be borne entirely by the Noteholders.

     Further,  if the  Lessees of all  Synthetic  Leases  elect to prepay  their
Leases, the Aggregate  Discounted Lease Balance of the Leases may decrease by an
amount which exceeds the sum of Prepayment  Amounts so received by approximately
$121,000.

Acquisition of Lease Receivables from the Seller

     The  Lease  Receivables  underlying  the  Notes  will  be  acquired  by the
Transferor  from  the  Seller  pursuant  to the  Seller  Contribution  and  Sale
Agreement between the Transferor and the Seller.

     The  Transferor  expects that each Lease  Receivable  so acquired will have
been  originated  or  acquired  by the  Seller  thereof in  accordance  with the
Seller's underwriting  criteria.  The Seller pursuant to the Seller Contribution
and Sale  Agreement  will make certain  representations  and  warranties  to the
Transferor in respect of the related Lease  Receivables;  the material  terms of
such  representations  and warranties will be set forth herein under the heading
"Definition of the Notes-- Representations and Warranties".  The Transferor will
assign all of its rights (except certain rights of indemnification) and interest
in the Seller Contribution and Sale Agreement to the Issuer,


                                       29
<PAGE>

which in turn will  assign all its rights to the  Trustee for the benefit of the
Noteholders,  and the  Seller  shall  thereupon  be liable to the Issuer and the
Trustee for defective or missing documents or an uncured breach of such Seller's
representations or warranties.

The Leases

     As of the initial Calculation Date, the Leases had an Aggregate  Discounted
Lease  Balance  (calculated  using  an  assumed  discount  rate  of  7.23%  (the
"Statistical  Discount  Rate") of  approximately  $175,841,202.  The statistical
information  concerning  the pool of  Leases  set  forth  herein  is based  upon
information  as of the  initial  Calculation  Date  and  using  the  Statistical
Discount Rate. The actual Discount Rate of 7.505% applicable to the Closing Date
is a per annum rate equal to the sum of (i) the weighted  average Note  Interest
Rates of the Notes,  (ii) the Servicing Fee Rate and (iii) the Trustee Fee Rate,
and shall be used to calculate the actual Initial  Outstanding  Principal Amount
of the Notes and the actual Initial  Aggregate  Discounted  Lease  Balance.  The
Initial Aggregate  Discounted Lease Balance of the Leases as of the Cut-Off Date
calculated  using the  Discount  Rate is  $174,935,104.  While  the  statistical
distribution of the  characteristics  as of the Closing Date for the final Lease
Receivable  pool and calculated at the Discount Rate will vary somewhat from the
statistical  distribution  of such  characteristics  as of the Cut-Off  Date and
calculated at the  Statistical  Discount  Rate as presented in this  Prospectus,
such variance will not be material.

     The Leases have the  characteristics  specified in the Seller  Contribution
and  Sale  Agreement  and  described  herein,  and  the  Leases  eligible  to be
designated as Substitute Leases will conform to the characteristics specified in
the Seller Contribution and Sale Agreement and herein.

     The final  scheduled  payment date on the Lease with the latest maturity is
May,  2006.  As of the  initial  Calculation  Date,  all of the  Leases  had (i)
original  terms to  maturity of 9 months to 98 months,  with a weighted  average
original term to maturity of  approximately  58.85 months;  and (ii) a remaining
term to maturity  of not less than 2 months and not more than 83 months,  with a
weighted average remaining term to maturity of approximately 45.91 months.

     References  herein  to  percentages  of  Lessees  refer in each case to the
percentage  of the  Aggregate  Discounted  Lease Balance of the Leases as of the
Calculation Date.

     As of the initial  Calculation  Date, the  Discounted  Lease Balance of the
Leases ranged from approximately $274 to approximately  $2,646,908. No more than
1.51% of the  Aggregate  Discounted  Lease  Balance is  attributable  to any one
Lessee, and the average Discounted Lease Balance is approximately  $254,106.  As
of the Cut-Off  Date,  no more than 1.03% of the Leases by Aggregate  Discounted
Lease Balance were 31 to 60 days delinquent.

     Under the Servicing Agreement,  the Servicer is permitted to allow a Lessee
to prepay a Lease in an amount not less than the related  Prepayment  Amount. In
addition,  in the  event  that a Lessee  requests  an  upgrade  or  trade-in  of
Equipment,  the Servicer may remove such  Equipment  and related  Lease from the
Pool of Assets,  but only upon  payment of an amount equal to the sum of (i) the
related  Discounted  Lease Balance as of the first day of the Collection  Period
preceding such removal,  (ii) one month's interest thereon at the Discount Rate,
and (iii) any Lease Payments due and outstanding  under such Lease that have not
been paid by the Lessee (collectively, the "Repurchase Amount").

Substitutions

     Pursuant to the Transferor Contribution and Sale Agreement,  the Transferor
shall have the option to substitute  Eligible  Leases for (a) either a Defaulted
Lease,  or a Lease  subject  to a Casualty  Loss,  up to a maximum of 10% of the
Aggregate Discounted Lease Balance of the Leases contributed to the pool, or (b)
a Lease subject to a Warranty Event, provided the following conditions are met:

          (i) at the time of substitution,  the substitute  Eligible Leases have
     in the aggregate  Discounted  Lease Balances of not less than the aggregate
     of the Discounted Lease Balance of the Leases being replaced;



                                       30
<PAGE>

          (ii)  substitutions  of Eligible  Leases by the Transferor  shall have
     approximately the same weighted average life of remaining Lease payments as
     the leases being  replaced  and shall not have a final  payment date beyond
     the final payment date of the Leases being replaced.

     Each substitute Lease shall be a Lease satisfying  certain  representations
and  warranties  set forth in the  Servicing  Agreement,  the  Indenture and the
Transferor  Contribution  and Sale  Agreement (a  "Substitute  Lease") as of the
related Transfer Date In addition, the following conditions must be satisfied:

     (a) on a cumulative  basis from the Cut-Off Date, the sum of the Discounted
Lease Balance (as of the related Transfer Date) of such Substitute Leases (other
than those  substituted for leases subject to Warranty  Events) would not exceed
10% of the Initial  Aggregate  Discounted  Lease Balance of all Leases as of the
Cut-Off Date;

     (b) as of the  related  Transfer  Date,  the  Substitute  Leases then being
transferred  have in the aggregate  Discounted  Lease Balances that are not less
than  the  aggregate  of the  Discounted  Lease  Balances  of the  Leases  being
replaced; and

     (c) no  substitution  shall be permitted  if,  after giving  effect to such
substitution, (i) the sum of the Lease Payments (as defined below) on all Leases
due in any Collection  Period  thereafter would be less than (ii) the sum of the
Lease Payments which would otherwise be due in such Collection Period.

Delinquencies, Repossessions, and Net Losses

     Certain information relating to the Seller's delinquency,  repossession and
net loss  experience with respect to Leases it has originated or acquired is set
forth below.  This information may include,  among other things,  the experience
with respect to all Leases in the Seller's  portfolio  during certain  specified
periods,  including  Leases which may not meet the  criteria for  selection as a
Lease  Receivable  for the Pool of Assets.  There can be no  assurance  that the
delinquency,  repossession and net loss experience on the Pool of Assets will be
comparable to the Seller's prior experience.

The Lease Receivable Statistical Information

     Following  is  certain  statistical   information  relating  to  the  Lease
Receivable  pool,  calculated  as of the  Cut-Off  Date  and at the  Statistical
Discount  Rate.  Certain  columns  may not total 100% due to  rounding.  Finance
Leases represent  approximately  98% of the Initial  Aggregate  Discounted Lease
Balance  of all  Leases  as of the  Cut-Off  Date.  Synthetic  Leases  represent
approximately 2% of the Initial Aggregate Discounted Lease Balance of all Leases
as of the Cut-Off Date.


                                       31
<PAGE>

               DISTRIBUTION OF LEASES BY DISCOUNTED LEASES BALANCE


        Discounted Lease Balances                                                                    Percentage of
     ------------------------------                                                                    Aggregate
                       (Less than            Number of      Percentage of     Sum of Discounted    Discounted Lease
     (Greater than)    or equal to)            Leases        Total Leases       Lease Balances          Balance
     --------------    ------------            ------        ------------       --------------          -------
<S>                     <C.                      <C>            <C>             <C>                     <C>
             $0    -      100,000                337             48.70%          $14,194,544              8.07%
        100,000    -      200,000                135             19.51            19,182,685             10.91
        200,000    -      350,000                 70             10.12            18,945,892             10.77
        350,000    -      500,000                 40              5.78            16,196,012              9.21
        500,000    -      600,000                 30              4.34            16,501,202              9.38
        600,000    -      800,000                 27              3.90            18,755,471             10.67
        800,000    -    1,000,000                 16              2.31            14,413,441              8.20
      1,000,000    -    1,200,000                 12              1.73            13,655,786              7.77
      1,200,000    -    1,400,000                  6              0.87             8,170,638              4.65
      1,400,000    -    1,700,000                  9              1.30            13,682,549              7.78
      1,700,000    -    2,000,000                  2              0.29             3,723,207              2.12
      2,000,000    -    2,300,000                  4              0.58             8,437,695              4.80
      2,300,000    -    2,600,000                  3              0.43             7,335,174              4.17
      2,600,000    -    2,900,000                  1              0.14             2,646,908              1.51
- ---------------------------------------------------------------------------------------------------------------------
     Total                                       692            100.00%         $175,841,202            100.00%
=====================================================================================================================
</TABLE>



                                       32
<PAGE>

             DISTRIBUTION OF THE LEASES BY DEFINED OBLIGOR INDUSTRY

<TABLE>
<CAPTION>
                                                                                                     Percentage of
                                                                                                      Aggregate
                                             Number of      Percentage of      Sum of Discounted   Discounted Lease
Industry Type                                  Leases        Total Leases        Lease Balances         Balance
- -------------                                  ------        ------------        --------------         -------
<S>                                              <C>            <C>              <C>                    <C>
Advertising                                       11              1.59%            $1,350,990             0.77%
Agriculture                                        3              0.43                443,918             0.25
Air Transport                                      3              0.43              2,038,125             1.16
Automotive                                         4              0.58                895,877             0.51
Beverage                                           2              0.29                528,789             0.30
Broadcast                                          1              0.14                 27,167             0.02
Building/Development                               7              1.01                780,713             0.44
Business Service                                 117             16.91             15,938,855             9.06
Clothing/Textiles                                 16              2.31              5,167,233             2.94
Coal                                               1              0.14                 69,387             0.04
Containers                                         6              0.87              6,299,269             3.58
Cosmetics/Toiletries                               3              0.43                555,088             0.32
Drugs                                             12              1.73              7,826,442             4.45
Education                                          2              0.29              1,141,100             0.65
Electronics                                       15              2.17              6,088,301             3.46
Equipment Leasing                                 38              5.49              2,655,127             1.51
Finance                                            9              1.30                775,618             0.44
Food                                              28              4.05              2,719,985             1.55
Food Service                                      10              1.45              1,542,567             0.88
Foresting                                          2              0.29                656,856             0.37
Industrial Equipment                              21              3.03              2,347,258             1.33
Insurance                                          2              0.29                 75,881             0.04
Leisure                                           42              6.07             23,039,329            13.10
Marine                                             3              0.43              2,272,356             1.29
Medical                                           34              4.91             10,968,247             6.24
Metals                                             7              1.01              1,061,035             0.60
Non-Ferrous Metals                                 2              0.29                 48,752             0.03
Other                                             11              1.59              3,075,567             1.75
Paper                                              1              0.14              2,121,431             1.21
Plastic/Chemicals                                 92             13.29             28,958,449            16.47
Publishing                                         2              0.29                911,914             0.52
Rail                                               9              1.30              4,012,931             2.28
Retail                                            12              1.73              3,552,894             2.02
Sports                                             1              0.14                556,541             0.32
Steel                                              3              0.43                276,301             0.16
Teleproduction                                   125             18.06             24,832,294            14.12
Telecommunication                                 26              3.76              7,185,110             4.09
Transport                                          4              0.58              2,709,583             1.54
Wholesale                                          5              0.72                333,920             0.19
- ---------------------------------------------------------------------------------------------------------------------
Total                                            692            100.00%          $175,841,202           100.00%
=====================================================================================================================
</TABLE>


                                       33

<PAGE>


              DISTRIBUTION OF THE LEASES BY OBLIGOR BILLING ADDRESS

<TABLE>
<CAPTION>
                                                                                                     Percentage of
                                                                                                       Aggregate
                                              Number of      Percentage of     Sum of Discounted    Discounted Lease
State                                          Leases        Total Leases       Lease Balances          Balance
- -----                                          ------        ------------       --------------          -------
<S>                                              <C>            <C>              <C>                    <C>
Alabama                                            7              1.01%           $1,030,169              0.59%
Alaska                                             1              0.14                20,082              0.01
Arizona                                            2              0.29             1,112,586              0.63
Arkansas                                           5              0.72             2,356,698              1.34
California                                       135             19.51            35,688,205             20.30
Colorado                                          12              1.73             2,376,587              1.35
Connecticut                                       19              2.75             2,212,693              1.26
Delaware                                           1              0.14               304,587              0.17
District of Columbia                               4              0.58               334,219              0.19
Florida                                           38              5.49             7,160,396              4.07
Georgia                                           19              2.75             2,160,410              1.23
Idaho                                              2              0.29             2,610,351              1.48
Illinois                                          30              4.34             6,189,563              3.52
Indiana                                            8              1.16             1,263,852              0.72
Iowa                                               6              0.87               990,115              0.56
Kentucky                                           1              0.14                33,274              0.02
Louisiana                                          5              0.72             2,336,227              1.33
Maine                                              7              1.01             1,527,822              0.87
Maryland                                          17              2.46             3,215,846              1.83
Massachusetts                                     30              4.34             9,362,179              5.32
Michigan                                           6              0.87             1,022,608              0.58
Minnesota                                         11              1.59             4,961,479              2.82
Missouri                                           2              0.29             1,455,888              0.83
Nebraska                                           2              0.29             1,436,407              0.82
Nevada                                             3              0.43             1,462,118              0.83
New Hampshire                                      4              0.58             3,877,615              2.21
New Jersey                                        26              3.76             4,970,726              2.83
New Mexico                                         3              0.43               924,513              0.53
New York                                          98             14.16            31,139,227             17.71
North Carolina                                    42              6.07             6,365,595              3.62
Ohio                                              13              1.88             4,642,847              2.64
Oklahoma                                           1              0.14                32,732              0.02
Oregon                                             1              0.14                95,000              0.05
Pennsylvania                                      52              7.51            11,510,962              6.55
Rhode Island                                       1              0.14                96,454              0.05
South Carolina                                     1              0.14             1,598,676              0.91
Tennessee                                          4              0.58             1,812,327              1.03
Texas                                             25              3.61             3,123,267              1.78
Utah                                               3              0.43             1,946,663              1.11
Vermont                                            4              0.58               368,313              0.21
Virginia                                          24              3.47             6,036,743              3.43
Washington                                         8              1.16             1,577,402              0.90
West Virginia                                      1              0.14                35,467              0.02
Wisconsin                                          8              1.16             3,062,313              1.74
- ---------------------------------------------------------------------------------------------------------------------
Total                                            692            100.00%         $175,841,202            100.00%
=====================================================================================================================
</TABLE>


                                       34
<PAGE>

                  DISTRIBUTION OF THE LEASES BY EQUIPMENT TYPE

<TABLE>
<CAPTION>
                                                                                                    Percentage of
                                                                                                      Aggregate
                                             Number of      Percentage of      Sum of Discounted   Discounted Lease
Equipment Type                                 Leases        Total Leases        Lease Balances         Balance
- --------------                                 ------        ------------        --------------         -------
<S>                                              <C>            <C>              <C>                    <C>
Aircraft                                           2              0.29%            $1,998,916             1.14%
Cinema                                             2              0.29              1,468,325             0.84
Computers                                         94             13.58             15,749,221             8.96
Construction                                       1              0.14                586,994             0.33
Earth Moving                                       2              0.29                268,835             0.15
Electronic Manufacturing                           8              1.16              2,627,697             1.49
Extrusion/Injection/Molding                       93             13.44             30,302,256            17.23
Film/TV/Video/Audio Production                   149             21.53             34,066,384            19.37
Food/Agriculture Processing                        4              0.58              1,053,167             0.60
Forestry                                           1              0.14                 82,621             0.05
Furniture & Fixtures                              52              7.51              5,307,699             3.02
Graphic Arts                                       4              0.58                728,545             0.41
Heating/Ventilation and Air Conditioning           1              0.14                226,901             0.13
Leaseholds                                         2              0.29              1,230,263             0.70
Machining                                          6              0.87              2,294,776             1.31
Medical                                           17              2.46              7,815,471             4.44
Manufacturing                                      1              0.14                310,788             0.18
Metal Processing                                  10              1.45              2,704,722             1.54
Oil & Gas                                          1              0.14              1,421,298             0.81
Other-Miscellaneous                               47              6.79             17,615,077            10.02*
Packaging                                          1              0.14                212,182             0.12
Printing                                          30              4.34             16,064,611             9.14
Railroad                                          11              1.59              4,006,163             2.28
Real Estate                                        1              0.14              2,646,908             1.51
Recycling                                          1              0.14                175,083             0.10
Point of Sale                                      1              0.14                315,762             0.18
Sewing/Knitting                                    2              0.29                473,903             0.27
Software                                           4              0.58              1,094,634             0.62
Telecommunications                                25              3.61              8,112,851             4.61
Telephone Systems                                  4              0.58                693,343             0.39
Textile                                            7              1.01              3,112,254             1.77
Transportation                                     5              0.72              4,539,204             2.58
Trucks                                            36              5.20              3,298,549             1.88
Video Conferencing                                67              9.68              3,235,797             1.84
- ---------------------------------------------------------------------------------------------------------------------
Total                                            692            100.00%          $175,841,202           100.00%
=====================================================================================================================
</TABLE>

- ----------
*    No one type of equipment  represents  one percent or more of the  Aggregate
     Discounted Lease Balance.


                                       35
<PAGE>


            DISTRIBUTION OF THE LEASES BY REMAINING TERM TO MATURITY

<TABLE>
<CAPTION>
                                                                                                   Percentage of
                                Number of        Percentage of Total     Sum of Discounted      Aggregate Discounted
         Months                  Leases                 Leases             Lease Balances           Lease Balance
         ------                  ------                 ------             --------------           -------------
<S>                                <C>                  <C>                  <C>                       <C>
        1 -- 12                     29                   4.19%                $3,066,839                 1.74%
       13 -- 24                    178                  25.72                 19,697,904                11.20
       25 -- 36                    146                  21.10                 32,520,139                18.49
       37 -- 48                    185                  26.73                 47,440,344                26.98
       49 -- 60                    114                  16.47                 31,550,559                17.94
       61 -- 72                     23                   3.32                 21,009,638                11.95
       73 -- 84                     17                   2.46                 20,555,778                11.69
- ---------------------------------------------------------------------------------------------------------------------
      Total                        692                 100.00%              $175,841,202               100.00%
=====================================================================================================================
</TABLE>

             DISTRIBUTION OF THE LEASES BY ORIGINAL TERM TO MATURITY


<TABLE>
<CAPTION>
                                                                                                   Percentage of
                                Number of        Percentage of Total     Sum of Discounted      Aggregate Discounted
         Months                  Leases                 Leases             Lease Balances           Lease Balance
         ------                  ------                 ------             --------------           -------------
<S>                                <C>                  <C>                  <C>                       <C>
        1 -- 12                      2                   0.29%                 $83,297                  0.05%
       13 -- 24                     13                   1.88                  716,529                  0.41
       25 -- 36                    227                  32.80               28,021,588                 15.94
       37 -- 48                     95                  13.73               23,887,818                 13.58
       49 -- 60                    273                  39.45               66,696,340                 37.93
       61 -- 72                     43                   6.21               16,650,103                  9.47
       73 -- 84                     37                   5.35               37,676,809                 21.43
       85 -- 96                      1                   0.14                  598,876                  0.34
       97 -- 108                     1                   0.14                1,509,842                  0.86
- ---------------------------------------------------------------------------------------------------------------------
      Total                        692                 100.00%            $175,841,202                100.00%
=====================================================================================================================
</TABLE>


                                       36
<PAGE>


                           CHARTER'S LEASING BUSINESS

     Charter,  a New York Corporation,  is a specialty capital equipment finance
and leasing  company  which  originates  and services  medium-term,  fixed-rate,
full-payout  leases and equipment  financings to a wide variety of middle-market
clients in targeted industries throughout the United States and Canada.  Charter
was founded in 1985 and is privately  owned by members of its senior  management
group and Warburg, Pincus Investors, L.P. Charter's address is 530 Fifth Avenue,
New York, New York 10036. Charter's telephone number is (212) 805-1000.

     As of December  31,  1998,  Charter's  most recent  fiscal year end,  total
assets  equaled  approximately  $145 million  compared with  approximately  $155
million on December 31, 1997.  Shareholder's  equity equaled  approximately  $40
million on December  31, 1998  compared  with $36 million on December  31, 1997.
Operating  revenues and net income for the 12-month  period ending  December 31,
1998   equaled   approximately   $27  million  and   approximately   $4  million
respectively,  and for the  12-month  period  ending  December  31, 1997 equaled
approximately $20 million and approximately $4.4 million respectively.

     Charter  provides  financing  for a range  of  middle-market  companies  in
specialized  segments having annual sales volume generally  between $2.5 million
and $50 million. Charter finances a broad range of equipment used by its clients
including  medical  equipment,  film and  video  production  equipment,  plastic
manufacturing  equipment,  data  processing  equipment,  office  equipment,  and
furniture.  Charter currently  operates 12 offices  throughout the United States
and  Canada.  In  addition  to its New  York  headquarters,  sales  offices  are
maintained in  Portsmouth,  NH;  Danbury,  CT;  Charlotte,  NC;  Cleveland,  OH;
Portland,  OR; Chicago, IL; Los Angeles, CA and Bethesda, MD in the U.S. as well
as in Toronto and Winnipeg in Canada.

     The following table briefly describes Charter's major industry segments.


Overview of Industry Segments

<TABLE>
<CAPTION>
Segment                      Description                                     Equipment Type
- -------------------------    --------------------------------------------    ------------------------------------------------
<S>                          <C>                                             <C>
Plastics/Packaging           Provide  equipment  financing  to companies     Aircraft,     CD    Replication,     Computers,
                             involved  in all  facets  of  the  plastics     Extrusion/Injection    Molding,   Furniture   &
                             industry  as well as  recent  entries  into     Fixtures,   Machining,   Manufacturing,   Metal
                             packaging, and compact discs.                   Processing,   Other-Miscellaneous,   Packaging,
                                                                             Real Estate, Recycling, Telephone Systems
- -------------------------    --------------------------------------------    ------------------------------------------------
Media                        Provide  equipment  financing  to companies     Computers,     Electronic    Manufacturing,
                             involved with film and video production and     Film/TV/Video/Audio Production; Furniture &
                             postproduction,  printing  and graphic arts     Fixtures;           Graphic           Arts,
                             and other related media business.               Other-Miscellaneous,   Printing,  Software,
                                                                             Telephone Systems.
- -------------------------    --------------------------------------------    ------------------------------------------------
Specialty Markets            Provide equipment financing to a variety of     Aircraft,   Automobiles,   Buses,   Cinema,
                             industry   segments   based   upon   market     Computers, Construction, Construction-Heavy
                             opportunities.  End users include  business     Equipment,    Earth   Moving,    Electronic
                             services,    electronics,    leisure    and     Manufacturing,          Film/TV/Video/Audio
                             communications,  among others. This segment     Production,  Food/Agricultural  Processing,
                             also includes (i) Charter's capital markets     Forestry,  Heavy  Equipment,   Furniture  &
                             industry  segment which provides  equipment     Fixtures,     Graphic    Arts,    Holdback,
                             financing   to   high-growth,   late  stage     Heating/Ventilation  and Air  Conditioning,
                             venture  capital  sponsored   companies  in     Leaseholds,    Machining,    Manufacturing,
                             structured transactions, and (ii) Charter's     Materials    Handling,    Medical,    Metal
                             healthcare  industry segment which provides     Processing,  Other-Miscellaneous,  Point of
                             equipment financing to leading hospitals in     Sale,  Railroad,  Real  Estate,  Recycling,
                             the New York area.                              Security     Deposit,      Sewing/Knitting,
                                                                             Software,   Telecommunication,    Telephone
                                                                             Systems, Textile, Transportation, Tractors.
- -------------------------    --------------------------------------------    ------------------------------------------------
</TABLE>


                                       37
<PAGE>


<TABLE>
<CAPTION>
Segment                      Description                                     Equipment Type
- -------------------------    --------------------------------------------    ------------------------------------------------
<S>                          <C>                                             <C>
Wholesale                    Acquire  lease  portfolios  and  individual     Aircraft,  Automobiles,  Buses,  Computers,
                             transactions from other institutions.           Construction, Construction-Heavy Equipment,
                                                                             Earth  Moving,   Electronic  Manufacturing,
                                                                             Food/Agricultural  Processing,  Furniture &
                                                                             Fixtures,   Heating/Ventilation   and   Air
                                                                             Conditioning,   Machining,   Manufacturing,
                                                                             Metal  Processing,  Oil  &  Gas  Equipment,
                                                                             Other-Miscellaneous,  Point of  Sale,  Real
                                                                             Estate,     Recycling,     Sewing/Knitting,
                                                                             Software,   Telecommunications,   Telephone
                                                                             Systems, Textile, Transportation, Trailers,
                                                                             Trucks.

- -------------------------    --------------------------------------------    ------------------------------------------------
Vendor Finance               Originate    dealer/manufacturer   referred     Furniture  &   Fixtures,   Other-Miscellaneous,
                             leases in selected industries.                  Video Conferencing.
- -------------------------    --------------------------------------------    ------------------------------------------------
</TABLE>





                ORIGINATION VOLUME OF LEASES BY INDUSTRY SEGMENT

<TABLE>
<CAPTION>
                      For Year         For Year         For Year        For Year         For Year
                       Ending           Ending           Ending          Ending           Ending          For Six
                    December 31,     December 31,     December 31,    December 31,     December 31,    Months Ending
Segment                 1994             1995             1996            1997             1998        June 30, 1999
- ------------------ ---------------- ---------------- --------------- ---------------- ---------------- ---------------
<S>                     <C>              <C>              <C>             <C>              <C>              <C>
Specialty Markets       52.92%           37.32%           38.99%          37.19%           32.68%           31.42%
Media                   35.16%           35.84%           30.81%          22.69%           19.74%           25.74%
Wholesale               11.92%           26.84%           30.20%          17.24%           17.76%            9.94%
Plastics/                                                                 22.87%           27.72%           26.39%
Packaging
Vendor Finance                                                                              2.10%            6.51%
                   ---------------- ---------------- --------------- ---------------- ---------------- ---------------
Total                  100.00%          100.00%          100.00%         100.00%          100.00%          100.00%

</TABLE>

     The above stated  percentages are calculated  based upon the original lease
balances at origination.


                                       38
<PAGE>

     As of December 31, 1998,  Charter had approximately 116 full time employees
of  which   approximately   65  are  located  in  the  New  York   Headquarters,
approximately  22 are  located in the  Plastics/Packaging  divisional  office in
Portsmouth, NH, approximately 19 are located at Charter's Canadian subsidiary in
Toronto,  Ontario  (Canada)  and  approximately  10 are  located in field  sales
offices throughout the United States and Canada.

     Charter services all leases originated in the US at its Headquarters in New
York.  Leases  originated  in Canada  are  serviced  at its  office in  Toronto,
Ontario.  At December 31, 1998, Charter was responsible for servicing a total of
approximately  2,500 leases in the US and an  additional  1,300 leases in Canada
representing  gross receivables  balances of approximately  $802 million and $87
million  respectively.  Included  in the total of  managed  leases in the United
States  are  approximately  300  leases  having a gross  receivables  balance of
approximately  $184 million which were originated by Charter and sold to various
third parties on a non-recourse basis.

     Charter  originates leases primarily through its direct sales force located
in either its main office or regional offices.  Transactions are also originated
by referrals under both formal and informal relationships with various equipment
manufacturers and vendors.  In addition,  Charter's wholesale division purchases
leases  or  other  financing   transactions   which  were  originated  by  other
lessors/lenders provided that the creditworthiness and procedures of such seller
meet the  approval of Charter and further  provided  that  Charter  approves the
creditworthiness   of  the  client  and  all  of  the   documentation   in  such
transactions.

     Each  client who wishes to enter into a  lease/financing  transaction  with
Charter provides Charter with information required by Charter in order to make a
credit determination with respect to a particular transaction.  This information
will generally consist of a complete copy of financial  statements including all
notes  thereto  for the latest two fiscal  years and  current  and prior  period
interim statements,  tax returns, credit and trade references,  a description of
the  equipment to be financed and the cost thereof and any other  financial  and
credit information deemed necessary by Charter to make a credit decision.

     Credit  approval  authority  is vested in  Charter's  credit  officers  and
divisional  managers.  Charter has established  risk asset  acceptance  criteria
("RAACs")  for each of the  company's  major  industry  segments  which  include
certain  financial  ratios such as leverage,  working  capital and cash flow, as
well as transaction  terms such as maximum  maturity,  amortization  and size of
exposure,  and other  qualitative  criteria such as number of years in business,
credit  history,  reputation  and business  mix.  Credit  evaluation is weighted
toward the prospective  lessee's  ability to pay its obligations from historical
cashflow  generated  in its ordinary  course of business and a "strong"  balance
sheet  as  evidenced  by  conventional  balance  sheet  ratios  consistent  with
comparable companies in the industry.  Other considerations  include strength of
management,  clientele, business reputation, credit history, industry trends and
the current and projected value of the assets financed.

     Credit approval for all transactions  requires the approval of at least two
credit  officers or a credit  officer and  division  manager.  For  transactions
falling within approved RAACs,  credit officers who have been designated as team
leaders have credit  approval  authority for exposures of up to $750,000.00  and
division  managers  have  credit  approval  authority  for  exposures  of  up to
$1,500,000.00.  The chief credit officer has approval authority for exposures of
up to $3,000,000.00 regardless of RAAC compliance.  Exposures in excess of these
authority  limits or outside the RAACs require the  additional  signature of the
next highest level of credit approval authority.  Credit applications which fall
outside the  established  RAACs are  considered  on an exception  basis.  In the
credit  analysis  of  prospective  transactions,   Charter's  personnel  utilize
independent  credit agency  reports,  bank and trade  references,  prior payment
history, if any, and/or financial  statements in making a determination  whether
to approve or decline a particular transaction. For any applicant which does not
meet the  applicable  RAACs,  Charter may  require  credit  enhancement  such as
additional collateral in the form of unencumbered equipment, accounts receivable
or  inventory,  a letter of credit,  a  certificate  of deposit or a third-party
guarantee as a prerequisite to approving a transaction.

     Concurrent  with  the  credit   approval  of  a  transaction,   a  contract
administrator  is  assigned  to prepare  standard  transaction  documents  to be
submitted  to  the  client  for  execution.   All   non-standard   documents  or
non-standard  terms and  conditions  are  reviewed  and  approved  by one of the
company's in-house attorneys. The assigned contract administrator is responsible
for obtaining  all required  executed  documents,  insurance  certificates,  UCC
financing  statements,  appropriate  invoices  covering  the  equipment  and for
initiating  payment of the equipment costs to the vendor and/or  reimbursing the
client  for any  payments  previously  made to the  vendor  on  account  of such
equipment.  Prior to  releasing  funds,  the  documents  are subject to a second
review by an authorized senior contract


                                       39
<PAGE>

administrator, who verifies the accuracy of the documents, and are then approved
by the  credit  team  leader  who  verifies  that all of the terms of the credit
approval  have been met and that the  lessee is  current  with all  payments  on
outstanding leases with Charter.  The transaction is then entered into Charter's
Lease Administration system as the final step prior to funding.

     Charter generally  requires clients to maintain  property  insurance on the
lease/financed  equipment covering the property against damage,  fire, theft and
other risk of loss for the replacement value of the equipment with Charter named
as loss payee as  appropriate.  The client is also generally  required to obtain
public  liability  insurance  covering both personal injury and property damage,
naming  Charter as  additional  insured as  appropriate.  The clients  generally
obtain the  required  insurance  through its own carrier,  or in selected  cases
where  Charter is  satisfied  with the client's  creditworthiness,  through self
insurance.

Delinquency Procedures and Loss Experience

     Collection  activities  with respect to delinquent  leases are performed by
the  Servicer's  staff at its  headquarters  in New York and  Toronto  under the
supervision  of the Senior Credit  Officer,  Vice Chairman and General  Counsel.
Under current  practices,  collection  activity generally begins when an account
becomes ten days past due, with telephone  contact.  However,  on a case by case
basis,  initial  contact  may be made at an  even  earlier  time.  A  report  is
circulated  each week to the  appropriate  officers,  setting  forth the payment
status of every transaction held by the Servicer in its portfolio. Generally, if
a transaction  continues to be delinquent  for more than one week  following the
initial  telephone  contact,   a  collection  officer  or  administrator   makes
additional  telephone  contact with the client.  If an account  remains past due
after such telephone  contact,  Charter generally notifies the client in writing
at  approximately  twenty  days  past  due.  If a  transaction  continues  to be
delinquent, Charter may exercise any remedies available to it under the terms of
the transaction,  including termination,  acceleration and/or repossession.  The
current policy of Charter is that a transaction is written off when it is deemed
to  be  uncollectible.  Generally,  Charter  does  not  deem  an  account  to be
uncollectible  unless and until it has taken  reasonable  steps to  enforce  its
rights and remedies under the  transaction  and it has determined  that a client
does not have  sufficient  assets with which to satisfy the  indebtedness.  Upon
repossession and disposition of any equipment,  any deficiency remaining will be
pursued to the extent deemed practicable.  The servicing and charge-off policies
and  collection  practices  of Charter may change over time in  accordance  with
Charter's business judgment.

     Day-to-day  collections  are processed  through  Charter's  lockbox account
which  is  currently  at Bank of New  York.  The Bank of New  York  reviews  the
customer  payment  coupons  which  accompany  the  remittance  received  and the
payments are earmarked to the specific pool where the Lease is funded.


                                       40
<PAGE>

                           Delinquency/Loss Statistics

<TABLE>
<CAPTION>
                               Year Ending    Year Ending     Year Ending    Year Ending     Year Ending         Six
                              December 31,    December 31,   December 31,    December 31,     December      Months Ending
                                  1994            1995           1996            1997         31, 1998      June 30, 1999
                              -------------- --------------- -------------- --------------- -------------- ----------------
<S>                            <C>            <C>             <C>            <C>             <C>           <C>
Total Portfolio (includes
receivables sold non-
recourse)

Number of Leases                   286            699            1,194          1,805           2,772           2,845
Gross
Receivables ($)                110,214,685    293,961,373     472,427,121    681,395,480     802,083,359   773,398,930
31-60 Days                         0.00%          0.55%           0.14%          0.29%           1.61%          2.30%
Delinquent
61-90 Days Delinquent              0.00%          0.00%           0.12%          0.09%           0.09%          0.13%
91-120 Days Delinquent             0.00%          0.00%           0.07%          0.03%           0.27%          0.01%
121 Days or more Delinquent        0.00%          0.10%           0.00%          0.38%           0.63%          1.23%
*Annual Net                        0.00%          0.05%           0.14%          0.24%           0.25%          0.01%
Charge-Offs (Losses)
</TABLE>

* Note -- Annual Net  Charge-Offs  (Losses) are net of recoveries  and are based
upon annual average gross receivables balances for the applicable period.


     While the above delinquency  experiences  reflect Charter's  experiences at
the period indicated, there can be no assurance that the delinquency experiences
on the  Leases  will be  similar.  Accordingly,  the  information  should not be
considered to reflect the credit  quality of the Leases owned by the Issuer,  or
as a basis of assessing  the  likelihood  or amount of severity of losses on the
Leases. The Leases, in general, may have characteristics  which distinguish them
from the majority of the leases in Charter's existing portfolio. Charter's lease
origination business has developed and changed over the time period shown in the
above table. See "Charter's  Leasing  Business - Overview of Industry  Segments"
and "-Origination Volume of Leases by Industry Segment".


                                       41
<PAGE>

                                   TRANSFEROR

     The Transferor is a wholly-owned  bankruptcy  remote subsidiary of Charter.
The Transferor was organized for the limited purpose of engaging in transactions
described  herein and any  activities  incidental to and necessary or convenient
for  accomplishment  of such purposes and is  restricted  by its  organizational
documents and under the Transferor Contribution and Sale Agreement from engaging
in  other  activities.   In  addition,  its  organizational  documents  and  the
Transferor  Contribution and Sale Agreement require that it operates in a manner
such that it should not be consolidated  in the bankruptcy  estate of Charter or
its  affiliates  in the event that one of them becomes  subject to bankruptcy or
insolvency proceedings.  The Transferor's address is 530 Fifth Avenue, New York,
New York 10036. The Transferor's telephone number is (212) 805-1000.

     As described herein under "The Pool of Assets",  the only  obligations,  if
any,  of the  Transferor  with  respect to the Notes may be  pursuant to certain
limited representations and warranties and limited undertakings to repurchase or
substitute Lease  Receivables under certain  circumstances.  The Transferor will
have no  servicing  obligations  or  responsibilities  with respect to the Lease
Receivables.  The Transferor  does not have, nor is it expected in the future to
have, any significant assets.


                            DESCRIPTION OF THE NOTES

     The Notes will be issued  pursuant to the  Indenture  to be entered into by
the Issuer and the Trustee. The Servicer will provide a copy of the Indenture to
subsequent  Noteholders without charge on written request addressed to it at 530
Fifth Avenue, New York, New York 10036.

     The  following   summary   describes  all  material  terms  of  the  Seller
Contribution and Sale Agreement, the Transferor Contribution and Sale Agreement,
the Servicing  Agreement,  and the  Indenture.  The  following  summary does not
purport  to be  complete  and is subject  to the  Seller  Contribution  and Sale
Agreement,  the  Transferor  Contribution  and  Sale  Agreement,  the  Servicing
Agreement, and the Indenture. Wherever provisions of the Seller Contribution and
Sale Agreement,  the Transferor  Contribution and Sale Agreement,  the Servicing
Agreement  and the  Indenture  are  referred  to,  such  provisions  are  hereby
incorporated herein by reference.


General

     The  obligations  evidenced  by the Notes are recourse to the assets of the
Issuer only and are not  recourse  to, or  guaranteed  by, the  Transferor,  the
Seller, Charter, the Servicer, the Trustee, or any other Person.

     The Issuer will agree in the Indenture and in the  respective  Notes to pay
to the Noteholders (i) an amount of principal equal to the Outstanding Principal
Amount of such Notes and (ii)  monthly  interest at the times,  from the sources
and on the terms and conditions set forth in the Indenture and in the respective
Notes.

     The Notes in the initial  principal  amount of  $170,561,725  (the "Initial
Outstanding  Principal Amount"),  will be issued pursuant to the Indenture.  The
Initial  Outstanding  Principal  Amount  to be  issued  thereunder  is  equal to
approximately  97.50% of the Initial  Aggregate  Discounted Lease Balance of the
Leases.  The Offered  Notes will  initially  be issued in  book-entry  form only
through DTC in minimum  denominations of $1,000 and integral  multiples thereof.
Payments on the Notes are  required  to be made by the  Trustee on each  Payment
Date to the extent that funds are available therefor.

     The first Payment Date for  distributions to the Noteholders will be August
25, 1999.  Payments are required to be made by the Trustee,  by check mailed or,
if requested by the Noteholder, by wire transfer of immediately available funds,
to  Noteholders  entitled  thereto at the address  appearing on the  certificate
register on the Record  Date,  which,  for so long as the  Offered  Notes are in
book-entry form through DTC, will be Cede.

Conveyance of Lease Receivables

     On the Closing Date, the Issuer will acquire from the Transferor,  by means
of an assignment of the rights acquired under the Seller  Contribution  and Sale
Agreement,  of all of the right,  title,  and  interest  of the Seller


                                       42
<PAGE>

in and to  (a)(i)  any  Equipment  that is owned by the  Seller  and any and all
income and proceeds from such Equipment, but subject to the rights of the Lessee
to quiet  enjoyment  of such  Equipment  under  the  related  Lease and (ii) any
security interest of the Seller in any of the Equipment that is not owned by the
Seller,  (b) the Leases,  including,  without  limitation,  all Lease  Payments,
defaulted  lease  recoveries  and any other payments due or made with respect to
the Leases after the Cut-Off Date relating to such Leases, (c) any guarantees of
a Lessee's obligations under a Lease, (d) all other documents in the Lease Files
relating  to the  Leases,  including,  without  limitation,  any  UCC  financing
statements  related to the Leases or the Equipment,  (e) any Insurance  Policies
and Insurance  Proceeds with respect to the Leases,  (f) all of the Transferor's
right,  title and interest in and to, and rights under, the Seller  Contribution
and Sale  Agreement  executed and  delivered in  accordance  therewith,  (g) all
amounts on deposit in the Distribution Account with respect to the related Lease
Receivables, and (h) any and all income and proceeds of any of the foregoing.

     The  Servicer,  as  custodian,  will have  possession of the Leases and the
Lease Files,  and the Servicer will retain copies of any other  documents  which
relate to the Lease Receivables,  any related evidence of insurance and payment,
delinquency  and related  reports  maintained  by the  Servicer in the  ordinary
course of business with respect to each Lease  Receivable.  Prior to transfer of
the Lease Receivables to the Issuer, the Seller will cause its electronic ledger
to be marked to show that such Lease  Receivables  have been  transferred to the
Transferor and then to the Issuer,  and the Seller and the Transferor  will file
UCC  financing  statements  reflecting  the sale  and  assignment  of the  Lease
Receivables in certain jurisdictions, as required by the Seller Contribution and
Sale Agreement, the Transferor Contribution and Sale Agreement and the Servicing
Agreement. See "Legal Aspects of the Leases".

Security Interest

     The Notes will be secured by:

          (i) a first  priority  security  interest in the Leases  perfected  by
     filing blanket Uniform Commercial Code ("UCC") financing  statements on the
     Leases against the Seller and the Transferor in New York; and

          (ii) funds in the  Distribution  Account  with  respect to the related
     Lease Receivables and the funds in the Reserve Account.

Representations and Warranties of the Seller

     The Seller will make certain  representations  and warranties in the Seller
Contribution  and Sale  Agreement,  as  described  more fully  herein under "The
Leases - Eligible  Leases",  (as of the Closing  Date with respect to the Leases
and,  with  respect to a  Substitute  Lease,  as of the date on which the Issuer
acquires such Substitute Lease (each, a "Transfer Date"),  the benefits of which
will be assigned to the Issuer and then to the Trustee.

     Under the terms of the Seller  Contribution and Sale Agreement,  the Seller
will be  obligated  to accept  the  reconveyance  of any Lease  Receivables  and
deposit  the  Repurchase  Amount  on or  before  the end of the  calendar  month
following  the  month of its  discovery  or  receipt  of notice of a breach of a
representation or warranty that materially  adversely affects such item of Lease
Receivables or to substitute a Substitute  Lease therefor,  which breach has not
been cured or waived in all material  respects.  This  obligation  to accept the
reconveyance  of the Lease  Receivables  and remit the  Repurchase  Amount or to
substitute a Substitute  Lease therefor will  constitute the sole remedy against
the Seller  available  to, the  Transferor,  the  Issuer,  the  Trustee  and the
Noteholders for a breach of a representation or warranty made by the Seller with
respect to the required characteristics of the Lease Receivables.

Indemnification

     The Servicing Agreement will provide that Charter will defend and indemnify
the  Servicer,  the  Transferor,  the  Trustee,  the Issuer and the  Noteholders
against any and all losses,  claims,  damages and liabilities to the extent, but
only to the extent, that the same have been suffered by any such party by virtue
of (i) a breach by Charter of its  obligations  (other than breach of  Charter's
representations  and  warranties,  with  respect  to which  the


                                       43
<PAGE>

sole remedy is expressly limited to Charter's  acceptance of the reconveyance of
the affected Lease  Receivables  and the remittance of the Repurchase  Amount by
Charter as discussed above) under the Servicing Agreement or (ii) in the case of
the Trustee, its performance of its duties, except to the extent that such loss,
claim,  damage or liability  resulted  from the  Trustee's  gross  negligence or
willful misconduct.

     The Servicing Agreement will also provide that the Servicer will defend and
indemnify the Transferor,  Charter,  the Trustee, the Issuer and the Noteholders
against any and all costs, expenses,  losses,  damages,  claims and liabilities,
including  reasonable  fees and expenses of counsel and expenses of  litigation,
reasonably incurred,  arising out of or resulting from (i) the use, repossession
or operation by the Servicer or any affiliate  thereof of any Equipment and (ii)
(A) the  failure of the  Servicer  to perform  its  duties  under the  Servicing
Agreement  or (B) in the case of the  Trustee,  its  performance  of its duties,
except to the extent that such cost, expense,  loss, damage,  claim or liability
resulted from the Trustee's gross  negligence or willful  misconduct.  Charter's
obligations,  as  Servicer,  to  indemnify  the  Issuer,  the  Trustee  and  the
Noteholders  for acts or  omissions  of Charter as  Servicer  will  survive  the
removal  of the  Servicer  but will not  apply  to any  acts or  omissions  of a
successor  Servicer.   Such   indemnification   does  not  extend  to  indirect,
incidental, special or consequential damages.

The Accounts

     The Trustee will establish and maintain a Distribution  Account in the name
of the  Trustee  to which all Lease  Payments  received  under each  Lease,  any
recoveries for Defaulted  Leases if not  substituted  for,  proceeds of Casualty
Losses  and  Early  Termination  Leases,  and  payments  by  the  Transferor  in
connection  with a Warranty Event will be directed  within two (2) Business Days
of receipt by the Servicer, but excluding any Excluded Amounts.

     A "Lease Payment" means, with respect to any Lease, the monthly, quarterly,
semi-annual  or seasonal  payments  scheduled  to be made under the terms of the
Lease whether  received on or after the  expiration or other  termination of the
Lease.  Casualty Payments,  Termination  Payments,  prepayments of rent required
pursuant to Termination  Payments,  prepayments of rent required pursuant to the
terms of a Lease  at or  before  the  commencement  of the  term of such  lease,
payments  becoming  due  before  the  Cut-Off  Date  or the  Transfer  Date,  as
applicable,  and  supplemental or additional  payments  required by the terms of
such a Lease with respect to taxes,  insurance,  maintenance,  or other specific
charges shall not be considered Lease Payments hereunder.

     A "Casualty  Payment" is any payment  pursuant to a Lease on account of the
loss, theft, condemnation,  governmental taking,  destruction,  or damage beyond
repair of any item of Equipment  subject  thereto which  results,  in accordance
with the terms of such Lease (such event a "Casualty  Loss"),  in a reduction in
the number or amount of any  future  Lease  Payments  due  thereunder  or in the
termination of the Lessee's obligation to make future Lease Payments thereunder.

     A "Termination Payment" is a payment payable by a Lessee under a Lease upon
the early termination of such Lease, (such Lease, an "Early Termination  Lease")
(but not on account of a casualty or a Lease  default)  which may be agreed upon
by the Servicer,  acting in the name of the beneficial  owner  thereof,  and the
Lessee.

     "Defaulted  Leases"  are (i)  Leases  that have  become  more than 120 days
delinquent or (ii) Leases that have been charged off by the Servicer.

     Amounts  exempt  from  deposit  into the  Distribution  Account  ("Excluded
Amounts")  include  (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  services  that were not
financed by the Seller;  (iii) other non-contract or rental charges reimbursable
to the  Servicer  in  accordance  with the  Servicer's  customary  policies  and
procedures; (iv) collections with respect to repurchased Leases or a Lease which
has been substituted by a Substitute  Lease; (v) any servicing  charges and (vi)
any late fees or penalties.


                                       44
<PAGE>

Available Funds

     "Available  Funds" for any Payment Date shall include funds  received on or
prior to the related  Calculation  Date,  net of any Excluded  Amounts,  will be
available for distribution by the Trustee on each Payment Date and will include:

          (i) any Lease  Payments  due on, or prior to, the related  Calculation
     Date;

          (ii) any Servicer Advances;

          (iii) any  recoveries  on Defaulted  Leases to the extent the Servicer
     has not substituted an Eligible Lease for such Defaulted Lease;

          (iv) any proceeds from repurchases by the Transferor or the Seller due
     to a Warranty  Event or otherwise to the extent that the  Transferor or the
     Seller,  as the case may be, has not substituted an Eligible Lease for such
     Lease;

          (v)  any  Casualty  Payments  and any  Prepayment  to the  extent  not
     included in clause (iv) hereof;

          (vi) any  Termination  Payments  to the  extent  the  Issuer  does not
     reinvest such Termination Payments in Additional Leases;

          (vii)  payments from the Issuer to effect the  redemption of the Notes
     pursuant to an Optional Redemption;

          (viii) any funds on deposit in the Reserve Account to the extent there
     occurs an Available Funds Shortfall; and

          (ix) amounts transferred from the Reserve Account and deposited in the
     Distribution  Account for the purpose of repaying  the Notes in full on the
     final Payment Date.

Reserve Account

     The Trustee will  establish and maintain an Eligible  Account (the "Reserve
Account").  On the Closing Date,  the Issuer will make an initial  deposit in an
amount equal to 1.0% of the Initial  Aggregate  Discounted  Lease Balance of the
Leases into the Reserve Account. In the event that Available Funds (exclusive of
amounts on deposit  in the  Reserve  Account)  are  insufficient  to pay (a) the
amounts  owing the Trustee and the  Servicer,  (b) the Interest  Payments on the
Notes, and (c) the Class A Principal Payment, the Class B Principal Payment, the
Class C Principal Payment and the Class D Principal Payment (such payments,  the
"Required  Payments" and such shortfall,  an "Available Funds  Shortfall"),  the
Trustee will withdraw from excess of funds on deposit in the Reserve  Account an
amount  equal to the lesser of the funds on deposit in the Reserve  Account (the
"Available  Reserve Amount") and such deficiency.  In addition,  on each Payment
Date,  Available Funds remaining after the payment of the Required Payments will
be deposited  into the Reserve  Account to the extent that the Required  Reserve
Amount  exceeds the Available  Reserve  Amount.  The "Required  Reserve  Amount"
equals the lesser of (a) 1.0% of the Aggregated  Discounted Lease Balance of the
Leases as of the Cut-Off Date and (b) the  Outstanding  Principal  Amount of the
Notes.  Any amounts on deposit in the Reserve  Account in excess of the Required
Reserve Amount will be released to the Issuer.

     If,  on  any  Payment  Date,  the  aggregate  amounts  on  deposit  in  the
Distribution  Account  as of the end of the  related  Collection  Period and the
Reserve  Account  are  greater  than or  equal  to the sum of (i) the  remaining
Outstanding  Principal  Amount  of the  Notes,  (ii)  the  Overcollateralization
Balance as of such Payment Date, (iii) the accrued and unpaid interest  thereon,
(iv) the accrued and unpaid Servicing Fee, Trustee Fee and Trustee expenses, (v)
the  unreimbursed  Servicer  Advances,  if any, and (vi) any other  amounts owed
under the  Indenture,  the  amount on  deposit in the  Reserve  Account  will be
deposited in the Distribution Account and be used to repay the Notes.


                                       45
<PAGE>

Application of Payments

     Monthly distributions will be made on each Payment Date by the Trustee from
Available Funds in the following priority:

     (a)  to pay (i) the  Trustee  Fee and (ii) to pay to the  Trustee an amount
          not to exceed the lesser of (A) any expenses or  liabilities  incurred
          by the  Trustee  pursuant  to the terms of the  Indenture,  or (B) the
          Trustee Priority Expense Amount for such Payment Date;

     (b)  to pay the Servicing Fee;

     (c)  to  reimburse  unreimbursed  Servicer  Advances  in respect of a prior
          Payment Date;

     (d)  to make Interest  Payments  owing on the Class A Notes pro rata to the
          Class A-1 Noteholders,  Class A-2  Noteholders,  Class A-3 Noteholders
          and Class A-4 Noteholders;

     (e)  to make Interest Payments owing on the Class B Notes;

     (f)  to make Interest Payments owing on the Class C Notes;

     (g)  to make Interest Payments owing on the Class D Notes;

     (h)  to make the Class A Principal Payment (i) to the Class A-1 Noteholders
          only, until the Outstanding Principal Amount on the Class A-1 Notes is
          reduced to zero,  then (ii) to the Class A-2 Noteholders  only,  until
          the Outstanding  Principal Amount on the Class A-2 Notes is reduced to
          zero,  then  (iii)  to the  Class  A-3  Noteholders  only,  until  the
          Outstanding Principal Amount on the Class A-3 Notes is reduced to zero
          and  finally,  (iv) to the  Class  A-4  Noteholders  only,  until  the
          Outstanding  Principal  Amount on the Class  A-4 Notes is  reduced  to
          zero;

     (i)  to make the Class B Principal Payment to the Class B Noteholders;

     (j)  to make the Class C Principal Payment to the Class C Noteholders;

     (k)  to make the Class D Principal Payment to the Class D Noteholders;

     (l)  to pay the  Additional  Principal,  if any, to the Class A Noteholders
          then receiving the Class A Principal Payment as provided in clause (g)
          above  until the  Outstanding  Principal  Amount on all of the Class A
          Notes has been reduced to zero, then to the Class B Noteholders  until
          the Outstanding Principal Amount on the Class B Notes has been reduced
          to  zero,  then  to the  Class C  Noteholders  until  the  Outstanding
          Principal  Amount  on the  Class C Notes  has  been  reduced  to zero,
          thereafter to the Class D Noteholders until the Outstanding  Principal
          Amount on the Class D Notes has been reduced to zero;

     (m)  to make a deposit in the  Reserve  Account  in an amount  equal to the
          excess,  if any, of the  Required  Reserve  Amount over the  Available
          Reserve Amount for such Payment Date;

     (n)  reimburse the Trustee for any expenses or liabilities  pursuant to the
          terms of the  Indenture  to the extent not  already  paid  pursuant to
          clause (a)(ii) hereof; and

     (o)  to the Issuer, the balance, if any.




                                       46
<PAGE>

Interest

     On each  Payment  Date,  the interest due (the  "Interest  Payments")  with
respect to the Class A-1 Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the
Class  A-4  Notes,  the  Class B Notes,  the Class C Notes and the Class D Notes
since the last Payment Date will be the interest  that has accrued on such Notes
since the last Payment Date (or in the case of the first Payment Date, since the
Issuance Date) (the "Interest  Accrual  Period") at the applicable Note Interest
Rate applied to the then unpaid principal  amounts (the  "Outstanding  Principal
Amounts") of the Class A-1 Notes,  the Class A-2 Notes, the Class A-3 Notes, the
Class A-4 Notes,  the Class B Notes,  the Class C Notes,  and the Class D Notes,
respectively,  after  giving  effect to payments of  principal  to the Class A-1
Noteholders, the Class A-2 Noteholders, the Class A-3 Noteholders, the Class A-4
Noteholders,  the Class B Noteholders,  the Class C Noteholders  and the Class D
Noteholders,  respectively,  on the preceding  Payment Date. See "Description of
the Notes--General" and "--Distributions on Notes".

     The Interest Payments with respect to Class A-1 Notes will be calculated on
the basis of actual days  elapsed  over a year of 360 days,  and with respect to
all other Notes will be calculated on the basis of a year of 360 days consisting
of twelve 30 day months.


Principal

     On each Payment Date, each of the  Noteholders  will be entitled to receive
the Principal  Payments,  to the extent of funds  available as described  herein
under "Available  Funds", in the priorities  described herein under "Application
of  Payments".  Principal  Payments on the Notes are required to be made on each
Payment Date to Noteholders on the related Record Date.

     On each Payment  Date,  to the extent  funds are  available  therefor,  the
following  Principal  Payments will be paid to the  Noteholders in the following
priority:

          (a)  (i) to the  Class A-1  Noteholders  only,  until the  Outstanding
          Principal  Amount on the Class A-1 Notes has been reduced to zero, the
          Class A Principal Payment, then

               (ii) to the Class A-2  Noteholders  only,  until the  Outstanding
          Principal  Amount on the Class A-2 Notes has been reduced to zero, the
          Class A Principal Payment, then

               (iii) to the Class A-3  Noteholders  only,  until the Outstanding
          Principal  Amount on the Class A-3 Notes has been reduced to zero, the
          Class A Principal Payment, and

               (iv)  to  the  Class  A-4  Noteholders,   until  the  Outstanding
          Principal  Amount on the Class A-4 Notes has been reduced to zero, the
          Class A Principal Payment,

          (b) to the Class B Noteholders, the Class B Principal Payment,

          (c) to the Class C Noteholders, the Class C Principal Payment,

          (d) to the Class D Noteholders, the Class D Principal Payment, and

          (e) to the extent  that the Class B Floor  exceeds  the Class B Target
     Investor  Principal  Amount,  the Class C Floor  exceeds the Class C Target
     Investor  Principal  Amount  and/or the Class D Floor  exceeds  the Class D
     Target   Investor   Principal   Amount,   Additional   Principal  shall  be
     distributed,  sequentially, as an additional principal payment on the Class
     A-1 Notes,  Class A-2  Notes,  Class A-3  Notes,  Class A-4 Notes,  Class B
     Notes,  Class  C  Notes,  and  Class  D  Notes  as  applicable,  until  the
     Outstanding Principal Amount of each Class has been reduced to zero.

     The "Class A Principal Payment" shall equal:

          (a) while the Class A-1 Notes are outstanding,

               (i) on all Payment  Dates prior to the Class A-1 Stated  Maturity
          Date, the lesser of (1) the amount necessary to reduce the Outstanding
          Principal Amount on the Class A-1 Notes to zero and (2) the


                                       47
<PAGE>

          excess,  if any, of (A) the Aggregate  Discounted  Lease Balance as of
          the previous Calculation Date, over (B) the Aggregate Discounted Lease
          Balance as of the related Calculation Date, and

               (ii) on all  Payment  Dates on and after  the  Class  A-1  Stated
          Maturity Date, the entire  Outstanding  Principal  Amount on the Class
          A-1 Notes and

          (b)  after the Class  A-1  Notes  have been paid in full,  the  amount
     necessary to reduce the Outstanding  Principal  Amount on the Class A Notes
     to the Class A Target Investor Principal Amount (as defined below) for such
     Payment Date.

     The "Class B Principal  Payment"  shall equal (a) while the Class A-1 Notes
are  outstanding,  zero and (b) after the  Outstanding  Principal  Amount on the
Class A-1 Notes has been  reduced to zero,  the amount  necessary  to reduce the
Outstanding  Principal Amount of the Class B Notes to the greater of the Class B
Target  Investor  Principal  Amount (as defined below) and the Class B Floor (as
defined below).

     The "Class C Principal  Payment"  shall equal (a) while the Class A-1 Notes
are  outstanding,  zero and (b) after the  Outstanding  Principal  Amount on the
Class A-1 Notes has been  reduced to zero,  the amount  necessary  to reduce the
Outstanding  Principal Amount of the Class C Notes to the greater of the Class C
Target  Investor  Principal  Amount (as defined below) and the Class C Floor (as
defined below).

     The "Class D Principal  Payment"  shall equal (a) while the Class A-1 Notes
are  outstanding,  zero and (b) after the  Outstanding  Principal  Amount on the
Class A-1 Notes has been  reduced to zero,  the amount  necessary  to reduce the
Outstanding  Principal Amount of the Class D Notes to the greater of the Class D
Target  Investor  Principal  Amount (as defined below) and the Class D Floor (as
defined below).

     The "Class A Target Investor Principal Amount" with respect to each Payment
Date is an amount equal to the product of (a) the Class A Percentage (as defined
below)  and  (b)  the  Aggregate  Discounted  Lease  Balance  as of the  related
Calculation Date.

     The "Class B Target Investor Principal Amount" with respect to each Payment
Date is an amount equal to the product of (a) the Class B Percentage (as defined
below)  and  (b)  the  Aggregate  Discounted  Lease  Balance  as of the  related
Calculation Date.

     The "Class C Target Investor Principal Amount" with respect to each Payment
Date is an amount equal to the product of (a) the Class C Percentage (as defined
below)  and  (b)  the  Aggregate  Discounted  Lease  Balance  as of the  related
Calculation Date.

     The "Class D Target Investor Principal Amount" with respect to each Payment
Date is an amount equal to the product of (a) the Class D Percentage (as defined
below)  and  (b)  the  Aggregate  Discounted  Lease  Balance  as of the  related
Calculation Date.

     The Class A Target Investor  Principal Amount,  the Class B Target Investor
Principal Amount,  the Class C Target Investor Principal Amount, and the Class D
Target  Investor  Principal  Amount are  collectively  referred to as the "Class
Target Investor Principal Amounts".

     The "Class A Percentage" will be equal to approximately  86.32%. The "Class
B Percentage"  will be equal to  approximately  5.96%.  The "Class C Percentage"
will be equal to approximately  3.16%. The "Class D Percentage" will be equal to
approximately 1.05%.

     The "Class B Floor" with respect to each Payment Date means:

          (a) 2.15% of the initial Aggregate  Discounted Lease Balance as of the
     Cut-Off Date, plus

          (b) the  Cumulative  Loss Amount with  respect to such  Payment  Date,
     minus



                                       48
<PAGE>

          (c) the sum of the Outstanding  Principal Amount of the Class C Notes,
     the  Outstanding   Principal   Amount  of  the  Class  D  Notes,   and  the
     Overcollateralization  Balance as of the immediately preceding Payment Date
     after giving effect to all principal payments made on that day, minus

          (d) the amount on deposit in the Reserve  Account  after giving effect
     to withdrawals to be made on such Payment Date.

     The "Class C Floor" with respect to each Payment Date means:

          (a) 1.30% of the initial Aggregate  Discounted Lease Balance as of the
     Cut-Off Date, plus

          (b) the  Cumulative  Loss Amount with  respect to such  Payment  Date,
     minus

          (c) the sum of the Outstanding  Principal  Amount of the Class D Notes
     and  the  Overcollateralization  Balance  as of the  immediately  preceding
     Payment Date after giving  effect to all  principal  payments  made on that
     day, minus

          (d) the amount on deposit in the Reserve  Account  after giving effect
     to withdrawals to be made on such Payment Date; provided,  however, that if
     the Outstanding Principal Amount of the Class B Notes is less than or equal
     to the Class B Floor on such Payment Date, the Class C Floor will equal the
     Outstanding  Principal  Amount  of  the  Class  C  Notes  utilized  in  the
     calculation of the Class B Floor for such Payment Date.

     The "Class D Floor" with respect to each Payment Date means:

          (a) 0.85% of the initial Aggregate  Discounted Lease Balance as of the
     Cut-Off Date, plus

          (b) the  Cumulative  Loss Amount with  respect to such  Payment  Date,
     minus

          (c) the Overcollateralization  Balance as of the immediately preceding
     Payment Date after giving  effect to all  principal  payments  made on that
     day, minus

          (d) the amount on deposit in the Reserve  Account  after giving effect
     to withdrawals to be made on such Payment Date; provided,  however, that if
     the Outstanding Principal Amount of the Class C Notes is less than or equal
     to the Class C Floor on such Payment Date, the Class D Floor will equal the
     Outstanding  Principal  Amount  of  the  Class  D  Notes  utilized  in  the
     calculation of the Class C Floor for such Payment Date.

     The Class B Floor, the Class C Floor and the Class D Floor are collectively
referred to herein as the "Class Floors".

     "Additional Principal" with respect to each Payment Date equals:

          (a) zero, if each of the Class Target Investor  Principal  Amounts for
     the Class B Notes,  the Class C Notes,  and the Class D Notes  exceed their
     respective Class Floors on such Payment Date and

          (b) in each other case the excess, if any, of

               (i) (A) the  Outstanding  Principal  Amount of the Notes plus the
          Overcollateralization  Balance as of the immediately preceding Payment
          Date after giving effect to payments on such Payment  Date,  minus (B)
          the Aggregate  Discounted Lease Balance as of the related  Calculation
          Date, over

               (ii)  the  sum of the  Class A  Principal  Payment,  the  Class B
          Principal  Payment,  the Class C  Principal  Payment,  and the Class D
          Principal Payment to be paid on such Payment Date.

     The "Overcollateralization Balance" with respect to each Payment Date is an
amount  equal to the  excess,  if any,  of (a) the  Aggregate  Discounted  Lease
Balance as of the related  Calculation  Date over (b) the


                                       49
<PAGE>

Outstanding  Principal  Amount of the Notes as of such Payment Date after giving
effect to all principal payments made on that day.

     The "Cumulative Loss Amount" with respect to each Payment Date is an amount
equal to the excess, if any, of:

          (a) the total of:

               (i) the  Outstanding  Principal  Amount  of the  Notes  as of the
          immediately   preceding  Payment  Date  after  giving  effect  to  all
          principal payments made on that day, plus

               (ii)  the  Overcollateralization  Balance  as of the  immediately
          preceding Payment Date, minus

               (iii) the lesser of (A) the Aggregate Discounted Lease Balance as
          of the Calculation Date relating to the immediately  preceding Payment
          Date minus the  Aggregate  Discounted  Lease Balance as of the related
          Calculation  Date and (B) Available  Funds remaining after the payment
          of amounts  owing to the  Servicer in respect of interest on the Notes
          on such Payment Date, over

          (b)  the  Aggregate   Discounted  Lease  Balance  as  of  the  related
     Calculation Date.

Subordination

     Payments of interest on the Class B Notes,  the Class C Notes and the Class
D Notes will be subordinated in priority of payment to interest due on the Class
A Notes to the extent described herein. The Class B Notes, the Class C Notes and
the Class D Notes will not receive any  payments of interest  with  respect to a
Collection  Period  until  the full  amount  of  interest  on the  Class A Notes
relating to such Collection Period has been paid to the Class A Notes.  Payments
of interest on the Class C Notes and the Class D Notes will be  subordinated  in
priority of payment to interest due on the Class B Notes to the extent described
herein. The Class C Notes and the Class D Notes will not receive any payments of
interest  with respect to a Collection  Period until the full amount of interest
on the Class B Notes  relating to such  Collection  Period has been allocated to
the  Class  B  Notes.  Payments  of  interest  on the  Class  D  Notes  will  be
subordinated  in priority of payment of interest to interest  due on the Class C
Notes to the extent  described  herein.  The Class D Notes will not  receive any
payments of interest  with respect to a Collection  Period until the full amount
of interest on the Class C Notes  relating  to such  Collection  Period has been
allocated to the Class C Notes.  Payments of principal on the Class B Notes, the
Class C Notes and the Class D Notes will be  subordinated in priority of payment
to principal due on the Class A Notes to the extent described  herein.  Payments
of principal on the Class C Notes and the Class D Notes will be  subordinated in
priority  of  payment  to  principal  due on the  Class  B Notes  to the  extent
described  herein.   Payments  of  principal  on  the  Class  D  Notes  will  be
subordinated in priority of payment to principal due on the Class C Notes to the
extent described herein.

Book-Entry Registration

     With respect to the Offered Notes, Noteholders may hold their Notes through
DTC if they are participants  therein, or indirectly through  organizations that
are participants  therein.  Cede, as nominee for DTC, will hold the global Notes
in respect of given series.

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



                                       50
<PAGE>

     The  Noteholders  of a given series 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  through the  Participants  who in turn will receive them
from DTC. Under a book-entry  format,  Noteholders  may experience some delay in
their receipt of payments,  since such payments will be forwarded by the Trustee
to Cede, as nominee for DTC. DTC will forward such payments to its Participants,
which thereafter will forward them to Indirect  Participants or the Noteholders.
It is anticipated  that the only  "Noteholder"  in respect of any series will be
Cede, as nominee of DTC.  Noteholder will not be recognized as Noteholders,  and
the  Noteholders  will be permitted to exercise the rights of  Noteholders  only
indirectly through DTC and its Participants.

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

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

     DTC will advise the Trustee  that it will take any action  permitted  to be
taken by a Noteholder only at the direction of one or more Participants to whose
accounts with DTC the Notes are credited.  DTC may take conflicting actions with
respect to other  undivided  interests to the extent that such actions are taken
on behalf of Participants whose holdings include such undivided interests.

     Except as required by law, the Trustee will not have any  liability for any
aspect of the  records  relating to or  payments  made or account of  beneficial
ownership  interests of the related  Notes held by Cede,  as nominee for DTC, or
for  maintaining,   supervising  or  reviewing  any  records  relating  to  such
beneficial ownership interests.

Definitive Notes

     The Offered  Notes will be issued in fully  registered,  certificated  form
("Definitive Notes") to the Noteholders or their nominees, rather than to DTC or
its  nominee,  only if (i) the Trustee  advises in writing that DTC is no longer
willing or able to discharge properly its responsibilities as a trust depositary
with  respect  to such  Notes and the  Trustee  is unable to locate a  qualified
successor,  (ii) the Trustee, at its option,  elects to terminate the book-entry
system  through DTC or (iii) after the occurrence of an "Event of Default" under
the  Indenture  or a default  by the  Servicer  under the  Servicing  Agreement,
Noteholders representing at least a majority of the outstanding principal amount
of such Notes advise the Trustee through DTC in writing that the continuation of
a book-entry  system  through DTC (or a successor  thereto) is no longer in such
Noteholders' best interest.

     Upon the  occurrence of any event  described in the  immediately  preceding
paragraph,  the Trustee  will be required to use its best  efforts to notify all
such Participants of the availability of Definitive Notes. Upon surrender by DTC
of the definitive Notes  representing such Notes and receipt of instructions for
reregistration,  the Trustee will reissue such Notes as Definitive Notes to such
Noteholders.

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



                                       51
<PAGE>

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

Withholding

     The Trustee is required to comply with all  applicable  federal  income tax
withholding  requirements  respecting  payments to  Noteholders of interest with
respect to the  Notes.  The  consent of  Noteholders  is not  required  for such
withholding.  In the event the  Noteholder  is other than DTC, then in the event
that the Trustee does withhold or causes to be withheld any amount from interest
payments or advances  thereof to any Noteholders  pursuant to federal income tax
withholding  requirements,  the  Trustee  shall  indicate  the  amount  withheld
annually to such Noteholders.


Reports to Noteholders

     On each Payment Date the Trustee will furnish or cause to be furnished with
each payment to Noteholders,  a statement prepared by the Servicer setting forth
the  following   information  (as  well  as  expressed  per  $1,000  of  Initial
Outstanding  Principal  Amount as to the items  described in clauses (a) and (b)
below):

          (a) with  respect to a statement to a  Noteholder,  the amount of such
     payment  allocable to such  Noteholder's  required payment of the Principal
     Payment for such Payment Date;

          (b) with  respect to a statement to a  Noteholder,  the amount of such
     payment  allocable to such  Noteholder's  required  payment of the Interest
     Payment for such Payment Date;

          (c) the  aggregate  amount of fees and  compensation  received  by the
     Servicer  pursuant to the Servicing  Agreement and the aggregate  amount of
     fees received by the Trustee for the Collection Period;

          (d) the aggregate Outstanding Principal Amount, individual Outstanding
     Principal  Amounts  for  each  Class of  Notes,  the  Pool  Factor  and the
     Aggregate   Discounted  Lease  Balance,   after  taking  into  account  all
     distributions made on such Payment Date;

          (e) the total  unreimbursed  Servicer  Advances  with  respect  to the
     related Collection Period;

          (f) the amount of  recoveries  on  Defaulted  Leases  for the  related
     Collection  Period and the  Aggregate  Discounted  Lease  Balances  for all
     Leases that became Defaulted Leases during the related  Collection  Period,
     calculated  immediately  prior to the time  such  Leases  became  Defaulted
     Leases; and

          (g) the total  number  of Leases  and the  Discounted  Lease  Balances
     thereof,  together  with the number and  Discounted  Lease  Balances of all
     Leases as to which the Lessees,  as of the related  Calculation  Date, were
     one, two, three or four Lease Payments delinquent.

     Further, on the Reporting Date, the Servicer shall be required to deliver a
monthly  Servicer  Report to (i) each Rating Agency and (ii) the Underwriter (as
defined  below)  detailing  amounts  received  on the  Leases in  respect of the
immediately  preceding  Collection  Period and available for distribution on the
Payment Date.

     In addition,  by January 31 of each calendar year following any year during
which the Notes are outstanding,  commencing  January 31, 2000, the Trustee will
furnish to each Noteholder of record at any time during such preceding  calendar
year,  information as to the aggregate of amounts reported pursuant to items (a)
and (b) above for such  calendar  year to enable  Noteholders  to prepare  their
federal income tax returns.

Optional Redemption

     The Issuer will have the option,  subject to certain conditions,  to redeem
all,  but not less than all,  of the Notes as of any  Payment  Date on which the
Aggregate  Discounted  Lease Balance as of the related  Calculation Date is less
than or equal to 10% of the Aggregate Discounted Lease Balance as of the Cut-Off
Date.




                                       52
<PAGE>

                                  POOL FACTORS

     The "Pool Factor" for Class of Notes will be a seven-digit  decimal,  which
the Servicer will compute prior to each  distribution with respect to such Class
of Notes,  indicating the remaining  outstanding principal balance of such Class
of Notes as of the  applicable  Payment  Date  (after  taking  into  account all
distributions  to be made on such  Payment  Date),  as a fraction of the initial
outstanding  principal  balance of such Class of Notes. Each Pool Factor will be
initially  1.0000000,  and thereafter will decline to reflect  reductions in the
outstanding  principal  amount of the applicable  Class of Notes. A Noteholder's
portion of the aggregate  outstanding  principal  amount of the related Class of
Notes is the product of (i) the Initial Outstanding Principal Amount (as defined
herein) of such Noteholder's Notes and (ii) the applicable Pool Factor.


                    DESCRIPTION OF THE TRANSACTION DOCUMENTS

     The  following  summary  describes  all material  terms of the  Transaction
Documents  pursuant to which the Lease  Receivables  will be transferred and the
Notes will be issued.  For purposes of this  Prospectus,  the term  "Transaction
Document" as used means,  collectively,  and except as otherwise specified,  any
and all agreements relating to the establishment of the Issuer, the servicing of
the related Lease Receivables and the issuance of the Notes, including,  without
limitation, the Indenture,  (i.e., pursuant to which any Notes shall be issued).
Forms  of  the  Transaction  Documents  have  been  filed  as  exhibits  to  the
Registration  Statement of which this Prospectus  forms a part. The summary does
not purport to be complete.  It is subject to the  provisions of the  respective
Transaction Documents.


Acquisition  of the  Lease  Receivables  Pursuant  to a  Contribution  and  Sale
Agreement

     On the Closing Date, the Transferor will acquire the Lease Receivables from
the  Seller  pursuant  to  the  Seller  Contribution  and  Sale  Agreement.  The
Transferor will either transfer such Lease Receivables, or a portion thereof, to
the Issuer pursuant to the Transferor  Contribution and Sale Agreement,  or will
pledge  the  Transferor's  right,  title  and  interests  in and to  such  Lease
Receivables, or a portion thereof, to the Issuer, and the Issuer will pledge its
right,  title and interests in and to such Lease  Receivables  to the Trustee on
behalf of Noteholders pursuant to the Indenture.  The rights and benefits of the
Transferor  under the Seller  Contribution and Sale Agreement and the rights and
benefits of the Issuer under the Transferor Contribution and Sale Agreement will
be assigned to the Trustee on behalf of  Noteholders as collateral for the Notes
issued  by  the  Issuer  pursuant  to  the  Indenture.  The  obligations  of the
Transferor  and the Servicer  under such  Transaction  Documents  include  those
specified below.

     The  Transferor  and/or the Seller will be  obligated  to acquire  from the
Issuer its interest in any Lease Receivable transferred to the Issuer or pledged
to the Issuer or the Trustee on behalf of the Noteholders if the interest of the
Noteholders  therein  is  materially  adversely  affected  by a  breach  of  any
representation  or warranty made by the Transferor or the Seller with respect to
such Lease, which breach has not been cured following the discovery by or notice
to the  Transferor of the breach.  To the extent that the Transferor so acquires
any Lease  Receivables,  the Seller  will be  obligated  to  acquire  such Lease
Receivables  from the Transferor  pursuant to the Seller  Contribution  and Sale
Agreement contemporaneously with the Transferor's acquisition of its interest in
such Lease  Receivables.  The  obligation of the  Transferor to acquire any such
Lease  Receivables  with respect to which a Seller has breached a representation
or warranty is subject to such Seller's  acquisition  of such Lease  Receivables
from the Transferor. In addition, the Transferor may from time to time reacquire
certain Lease  Receivables or substitute other Lease  Receivables for such Lease
Receivable  held by the Issuer subject to specified  conditions set forth in the
related Transaction Document.

Accounts

     The  Trustee  will  establish  and  maintain  with the  Trustee one or more
accounts  constituting the Distribution  Account , in the name of the Trustee on
behalf of the  Noteholders,  into which all payments  made on or with respect to
the related Lease  Receivables will be deposited within two Business Days of the
receipt thereof by the Servicer.



                                       53
<PAGE>

     Funds in the  Reserve  Account (as  defined  herein)  and the  Distribution
Account  (collectively,  the "Trust  Accounts") shall be invested as provided in
the  related  Transaction  Document  and  Indenture  in  Eligible   Investments.
"Eligible  Investments" are generally  limited to investments  acceptable to the
Rating Agencies as being  consistent  with the rating of such Notes.  Subject to
certain conditions, Eligible Investments may include Notes issued by the Issuer,
the Seller,  the Servicer or their  respective  affiliates.  Except as described
below,  Eligible  Investments  are limited to obligations  that mature not later
than the Business Day immediately preceding the related Payment Date. Investment
earnings on funds deposited in the applicable Trust Accounts,  net of losses and
investment expenses (collectively,  "Investment Earnings"),  shall be payable to
the Servicer on each Payment Date and shall be treated as  additional  servicing
compensation.

     The Trust  Accounts  will be  maintained  as Eligible  Accounts.  "Eligible
Account" means either (a) a segregated  account with an Eligible  Institution as
defined  below  or (b) a  segregated  trust  account  with the  corporate  trust
department of a trust  depository  institution  organized  under the laws of the
United  States of America or any one of the states  thereof or the  District  of
Columbia (or any domestic  branch of a foreign  bank),  having  corporate  trust
powers and acting as trustee for funds deposited in such account, so long as any
of the notes of such trust depository  institution has a credit rating from each
Rating Agency in one of its generic rating categories which signifies investment
grade.  "Eligible  Institution"  means (a) the corporate trust department of the
Trustee, or (b) a trust depository  institution  organized under the laws of the
United  States of America or any one of the states  thereof or the  District  of
Columbia (or any domestic  branch of a foreign  bank),  which (i) (A) 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 (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 and (ii) whose deposits are insured by the FDIC.

The Servicer

     The Servicer will service the Lease  Receivables which comprise the Pool of
Assets. The Servicer may delegate its servicing  responsibilities to one or more
Sub-Servicers, but will not be relieved of its liabilities with respect thereto.

     The Servicer will make certain representations and warranties regarding its
authority to enter into, and its ability to perform its obligations  under,  the
Servicing Agreement. An uncured breach of such a representation or warranty that
in any respect materially and adversely affects the interests of the Noteholders
will  constitute  an Event of  Termination  by the Servicer  under the Servicing
Agreement.

Servicing Procedures

     The Servicing Agreement will provide that the Servicer will make reasonable
efforts to collect all payments due with respect to the Lease  Receivables  and,
in a  manner  consistent  with  the  Servicing  Agreement,  will  continue  such
collection  procedures  as the Servicer  follows with respect to the  particular
type of Lease  Receivable  in the  particular  pool it  services  for itself and
others.  Consistent  with  its  normal  procedures,  the  Servicer  may,  in its
discretion  and on a case-by-case  basis,  arrange with the Lessee on a Lease to
extend or modify the payment  schedule.  Some of such  arrangements  (including,
without  limitation,  any  extension  of the payment  schedule  beyond the final
scheduled  Payment  Date for the  related  Notes)  may  result  in the  Servicer
acquiring  such Lease  Receivable if such Lease becomes a Defaulted  Lease.  The
Servicer may sell the Equipment securing the respective Defaulted Lease, if any,
at a public or private  sale,  or take any other action  permitted by applicable
law. See "Legal Aspects of the Leases".

Advances by the Servicer

     Prior to any Payment Date,  the  Servicer,  to the extent that the Servicer
believes such advance to be  recoverable  from such Lease,  may advance (each, a
"Servicer  Advance") to the Trustee an amount sufficient to cover  delinquencies
on any Leases with respect to the prior Collection Period other than a Defaulted
Lease or a Lease which has been charged off. The Servicer will be reimbursed for
Servicer Advances from Available Funds on the second following Payment Date. See
"Description of the Notes -- Application of Payments" above.




                                       54
<PAGE>

Remittance and Other Servicing Procedures

     The  Servicer,  the Trustee  and the Issuer  will enter into the  Servicing
Agreement  on or  prior  to the  Closing  Date  that  will  further  detail  the
procedures for Lease  collections  and Equipment  remarketing.  The Servicer has
agreed to manage,  administer and service the Lease  Receivables  and to enforce
and make  collections on the Lease  Receivables,  exercising the degree of skill
and care  consistent  with that which the Servicer  customarily  exercises  with
respect to similar  property owned,  managed or serviced by it. In general,  the
Servicer, in accordance with the Servicer's policies and procedures,  shall have
full  power  and  authority  to do any and all  things in  connection  with such
managing, servicing,  administration,  and collection that it deems necessary or
desirable.  The  Servicer's  duties will include  collection  and posting of all
payments, responding to inquiries of Lessees regarding the Leases, investigating
delinquencies,  remitting  payments  to the  Distribution  Account  in a  timely
manner, furnishing monthly and annual statements with respect to collections and
payments,  using  commercially  reasonable  efforts to  dispose  of any  related
Equipment  upon the  expiration or  termination  of a Lease,  and using its best
efforts to  maintain  the  perfected  first  priority  security  interest of the
Trustee  on  behalf  of the  Noteholders  in the  Leases  and  their  respective
interests, if any, in the related Equipment to the extent required herein.

     The  Servicer  will,  at its own cost and expense,  maintain all  documents
relating to the Leases (the "Lease Files"),  as custodian for the Noteholders in
accordance with the Servicer's customary practices, policies, and procedures.

     The Servicer may grant to a Lessee any rebate,  refund or  adjustment  that
the Servicer in good faith  believes is required,  because of Prepayment in full
of a Lease.  The Servicer  may deduct the amount of any such  rebate,  refund or
adjustment  from  the  amount  otherwise   payable  by  the  Servicer  into  the
Distribution Account;  provided,  however, that the Servicer will not permit any
rescission or cancellation of any Lease which would materially impair the rights
of the Issuer or the Noteholders in the Leases or the proceeds thereof, nor will
the  prepayment  price  after  giving  effect  to any  such  rebate,  refund  or
adjustment (and without any adjustment for any security deposit  previously paid
by the Lessee) be less than the Prepayment  Amount for such Lease.  The Servicer
may waive, modify or vary any term of a Lease if the Servicer, in its reasonable
and prudent judgment,  determines that it will not be materially  adverse to the
Noteholders. However, the Servicer will covenant in the Servicing Agreement that
(i) it will not forgive any payment of rent, principal or interest,  (ii) unless
a Lessee is in default,  it will not permit any  modification  with respect to a
Lease  which  would  defer the  payment  of any  principal  or  interest  or any
Scheduled  Payment or change  the final  maturity  date on any Lease;  provided,
however,  that no  change  in the  final  maturity  date of any  Lease  shall be
permitted  under any  circumstances  if such new maturity date is later than the
latest  maturity date of any other Lease then held by the Issuer,  and (iii) the
Servicer may accept Prepayment in part or in full; provided,  further,  that (1)
in the event of Prepayment in full, the Servicer may consent to such  Prepayment
only in an amount not less than Prepayment  Amount for such Lease and (2) in the
event  of a  partial  Prepayment,  the  Servicer  may  consent  to such  partial
Prepayment only if (x) following such partial Prepayment there are no delinquent
amounts then due from the Lessee and (y) such partial Prepayment will not reduce
the  Aggregate  Discount  Lease  Balance by more than an amount equal to (I) the
amount of such partial  Prepayment,  minus (II) unpaid  interest at the Discount
Rate,  accrued through the end of the Collection  Period  immediately  following
such partial  Prepayment on the  outstanding  Discounted  Lease Balance prior to
such partial Prepayment.  In the case of a partial  Prepayment,  the Servicer is
required to accurately  recalculate the Aggregate  Discounted Lease Balance, and
the allocation of Lease Payments to principal and interest.

     The Servicer, as an independent  contractor on behalf of the Issuer and for
the benefit of the Noteholders,  will be responsible for the managing, servicing
and administering the Lease Receivables and enforcing and making  collections on
the  Leases  and for the  enforcing  of any  security  interest  in any  item of
Equipment,  all  as  set  forth  in  the  Servicing  Agreement.  The  Servicer's
responsibilities will include collecting and posting of all payments, responding
to   inquiries  of  Lessees,   investigating   delinquencies,   accounting   for
collections,  furnishing monthly and annual statements to the Trustee, providing
appropriate  federal income tax information for use in providing  information to
Noteholders,  collecting  and  remitting  sales and property  taxes on behalf of
taxing authorities and maintaining the perfected security interest of the Issuer
in the Equipment and the Leases.

Payments on Lease Receivables

     The Servicer  will deposit all  payments on the related  Lease  Receivables
(from  whatever  source)  and all  proceeds of the Lease  Receivables  collected
during each collection period (each, a "Collection  Period") within two Business
Days of receipt thereof into the Distribution Account.  Pending deposit into the
Distribution


                                       55
<PAGE>

Account, collections may be invested by the Servicer at its own risk and for its
own benefit, and will not be segregated from funds of the Servicer.

Distributions

     Beginning on August 25, 1999,  distributions of principal and interest (or,
where  applicable,  of principal  or interest  only) on each Class of such Notes
entitled  thereto  will be made by the Trustee to the  Noteholders.  The timing,
calculation,  allocation,  order,  source,  priorities of,  distribution of, and
requirements for each class of Notes will be set forth herein under the headings
"Description of the Notes  --Application  of Payments",  "-- Interest",  and "--
Principal".

Servicing Compensation and Payment of Expenses

     The  Servicer  will be  entitled  to  receive  a  servicing  fee  for  each
Collection Period (the "Servicing Fee") in an amount equal to the product of (a)
one-twelfth  times  0.50% per  annum  (the  "Servicing  Fee  Rate")  and (b) the
Aggregate  Discounted  Lease  Balance,  as of the first  day of such  Collection
Period.  The  priority  of  distributions  with  respect  to the  Servicing  Fee
(together  with any portion of the Servicing Fee that remains  unpaid from prior
Payment  Dates),  is set forth in the  Indenture,  as described more fully under
"Description of the  Notes--Application  of Payments" herein.  The Servicing Fee
will be paid prior to any distribution to the Noteholders.

     The  Servicer  will also  collect  and retain any late fees or the  penalty
portion of interest  paid on past due amounts and other  administrative  fees or
similar charges allowed by applicable law with respect to the Lease  Receivables
and any prepayment  premiums or other payments in excess of the present value of
all outstanding  amounts owed under a Lease by a Lessee as a result of the early
termination  thereof,  and will be entitled to reimbursement from the Issuer for
certain  liabilities.  Payments by or on behalf of Lessees  will be allocated to
scheduled  payments  and late  fees and other  charges  in  accordance  with the
Servicer's normal practices and procedures.

     The Servicing Fee will compensate the Servicer for performing the functions
of a third  party  servicer  of  similar  types of  leases as an agent for their
beneficial owner,  including collecting and posting all payments,  responding to
inquiries  of Lessees  on the Lease  Receivables,  investigating  delinquencies,
sending payment coupons to Lessees, reporting tax information to Lessees, paying
costs of collection and  disposition of defaults,  and policing the  collateral.
The Servicing Fee also will compensate the Servicer for  administering the Lease
Receivables,  accounting  for  collections  and  furnishing  statements  to  the
Trustee,  if any,  with respect to  distributions.  The  Servicing Fee also will
reimburse the Servicer for certain taxes, accounting fees, outside auditor fees,
data processing costs and other costs incurred in connection with  administering
the Lease Receivables.

Statements to the Trustee

     At least three  Business  Days prior to each  Payment  Date with respect to
each series of Notes,  the Servicer  will provide to the Trustee as of the close
of  business  on the  last  day of the  preceding  related  Collection  Period a
statement setting forth  substantially the same information as is required to be
provided  in the  periodic  reports  provided  to  Noteholders  described  under
"Description of the Notes -- Reports to Noteholders".

Compliance Certification

     The Servicing  Agreement will provide for annual  delivery of a report (the
"Supplementary  Report") by the  Servicer to the Trustee not later than 120 days
after the end of each  fiscal  year,  signed  by an  authorized  officer  of the
Servicer (a  "Servicing  Officer") on behalf of the Servicer and dated as of the
last day of such fiscal year, stating that (a) a review of the activities of the
Servicer and the Servicer's  performance  under the Servicing  Agreement for the
previous   12-month  period  has  been  made  under  such  Servicing   Officer's
supervision  and (b) nothing has come to such Servicing  Officer's  attention to
indicate that an Event of Servicing Termination (as defined below) has occurred,
or, if such Event of Servicing  Termination  has so occurred and is  continuing,
specifying  each such event known to the officer,  the nature and status thereof
and the steps necessary to remedy such event.



                                       56
<PAGE>

     Copies of such  certificates may be obtained by Noteholders by a request in
writing addressed to the Trustee.

     The Servicing Agreement will provide that the Servicer, upon request of the
Trustee,  will  furnish  to the  Trustee  such  underlying  data  necessary  for
administration  of the Indenture or  enforcement  actions as can be generated by
the Servicer's existing data processing system.

Certain Matters Relating to the Servicer

     The Servicing  Agreement will provide that the Servicer may not resign from
its obligations and duties as Servicer  thereunder,  except upon a determination
that the Servicer's  performance of such duties is no longer  permissible  under
applicable law. No such resignation will become effective until the Trustee or a
successor servicer has assumed the Servicer's  servicing  obligations and duties
under the Servicing Agreement (the "Successor Servicer").  The Servicer can only
be removed pursuant to an Event of Servicing Termination as discussed below.

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

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

Events of Servicing Termination

     An "Event of Servicing  Termination"  under the  Servicing  Agreement  will
occur:  (a) if the Servicer fails to make any payment or deposit  required under
the Servicing  Agreement  within three  Business Days of when required to do so;
(b) if the  Servicer  fails to submit a  Servicer's  certificate,  within  three
Business  Days  following  knowledge  or notice of  non-receipt;  (c) (i) if the
Servicer fails to observe or perform in any material  respect any other covenant
or  agreement  in  the  Servicing   Agreement  or  the  Notes  or  (ii)  if  any
representation  or  warranty  of the  Servicer  in the  Servicing  Agreement  is
incorrect,  and such  failure or breach  materially  and  adversely  affects the
rights of the Trustee or the  Noteholders  and continues  unremedied for 30 days
after the earlier to occur of (x) written  notice to the Servicer by the Trustee
or to the Trustee or the Servicer by any  Noteholders,  or (y) the date on which
any Servicing Officer or authorized  officer of the Trustee knows, or reasonably
should have known, of such failure or of such breach;  (d) upon the filing of an
involuntary  petition in bankruptcy or the decree or order of a court, agency or
supervisory  authority having jurisdiction over the Servicer for the appointment
of  a  conservator,  receiver,  trustee  in  bankruptcy  or  liquidator  in  any
bankruptcy,  insolvency or similar proceedings,  and the continuance of any such
petition,  decree or order undismissed or unstayed and in effect for a period of
60  consecutive  days;  (e)  upon  the  voluntary  filing  of such  petition  or
assignment for the benefit of creditors, the consent by the Servicer to any such
appointment,  the  admission in writing by the Servicer of its  inability to pay
its debts as they become due or the  determination  by a court that the Servicer
is generally not paying its debts as they come due; or (f) in the event that the
Servicer assigns or attempts to assign its rights and duties under the Servicing
Agreement except as specifically permitted therein.

Rights Upon an Event of Servicing Termination

     If an Event of Servicing  Termination  has occurred and is continuing,  the
Trustee shall with the consent of the majority of the Noteholders  terminate all
(but not less than  all) of the  Servicer's  rights  and  obligations  under the
Servicing Agreement. Upon such termination,  the Successor Servicer will succeed
to all the


                                       57
<PAGE>

responsibilities,  duties and  liabilities  of the Servicer  under the Servicing
Agreement;  provided,  however, that the Successor Servicer shall not (i) assume
any obligation to reacquire Lease Receivables by reason of misrepresentations or
breaches of  warranties,  or (ii) be liable for acts,  omissions  or breaches of
representations or warranties by the Servicer occurring prior to transfer of the
servicing  functions.  Notwithstanding  such termination,  the Servicer shall be
entitled to payment of certain amounts  payable to it prior to such  termination
for services rendered prior to such  termination.  The Trustee also may appoint,
or  petition  a court  of  competent  jurisdiction  for the  appointment  of,  a
successor  Servicer with a net worth of at least  $25,000,000  and whose regular
business  includes the  servicing  of a similar type of leases.  The Trustee may
make such  arrangements  for  compensation to be paid,  which in no event may be
greater  than the  servicing  compensation  payable  to the  Servicer  under the
Servicing Agreement.

Events of Default

     Upon the occurrence of an Event of Default,  the Trustee,  upon the written
direction of a majority of the  Noteholders,  shall declare the unpaid principal
amount of all the Notes to be due and  payable  together  with all  accrued  and
unpaid interest thereon without presentment,  demand, protest or other notice of
any kind,  all of which are waived by the Issuer.  "Events of Default"  wherever
used herein means any one of the following events:

     (i) failure to pay interest on any Note within four (4) days of when due or
     the failure to pay principal on any Note by its Stated Maturity Date;

     (ii)  failure  of the  Seller,  the  Transferor,  or the  Servicer  to make
     payments or deposits required under the Transaction  Documents within three
     (3) Business Days;

     (iii) failure of the Seller, the Transferor, the Issuer, the Trustee or the
     Servicer to perform any covenant with respect to the transaction documents,
     which such failure has a material  adverse  effect on the  Noteholders  and
     which  continues  unremedied for a period of 60 days (provided no such cure
     period shall apply to the Seller's  failure to accept the  reassignment  of
     any Ineligible Lease, and further provided, only a five (5) day cure period
     will apply to the Seller's, the Transferor's, the Issuer's or the Trustee's
     covenant  not to grant a security  interest in or  otherwise  intentionally
     create a lien on the Leases);

     (iv) any  representation  or warranty by the Seller,  the  Transferor,  the
     Trustee  or  the  Servicer  is not  correct  in any  material  respect  and
     continues for a period of 60 days  (provided that the Transferor can "cure"
     such misrepresentation by purchasing the contracts related thereto);

     (v) the insolvency of the Seller, the Transferor or the Issuer; or

     (vi) the Issuer becomes an "Investment Company".

     If the Notes  have been  declared  due and  payable  following  an Event of
Default  with  respect  thereto,  the  Trustee may and,  at the  direction  of a
majority of the Noteholders,  shall institute proceedings to collect amounts due
or foreclose on the Lease  Receivables,  exercise  remedies as a secured  party,
sell  the  related  Lease  Receivables  or elect  to have  the  Issuer  maintain
possession of such Lease  Receivables and continue to apply  collections on such
Lease  Receivables  as if there had been no  declaration  of  acceleration.  The
Trustee,  however, will be prohibited from selling the related Lease Receivables
following  an Event of Default,  unless (i) the  holders of all the  outstanding
Notes consent to such sale; (ii) the proceeds of such sale are sufficient to pay
in full the principal of and the accrued interest on such  outstanding  Notes at
the date of such sale; or (iii) the Trustee  determines that the proceeds of the
Lease  Receivables  would  not be  sufficient  on an  ongoing  basis to make all
payments on the Notes as such payments would have become due if such obligations
had not been  declared due and payable,  and the Trustee  obtains the consent of
the  holders  of  66-2/3%  of the  aggregate  outstanding  amount of the  Notes.
Following a declaration  upon an Event of Default that the Notes are immediately
due and  payable,  (i)  Noteholders  will be  entitled to ratable  repayment  of
principal on the basis of their  respective  outstanding  principal  amounts and
(ii)  repayment  in full of the accrued  interest on the  outstanding  principal
amounts of the Notes will be made prior to any further  payment to the Issuer of
any residual interest.




                                       58
<PAGE>

Termination of the Indenture

     The Indenture will  terminate,  (i) at any time which is 100 days after the
payment to the  Noteholders of all amounts  required to be paid to them pursuant
to the Indenture, reducing the aggregate Outstanding Principal Amount to zero or
(ii) after the 100th day  following  the date on which the Issuer has  deposited
with the  Trustee  sufficient  funds to  discharge  all  obligations  under  the
Indenture on or after a date one year prior to the final Stated Maturity Date of
the last outstanding  Class of the Notes.  The Notes will be redeemed  following
the  exercise by the Issuer of an  Optional  Redemption  or the  exercise by the
Servicer of a Clean-Up Call. Upon termination of the Indenture and the reduction
of the  aggregate  Outstanding  Principal  Amount,  to zero and  payment  of any
amounts  then owing to the  Trustee,  the  Issuer  shall  retain  any  remaining
property

     The respective representations,  warranties and indemnities of Charter, the
Seller,  the Servicer and the  Transferor  will survive any  termination  of the
Indenture.

Amendment

     The  Transaction  Documents  may be amended  by  agreement  of the  parties
thereto,  the  Trustee,  and the  Issuer at any  time,  without  consent  of the
Noteholders, to cure any ambiguity, upon receipt of an opinion of counsel to the
Servicer  that such  amendment  will not  adversely  affect in any  respect  the
interests of any Noteholder.

     The  Transaction  Documents  may also be  amended  from time to time by the
parties  thereto,  the Trustee,  the Issuer,  and a specified  percentage of the
Noteholders  for the  purpose of adding any  provisions  to or  changing  in any
manner or eliminating any of the provisions of the  Transaction  Documents or of
modifying in any manner the rights of the Noteholders;  provided,  however, that
no such  amendment  shall (a) increase or reduce in any manner the amount of, or
accelerate  or delay  the  timing  of,  collections  of  payments  on the  Lease
Receivables or  distributions  which are required to be made on any Note without
the consent of the holder of such Note or (b) reduce the aforesaid percentage of
Noteholders  required to consent to any amendment,  without unanimous consent of
the Noteholders.

     The Trustee is required under the Indenture to furnish  Noteholders and the
Rating  Agencies with written  notice of the substance of any such  amendment to
the Indenture promptly upon execution of such amendment.


                                   THE TRUSTEE

General

     The  Trustee,  LaSalle Bank  National  Association,  is a national  banking
association  organized  under  the laws of the  United  States of  America.  The
Trustee may resign,  subject to the conditions set forth below, at any time upon
written notice to the  Transferor and the Servicer,  in which event the Servicer
will be obligated to appoint a successor Trustee.  If no successor Trustee shall
have been so appointed and have accepted such  appointment  within 30 days after
the giving of such notice of resignation,  the resigning  Trustee may petition a
court of competent  jurisdiction for the appointment of a successor Trustee. Any
successor Trustee shall meet the financial and other standards for qualifying as
a successor  Trustee  under the  Indenture.  The  Servicer  may and shall at the
direction  of  the  Noteholders  evidencing  more  than  25%  of  the  aggregate
Outstanding   Principal   Amount  of  all  Classes  of  Notes  (the  "Percentage
Interests"),  also remove the  Trustee if the  Trustee  ceases to be eligible to
continue as such under the Indenture  and fails to resign after written  request
therefor,  or is legally  unable to act, or if the Trustee is  adjudicated to be
insolvent. In such circumstances,  the Servicer or such Noteholders will also be
obligated  to appoint a successor  Trustee.  Any  resignation  or removal of the
Trustee and appointment of a successor  Trustee will not become  effective until
acceptance of the appointment by the successor Trustee.

Duties and Immunities of the Trustee

     The Trustee will make no  representations as to the validity or sufficiency
of  the  Indenture,   the  Servicing  Agreement,   the  Notes  (other  than  the
authentication  thereof) or of any Lease Receivable or related document and will
not be  accountable  for the use or  application by Charter or the Transferor of
any funds paid to the Transferor in  consideration  of the sale of any Notes. If
no Event of  Servicing  Termination  has  occurred,  then  the


                                       59
<PAGE>

Trustee will be required to perform only those duties  specifically  required of
it  under  the  Servicing  Agreement.  However,  upon  receipt  of  the  various
resolutions,  certificates,  statements, opinions, reports, documents, orders or
other  instruments  required to be furnished to it, the Trustee will be required
to examine them to determine whether they conform as to form to the requirements
of the Servicing Agreement.

     No recourse is available based on any provision of the Servicing Agreement,
the Notes or any Lease  Receivable or assignment  thereof  against  LaSalle Bank
National  Association,  in its  individual  capacity,  and LaSalle Bank National
Association shall not have any personal obligation, liability or duty whatsoever
to any  Noteholder  or any other  person with respect to any such claim and such
claim shall be asserted solely against the Lease  Receivables or any indemnitor,
except for such  liability as is  determined to have resulted from the Trustee's
own negligence or willful misconduct.

     The Trustee will be entitled to receive, pursuant to the priority set forth
in the  Indenture,  (a) reasonable  compensation  for its services (the "Trustee
Fee"), (b) reimbursement for its reasonable expenses and (c) indemnification for
loss, liability or expense incurred without negligence or bad faith on its part,
arising out of  performance of its duties  thereunder (b) and (c)  collectively,
the "Trustee Expenses").


                       PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal  payments  on, and the weighted  average life of, the
Notes  will be  directly  related  to the  rate  of  principal  payments  on the
underlying Leases. If purchased at a price other than par, the yield to maturity
will also be  affected by the rate of such  principal  payments.  The  principal
payments on such Leases may be in the form of  scheduled  principal  payments or
liquidations due to default, casualty,  repurchases for breach and the like. Any
such payments will result in distributions to Noteholders of amounts which would
otherwise  have been  distributed  over the  remaining  term of the  Leases.  In
general,  the rate of such  payments  may be  influenced  by a  number  of other
factors, including general economic conditions. The rate of payment of principal
may also be  affected by any removal of the Leases from the pool and the deposit
of the related  Prepayment  Amount or  Repurchase  Amount into the  Distribution
Account.

     The Leases  generally do not provide for the right of the Lessee to prepay.
As provided in the Servicing Agreement,  the Servicer will be permitted to allow
such Prepayments in full or in part,  provided that (x) no partial Prepayment of
a Lease will be allowed unless all current  amounts owed on such Lease have been
paid and (y) that no  Prepayment  in full of a Lease will be allowed  unless the
Prepayment Amount for such Lease has been paid.

     Prepayment  of the Notes may also occur as a result of the  exercise  of an
Optional Redemption by the Issuer or a Clean-Up Call by the Servicer.

     The "weighted  average life" refers to the average  amount of time from the
date of issuance of a security  until each dollar of principal of such  security
will be repaid to the investor.  The weighted average lives of the Notes will be
influenced by the rate at which principal payments (including Lease payments and
prepayments) on the Leases are made.  Principal payments on Leases may be in the
form of  scheduled  amortization  or  prepayments  (for this  purpose,  the term
"prepayment"  includes  prepayments and  liquidations  due to a default or other
dispositions of the Leases).  The weighted  average lives of the Notes will also
be influenced by delays  associated with realizing on Defaulted  Leases.  In the
prepayment model used in this Prospectus,  the "Conditional  Prepayment Rate" or
"CPR",  represents an assumed annualized rate of prepayment relative to the then
outstanding  balance on a pool of Leases. The CPR assumes that a fraction of the
outstanding  Pool of Assets is prepaid on each Payment Date,  which implies that
each Lease in the Pool of Assets is equally  likely to  prepay.  This  fraction,
expressed as a  percentage,  is  annualized to arrive at the CPR for the Pool of
Assets. The CPR measures  prepayments based on the outstanding  principal on the
previous Payment Date. The CPR further assumes that all Leases are the same size
and  amortize  at the same  rate and that  each  Lease  will be  either  paid as
scheduled or prepaid in full.

     The effective  yield to holders of the Notes will depend upon,  among other
things,  the rate at which principal is paid to such Noteholders.  The after-tax
yield to  Noteholders  may be affected by lags between the time interest  income
accrues to Noteholders  and the time the related  interest income is received by
the Noteholders.




                                       60
<PAGE>

Weighted Average Lives of the Notes

     For the purpose of the tables  below,  it is assumed,  among other  things,
that:  (i) the  Closing  Date for the  Notes  occurs on August  23,  1999,  (ii)
distributions  on (A) the Notes  other  than the Class A-1 Notes are made on the
25th day of each month  regardless of the day on which the Payment Date actually
occurs,  and (B) on the Class A-1 Notes  are made on the  actual  Payment  Date,
commencing  on August  25,  1999 in  accordance  with the  priorities  described
herein,  (iii) no  delinquencies  or defaults in the  payment of  principal  and
interest on the Leases are experienced,  (iv) no Lease is repurchased for breach
of a representation  and warranty or otherwise,  (v) the Discount Rate is 7.505%
per annum,  (vi) Prepayments with respect to the Leases are received on the last
day of each Collection  Period,  commencing on July 31, 1999,  (vii) the Initial
Outstanding Principal Amount is $50,293,842 for the Class A-1 Notes, $40,759,879
for the Class A-2 Notes,  $18,280,718  for the Class A-3 Notes,  $48,544,491 for
the Class A-4 Notes,  $7,434,742 for the Class B Notes, $3,936,040 for the Class
C Notes and $1,312,013 for the Class D Notes,  (viii) the Servicer exercises its
Clean-Up Call on the earliest possible date, (ix) the Servicing Fee is 0.50% per
annum, (x) the Trustee Fee is 0.05% per annum, (xi) the Lease pool consists of a
single Lease with an Aggregate  Discounted  Lease Balance equal to  $174,935,104
and (xii) Lease Payments on such Lease are timely  received  (collectively,  the
"Modeling Assumptions").

     Since the tables were  prepared on the basis of the  Modeling  Assumptions,
there are discrepancies between the characteristics of the actual Leases and the
characteristics  of the  Leases  assumed  in  preparing  the  tables.  Any  such
discrepancies  may  have an  effect  upon  the  percentages  of the  Outstanding
Principal  Amount of the Notes and weighted average lives of the Notes set forth
in the tables.  In addition,  since the actual Leases which will be owned by the
Issuer may have characteristics which differ from those assumed in preparing the
tables  set  forth  below  (for  example,   the  actual  Leases  may  experience
delinquencies  or defaults or be repurchased  due to a breach of  representation
and warranty),  the related  weighted average life may be longer or shorter than
as indicated in the tables.

     The following  tables set forth the  percentages  of the initial  principal
amount of the Notes that  would be  outstanding  after each of the dates  shown,
assuming a CPR of 0%, 5%, 7% and 10%.


                                       61
<PAGE>

<TABLE>
<CAPTION>
                PERCENTAGE OF INITIAL AGGREGATE OUTSTANDING PRINCIPAL AMOUNT OUTSTANDING AT STATED PREPAYMENT SPEEDS

    Payment Date                 A-1 Tranche                            A-2 Tranche                          A-3 Tranche
- ------------------------------------------------------------------------------------------------------------------------------------
                     0%        5%        7%       10%        0%        5%       7%      10%        0%        5%       7%      10%
<S>                <C>       <C>       <C>       <C>       <C>       <C>      <C>      <C>       <C>       <C>      <C>      <C>
Closing Date       100.00%   100.00%   100.00%   100.00%   100.00%   100.00%  100.00%  100.00%   100.00%   100.00%  100.00%  100.00%
August, 1999        91.96     90.51     89.91     88.99    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
September, 1999     84.12     81.29     80.13     78.34    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
October, 1999       76.21     72.08     70.38     67.79    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
November, 1999      67.98     62.63     60.44     57.08    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
December, 1999      60.06     53.55     50.89     46.84    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
January, 2000       52.11     44.51     41.42     36.72    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
February, 2000      43.78     35.18     31.69     26.39    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
March, 2000         35.49     25.97     22.11     16.27    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
April, 2000         25.03     14.73     10.57      4.30    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
May, 2000           16.63      5.57      1.11      0.00    100.00    100.00   100.00    94.04    100.00    100.00   100.00   100.00
June, 2000           8.29      0.00      0.00      0.00    100.00     96.30    91.27    83.72    100.00    100.00   100.00   100.00
July, 2000           0.00      0.00      0.00      0.00     99.92     86.73    81.45    73.54    100.00    100.00   100.00   100.00
August, 2000         0.00      0.00      0.00      0.00     90.96     77.18    71.69    63.46    100.00    100.00   100.00   100.00
September, 2000      0.00      0.00      0.00      0.00     82.34     68.04    62.35    53.86    100.00    100.00   100.00   100.00
October, 2000        0.00      0.00      0.00      0.00     73.91     59.14    53.28    44.56    100.00    100.00   100.00   100.00
November, 2000       0.00      0.00      0.00      0.00     65.25     50.09    44.11    35.21    100.00    100.00   100.00   100.00
December, 2000       0.00      0.00      0.00      0.00     56.82     41.35    35.25    26.21    100.00    100.00   100.00   100.00
January, 2001        0.00      0.00      0.00      0.00     48.74     32.99    26.80    17.65    100.00    100.00   100.00   100.00
February, 2001       0.00      0.00      0.00      0.00     40.81     24.84    18.59     9.35    100.00    100.00   100.00   100.00
March, 2001          0.00      0.00      0.00      0.00     33.28     17.12    10.81     1.51    100.00    100.00   100.00   100.00
April, 2001          0.00      0.00      0.00      0.00     25.53      9.27     2.93     0.00    100.00    100.00   100.00    85.79
May, 2001            0.00      0.00      0.00      0.00     18.10      1.76     0.00     0.00    100.00    100.00    89.78    69.05
June, 2001           0.00      0.00      0.00      0.00     10.79      0.00     0.00     0.00    100.00     87.57    73.46    52.81
July, 2001           0.00      0.00      0.00      0.00      3.09      0.00     0.00     0.00    100.00     70.58    56.58    36.13
August, 2001         0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     90.86     54.74    40.85    20.62
September, 2001      0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     75.70     39.81    26.05     6.05
October, 2001        0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     60.82     25.25    11.66     0.00
November, 2001       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     46.70     11.48     0.00     0.00
December, 2001       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     32.97      0.00     0.00     0.00
January, 2002        0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00     16.53      0.00     0.00     0.00
February, 2002       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.33      0.00     0.00     0.00
March, 2002          0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
April, 2002          0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
May, 2002            0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
June, 2002           0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
July, 2002           0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
August, 2002         0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
September, 2002      0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
October, 2002        0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
November, 2002       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
December, 2002       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
January, 2003        0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
February, 2003       0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
March, 2003          0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
April, 2003          0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
May, 2003            0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
June, 2003           0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
July, 2003           0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
August, 2003         0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
September, 2003      0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
October, 2003        0.00      0.00      0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00     0.00     0.00
Weighted Average     0.47      0.41      0.39      0.36      1.46      1.31     1.25     1.17      2.28      2.08     2.00     1.90
Life (years)*
to Call
Weighted Average     0.47      0.41      0.39      0.36      1.46      1.31     1.25     1.17      2.28      2.08     2.00     1.90
Life (years)* to
Maturity
</TABLE>

* The weighted average life of a Class of Notes is determined by (a) multiplying
  the amount of cash  distributions  in reduction of the  Outstanding  Principal
  Amount of the respective Notes by the number of years from the Closing Date to
  such Payment  Date,  (b) adding the  results,  and (c) dividing the sum by the
  respective Initial Outstanding Principal Amount.

This table has been prepared based on the "Modeling  Assumptions" preceding this
table and should be read in conjunction therewith.


                                                                 62
<PAGE>

<TABLE>
<CAPTION>

       PERCENTAGE OF INITIAL AGGREGATE OUTSTANDING PRINCIPAL AMOUNT OUTSTANDING AT STATED PREPAYMENT SPEEDS

    Payment Date                  A-4 Tranche                            B Tranche                           C Tranche
- ------------------------------------------------------------------------------------------------------------------------------------
                     0%         5%       7%        10%       0%         5%      7%      10%        0%        5%       7%       10%
<S>                <C>        <C>      <C>       <C>       <C>       <C>      <C>      <C>       <C>       <C>      <C>      <C>
Closing Date       100.00%    100.00%  100.00%   100.00%   100.00%   100.00%  100.00%  100.00%   100.00%   100.00%  100.00%  100.00%
August, 1999       100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
September, 1999    100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
October, 1999      100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
November, 1999     100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
December, 1999     100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
January, 2000      100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
February, 2000     100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
March, 2000        100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
April, 2000        100.00     100.00   100.00    100.00    100.00    100.00   100.00   100.00    100.00    100.00   100.00   100.00
May, 2000          100.00     100.00   100.00    100.00    100.00    100.00   100.00    97.74    100.00    100.00   100.00    97.74
June, 2000         100.00     100.00   100.00    100.00    100.00     98.60    96.69    93.83    100.00     98.60   96.69     93.83
July, 2000         100.00     100.00   100.00    100.00     99.97     94.97    92.97    89.97     99.97     94.97   92.97     89.97
August, 2000       100.00     100.00   100.00    100.00     96.58     91.36    89.27    86.16     96.58     91.36   89.27     86.16
September, 2000    100.00     100.00   100.00    100.00     93.31     87.89    85.74    82.52     93.31     87.89   85.74     82.52
October, 2000      100.00     100.00   100.00    100.00     90.12     84.52    82.30    79.00     90.12     84.52   82.30     79.00
November, 2000     100.00     100.00   100.00    100.00     86.83     81.09    78.82    75.45     86.83     81.09   78.82     75.45
December, 2000     100.00     100.00   100.00    100.00     83.64     77.78    75.47    72.04     83.64     77.78   75.47     72.04
January, 2001      100.00     100.00   100.00    100.00     80.58     74.61    72.27    68.80     80.58     74.61   72.27     68.80
February, 2001     100.00     100.00   100.00    100.00     77.58     71.52    69.16    65.66     77.58     71.52   69.16     65.66
March, 2001        100.00     100.00   100.00    100.00     74.72     68.60    66.21    62.69     74.72     68.60   66.21     62.69
April, 2001        100.00     100.00   100.00    100.00     71.79     65.62    63.23    59.70     71.79     65.62   63.23     59.70
May, 2001          100.00     100.00   100.00    100.00     68.97     62.78    60.38    56.86     68.97     62.78   60.38     56.86
June, 2001         100.00     100.00   100.00    100.00     66.20     60.00    57.60    54.10     66.20     60.00   57.60     54.10
July, 2001         100.00     100.00   100.00    100.00     63.29     57.12    54.74    51.26     63.29     57.12   54.74     51.26
August, 2001       100.00     100.00   100.00    100.00     60.56     54.42    52.06    48.63     60.56     54.42   52.06     48.63
September, 2001    100.00     100.00   100.00    100.00     57.99     51.89    49.55    46.15     57.99     51.89   49.55     46.15
October, 2001      100.00     100.00   100.00     96.96     55.46     49.41    47.10    43.75     55.46     49.41   47.10     43.75
November, 2001     100.00     100.00    99.27     91.96     53.06     47.07    44.79    41.49     53.06     47.07   44.79     41.49
December, 2001     100.00      99.31    94.33     87.15     50.72     44.81    42.56    39.32     50.72     44.81   42.56     39.32
January, 2002      100.00      93.44    88.60     81.63     47.93     42.16    39.98    36.83     47.93     42.16   39.98     36.83
February, 2002     100.00      87.70    83.01     76.27     45.18     39.57    37.46    34.41     45.18     39.57   37.46     34.41
March, 2002         95.14      82.98    78.40     71.83     42.93     37.44    35.37    32.41     42.93     37.44   35.37     32.41
April, 2002         90.23      78.36    73.90     67.53     40.71     35.36    33.35    30.47     40.71     35.36   33.35     30.47
May, 2002           85.17      73.65    69.34     63.19     38.43     33.23    31.29    28.51     38.43     33.23   31.29     28.51
June, 2002          80.57      69.37    65.20     59.25     36.35     31.30    29.42    26.73     36.35     31.30   29.42     26.73
July, 2002          76.17      65.31    61.27     55.53     34.37     29.47    27.65    25.06     34.37     29.47   27.65     25.06
August, 2002        71.75      61.25    57.37     51.85     32.38     27.64    25.88    23.40     32.38     27.64   25.88     23.40
September, 2002     67.76      57.60    53.85     48.54     30.58     25.99    24.30    21.90     30.58     25.99   24.30     21.90
October, 2002       63.76      53.97    50.36     45.27     28.77     24.35    22.73    20.43     28.77     24.35   22.73     20.43
November, 2002      59.52      50.16    46.73     41.89     26.86     22.63    21.09    18.90     26.86     22.63   21.09     18.90
December, 2002      55.82      46.84    43.56     38.94     25.19     21.14    19.66    17.57     25.19     21.14   19.66     17.57
January, 2003       52.70      44.04    40.88     36.45     23.78     19.87    18.44    16.44     23.78     19.87   18.44     16.44
February, 2003      49.78      41.42    38.38     34.13     22.46     18.69    17.32    15.40     22.46     18.69   17.32     15.40
March, 2003         46.81      38.78    35.87     31.81     21.12     17.50    16.19    14.35     21.12     17.50   16.19     14.35
April, 2003         43.89      36.21    33.43      0.00     19.81     16.34    15.09     0.00     19.81     16.34   15.09      0.00
May, 2003           41.41      34.02    31.35      0.00     18.68     15.35    14.15     0.00     18.68     15.35   14.15      0.00
June, 2003          39.02      31.92     0.00      0.00     17.61     14.40     0.00     0.00     17.61     14.40   0.00       0.00
July, 2003          36.63       0.00     0.00      0.00     16.53      0.00     0.00     0.00     16.53      0.00   0.00       0.00
August, 2003        33.85       0.00     0.00      0.00     15.28      0.00     0.00     0.00     15.28      0.00   0.00       0.00
September, 2003     31.34       0.00     0.00      0.00     14.14      0.00     0.00     0.00     14.14      0.00   0.00       0.00
October, 2003        0.00       0.00     0.00      0.00      0.00      0.00     0.00     0.00      0.00      0.00   0.00       0.00
Weighted Average     3.52       3.29     3.21      3.07      2.53      2.34     2.26     2.15      2.53      2.34   2.26       2.15
Life (years)*
to Call
Weighted Average     3.76       3.53     3.45      3.31      2.74      2.56     2.49     2.39      2.74      2.56   2.49       2.39
Life (years)* to
Maturity
</TABLE>

* The weighted average life of a Class of Notes is determined by (a) multiplying
  the amount of cash  distributions  in reduction of the  Outstanding  Principal
  Amount of the respective Notes by the number of years from the Closing Date to
  such Payment  Date,  (b) adding the  results,  and (c) dividing the sum by the
  respective Initial Outstanding Principal Amount.

This table has been prepared based on the "Modeling  Assumptions" preceding this
table and should be read in conjunction therewith.


                                       63
<PAGE>


                   PERCENTAGE OF INITIAL AGGREGATE OUTSTANDING
            PRINCIPAL AMOUNT OUTSTANDING AT STATED PREPAYMENT SPEEDS


    Payment Date                           D Tranche
- --------------------------------------------------------------------------------
                            0%           5%          7%          10%
Closing Date              100.00%      100.00%     100.00%      100.00%
August, 1999              100.00       100.00      100.00       100.00
September, 1999           100.00       100.00      100.00       100.00
October, 1999             100.00       100.00      100.00       100.00
November, 1999            100.00       100.00      100.00       100.00
December, 1999            100.00       100.00      100.00       100.00
January, 2000             100.00       100.00      100.00       100.00
February, 2000            100.00       100.00      100.00       100.00
March, 2000               100.00       100.00      100.00       100.00
April, 2000               100.00       100.00      100.00       100.00
May, 2000                 100.00       100.00      100.00        97.74
June, 2000                100.00        98.60       96.69        93.83
July, 2000                 99.97        94.97       92.97        89.97
August, 2000               96.58        91.36       89.27        86.16
September, 2000            93.31        87.89       85.74        82.52
October, 2000              90.12        84.52       82.30        79.00
November, 2000             86.83        81.09       78.82        75.45
December, 2000             83.64        77.78       75.47        72.04
January, 2001              80.58        74.61       72.27        68.80
February, 2001             77.58        71.52       69.16        65.66
March, 2001                74.72        68.60       66.21        62.69
April, 2001                71.79        65.62       63.23        59.70
May, 2001                  68.97        62.78       60.38        56.86
June, 2001                 66.20        60.00       57.60        54.10
July, 2001                 63.29        57.12       54.74        51.26
August, 2001               60.56        54.42       52.06        48.63
September, 2001            57.99        51.89       49.55        46.15
October, 2001              55.46        49.41       47.10        43.75
November, 2001             53.06        47.07       44.79        41.49
December, 2001             50.72        44.81       42.56        39.32
January, 2002              47.93        42.16       39.98        36.83
February, 2002             45.18        39.57       37.46        34.41
March, 2002                42.93        37.44       35.37        32.41
April, 2002                40.71        35.36       33.35        30.47
May, 2002                  38.43        33.23       31.29        28.51
June, 2002                 36.35        31.30       29.42        26.73
July, 2002                 34.37        29.47       27.65        25.06
August, 2002               32.38        27.64       25.88        23.40
September, 2002            30.58        25.99       24.30        21.90
October, 2002              28.77        24.35       22.73        20.43
November, 2002             26.86        22.63       21.09        18.90
December, 2002             25.19        21.14       19.66        17.57
January, 2003              23.78        19.87       18.44        16.44
February, 2003             22.46        18.69       17.32        15.40
March, 2003                21.12        17.50       16.19        14.35
April, 2003                19.81        16.34       15.09         0.00
May, 2003                  18.68        15.35       14.15         0.00
June, 2003                 17.61        14.40        0.00         0.00
July, 2003                 16.53         0.00        0.00         0.00
August, 2003               15.28         0.00        0.00         0.00
September, 2003            14.14         0.00        0.00         0.00
October, 2003               0.00         0.00        0.00         0.00
Weighted Average            2.53         2.34        2.26         2.15
Life (years)* to Call
Weighted Average            2.74         2.56        2.49         2.39
Life (years)* to
Maturity

* The weighted average life of a Class of Notes is determined by (a) multiplying
  the amount of cash  distributions  in reduction of the  Outstanding  Principal
  Amount of the respective Notes by the number of years from the Closing Date to
  such Payment  Date,  (b) adding the  results,  and (c) dividing the sum by the
  respective Initial Outstanding Principal Amount.

This table has been prepared based on the "Modeling  Assumptions" preceding this
table and should be read in conjunction therewith.



                                       64
<PAGE>

                                       LEASE CASH FLOW

<TABLE>
<CAPTION>
Collection Period           Scheduled Cash Flow    Collection Period     Scheduled Cash Flow
- -----------------           -------------------    -----------------     -------------------
<S>                           <C>                  <C>                    <C>
July, 1999                    $5,138,321.09        January, 2003          $1,824,675.96
August, 1999                   5,010,975.27        February, 2003          1,848,749.46
September, 1999                5,022,620.51        March, 2003             1,804,101.51
October, 1999                  5,156,746.81        April, 2003             1,551,010.11
November, 1999                 4,976,701.51        May, 2003               1,486,552.32
December, 1999                 4,969,211.51        June, 2003              1,486,553.66
January, 2000                  5,133,635.79        July, 2003              1,688,292.59
February, 2000                 5,084,810.96        August, 2003            1,532,823.89
March, 2000                    6,152,930.76        September, 2003         1,328,333.07
April, 2000                    5,080,856.54        October, 2003           1,275,779.86
May, 2000                      5,027,193.16        November, 2003            922,912.59
June, 2000                     5,011,181.05        December, 2003            872,526.79
July, 2000                     5,011,736.67        January, 2004             849,139.79
August, 2000                   4,822,396.37        February, 2004            803,663.79
September, 2000                4,709,691.84        March, 2004               800,422.79
October, 2000                  4,794,218.50        April, 2004               747,605.65
November, 2000                 4,656,259.05        May, 2004                 783,240.78
December, 2000                 4,465,775.63        June, 2004                699,691.89
January, 2001                  4,372,948.20        July, 2004              1,404,761.67
February, 2001                 4,162,899.92        August, 2004              647,390.66
March, 2001                    4,239,322.45        September, 2004           647,390.66
April, 2001                    4,071,038.72        October, 2004             939,355.66
May, 2001                      3,989,648.41        November, 2004            752,635.66
June, 2001                     4,149,199.28        December, 2004            579,350.66
July, 2001                     3,889,728.22        January, 2005             579,350.66
August, 2001                   3,681,550.08        February, 2005            516,394.06
September, 2001                3,603,649.12        March, 2005               499,359.06
October, 2001                  3,423,620.45        April, 2005               474,724.06
November, 2001                 3,321,742.77        May, 2005                 505,309.06
December, 2001                 3,876,859.90        June, 2005                409,534.06
January, 2002                  3,804,185.98        July, 2005                339,558.06
February, 2002                 3,157,038.62        August, 2005              314,893.06
March, 2002                    3,097,213.09        September, 2005           301,510.50
April, 2002                    3,159,485.66        October, 2005             165,961.86
May, 2002                      2,890,260.13        November, 2005            143,397.95
June, 2002                     2,755,450.21        December, 2005            126,072.50
July, 2002                     2,753,438.27        January, 2006             126,072.50
August, 2002                   2,494,567.57        February, 2006            101,996.27
September, 2002                2,490,297.54        March, 2006               101,996.27
October, 2002                  2,610,094.74        April, 2006                98,534.27
November, 2002                 2,290,394.47        May, 2006                  54,098.27
December, 2002                 1,950,627.27
</TABLE>


                                       65
<PAGE>

     The Leases will not have the  characteristics  assumed above, and there can
be no assurance that (i) the Leases will prepay at any of the rates shown in the
tables or at any other  particular rate or will prepay  proportionately  or (ii)
the weighted average lives of the Notes will be as calculated above. Because the
rate of  distributions  of principal of the Notes will be a result of the actual
amortization  (including  prepayments) of the Leases,  which will include Leases
that have  remaining  terms to stated  maturity  shorter  or longer  than  those
assumed,  the  weighted  average  lives of the Notes will  differ from those set
forth  above,  even  if all of  the  Leases  prepay  at the  indicated  constant
prepayment rates.

     The effective  yield to Noteholders  will depend upon,  among other things,
the price at which such Notes are purchased, and the amount of and rate at which
principal,  including both scheduled and Lease Payments thereof,  is paid to the
Noteholders. See "Risk Factors -- Maturity and Prepayment Considerations".


                           LEGAL ASPECTS OF THE LEASES

General

     The Leases  that are to be  included in the Pool of Assets will be "chattel
paper" as  defined  in the  Uniform  Commercial  Code.  Pursuant  to the UCC,  a
purchaser  of chattel  paper must take the same  action as a secured  party in a
transaction creating a security interest in chattel paper in order to protect or
perfect its interest in chattel paper.  The Transferor,  the Servicer and/or the
Seller will cause the filing of appropriate UCC-1 financing  statements covering
the Leases to be made with the appropriate governmental  authorities.  Under the
Servicing  Agreement,  the Servicer will be obligated  from time to time to take
such actions as are  necessary to protect,  perfect and preserve the Issuer's or
the Trustee's interests in the Leases and their proceeds, as the case may be.

The Equipment

     The Seller will convey the  Seller's  interest in the related  Equipment to
the  Transferor.  UCC  financing  statements  will not be filed to  perfect  any
security interest in the Equipment.  Moreover,  in the event of the repossession
and resale of Equipment, it may be subject to a superior lien. In such case, the
senior lienholder may be entitled to be paid the full amount of the indebtedness
owed to it out of the sale proceeds before such proceeds could be applied to the
payment of claims of the Servicer.

     In the  event of a  default  by a  Lessee,  the  Servicer  on behalf of the
Trustee may take action to enforce  such  Defaulted  Lease by  repossession  and
resale or re-lease of the  Equipment.  Under the UCC in most states,  a creditor
can,  without prior notice to the debtor,  repossess assets securing a defaulted
contract by the Lessee's  voluntary  surrender of such assets or by  "self-help"
repossession  that  does not  involve  a breach  of the  peace  and by  judicial
process.

     In the event of a default by the Lessee,  some  jurisdictions  require that
the Lessee be notified of the default and be given a time period within which it
may  cure  the  default  prior  to  repossession.   Generally,   this  right  of
reinstatement  may be exercised on a limited number of occasions in any one-year
period.

     The UCC and other  state laws place  restrictions  on  repossession  sales,
including requirements that the secured party provide the Lessee with reasonable
notice of the date,  time and place of any  public  sale  and/or  the date after
which any private sale of the  collateral  may be held and that any such sale be
conducted in a  commercially  reasonable  manner.  The  Servicing  Agreement may
require  the  Servicer  to sell  promptly  any  repossessed  item of  Equipment,
reacquire  such  Equipment  from the Issuer,  re-lease  such  Equipment  for the
benefit of the Noteholders.

     Under most state laws, a Lessee has the right to redeem  collateral for its
obligations  prior to  actual  sale by paying to the  secured  party the  unpaid
balance of the obligation plus reasonable expenses for repossession, holding and
preparing the collateral for  disposition  and arranging for its sale,  plus, to
the extent  provided for in the written  agreement  of the  parties,  reasonable
attorneys' fees.

     In addition, because the market value of the equipment of the type financed
pursuant to the Leases generally  declines with age and because of obsolescence,
the net  disposition  proceeds of  Equipment  at any time during the term of the
Lease may be less than the  outstanding  balance on the Lease  which it secures.
Because of this,


                                       66
<PAGE>

and because other creditors may have rights in the related Equipment superior to
those of the Issuer,  the Servicer may not be able to recover the entire  amount
due on a Defaulted  Lease in the event that the Servicer elects to repossess and
sell such Equipment at any time.

     Under the UCC and laws applicable in most states, a creditor is entitled to
obtain a deficiency  judgment from a Lessee for any  deficiency on  repossession
and resale of the asset securing the unpaid  balance of such Lessee's  contract.
However, some states impose prohibitions or limitations on deficiency judgments.
In most jurisdictions,  the courts, in interpreting the UCC, would impose upon a
creditor an obligation to repossess the equipment in a  commercially  reasonable
manner and to  "mitigate  damages" in the event of a Lessee's  failure to cure a
default.  The  creditor  would be required to exercise  reasonable  judgment and
follow acceptable  commercial practice in seizing and disposing of the equipment
and to offset  the net  proceeds  of such  disposition  against  its  claim.  In
addition,  a Lessee may successfully invoke an election of remedies defense to a
deficiency  claim in the event that the Servicer's  repossession and sale of the
Equipment  is found to be a  retention  discharging  the Lessee from all further
obligations under UCC Section 9-505(2).  If a deficiency  judgment were granted,
the judgment would be a personal  judgment against the Lessee for the shortfall,
but a  defaulting  Lessee  may  not  have  sufficient  assets  to  satisfy  such
judgments.  Therefore, it may not be useful to seek a deficiency judgment or, if
one is obtained, it may be settled at a significant discount or uncollectible.

     Certain  statutory  provisions,  including federal and state bankruptcy and
insolvency  laws,  may also limit the ability of the Servicer to  repossess  and
resell  collateral  or  obtain  a  deficiency  judgment.  In  the  event  of the
bankruptcy or reorganization of a Lessee,  various  provisions of the Bankruptcy
Code of 1978 (the  "Bankruptcy  Code") and related  laws may  interfere  with or
eliminate the ability of the Servicer or the Trustee to enforce its rights under
the Lease Receivables. If bankruptcy proceedings were instituted in respect of a
Lessee,  the Trustee could be prevented from continuing to collect  payments due
from or on behalf of such  Lessee or  exercising  any  remedies  assigned to the
Trustee without the approval of the bankruptcy  court,  and the bankruptcy court
could  permit  the Lessee to use or dispose of the  Equipment  and  provide  the
Trustee  with a lien on  substitute  collateral,  so  long  as  such  substitute
collateral  constituted  "adequate  protection"  as defined under the Bankruptcy
Code.

     In addition,  certain of the Lessees may be governmental entities.  Payment
by  governmental  authorities of amounts due under such Leases may be contingent
upon legislative  approval.  Further, the assignment of such payment obligations
may be void or voidable if not done in  compliance  with  applicable  government
rules and regulations.  Accordingly,  payment delays and collection difficulties
may limit collections with respect to certain governmental Leases.

     These UCC and bankruptcy  provisions,  in addition to the possible decrease
in value of a repossessed  item of Equipment,  may limit the amount  realized on
the sale of the collateral to less than the amount due on the related Lease.


                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The  following is a discussion of all of the material  anticipated  federal
income tax consequences to investors of the purchase,  ownership and disposition
of the Notes offered  hereby.  The  discussion is based upon laws,  regulations,
rulings and  decisions  now in effect,  all of which are subject to change.  The
discussion  below does not  purport to deal with all  federal  tax  consequences
applicable  to all  categories  of  investors,  some of which may be  subject to
special  rules.  Investors  are  urged to  consult  their  own tax  advisors  in
determining the particular federal,  state and local consequences to them of the
purchase, ownership and disposition of the Notes.

     The following  discussion  addresses  lease-backed  notes such as the Notes
that are intended to be treated for federal income tax purposes as  indebtedness
secured by the underlying Lease Receivables.

Tax Characterization of the Issuer

     Tax  counsel is of the  opinion  that the Issuer  will not be treated as an
association  (or a publicly  traded  partnership)  taxable as a corporation  for
federal income tax purposes.




                                       67
<PAGE>

Tax Characterization of the Notes

     In the opinion of Tax Counsel,  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,  the Offered Notes will be
treated as indebtedness  for federal income tax purposes.  Interest on the Notes
will be taxable as ordinary income for federal income tax purposes when received
by  Noteholders  using  the  cash  method  of  accounting  and when  accrued  by
Noteholders  using the  accrual  method  of  accounting.  Noteholders  using the
accrual  method of accounting  may be required to report income for tax purposes
in advance of receiving a corresponding  cash distribution with which to pay the
related  tax.  Interest  received on the Notes also may  constitute  "investment
income" for purposes of limitations in the Code concerning the  deductibility of
investment interest expense.

     Although  it is the  opinion  of Tax  Counsel  that the  Offered  Notes are
properly  characterized  as  indebtedness  for federal  income tax purposes,  no
assurance can be given that this debt characterization of the Offered Notes will
prevail.  If any class of Notes were  treated as an  ownership  interest  in the
Leases, all income on the Leases would be income to the holders of such class of
Notes,  and related fees and expenses would generally be deductible  (subject to
the limitations on the  deductibility  of miscellaneous  itemized  deductions by
individuals)  and the market  discount and premium  provisions of the Code might
apply to a purchase of the Notes.

     If, alternatively, any class of Notes were treated as an equity interest in
the Issuer, the Issuer might be classified as a partnership or as an association
taxable  as  a  corporation  or  a  publicly  traded  partnership  taxable  as a
corporation.  If such class of Notes were treated as interests in a partnership,
each item of income,  gain,  loss,  deduction and credit  generated  through the
ownership of the Equipment and the Lease Receivables by the partnership would be
passed  through to  Noteholders  of such class,  as  partners  in a  partnership
according  to  their  respective  interests  therein.  The  timing,  amount  and
character of the income or expenses reportable by the Noteholders as partners in
a  partnership  could  differ  from the  income or  expenses  reportable  by the
Noteholders as holders of debt. If the Noteholders  were treated as partners,  a
cash basis  Noteholder might be required to report income when it accrues to the
partnership  rather  than when it is received by the  Noteholder.  Moreover,  if
Notes were treated as interests in a  partnership,  an  individual  Noteholder's
share  of  expenses  of  the  partnership   (e.g.,   Servicing  Fees)  would  be
miscellaneous  itemized deductions that in the aggregate are allowed only to the
extent they exceed two percent of the  individual  Noteholder's  adjusted  gross
income,  meaning  that the  individual  Noteholder  might be taxed on a  greater
amount of income  than the stated  interest on his or her Notes.  Finally,  if a
Note were treated as a partnership  interest,  any taxable income allocated to a
Holder  that is a pension,  profit  sharing or  employee  benefit  plan or other
tax-exempt, could constitute "unrelated business taxable income".

     If the Notes  were  treated as  interests  in an  association  taxable as a
corporation  or a publicly  traded  partnership  taxable as a  corporation,  the
resulting  entity would be subject to federal  income tax at corporate tax rates
on its taxable income generated by ownership of the Lease Receivables. Moreover,
distributions  by the entity on the Notes  probably  would not be  deductible in
computing the entity's  taxable income and all or part of any  distributions  to
Noteholders  would  probably  be  treated as  dividends.  The  imposition  of an
entity-level  tax  could  result  in a  reduced  amount  of cash  available  for
distributions to Noteholders.

     Since the Issuer will treat the Notes as  indebtedness  for federal  income
tax purposes,  the Trustee (and Participants and Indirect Participants) will not
attempt to satisfy the tax reporting  requirements  that would apply under these
alternative  characterizations of the Notes. Further, if the IRS were to contend
successfully  that the Notes are  interests  in a  publicly  traded  partnership
taxable as a  corporation,  additional tax  consequences  would apply to foreign
Noteholders.  Investors  are urged to consult their own tax advisors with regard
to the potential application of those provisions.

Discount and Premium

     A Note purchased for an amount other than its outstanding  principal amount
will be subject to the rules governing original issue discount,  market discount
or premium.  In very general terms,  (i) original issue discount is treated as a
form of  interest  and must be  included in a  beneficial  owner's  income as it
accrues  (regardless  of the  beneficial  owner's  regular method of accounting)
using a constant  yield  method;  (ii)  market  discount  is treated as ordinary
income and must be included in a beneficial owner's income as principal payments
are made on the Note


                                       68
<PAGE>

(or upon a sale of a Note); and (iii) if a beneficial  owner so elects,  premium
may be  amortized  over the life of the Note and offset  against  inclusions  of
interest income. These tax consequences are discussed in greater detail below.

     Original Issue Discount. In general, a Note will be considered to be issued
with  original  issue  discount  equal to the  excess,  if any,  of its  "stated
redemption price at maturity" over its "issue price".  The issue price of a Note
is the initial offering price to the public  (excluding bond houses and brokers)
at which a  substantial  number of the Notes  were  sold.  The issue  price also
includes any accrued  interest  attributable to the period between the beginning
of the first  Remittance  Period and the closing date relating to such series of
Notes (the "Closing  Date").  The stated  redemption price at maturity of a Note
that has a notional  principal  amount or receives  principal only or that is or
may provide for accruals of interest is equal to the sum of all distributions to
be made under such Note.  The stated  redemption  price at maturity of any other
Note is its stated principal amount, plus an amount equal to the excess (if any)
of the interest payable on the first Payment Date over the interest that accrues
for the period from the Closing Date to the first Payment Date. The Trustee will
supply, at the time and in the manner required by the IRS, to beneficial owners,
brokers and middlemen  information  with respect to the original  issue discount
accruing on the Notes.

     Notwithstanding  the general  definition,  original  issue discount will be
treated as zero if such  discount  is less than  0.25% of the stated  redemption
price at maturity of the Note  multiplied  by its  weighted  average  life.  The
weighted  average life of a Note is apparently  computed for this purpose as the
sum, for all distributions  included in the stated redemption price at maturity,
of the  amounts  determined  by  multiplying  (i) the number of  complete  years
(rounding  down for partial years) from the Closing Date until the date on which
each such  distribution  is  expected to be made under the  assumption  that the
Lease Receivables prepay at the rate specified under the heading "Prepayment and
Yield  Considerations"  (the  "Prepayment  Assumption") by (ii) a fraction,  the
numerator of which is the amount of such  distribution  and the  denominator  of
which is the Note's stated redemption price at maturity.  Even if original issue
discount is treated as zero under this rule, the actual amount of original issue
discount must be allocated to the principal  distributions on the Note and, when
each such distribution is received, gain equal to the discount allocated to such
distribution will be recognized.

     The  adjusted  issue price of a Note at any time will equal the issue price
of the Note,  increased by the aggregate  amount of previously  accrued original
issue  discount  with  respect  to that Note,  and  reduced by the amount of any
distributions  made on that  Note as of that  time of  amounts  included  in the
stated redemption price at maturity. The original issue discount accruing during
any accrual period will then be allocated  ratably to each day during the period
to determine the daily portion of original issue discount.

     A subsequent  purchaser of a Note that  purchases  such Note at a cost less
than its remaining stated  redemption price at maturity also will be required to
include in gross  income  for each day on which it holds  such  Note,  the daily
portion of original  issue  discount with respect to such Note (but reduced,  if
the cost of such Note to such purchaser  exceeds its adjusted issue price, by an
amount  equal to the  product  of (i) such  daily  portion  and (ii) a  constant
fraction,  the numerator of which is such excess and the denominator of which is
the sum of the daily  portions of original  issue  discount on such Note for all
days on or after the day of purchase).

     Market  Discount.  A  beneficial  owner that  purchases  a Note at a market
discount, that is, at a purchase price less than the remaining stated redemption
price at maturity of such Note (or,  in the case of a Note with  original  issue
discount, its adjusted issue price), will be required to allocate each principal
distribution  first to  accrued  market  discount  on the  Note,  and  recognize
ordinary  income to the extent such  distribution  does not exceed the aggregate
amount of  accrued  market  discount  on such Note not  previously  included  in
income. With respect to Notes that have unaccrued original issue discount,  such
market  discount  must be included in income in addition to any  original  issue
discount. A beneficial owner that incurs or continues  indebtedness to acquire a
Note at a market  discount may also be required to defer the deduction of all or
a portion of the interest on such indebtedness until the corresponding amount of
market  discount is included in income.  In general terms,  market discount on a
Note may be treated as accruing either (i) under a constant yield method or (ii)
in proportion to remaining  accruals of original issue  discount,  if any, or if
none, in proportion to remaining  distributions  of interest on the Note, in any
case  taking into  account  the  Prepayment  Assumption.  The Trustee  will make
available,  as required by the IRS, to  beneficial  owners of Notes  information
necessary to compute the accrual of market discount.

     Notwithstanding  the  above  rules,  market  discount  on a  Note  will  be
considered  to be zero if such  discount  is less  than  0.25% of the  remaining
stated  redemption  price at maturity of such Note  multiplied  by its


                                       69
<PAGE>

weighted  average  remaining life.  Weighted  average  remaining life presumably
would be calculated in a manner  similar to weighted  average life,  taking into
account payments (including prepayments) prior to the date of acquisition of the
Note by the  subsequent  purchaser.  If market  discount on a Note is treated as
zero under this rule, the actual amount of market  discount must be allocated to
the  remaining  principal   distributions  on  the  Note  and,  when  each  such
distribution  is  received,  gain  equal  to  the  discount  allocated  to  such
distribution will be recognized.

     Premium.  A purchaser of a Note that  purchases such Note at a cost greater
than its  remaining  stated  redemption  price at maturity will be considered to
have purchased such Note (a "Premium Note") at a premium.  Such a purchaser need
not include in income any remaining original issue discount and may elect, under
section  171(c)(2) of the Tax Code, to treat such premium as  "amortizable  bond
premium".  If a  beneficial  owner  makes  such an  election,  the amount of any
interest  payment that must be included in such  beneficial  owner's  income for
each  period  ending on a Payment  Date will be  reduced  by the  portion of the
premium  allocable to such period based on the Premium Note's yield to maturity.
Such premium  amortization  should be made using constant yield  principles.  If
such election is made by the beneficial  owner,  the election will also apply to
all bonds the  interest on which is not  excludible  from gross  income  ("fully
taxable  bonds")  held by the  beneficial  owner at the  beginning  of the first
taxable year to which the election  applies and to all such fully  taxable bonds
thereafter acquired by it, and is irrevocable without the consent of the IRS. If
such an election is not made, (i) such a beneficial  owner must include the full
amount of each  interest  payment in income as it accrues,  and (ii) the premium
must be allocated to the  principal  distributions  on the Premium Note and when
each such  distribution  is received,  a loss equal to the premium  allocated to
such  distribution  will be  recognized.  Any tax  benefit  from the premium not
previously  recognized will be taken into account in computing gain or loss upon
the sale or disposition of the Premium Note.

     Special  Election.  For any Note  acquired  on or after  April 4,  1994,  a
beneficial  owner may elect to  include  in gross  income  all  "interest"  that
accrues  on the Note by using a  constant  yield  method.  For  purposes  of the
election,  the term "interest" includes stated interest,  acquisition  discount,
original issue discount, de minimis original issue discount, market discount, de
minimis  market  discount and unstated  interest as adjusted by any  amortizable
bond premium or acquisition  premium.  A beneficial owner should consult its own
tax  advisor  regarding  the time and  manner  of  making  and the  scope of the
election and the implementation of the constant yield method.

Backup Withholding

     Distributions  of  interest  and  principal,  as well as  distributions  of
proceeds from the sale of Notes, may be subject to the "backup  withholding tax"
under  Section  3406 of the Tax  Code  at a rate  of 31% if  recipients  of such
distributions fail to furnish to the payor certain information,  including their
taxpayer  identification  numbers,  or otherwise  fail to establish an exemption
from such tax.  Any amounts  deducted  and  withheld  from a  distribution  to a
recipient would be allowed as a credit against such  recipient's  federal income
tax. Furthermore,  certain penalties may be imposed by the IRS on a recipient of
distributions  that is required to supply information but that does not do so in
the proper manner.

     The  Internal  Revenue  Service has issued  regulations  (the  "Withholding
Regulations"), which change some of the rules regarding some of the presumptions
currently  available relating to information  reporting and backup  withholding.
The Withholding  Regulations would provide alternative methods of satisfying the
beneficial ownership certification requirement.  The Withholding Regulations are
effective January 1, 2001,  although valid withholding  certificates will remain
current  until the earlier of December 31, 2000 or the due date of expiration of
the certificate under the rules as currently in effect.

Foreign Investors

     The Notes.  Distributions  made on a Note to, or on behalf of, a beneficial
owner  that is not a U.S.  Person  generally  will be exempt  from U.S.  federal
income and withholding taxes. The term "U.S. Person" means a citizen or resident
of the United  States,  a  corporation,  partnership  or other entity created or
organized in or under the laws of the United States or any political subdivision
thereof,  an estate that is subject to U.S. federal income tax regardless of the
source  of its  income,  or a trust if a court  within  the  United  States  can
exercise  primary  supervision over its  administration  and at least one United
States  person has the  authority  to control all  substantial  decisions of the
trust.  This exemption is applicable  provided (a) the  beneficial  owner is not
subject to U.S. tax as a result of a connection  to the United States other than
ownership  of the  Note,  (b)  the  beneficial  owner  signs a  statement  under
penalties of perjury that  certifies  that such  beneficial  owner is not a U.S.
Person,  and provides the name and address


                                       70
<PAGE>

of such beneficial  owner,  and (c) the last U.S. Person in the chain of payment
to the beneficial  owner receives such statement from such beneficial owner or a
financial  institution  holding on its behalf and does not have actual knowledge
that such  statement is false.  Beneficial  owners  should be aware that the IRS
might take the position that this exemption does not apply to a beneficial owner
that is a "controlled foreign corporation"  described in Section 881(c)(3)(C) of
the Tax Code.

     If income or gain with respect to a Note is  effectively  connected  with a
U.S.  trade or business  carried on by a  Noteholder  who or which is not a U.S.
person, the 30 percent withholding tax will not apply but the Noteholder will be
subject  to U.S.  federal  income  tax at  graduated  rates  applicable  to U.S.
persons.

     The Withholding  Regulations would require,  in the case of Notes held by a
foreign partnership,  that (x) the certification  described above be provided by
the  partners  rather than by the foreign  partnership  and (y) the  partnership
provide certain information,  including a United States taxpayer  identification
number. See "Backup  Withholding"  above. A look-through rule would apply in the
case of tiered  partnerships.  Non-U.S.  Persons  should  consult  their own tax
advisors regarding the application to them of the Withholding Regulations.


                       STATE AND LOCAL TAX CONSIDERATIONS

     Potential  Noteholders  should  consider  the state and  local  income  tax
consequences of the purchase,  ownership and disposition of the Notes. State and
local income tax laws may differ  substantially  from the corresponding  federal
law, and this  discussion  does not purport to describe any aspect of the income
tax laws of any  state or  locality.  Therefore,  potential  Noteholders  should
consult  their own tax advisors  with respect to the various state and local tax
consequences of an investment in the Notes.


                              ERISA CONSIDERATIONS

     Section 406 of ERISA and Section  4975 of the Tax Code  prohibit a pension,
profit  sharing,  or other  employee  benefit  plan  from  engaging  in  certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or  "disqualified  persons"  under the Tax Code with  respect to the
plan.  ERISA also imposes certain duties on persons who are fiduciaries of plans
subject to ERISA and prohibits certain  transactions  between a plan and parties
in interest  with respect to such plans.  Under ERISA,  any person who exercises
any authority or control  respecting the management or disposition of the assets
of a plan is  considered  to be a  fiduciary  of such plan  (subject  to certain
exceptions not here  relevant).  A violation of these  "prohibited  transaction"
rules may generate excise tax and other liabilities under ERISA and the Tax Code
for such persons.

     In addition to the matters  described  below,  purchasers of Notes that are
insurance companies should consult with their counsel with respect to the United
States Supreme Court case  interpreting  the fiduciary  responsibility  rules of
ERISA,  John Hancock Mutual Life Insurance Co. v. Harris Trust and Savings Bank,
114 S. Ct. 517 (1993). In John Hancock, the Supreme Court ruled that assets held
in an insurance  company's general account may be deemed to be "plan assets" for
ERISA  purposes  under  certain  circumstances.  Prospective  purchasers  should
determine  whether the decision  affects their ability to make  purchases of the
Notes.

     Certain  transactions  involving  the Issuer might be deemed to  constitute
prohibited  transactions  under  ERISA and the Tax Code if assets of the  Issuer
were deemed to be "plan assets" of an employee  benefit plan subject to ERISA or
the Tax Code,  or an  individual  retirement  account (an "IRA"),  or any entity
whose  underlying  assets are deemed to be assets of an employee benefit plan or
an IRA by reason of such  employee  benefit  plan's or such IRA's  investment in
such entity (each a "Benefit  Plan").  Under a  regulation  issued by the United
States  Department  of Labor (the "Plan Assets  Regulation"),  the assets of the
Issuer  would be treated as plan  assets of a Benefit  Plan for the  purposes of
ERISA and the Tax Code only if the Benefit Plan acquires an "equity interest" in
the Issuer and none of the exceptions contained in the Plan Assets Regulation is
applicable. An equity interest is defined under the Plan Assets Regulation as an
interest  other  than an  instrument  which is  treated  as  indebtedness  under
applicable local law and which has no substantial  equity features.  The Offered
Notes should be treated as indebtedness  without substantial equity features for
purposes of the Plan Assets Regulation. This determination is based in part upon
the  traditional  debt features of the Offered  Notes,  including the reasonable
expectation of purchasers of Offered Notes that the Offered Notes will be repaid
when due,  as well as the  absence  of  conversion


                                       71
<PAGE>

rights,  warrants and other typical equity  features.  The debt treatment of the
Offered Notes for ERISA  purposes  could change if the Issuer  incurred  losses.
However,  even if the  Offered  Notes  are  treated  as  indebtedness  for ERISA
purposes,  the  acquisition  or holding  of  Offered  Notes by or on behalf of a
Benefit Plan could be considered to give rise to a prohibited transaction if the
Issuer  or  any of  its  affiliates  is or  becomes,  a  party  in  interest  or
disqualified  person with respect to such Benefit  Plan.  In such case,  certain
exemptions from the prohibited  transaction rules could be applicable  depending
on the type and  circumstances  of the plan  fiduciary  making the  decision  to
acquire a Note.  Included among these  exemptions  are:  Prohibited  Transaction
Class Exemption ("PTCE") 90-1, regarding investments by insurance company pooled
separate  accounts;   PTCE  91-38,  regarding  investments  by  bank  collective
investment funds; PTCE 95-60, regarding investments by insurance company general
accounts;  PTCE 96-23,  regarding  transactions by in-house asset managers;  and
PTCE 84-14, regarding transactions by "qualified  professional assets managers".
Each  investor  using the assets of a Benefit  Plan which  acquires  the Offered
Notes,  or to whom the  Offered  Notes are  transferred,  will be deemed to have
represented that the acquisition and continued holding of the Offered Notes will
be covered by a Department of Labor class exemption.

     Employee  plans that are  government  plans (as defined in Section 3(32) of
ERISA) and certain  church plans (as defined in Section 3(53) of ERISA,  are not
subject to ERISA;  however,  such plans may be subject to  comparable  state law
restrictions.

     Any  Benefit  Plan  fiduciary  considering  the  purchase  of a Note should
consult with its counsel with respect to the  potential  applicability  of ERISA
and the Code to such  investment.  Moreover,  each Benefit Plan fiduciary should
determine whether,  under the general fiduciary standards of investment prudence
and  diversification,  an investment in the Offered Notes is appropriate for the
Benefit Plan,  taking into account the overall  investment policy of the Benefit
Plan and the composition of the Benefit Plan's investment portfolio.


                                USE OF PROCEEDS

     The  proceeds  from the sale of the Notes  will be applied by the Issuer to
the acquisition of the related Lease  Receivables from the Transferor and by the
Transferor to the acquisition of the related Lease Receivables from the Seller.


                                     RATINGS

     It is a condition to the  issuance of the Offered  Notes that the Class A-1
Notes be rated  "A-1+" by S&P and  "D-1+"  by DCR,  the Class A-2 Notes be rated
"AAA" by S&P and "AAA" by DCR,  the  Class  A-3 Notes be rated  "AAA" by S&P and
"AAA" by DCR,  the Class A-4 Notes be rated  "AAA" by S&P and "AAA" by DCR,  the
Class B Notes be  rated  "A" by S&P and "A" by DCR,  the  Class C Notes be rated
"BBB" by S&P and "BBB" by DCR,  and the  Class D Notes be rated  "BB" by S&P and
"BB" by DCR. 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 not 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 Leases  and,  therefore,  does not
address the effect of the rate of  Prepayments on the return of principal to the
Noteholders.  Such ratings do not  constitute a  recommendation  to buy, sell or
hold any Notes.


                              PLAN OF DISTRIBUTION

     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement")  for the sale of the Offered Notes dated August
18, 1999 the Issuer has agreed to sell and First  Union  Capital  Markets  Corp.
(the  "Underwriter")  has agreed to purchase,  the Offered Notes.  Purchasers of
Offered Notes,  including dealers, may, depending on the facts and circumstances
of such  purchases,  be deemed to be  "underwriters"


                                       72
<PAGE>

within the meaning of the Securities  Act in connection  with reoffers and sales
by them of Notes.  Holders of Offered  Notes  should  consult  with their  legal
advisors  in this  regard  prior to any such  reoffer  or sale.  The  Issuer  is
affiliated with Charter.

     In the Underwriting  Agreement,  the Underwriter has agreed, subject to the
terms and conditions  therein,  to purchase all the Offered Notes offered hereby
if  any  of  such  Offered  Notes  are  purchased.  The  Underwriting  Agreement
pertaining to the sale of the Offered Notes will provide that the obligations of
the Underwriter will be subject to certain conditions precedent.

     The  Underwriter  has  advised  the Issuer  that it  proposes  to offer the
Offered Notes  purchased by the Underwriter for sale from time to time in one or
more negotiated  transactions or otherwise,  at market prices  prevailing at the
time of sale, at prices  related to such market prices or at negotiated  prices.
In connection  with the sale of the Offered Notes,  the  Underwriter may receive
compensation  from the  Issuer  or from  purchasers  of the Notes in the form of
discounts,   concessions  or  commissions.   The  Underwriter  may  effect  such
transactions  by selling such Notes to or through a dealer,  and such dealer may
receive  compensation  in the form of  underwriting  discounts,  concessions  or
commissions  from the  Underwriters  or purchasers of the Offered Notes for whom
they may act as agent.  Any dealers that participate with the Underwriter in the
distribution  of the  Notes  purchased  by the  Underwriter  may be deemed to be
underwriters,  and  any  discounts  or  commissions  received  by  them  or  the
Underwriter,  and any profit on the  resale of Notes by them or the  Underwriter
may be deemed to be underwriting  discounts or commissions  under the Securities
Act of 1933, as amended (the "Securities Act").

     The  Transaction  Documents  and the  Underwriting  Agreement  provide that
Charter  and  the  Issuer  under  certain   circumstances   will  indemnify  the
Underwriter against certain civil liabilities,  including  liabilities under the
Securities  Act, or  contribute to payments the  Underwriter  may be required to
make in respect thereof.

     Purchasers of Notes,  including  dealers,  may,  depending on the facts and
circumstances  of such  purchases,  be deemed to be  "underwriters"  within  the
meaning of the Securities  Act in connection  with reoffers and sales by them of
Notes.  Holders of Notes should consult with their legal advisors in this regard
prior to any such reoffer or sale.


                                  LEGAL MATTERS

     Certain  legal  matters  relating  to the Notes will be passed upon for the
Issuer by Dewey  Ballantine  LLP, New York, New York and for the  Underwriter by
Cadwalader,  Wickersham & Taft, New York, New York.  Certain  Federal income tax
matters  will be passed upon for the Issuer by Dewey  Ballantine  LLP, New York,
New York.


                                       73
<PAGE>

                          Index To Financial Statements


                                                                          Page
                                                                          ----

Report of Independent Auditors                                             75

Balance Sheet of the Issuer as of July 15, 1999                            76

Notes to Balance Sheet                                                     77



                                       74
<PAGE>


                         REPORT OF INDEPENDENT AUDITORS


The Board of Directors
Charter Equipment Lease 1999-1 LLC:

We have audited the accompanying balance sheet of Charter Equipment Lease 1999-1
LLC  ("the  Company")  as of  July  15,  1999.  This  balance  statement  is the
responsibility of the Company's management.  Our responsibility is to express an
opinion on this financial statement based on our audit.

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

In our opinion,  the balance sheet  referred to above  presents  fairly,  in all
material  respects,  the financial  position of the Company at July 15, 1999, in
conformity with generally accepted accounting principles.


                                                     ERNST & YOUNG LLP

New York, New York
July 15, 1999


                                       75
<PAGE>

                       CHARTER EQUIPMENT LEASE 1999-1 LLC

                                  Balance Sheet

                                  July 15, 1999




                                     Assets
Cash                                                                     $100
                                                                         ----
Total assets                                                             $100
                                                                         ====


                                 Members' Equity
Members' equity                                                          $100
                                                                         ----
Total members' equity                                                    $100
                                                                         ====

See accompanying notes to balance sheet.


                                       76
<PAGE>

                       CHARTER EQUIPMENT LEASE 1999-1 LLC

                             Notes to Balance Sheet

                                  July 15, 1999


(1)  Organization

     Charter  Equipment  Lease 1999-1 LLC (the  "Company") is a limited  purpose
     limited liability company organized under the laws of the State of Delaware
     and was formed on  September  21,  1998 by Charter  Funding  Corporation  V
     pursuant to a Certificate  of Formation  dated as of September 21, 1998, as
     amended  as of May 17,  1999,  and is  governed  by the  Limited  Liability
     Company  Operating  Agreement (the  "Agreement")  dated as of September 21,
     1998,  as amended  as of May 17,  1999,  and as of August 8, 1999.  Charter
     Funding  Corporation V is a wholly-owned  subsidiary of Charter  Financial,
     Inc. ("Charter"). The activities of the Company are limited by the terms of
     the Agreement to acquiring,  owning,  and managing  lease  receivables  and
     related  assets,  issuing  and  making  payments  on notes and  subordinate
     securities and other activities related thereto.  Prior to July 1, 1999 the
     Company did not conduct any activities.

     Charter  will pay all fees and  expenses  related to the  organization  and
     operations of the Company  (including  any taxes,  duties,  assessments  or
     governmental  charges of whatever  nature  (other than  withholding  taxes)
     imposed by the United States or any other  domestic  taxing  authority upon
     the Company).  Charter has also agreed to indemnify the Company and certain
     other persons for certain expenses.

     The  Company  intends  to issue  notes  subsequent  to July 15,  1999.  The
     proceeds will be used to acquire lease contracts and related interests from
     Charter Funding Corporation V.


                                       77
<PAGE>


                        INDEX OF PRINCIPAL DEFINED TERMS

                                                                            Page



Aggregate Discounted Lease Balance.............................................8
Article 2A....................................................................24
Available Funds...............................................................45
Available Reserve Amount......................................................16
Bankruptcy Code...............................................................67
Benefit Plan..................................................................71
Calculation Date...............................................................5
Casualty Loss.................................................................44
Casualty Payment..............................................................44
Cede...........................................................................3
CFC............................................................................2
Charter......................................................................2,4
Class..........................................................................1
Class A Notes..................................................................5
Class A Percentage.........................................................13,48
Class A Principal Payment..................................................12,47
Class A Target Investor Principal Amount...................................13,48
Class B Floor..............................................................13,48
Class B Notes..................................................................5
Class B Percentage.........................................................13,48
Class B Principal Payment..................................................13,48
Class B Target Investor Principal Amount...................................13,48
Class C Floor..............................................................14,49
Class C Notes..................................................................5
Class C Percentage.........................................................13,48
Class C Principal Payment..................................................13,48
Class C Target Investor Principal Amount...................................13,48
Class D Floor..............................................................14,49
Class D Notes..................................................................5
Class D Percentage.........................................................13,48
Class D Target Investor Principal Amount...................................13,48
Class Target Investor Principal Amount.....................................13,48
Clean-Up Call.................................................................19
Closing Date................................................................4,69
Collection Period..............................................................4
Commission.....................................................................3
Conditional Prepayment Rate...................................................61
CPR...........................................................................61
Credit and Collection Policies................................................28
Cumulative Loss Amount.....................................................15,50
Cut-Off Date...................................................................4
Debtors.......................................................................22
Defaulted Leases..............................................................44
Definitive Notes..............................................................51
Delinquency Amounts...........................................................18
Delinquent Lease..............................................................18
Discount Rate..................................................................8
Discounted Lease Balance.......................................................8
Distribution Account.......................................................18,54
DTC.........................................................................3,17
Early Termination Lease.......................................................44
Eligible Account..............................................................54
Eligible Institution..........................................................54
Eligible Investments..........................................................54
Eligible Lease................................................................26
Equipment..................................................................2,5,7
ERISA.........................................................................20
Event of Default..............................................................16
Event of Servicing Termination................................................57
Event of Termination..........................................................54
Events of Default.............................................................58
Exchange Act...................................................................3
Excluded Amounts..............................................................44
Finance Lease.................................................................28
fully taxable bonds...........................................................70
Indenture....................................................................2,6
Initial Outstanding Principal Amount...........................................1
Insolvency Laws...............................................................22
Interest Accrual Period....................................................11,47
Interest Payments..........................................................11,47
IRA...........................................................................71
Issuer.........................................................................1
Lease Files...................................................................43
Lease Payment.................................................................44
Lease Payments................................................................29
Lease Receivables..............................................................2
Leases.........................................................................2
Legal Aspects of the Leases...................................................21
Lessee.........................................................................7
Lessor.........................................................................7
LLC Agreement.............................................................2,6,26
Note Interest Rate.............................................................1
Noteholders....................................................................2
Notes..........................................................................5
Offered Notes..................................................................5
Optional Redemption...........................................................19
Outstanding Principal Amounts..............................................11,47
Overcollateralization Balance..............................................15,50
Payment Date................................................................2, 4
Percentage Interests..........................................................60
Permitted Encumbrance.........................................................28
Plan..........................................................................20
Plan Assets Regulation........................................................71
Pool Factor...................................................................53
Pool of Assets............................................................5,6,25
Premium Note..................................................................70
Prepayment....................................................................23
Prepayment Amount.............................................................29
Prepayment Assumption.........................................................69
PTCE..........................................................................72
Rating Agencies...............................................................20
Receivables....................................................................5
Record Date....................................................................5
Reporting Date................................................................18
Repurchase Amount.............................................................30
Required Reserve Amount.......................................................16
Reserve Account...............................................................16
Rules.........................................................................51
Schedule of Leases............................................................29
Securities Act................................................................73
Seller.........................................................................2
Seller Contribution and Sale Agreement.........................................2


                                       78
<PAGE>

Servicer.......................................................................4
Servicer Advance...........................................................18,55
Servicing Agreement..........................................................3,6
Servicing Fee..............................................................18,56
Servicing Fee Rate.........................................................18,56
Servicing Officer.............................................................57
Soft Items....................................................................24
Stated Maturity Date...........................................................2
Statistical Discount Rate.....................................................30
Sub-Servicer...................................................................4
Substitute Lease..............................................................31
Successor Servicer............................................................18
Supplementary Report..........................................................57
Tax Code......................................................................20
Termination Payment...........................................................44
Transfer Date..............................................................26,43
Transferor.....................................................................4
Transferor Contribution and Sale Agreement...................................2,6
Trust Accounts................................................................54
Trustee......................................................................2,6
Trustee Expenses..............................................................60
Trustee Fee...................................................................60
Trustee Fee Rate...............................................................4
Trustee Priority Expense Amount...............................................11
U.S. Person...................................................................70
Underwriter...................................................................72
Underwriting Agreement........................................................72
Warranty Event.................................................................8
weighted average life.........................................................60
Withholding Regulations.......................................................70

                                       79
<PAGE>

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

No  dealer,  salesman  or any  other  person  has  been  authorized  to give any
information or to make any  representations  other than those  contained in this
Prospectus in connection with the offer made by this Prospectus and, if given or
made, such information or  representations  must not be relied upon. Neither the
delivery  of this  Prospectus  nor any  sale  made  hereunder  shall  under  any
circumstances create an implication that there has been no change in the affairs
of the Seller or the  Issuer or any  affiliate  thereof or the Leases  since the
date hereof.  This  Prospectus  does not constitute an offer or  solicitation by
anyone in any state in which such offer or  solicitation is not authorized or in
which the person making such offer or  solicitation is not qualified to do so to
anyone to whom it is unlawful to make such offer or solicitation.

                                TABLE OF CONTENTS

                                                                            Page
                                                                            ----
AVAILABLE INFORMATION .....................................................    3
REPORTS TO NOTEHOLDERS ....................................................    3
ADDITIONAL INFORMATION ....................................................    3
RISK FACTORS ..............................................................   21
THE POOL OF ASSETS ........................................................   25
THE ISSUER ................................................................   26
MANAGEMENT'S DISCUSSION AND  ANALYSIS OF FINANCIAL
     CONDITION ............................................................   26
THE LEASES ................................................................   26
CHARTER'S LEASING BUSINESS ................................................   37
TRANSFEROR ................................................................   42
DESCRIPTION OF THE NOTES ..................................................   42
POOL FACTORS ..............................................................   53
DESCRIPTION OF THE TRANSACTION DOCUMENTS ..................................   53
THE TRUSTEE ...............................................................   59
PREPAYMENT AND YIELD CONSIDERATIONS .......................................   60
PERCENTAGE OF INITIAL AGGREGATE OUTSTANDING PRINCIPAL
     AMOUNT OUTSTANDING AT STATED PREPAYMENT SPEEDS .......................   62
LEGAL ASPECTS OF THE LEASES ...............................................   66
MATERIAL FEDERAL INCOME TAX CONSEQUENCES ..................................   67
STATE AND LOCAL TAX CONSIDERATIONS ........................................   71
ERISA CONSIDERATIONS ......................................................   71
USE OF PROCEEDS ...........................................................   72
RATINGS ...................................................................   72
PLAN OF DISTRIBUTION ......................................................   72
LEGAL MATTERS .............................................................   73

Until November 16, 1999 (90 days after the date of this Prospectus), all dealers
effecting  transactions  in the  Notes,  whether  or not  participating  in this
distribution,  may be required to deliver a  Prospectus.  This is in addition to
the  obligation of dealers to deliver a Prospectus  when acting as  underwriters
and with respect to their unsold allotments or subscriptions.

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


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

                                  $165,313,672



                       Charter Equipment Lease 1999-1 LLC


                $50,293,842 5.777%        Lease-Backed Notes,
                                          Class A-1

                $40,759,879 6.590%        Lease-Backed Notes,
                                          Class A-2

                $18,280,718 6.890%        Lease-Backed Notes,
                                          Class A-3

                $48,544,491 7.070%        Lease-Backed Notes,
                                          Class A-4

                  $7,434,742 7.300%       Lease-Backed Notes,
                                          Class B









                               ___________________

                               P R O S P E C T U S
                               ___________________


                        ________________________________


                        FIRST UNION CAPITAL MARKETS CORP.


                              Dated August 18, 1999






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



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