CHARTER EQUIPMENT LEASE 1998-1 LLC
S-1/A, 1999-05-18
ASSET-BACKED SECURITIES
Previous: UBS AG NEW YORK BRANCH, 13F-HR, 1999-05-18
Next: PRISON REALTY TRUST INC, 424B3, 1999-05-18




      AS FILED WITH THE SECURITIES AND EXCHANGE COMMISSION ON May 18, 1999

                                            REGISTRATION STATEMENT NO. 333-64045
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION
                             WASHINGTON, D.C. 20549

                                 Amendment No. 1
                                       to
                                    FORM S-1
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933

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

                       CHARTER EQUIPMENT LEASE 1999-1 LLC
             (Exact name of registrant as specified in its charter)

                                     [   ]
            (Primary Standard Industrial Classification Code Number)

<TABLE>
<S>                                         <C>                              <C>
            New York                        153 East 53rd Street                  [       ]
(State or other Jurisdiction of           New York, New York 10022            (I.R.S. Employer
 Incorporation or Organization)                (212) 805-1000                Identification No.)
</TABLE>

                         (Address of principal offices)

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


                                    GARY CORR
                       Charter Equipment Lease 1999-1 LLC
                              153 East 53rd Street
                            New York, New York 10022
                                 (212) 399-7777
(Name, address and telephone number, including area code, of agent for service)
                             ----------------------

                                   Copies to:

<TABLE>
<S>                                         <C>                                 <C>
     STEWART G. ABRAMSON, ESQ.                 PETER HUMPHREYS, ESQ.                 JAMES J. CROKE, ESQ.
Charter Equipment Lease 1999-1 LLC             Dewey Ballantine, LLP            Cadwalader, Wickersham & Taft
       153 East 53rd Street                 1301 Avenue of the Americas                100 Maiden Lane
     New York, New York 10022                New York, New York 10019              New York, New York 10038
</TABLE>
                              ---------------------

        Approximate date of commencement of proposed sale to the public:

   From time to time after the effective date of this Registration Statement.

     If any of the securities being registered on this Form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, check the following box. [_]

     If this Form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  number  of the  earlier  effective
registration statement for the same offering. [_]

     If this Form is filed as a post-effective  amendment filed pursuant to Rule
462(c) under the  Securities  Act,  please check the  following box and list the
Securities  Act  registration  number  of  the  earlier  effective  registration
statement for the same offering. [_]

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(d)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [_]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [_]

<TABLE>
                                                   CALCULATION OF REGISTRATION FEE
====================================================================================================================================
<CAPTION>
                                                    Amount         Proposed Maximum       Proposed Maximum            Amount
      Title of Each Class of Securities             To Be         Aggregate Price Per    Aggregate Offering    of Registration Fee
              to be Registered                    Registered            Unit(1)               Price(1)
- ------------------------------------------------------------------------------------------------------------------------------------
<S>                                               <C>                    <C>                 <C>                       <C> 
Lease-Backed Notes, Class A-1                     $1,000,000             100%                $1,000,000                $295
Lease-Backed Notes, Class A-2                     $1,000,000             100%                $1,000,000                $295
Lease-Backed Notes, Class A-3                     $1,000,000             100%                $1,000,000                $295
Lease-Backed Notes, Class A-4                     $1,000,000             100%                $1,000,000                $295
Lease-Backed Notes, Class B                       $1,000,000             100%                $1,000,000                $295
====================================================================================================================================
</TABLE>

(1)  Estimated solely for the purpose of calculating the registration fee.

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

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

<PAGE>

                              CROSS REFERENCE SHEET


<TABLE>
<CAPTION>
Item                                                                    
 No.   Name and Caption in Form S-1                         Caption in Prospectus
 ---   ----------------------------                         ---------------------
<S>    <C>                                                  <C>
1.     Forepart of the Registration Statement and Outside   Forepart of the Registration Statement; Front
       Front Cover Page of Prospectus                       Cover Page of Prospectus; Cross Reference
                                                            Sheet

2.     Inside Front and Outside Back Cover Pages of the     Inside Front Cover and Outside Back Cover
       Prospectus                                           Pages of Prospectus; Table of Contents

3.     Summary Information; Risk Factors and Ratio of       Summary of Terms; Risk Factors; Pool of
       Earnings to Fixed Charges                            assets; The Leases

4.     Use of Proceeds                                      Use of Proceeds

5.     Determination of Offering Price                      *

6.     Dilution                                             *

7.     Selling Security Holders                             *

8.     Plan of Distribution                                 Plan of Distribution

9.     Description of Securities to be Registered           Summary of Terms; Description of the Notes

10.    Interest of Named Experts and Counsel                Certain Legal Aspects of the Leases

11.    Information with Respect to the Registrant           Transferor

12.    Disclosure of Commission Position on                 Included as an Undertaking in Item 17 of Part
       Indemnification for Securities Act Liabilities       II hereof
</TABLE>

*    Not Applicable


<PAGE>


   
SUBJECT TO COMPLETION DATED June ___, 1999.             DB DRAFT OF May 17, 1999
    

                                   PROSPECTUS

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

                               $[______________ ]
   
                       Charter Equipment Lease 1999-1 LLC
    
                        [ ] Lease-Backed Notes, Class A-1
                       [ ] Lease- Backed Notes, Class A-2
                       [ ] Lease- Backed Notes, Class A-3
                        [ ] Lease-Backed Notes, Class A-4
                         [ ] 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 "LLC" or 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 as set forth in the
table below (the "Initial Outstanding Principal Amount") and monthly interest at
a rate per annum for such  Class of Notes as set forth in the table  below  (the
"Note Interest Rate") on the unpaid portion of such Outstanding Principal Amount
(as defined herein). (continued overleaf)

- --------------------------------------------------------------------------------
                Initial       Note       Initial    Underwriting   Proceeds to
                Outstanding   Interest   Public     Discount (2)   Transferor(3)
                Principal     Rate       Offering
                Amount                   Price(1)
- --------------------------------------------------------------------------------
Per  Class
A-1 Note
- ---------------------------------------- ---------------------------------------
Per  Class
A-2 Note
- ---------------------------------------- ---------------------------------------
Per  Class
A-3 Note
- --------------------------------------------------------------------------------
Per  Class
A-4 Note
- --------------------------------------------------------------------------------
Per  Class
B Note
- --------------------------------------------------------------------------------
Total
- --------------------------------------------------------------------------------

(1)  Plus accrued interest, if any, from [ ], 1999.

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

(3)  Before deducting expenses, estimated to be $[ ].

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 June [ ] , 1999. June [ ] , 1999

                           FIRST UNION CAPITAL MARKETS
    



<PAGE>

   
(cover page continued)

The Notes are  backed  solely by a pledge  of the  assets of the  Issuer  formed
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 June [ ], 1999 (the
"Indenture")  between the Issuer and [ ] 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 and/or lease participation interests in
the  foregoing,   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  post-production and miscellaneous  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
July 26th, 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
[ ],1999. 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.
    

                                  [   ] Logo

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 20 HEREIN.

THE POOL  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").  The Servicer will
service the Lease Receivables
    

                                       2

<PAGE>

(cover page continued)

   
pursuant to the servicing  agreement  dated as of June [ ], 1999 (the "Servicing
Agreement") between the Servicer and the Trustee.
    

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

     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.

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

                              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., 153
East  53rd  Street,  New  York,  New  York  10022,  Attention:  David  Oplanich,
Treasurer,  and after July 1, 1999, 530 Fifth Avenue,  New York, New York 10036,
Attention: David Oplanich, Treasurer.
    

                                       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" or
                             the "LLC"), 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 153 East 53rd Street, New York, New York
                             10022,  and after  July 1, 1999 will be  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....................  __________,  a banking corporation  organized under
                             the laws of ________ (the "Trustee"). The corporate
                             trust   offices  of  the  Trustee  are  located  at
                             ________.

   
Cut-Off Date...............  The  close  of  business  on [ May 31,  1999]  (the
                             "Cut-Off Date").

Closing Date...............  On or about [June 22], 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, the next  succeeding  business
                             day),  commencing  July 26, 1999 (each,  a "Payment
                             Date") to holders of record on the  related  Record
                             Date (as defined below).

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 other than the
                             first  Payment  Date,  the last day of the calendar
                             month  immediately   preceding  such  Payment  Date
                             (each, a "Record Date").  With respect to the first
                             Payment  Date,  the Record Date will be the Closing
                             Date.

                                       4

<PAGE>

The Notes..................  The  lease-backed  notes issued under the Indenture
                             (the   "Notes")   consist   of  seven   Classes  of
                             non-recourse  debt  obligations  of the  "Class A-1
                             Notes,"  the  "Class  A-2  Notes,"  the  "Class A-3
                             Notes,"  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"),  the  "Class  B
                             Notes,"  the  "Class  C  Notes",  and 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 $[ ], which is  anticipated  to
                             equal  [  ]%  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 _____, 20__, _____,
                             20__, _____, 20__ , ______,  20__, ______,  20__, ,
                             ______, 20__, and ______, 20__, respectively.

                             The Notes will be issued pursuant to the Indenture,
                             to be dated as of June [ ] 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  are  being
                             offered hereby (the "Offered Notes").
    

                             Each of the Class A Notes,  the Class B Notes,  the
                             Class C Notes and the Class D 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,   rental   stream
                             obligations or lease participation interests in the
                             foregoing,   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, as described herein.

                             The  Issuer  will  be  established  pursuant  to an
                             agreement (the "LLC Agreement").  The LLC Agreement
                             will  provide for the  formation  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

                                       5

<PAGE>

                             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 between the Servicer and the Trustee.

                             The provisions relating to the establishment of the
                             Issuer,   if  any,  the   servicing  of  the  Lease
                             Receivables  and the  issuance  of the Notes may be
                             contained  in a  single  agreement,  or in  several
                             agreements  which  combine  certain  aspects of the
                             term    "Transaction    Document"    which   means,
                             collectively,  any and all  agreements  relating to
                             the  establishment  of the  Issuer,  the  sale  and
                             contribution   of  the   Lease   Receivables,   the
                             servicing of the Lease Receivables and the issuance
                             of the Notes,  including,  without limitation,  the
                             LLC Agreement, the Transferor Contribution and Sale
                             Agreement,   the  Seller   Contribution   and  Sale
                             Agreement,   the   Servicing   Agreement   and  the
                             Indenture.

                             The Notes will not be obligations,  either recourse
                             or  non-recourse  [except for certain  non-recourse
                             debt described under  "Material  Federal Income Tax
                             Considerations"],  of the Transferor, the Servicer,
                             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  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.  The  terms  of the
                             underlying  leases  are  shorter  than  the  stated
                             maturity of the Notes.

                             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 $______.

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

                                       6

<PAGE>

                             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").  No more than 5% of the  aggregate
                             Lease  Receivables  in the Pool of Assets as of the
                             Cut-Off Date will deviate from the  characteristics
                             of the Lease  Receivables  in the Pool of Assets as
                             of the Closing Date.

                             The Leases which are  structured  as leases will be
                             Finance  Leases  (as  defined  below)  rather  than
                             Operating Leases (as defined below).  In a "Finance
                             Lease,"  the  Lessor  transfers  substantially  all
                             benefits and risks of  ownership to the Lessee.  In
                             accordance  with Statement of Financial  Accounting
                             Standards No. 13 ("FASB 13"), a lease is classified
                             as a Finance Lease if the  collectability  of lease
                             payments are reasonably certain and it meets one of
                             the  following  criteria:  (1) the lease  transfers
                             title and  ownership of the Equipment to the Lessee
                             by  the  end of  the  lease  term;  (2)  the  lease
                             contains a bargain purchase  option;  (3) the lease
                             term at inception is at least 75% of the  estimated
                             life of the Equipment;  or (4) the present value of
                             the minimum  lease  payments is at least 90% of the
                             fair market value of the  Equipment at inception of
                             the  lease.  All  leases  which  do  not  meet  the
                             criteria  of  Finance  Leases  are  classified,  in
                             accordance  with  FASB 13, as  "Operating  Leases."
                             Leases which are not  structured  as leases will be
                             installment  sale contracts and loan contracts (the
                             "Purchase Leases") secured by the related Equipment
                             and will provide for scheduled payments which fully
                             amortize  the amount  financed by an  obligor.  The
                             type and  characteristics of the Leases included in
                             the Pool of Assets are  described  herein under the
                             heading "Leases."

                             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 a Lease as of the
                             Cut-Off  Date is the  present  value  of all of the
                             remaining   payments  scheduled  to  be  made  with
                             respect  to such  Lease,  discounted  at a rate and
                             frequency specified herein.

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

                                       7

<PAGE>

   
                            Structure of Transaction

Contractual Agreements
    

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

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

  Flow of Funds




- -------------------------
   (Lease Obligors)
- -------------------------
           Lease Payments
- -------------------------
   Lockbox Account
- -------------------------

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



                                       8

<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"   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
                             payments to  Noteholders to the extent there occurs
                             an Available Funds Shortfall (as defined herein).

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 the Servicing Fee;

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

   
                             (c) 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;
    

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

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

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

                             (g) 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 until the Outstanding
                                 Principal  Amount  on the  Class  A-4  Notes is
                                 reduced to zero

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

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

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

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

                             9

<PAGE>

   
                             (l) 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);
                                 and

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

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

   
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,  with  respect  to the
                             Class A-1 Notes,  since the Closing Date,  and with
                             respect to all other Notes, since ________________)
                             (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

                                 (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

                                       10

<PAGE>

                                 (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 (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  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).

                             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

                                       11


<PAGE>

                             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
                             approximately   to   _________%.   The   "Class   B
                             Percentage"   will  be   equal   approximately   to
                             __________%. The "Class C Percentage" will be equal
                             approximately   to   __________%.   The   "Class  D
                             Percentage"   will  be   equal   approximately   to
                             ________%.

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

                             (a) ____% 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


                                       12

<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) ___% 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.

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

                             (a) ___% 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  Balance 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

                                       13

<PAGE>

   
                                 (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    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 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.

                             The  "Discounted  Lease Balance" of any Lease as of
                             the Cut-Off Date will mean the present value of all
                             Lease  Payments due thereon  after the Cut-Off Date
                             (excluding   payments  with  respect  to  Defaulted
                             Leases, Early Termination Leases and Leases subject
                             to a Warranty  Event),  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.

                             The "Discount Rate" is 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,  calculated
                                 as of the Closing Date, and
    

                             (b) the   Servicing   Fee   Rate  (as   hereinafter
                                 defined).

   
                             Thereafter,  the  Discounted  Lease  Balance of any
                             Lease as of any Payment Date shall be determined on
                             the related Calculation Date and it shall equal the
                             present  value of each  remaining  Lease Payment to
                             become due under a Lease  (excluding  payments with
                             respect to  Defaulted  Leases (as defined  herein),
                             Early

                                       14

<PAGE>

                             Termination  Leases (as defined  herein) and Leases
                             subject to a Warranty Event),  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.
    

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

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 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  Servicer  and to  make  interest
                             payments on the Notes and principal payments on the
                             Notes  (other  than  with  respect  to the  Class D
                             Notes)  from the  amount of funds on deposit in the
                             Reserve Account. The Reserve Account will be funded
                             by an  initial  deposit  of [ [ %] 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)  [  %]  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.
    

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

                                       15

<PAGE>

                             (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 or 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);

                             (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 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.

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


                                       16

<PAGE>

                             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") of
                             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 Lockbox
                             Account  (as  defined  herein) or the  Distribution
                             Account (as defined herein), plus late payment fees
                             and   certain   other  fees  paid  by  the  Lessees
                             ("Servicing  Charges"),  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 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
                             Lockbox  Account  or 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 lockbox  account (the
                             "Lockbox  Account")  maintained  in the name of the
                             Trustee.  Funds  in the  Lockbox  Account  will  be
                             distributed to the Distribution  Account maintained
                             with the Trustee no later than the [ ] Business Day
                             prior to each Payment Date.
    

                             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.

   
[Lease Receivable
Substitution...............  The  Seller  shall  have  the  right  (but  not the
                             obligation)  to substitute a Lease  Receivable  for
                             any Lease  Receivable  which  defaults  or prepays.
                             Substitute Lease Receivables must be at least equal
                             in Discounted Lease Balance and comparable in terms
                             of  credit  quality,  monthly  payment,  and  other
                             characteristics;  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 (a

                                       17

<PAGE>

                             "Substitute  Lease  Receivable")  be later than the
                             last maturity date of any Lease Receivable.]

Legal Aspects
of the Leases..............  With  respect to the  transfer of the Leases to the
                             Issuer  pursuant to a 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  balance  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  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
                             [_______] 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 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 [_______] days following the Seller'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


                                       18

<PAGE>

                             of  capital.   See  "Material  Federal  Income  Tax
                             Consequences"  herein  for  additional  information
                             concerning  the  application  of federal income tax
                             laws.

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, if, by virtue of such
                             acquisition,  assets held by the Issuer and pledged
                             to the  Trustee  were  deemed  to be  assets of the
                             Plan. In addition,  the Issuer or other parties may
                             be considered to be a fiduciary with respect to any
                             Plan.  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 [ ] by [ ] and [ ] by
                             [ ], the  Class A-2 Notes be rated [ ] by [ ] and [
                             ] by [ ], the  Class  A-3 Notes be rated [ ] by [ ]
                             and [ ] by [ ], the Class A-4 Notes be Rated [ ] by
                             [ ] and [ ] by [ ], the  Class B Notes be rated [ ]
                             by and [ ] by [ ],  the  Class C Notes be rated [ ]
                             by [ ] and [ ] by [ ],  and the  Class  D Notes  be
                             rated [ ] by [ ] and [ ] by [ ] (each  of [ ] and [
                             ] 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.
    

                                       19

<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 ."

                                       20

<PAGE>

     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 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  will be 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 Lockbox  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

                                       21

<PAGE>

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.

   
     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 yield to maturity on Stripped  Notes (as defined in the Tax Code),  or Notes
purchased at premiums or  discounts  to par will be  extremely  sensitive to the
rate of Prepayments on the related Leases. In addition, the yield to maturity on
certain other types of classes of Notes, including Stripped Notes, Accrual Notes
or certain other Classes in a series including more than one Class of Notes, may
be relatively  more  sensitive to the rate of  prepayment of the related  Leases
than other Classes of Notes.

     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.

     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  could result in an actual  yield that is less than the  anticipated
yield.

                                       22

<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 or
prepays. 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


                                       23

<PAGE>

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.

     Geographic  Concentration of the Leases May Adversely Affect the Leases. As
of the Cut-Off Date, Obligors with respect to [ ]% and [ ]% of the Leases (based
on Aggregate  Discounted  Lease Balance and mailing  addresses as of the Cut-Off
Date were located in [ ] and [ ],  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.  [Need to include  states in which there is a
material concentration of Lease Receivables & Equipment]
    

                               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 and/or lease participation interests in the foregoing,
together with all monies (including accrued interest) due thereunder on or after
the  applicable  Cut-Off 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 Servicer  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  related  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.

                                       24

<PAGE>

   
                                   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 153 East 53rd
Street,  New York,  New York  10022,  and after  July 1, 1999 shall be 530 Fifth
Avenue, New York, New York 10036.

     The Issuer was  established  pursuant to a  Certificate  of Formation as of
September  21, 1999.  The Issuer is governed  pursuant to that  certain  Limited
Liability Company Agreement dated as of September 21, 1998, as amended as of May
17,  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

   
     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 of 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,  on the day of such
substitution, the Seller will represent and warrant that the Leases shall comply
with the following:
    

          (i) The Leases are valid and  enforceable,  and contain  "Hell or High
     Water"  clauses that  unconditionally  obligate the Lessee to make periodic
     Lease payments (including taxes);

   
          (ii) The Leases are  noncancellable  by the Lessee and do not  contain
     early   termination   options   (except  for  Leases  which  contain  early
     termination  or  prepayment  clauses,  which  require the Lessee to pay the
     present  value of (as  determined  in such Lease) all  remaining  Scheduled
     Payments under such Lease upon such cancellation or prepayment);
    

                                       25

<PAGE>

          (iii)  All   payments   payable   under  the  Leases   are   absolute,
     unconditional  obligations  of the Lessees  without right to offset for any
     reason;

          (iv) All of the Leases require 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;

          (v) The Leases do not materially violate any U.S. or state laws;

          (vi) The Leases provide for periodic payments;

          (vii) In the event of a Casualty Loss (as defined below),  the Lessee,
     at the Lessee's  expense,  is required to replace the  Equipment  with like
     equipment  in good  repair,  acceptable  to Seller or pay at a minimum  the
     outstanding  principal  or net book value of the Leases and any  applicable
     make whole premium;

          (viii) The Leases have been sold to the  Transferor  free and clear of
     any liens and are assignable without prior written consent of the Lessee;

          (ix) The  Leases are U.S.  dollar-denominated  and the Lessor and each
     Lessee are located in the United States;

          (x) The Lease is not a consumer lease;

          (xi) The Lease is not subject to any guaranty by the Seller;

          (xii)  No  adverse  selection  was used in  selecting  the  Lease  for
     transfer to the Transferor or the Issuer;

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

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

          (xv) The Leases are not Defaulted Leases;

          (xvi) The  maximum  remaining  term of any Lease  shall not exceed [ ]
     months ("Maximum Lease Term"); and

   
          (xvii)  Each  Lease  is not  more  than  60 days  past  due at time of
     transfer  to the  Transferor  or the  Issuer  (an  ==  "Acceptable  Payment
     Status").
    

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;

                                       26

<PAGE>

   
     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."
    

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 will be
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.

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.
    

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,  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  [  ]%)  of
approximately  $[ ]. The statistical  information  concerning the pool of Leases
set forth herein is based upon  information as of the initial  Calculation  Date
and using the then  applicable  Discount Rate. The actual  Discount Rate of [ ]%
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 and (ii) the  Servicing Fee
Rate, and shall be used to calculate the actual Initial Note Principal  Balances
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  $[  ].  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.
    

     As of any Calculation  Date, the Aggregate  Discounted  Lease Balance shall
equal the sum of the present value of all remaining  Lease  Payments of Eligible
Leases (excluding  payments with respect to Defaulted

                                       27

<PAGE>

Leases,  Early  Termination  Leases  and Leases  subject  to a  Warranty  Event)
becoming  due after such  Calculation  Date  discounted  monthly at the Discount
Rate.

   
     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 terms of the Leases  generally range from [ ] to [ ] months.  The final
scheduled  payment date on the Lease with the latest maturity is [ ], [ ]. As of
the  initial  Calculation  Date,  all of the  Leases had (i)  original  terms to
maturity of [ ] months to [ ] months,  with a weighted  average original term to
maturity of  approximately [ ] months;  and (ii) a remaining term to maturity of
not less than [ ] months and not more than [ ] months,  with a weighted  average
remaining term to maturity of approximately [ ] 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 Calculation  Date, the Aggregate  Discounted Lease Balance of the
Leases ranged from $[ ] to $ [ ]. No more than [ ]% of the Aggregate  Discounted
Lease  Balance is  attributable  to any one Lessee,  and the average  Discounted
Lease Balance is approximately $ [ ].

   
     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 either a  Defaulted
Lease,  a Lease  subject to a Warranty  Event,  or a Lease subject to a Casualty
Loss,  up to a maximum  of [ ]% of the  Aggregate  Discounted  Lease  Balance of
contracts contributed to the pool, provided the following conditions are met:

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

          (ii)  Substitutions by the Transferor shall be approximately  the same
     weighted average life of the remaining  originally scheduled Lease payments
     in the pool and shall not extend the final  maturity of the pool beyond the
     original maturity of the initial Leases in the pool.

     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  Substitute  Lease Cut-Off 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  Substitute Lease Cut-Off Date)
     of such  Substitute  Leases  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  Substitute  Lease Cut-Off 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

                                       28

<PAGE>

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

The Lease Receivable Statistical Information

   
     Following  is  certain  statistical   information  relating  to  the  Lease
Receivable pool,  calculated as of the Cut-Off Date and assuming a Discount Rate
of [ ]% (the  "Statistical  Discount Rate").  Certain columns may not total 100%
due to rounding.
    


                                       29

<PAGE>

               DISTRIBUTION OF LEASES BY DISCOUNTED LEASES BALANCE

<TABLE>
<CAPTION>
                                                                              Percentage of
          Discounted                   Number of    Sum of Discounted     Aggregate Discounted
         Lease Balances                 Leases        Lease Balances          Lease Balance
         --------------                 ------        --------------          -------------
 Greater            Less Than or
   Than               Equal to
   ----               --------
<S>                   <C>                 <C>            <C>                     <C>
 $      1             $  5,000                           $                              %
    5,000               10,000
   10,000               15,000
   15,000               20,000
   20,000               25,000
   25,000               30,000
   30,000               35,000
   35,000               40,000
   40,000               45,000
   45,000               50,000
   50,000               55,000
   55,000               60,000
   60,000               65,000
   65,000               70,000
   70,000               75,000
   75,000               80,000
   80,000               85,000
   85,000               90,000
   90,000               95,000
   95,000              100,000
  100,000              150,000
  150,000              200,000
  200,000              250,000
  250,000              300,000
  300,000              350,000
  350,000              400,000
  400,000              450,000
  450,000              500,000
  500,000              600,000
  600,000              750,000
==============================================================================================
Total...............................                        $                     100.00%
==============================================================================================
</TABLE>


                                       30

<PAGE>

         DISTRIBUTION OF THE LEASES BY DEFINED OBLIGOR INDUSTRY (Top 25)

<TABLE>
<CAPTION>
                                                     Number                                Percentage Of
                                                       of        Sum of Discounted      Aggregate Discounted
                     Industry Type                   Leases        Lease Balances          Lease Balance
                     -------------                   ------        --------------          -------------
<S>                                                  <C>               <C>                     <C>
                                                                       $                             %
























- ------------------------------------------------------------------------------------------------------------
Total (Top 25 Defined Industries)..............                       $                                  %
- ------------------------------------------------------------------------------------------------------------
All Others.....................................                       $                                  %
============================================================================================================
Total   .......................................                       $                            100.00%
============================================================================================================
</TABLE>


                                       31


<PAGE>

              DISTRIBUTION OF THE LEASES BY OBLIGOR BILLING ADDRESS

                                                               Percentage of
                     Number of     Sum of Discounted       Aggregate Discounted
State                 Leases         Lease Balances            Lease Balance
- -----                ---------     -----------------       --------------------
Alabama                            $                                  %
Alaska
Arizona
Arkansas
California
Colorado
Connecticut
Delaware
Florida
Georgia
Hawaii
Idaho
Illinois
Indiana
Iowa
Kansas
Kentucky
Louisiana
Maine
Maryland
Massachusetts
Michigan
Minnesota
Mississippi
Missouri
Montana
Nebraska
Nevada
New Hampshire
New Jersey
New Mexico
New York
North Carolina
North Dakota
Ohio
Oklahoma
Oregon
Pennsylvania
Rhode Island
South Carolina
South Dakota
Tennessee
Texas
Utah
Vermont
Virginia
Washington
Washington, D.C.
West Virginia
Wisconsin
Wyoming

                                       32

<PAGE>

                        DISTRIBUTION OF THE LEASES BY REMAINING TERM TO MATURITY

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
    Remaining Term in Months
- -----------------------------------------------------------------------------------------------------------

                                                                                       Percentage Of
     Greater         Less Than         Number      Sum of Discounted Lease      Aggregate Discounted Lease
      Than          or Equal to      of Leases             Balances                       Balance
      -----         -----------      ---------             --------                       -------
<S>                      <C>         <C>             <C>                             <C>
       1                 12                          $                                        %
      12                 24
      24                 36
      36                 48
      48                 60
      60                 72
      72                 84
      84                 96
- -----------------------------------------------------------------------------------------------------------
Total    .....................                       $                                      100.00%
===========================================================================================================
</TABLE>


                         DISTRIBUTION OF THE LEASES BY ORIGINAL TERM TO MATURITY

<TABLE>
<CAPTION>
- -----------------------------------------------------------------------------------------------------------
     Original Term in Months
- -----------------------------------------------------------------------------------------------------------

                                                                                         Percentage of
     Greater         Less Than         Number       Sum of Discounted Lease          Aggregate Discounted
      Than          or Equal to      of Leases             Balances                      Lease Balance
      ----          -----------      ---------             --------                      -------------
<S>                      <C>         <C>             <C>                                 <C>
       1                 12                          $                                          %
      12                 24
      24                 36
      36                 48
      48                 60
      60                 72
      72                 84
      84                 96
- -----------------------------------------------------------------------------------------------------------
Total    .....................                       $                                        100.00%
===========================================================================================================
</TABLE>

                                       33

<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 153 East 53rd
Street,  New York, New York 10022 and after July 1, 1999, 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 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 U.S. 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

Segment                     Description
================================================================================
Plastics/Packaging          Provide equipment financing to companies involved in
                            all  facets  of the  plastics  industry  as  well as
                            recent entries into packaging, and CD-ROM
- --------------------------------------------------------------------------------
Media                       Provide  equipment  financing to companies  involved
                            with film and video  production and  postproduction,
                            printing  and graphic arts and other  related  media
                            business
- --------------------------------------------------------------------------------
Specialty Markets           Provide equipment financing to a variety of industry
                            segments based upon market opportunities. End  users
                            include business services, electronics, leisure  and
                            communications, among others
- --------------------------------------------------------------------------------
   
Capital Markets             Provide  equipment  financing to  high-growth,  late
                            stage  venture   capital   sponsored   companies  in
                            structured transactions
    
- --------------------------------------------------------------------------------
   
Wholesale                   Acquire lease portfolios and individual transactions
                            from other institutions
    
- --------------------------------------------------------------------------------
Healthcare                  Provide equipment financing to leading  hospitals in
                            the New York area

                                       34

<PAGE>

   
Segment                     Description
================================================================================
Vendor Finance              Originate  dealer/manufacturer  referred  leases  in
                            selected  industries

     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 US 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 US 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
(2) 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

                                       35

<PAGE>

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 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.

     For Charter's held and securitized portfolio, as of March 31, 1999, a total
lease  balance of $9.3  million or 1.6% of  managed  receivables  was 31-60 days
delinquent,  a  total  lease  balance  of  $4.3  million  or  0.50%  of  managed
receivables was 61-90 days delinquent, and a total lease balance of $5.2 million
or 0.60% of managed receivables was 91 days or more.
    

                                       36

<PAGE>

                           Delinquency/Loss Statistics

                                ($ in thousands)

   
<TABLE>
<CAPTION>
                                                                                                  three
Total Portfolio (includes                                                                         months
receivables sold non-           December     December     December     December     December      ending
recourse)                       31, 1994     31, 1995     31, 1996     31, 1997     31, 1998      March 31,
                                                                                                   1999
                              ------------------------------------------------------------------------------
<S>                            <C>           <C>          <C>          <C>          <C>          <C>
Fiscal year
Ending

Gross
Receivables

30-60 Days
Delinquent

61-90 Days Delinquent

91 Days or more
Delinquent

*Annual Net
Charge-Offs
    
</TABLE>


* Note -- Chargeoffs  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.


                                       37

<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 an 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 153 East 53rd Street, New
York,  New York 10022,  and after July 1, 1999,  will be 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.  The  Servicer  may  be  an  affiliate  of  the
Transferor.  As described under  "Description  of the  Transaction  Documents --
Acquisition of the Lease Receivables Pursuant to a Lease Acquisition Agreement,"
the  Transferor  may acquire  Lease  Receivables  through or from an  affiliate.
Neither the Transferor  nor any of its  affiliates  will insure or guarantee the
Notes.

                            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 153
East 53rd  Street,  New York,  New York 10022 and after July 1, 1999,  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 and  qualified  in its  entirety  by
reference  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 $[ ] (the "Initial Outstanding
Principal  Amount"),  will be issued  pursuant  to the  Indenture.  The  Initial
Outstanding  Principal Amount to be issued hereunder is equal to approximately [
]% 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.

     The first Payment Date for  distributions  to the Noteholders  will be [ ].
Payments  are  required  to be made by the  Trustee,  by  check  mailed  or,  if
requested by the Noteholder, by wire transfer of immediately


                                       38


<PAGE>

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 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,  residual
receipts,  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
Seller'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 (as defined herein) or in
the Lockbox Account with respect to the related Lease  Receivables;  and (h) any
and all income and proceeds of any of the foregoing.

     The Trustee 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 and the related  Equipment  against the Seller and the Transferor in
     New York, Delaware and other specified filing locations;

   
          (ii) funds in the Distribution  Account or in the Lockbox Account with
     respect to the related Lease Receivables.
    

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 "Sale 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, 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  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.


                                       39

<PAGE>

   
 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 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, 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 Servicer will maintain a Lockbox  Account in the name of the Trustee to
which all Lease  Payments  received  under each Lease  (including  any  residual
proceeds  and  late  charges),  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.  All funds on deposit in the Lockbox  Account with respect to
the  related  Lease  Receivables  for  the  related  Collection  Period  will be
transferred  to the  Distribution  Account  on the  business  day  prior to each
Payment Date.

     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 ______ 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 or the Lockbox
Account  ("Excluded  Amounts"),  including (i)  collections  attributable to any
taxes, fees or other charges imposed by any

                                       40

<PAGE>

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  Lease  which  has  been
substituted by a Substitute Lease; and (v) any servicing charges.
    

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 Lease  Repurchase  Amounts from repurchases by the Transferor
     or the  Seller  due to a  Warranty  Event or  otherwise  to the  extent the
     Servicer has not substituted an Eligible Lease for such Lease;

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

          (vi) any proceeds from investment of funds in the Distribution Account
     or the Lockbox Account;

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

          (viii) any late charges or residual  proceeds  with respect to a Lease
     Receivable not advanced by the Servicer.

          (ix) any funds on deposit in the Reserve  Account to the extent  there
     occurs an Available Funds Shortfall.

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 [ ]% 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 Servicer and Interest  Payments on the Notes, the Trustee will
withdraw from the amount of funds on deposit in the Reserve  Account,  an amount
equal to the  lesser of the funds on  deposit in the  Reserve  Account  and such
deficiency and (b) the Class A Principal Payment,  the Class B Principal Payment
and the Class C Principal Payments (such payments,  the "Required  Payments" and
such shortfall,  an "Available  Funds  Shortfall"),  the Indenture  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) [ %] of the  Discounted  Present Value 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.
    


                                       41

<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 the Servicing Fee;

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

   
          (c)  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;
    

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

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

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

          (g)  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  until the Outstanding  Principal  Amount on the
               Class A-4 Notes is reduced to zero;

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

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

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

          (k)  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;

   
          (l)  to make a deposit in the  Reserve  Account in an amount  equal to
               the excess of the  Required  Reserve  Amount  over the  Available
               Reserve Amount; and

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

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


                                       42

<PAGE>

Date (or in the case of the first  Payment  Date,  with respect to the Class A-1
Notes,  since the Issuance  Date,  and with  respect to all other  Notes,  since
________________)  (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  (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



                                       43

<PAGE>

          difference  between (A) the Aggregate  Discounted  Lease Balance as of
          the previous  Calculation Date 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).

     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  approximately  to _________%.  The
"Class B Percentage" will be equal  approximately  to __________%.  The "Class C
Percentage" will be equal approximately to __________%. The "Class D Percentage"
will be equal approximately to ________%.

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

          (a) ____% 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



                                       44
<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 da y, 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) ___% 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.

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

          (a) ___% 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  Balance 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



                                       45
<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.

   
     The Discounted  Lease Balance of any Lease as of the Cut-Off Date will mean
the  present  value of all Lease  payments  due thereon  after the Cut-Off  Date
(excluding  payments with respect to Defaulted Leases,  Early Termination Leases
and Leases subject to a Warranty Event),  discounted  monthly from the date such
payment is to become due at a rate equal to the product of (i)  one-twelfth  and
(ii) the Discount Rate. The Discount Rate is 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,  calculated as of the
     Closing Date and

          (b) the Servicing Fee Rate (as hereinafter defined).

   
     Thereafter,  the  Discounted  Lease  Balance of any Lease as of any Payment
Date shall be determined on the related  Calculation Date and it shall equal the
present  value of each  remaining  Lease  Payment  to  become  due under a Lease
(excluding  payments with respect to Defaulted Leases,  Early Termination Leases
and Leases subject to a Warranty Event),  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. The Aggregate Discounted Lease Balance for any Calculation Date is the sum
of the Discounted Lease Balances of all Leases.
    

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


                                       46

<PAGE>

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.
    

     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.
    


                                       47

<PAGE>

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 notify all such Noteholders  through
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.

     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 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;



                                       48

<PAGE>

          (f) the amount of residual receipts and 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,  and Delinquent  Leases
     reconveyed.

     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.

   
     The "Pool Factor" is the seven digit decimal  number that the Servicer will
compute  or cause  to be  computed  for each  Collection  Period  and will  make
available  on the related  Calculation  Date  representing  the ratio of (x) the
Aggregate  Discounted  Lease Balance as of the end of the immediately  preceding
Collection  Period  to (y) the  Aggregate  Discounted  Lease  Balance  as of the
Cut-Off Date.
    

     In addition,  by January 31 of each calendar year following any year during
which the Notes are  outstanding,  commencing  January 31, [ ], 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.

                                  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  balance  of the  applicable  Class of  Notes.  A
Noteholder's  portion  of the  aggregate  outstanding  principal  balance 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 qualified in its entirety by reference to the
provisions of the respective Transaction Documents.
    


                                       49
<PAGE>

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 will be assigned to
the Issuer or 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  Servicer  will  establish  and  maintain  with the Trustee one or more
accounts,  in the name of such Trustee on behalf of the Noteholders,  into which
all payments  made on or with respect to the related Lease  Receivables  will be
deposited (the "Lockbox Account"). The Servicer will also establish and maintain
with the Trustee separate accounts,  in the name of the Trustee on behalf of the
Noteholders, in which amounts released from the Lockbox Account for distribution
to the  Noteholders  will be  deposited  and  from  which  distributions  to the
Noteholders will be made (the "Distribution Account").

     Funds in the  Lockbox  Account,  the Reserve  Account 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  Deposit  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 (w) a long-term unsecured debt rating acceptable
to the Rating Agencies or (x) 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 (y) a


                                       50

<PAGE>

long-term  unsecured  debt  rating  acceptable  to the Rating  Agencies or (z) 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.
    

Remittance and Other Servicing Procedures

   
     The Servicer 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 Lockbox Account and 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.



                                       51
<PAGE>

   
     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  or the  Lockbox  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 Repurchase  Amount. 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  the  amounts
outstanding under 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 (2)]
Business Days of receipt thereof into the Lockbox Account . Pending deposit into
the Lockbox Account , collections in such collection facility 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.  On or before the Business Day prior to the Payment
Day on each month,  the Servicer  shall transfer funds on deposit in the Lockbox
Account with respect to the related Lease Receivables for the related Collection
Period to the Distribution Account.
    

Distributions

   
     Beginning on the July 26,  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")


                                       52
<PAGE>

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,  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

     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.

     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.



                                       53
<PAGE>

     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 (3) Business Days of when required to do
so; (b) if the Servicer fails to submit a Servicer's  certificate,  within three
(3) 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;  (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;  or (g) a final judgment or
order shall be rendered against the Servicer for payment in excess of $[_______]
and continues for 90 days without a stay.
    

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  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.
    



                                       54
<PAGE>

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  unpaid  principal  balances and (ii)
repayment in full of the accrued  interest on and unpaid  principal  balances of
the  Notes  will be made  prior to any  further  payment  to the  Issuer  of any
residual interest.
    

Termination of the Indenture

   
     The Indenture will  terminate,  (i) at any time which is [ ] 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 [ ]th day following  the final Stated  Maturity Date of any Class
of the Notes. 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  Lease  Receivables at a price stated which shall in no event
be less  than the  aggregate  of the  amounts  owed on the  Notes as of the such
Payment  Date.  The  Notes  will  be  redeemed  following  such  purchase.  Upon
termination  of the Indenture  and the  reduction of the  aggregate  Outstanding


                                       55

<PAGE>

Principal  Amount, to zero and payment of any amounts then owing to the Trustee,
the Issuer shall return 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,  [_________] is a banking corporation organized under the laws
of ________.  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 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 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.



                                       56
<PAGE>

     No recourse is available based on any provision of the Servicing Agreement,
the Notes or any Lease Receivable or assignment thereof against [_________],  in
its individual capacity, and [_________] 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 no Prepayment of a Lease will
be allowed unless all current amounts owed on such Lease have been paid.
    

     The  Scheduled  Final  Payment  Date for the Notes is [ ]. This date is the
date on which the Note  Principal  Balance  would be reduced to zero,  assuming,
among other things, (i) Prepayments with respect to the Leases are received at a
rate of [ ]% CPR and (ii) the Modeling Assumptions (as defined below) apply. The
weighted  average  life of the Notes is likely to be  shorter  than would be the
case  if  payments  actually  made  on the  Leases  conformed  to the  foregoing
assumptions,  and the final  Payment  Date with respect to the Notes could occur
significantly  earlier than such final scheduled  Payment Dates due to defaults,
and because  Charter is obligated to repurchase  Leases in the event of breaches
of representations and warranties.

   
     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.

                                       57

<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 [ ], (ii)  distributions  on
the Notes are made on the [ ] day of each month  regardless  of the day on which
the Payment Date  actually  occurs,  commencing  in [ ] 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 [ ]% per annum, (vi) Prepayments with respect to the Leases are
received on the last day of each Collection Period, commencing on [ ], (vii) the
Initial  Outstanding  Principal  Amount is ____ for the Class A-1 Notes, ___ for
the Class A-2 Notes, ____ for the Class A-3 Notes, ____ for the Class A-4 Notes,
____ for the Class B Notes, ____ for the Class C Notes and _____ for the Class D
Notes,  (viii) the Note Interest Rate is [ ]% per annum for the Class A-1 Notes,
[ ]% per annum for the Class A-2 Notes,  [ ]% per annum for the Class A-3 Notes,
[ ]% per annum for the Class A-4 Notes, [ ] % per annum for the Class B Notes, [
]% per  annum  for the  Class C Notes  and [ ]% per annum for the Class D Notes,
(ix) the  Servicing  Fee is 0.50% per annum,  (x) the Lease pool  consists  of a
single Lease with an Aggregate  Discounted Lease Balance equal to $ [ ] and (xi)
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 for Russia would be outstanding after each of the dates
shown, assuming a CPR of [ ]%, ___%, ___%, and ___%.
    

                         PERCENTAGE OF INITIAL AGGREGATE
                          OUTSTANDING PRINCIPAL AMOUNT

                                      Notes

<TABLE>
<CAPTION>
                                               Prepayment Speed (CPR)
                                               ----------------------
       Payment
         Date
- ------------------------------------------------------------------------------------------
<S>                    <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>

Closing Date






- ------------------------------------------------------------------------------------------
   
Weighted Average
  Life (years)
to Call                ____     ____     ____     ____     ____     ____     ____     ____

to Maturity            ____     ____     ____     ____     ____     ____     ____     ____
    
</TABLE>


                                       58

<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.



                                       59

<PAGE>

     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,  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.



                                       60

<PAGE>

     The Taxpayer  Relief Act of 1997 adds  provisions  to the Internal  Revenue
Code of 1986, as amended,  (the "Tax Code") that require the recognition of gain
upon  the  "constructive   sale  of  an  appreciated   financial   position."  A
constructive  sale of an  appreciated  financial  position  occurs if a taxpayer
enters into certain  transactions or series of such transactions with respect to
a financial  instrument  that have the effect of  substantially  eliminating the
taxpayer's  risk of loss and  opportunity for gain with respect to the financial
instrument.  These  provisions apply only to classes of Notes that do not have a
principal balance.

     Dewey   Ballantine  LLP,  special  tax  counsel  to  the  Transferor  ("Tax
Counsel"),  will  deliver its opinion to the  Transferor  that the Notes will be
classified as debt secured by the related Lease Receivables.  Consequently,  the
Notes will not be treated as ownership interests in the Lease Receivables or the
Issuer.  Beneficial  owners  will be  required to report  income  received  with
respect to the Notes in accordance  with their normal method of accounting.  For
additional tax  consequences  relating to Notes  purchased at a discount or with
premium, see "Discount and Premium," below.

     Sale or Exchange.  If a beneficial  owner of a Note sells or exchanges such
Note, the beneficial  owner will recognize gain or loss equal to the difference,
if any, between the amount received and the beneficial owner's adjusted basis in
the Note.  The adjusted basis in the Note generally will equal its initial cost,
increased by any original issue discount or market discount  previously included
in the  seller's  gross  income  with  respect  to the Note and  reduced  by the
payments  previously  received on the Note,  other than  payments  of  qualified
stated interest, and by any amortized premium.

   
     In general (except as described in "Discount and Premium--Market Discount,"
below),  except for certain financial  institutions subject to section 582(c) of
the Tax Code,  any gain or loss on the sale or exchange of a Note  recognized by
an investor who holds the Note as a capital asset (within the meaning of Section
1221 of the Tax Code),  will be capital  gain or loss and will be  long-term  or
short-term depending on whether the Note has been held for more than one year.
    

Alternative Characterization of the Notes

   
     Although,  as  described  above,  it is the opinion of Tax Counsel that the
Notes are properly  characterized  as debt for federal income tax purposes,  the
opinion of Tax Counsel is not binding on the courts or the IRS and no  assurance
can be given that this  characterization  will prevail.  It is possible that the
IRS  could  assess  that,  for  purposes  of  the  Tax  Code,  the   transaction
contemplated by this Prospectus with respect to the Notes  constitutes a sale of
the Lease  Receivables (or an interest  therein) to the Noteholders and that the
proper  classification of the legal relationship  between the Transferor and the
Noteholders resulting from the transaction is that of a partnership.
    

     Taxation of Beneficial  Owners of Partnership  Interests.  If the Issuer is
treated as a partnership for federal income tax purposes, the Issuer will not be
subject to federal income tax and the holders of beneficial  ownership interests
in the Trust may be  regarded  as holding  partnership  interests  in the Issuer
(each a "Partnership Interest"). Instead, each beneficial owner of a Partnership
Interest will be required to separately  take into account an allocable share of
income,  gains, losses,  deductions,  credits and other tax items of the Issuer.
These partnership allocations are made in accordance with the Tax Code, Treasury
regulations and the partnership  agreement  (here, the LLC Agreement and related
documents).

     The  Issuer's  assets will be the assets of the  partnership.  The Issuer's
income will  consist  primarily of interest  and finance  charges  earned on the
underlying Lease Receivables.  The Issuer's deductions will consist primarily of
interest  accruing  with  respect  to any  indebtedness  issued  by the  Issuer,
servicing  and  other  fees,  and  losses  or  deductions   upon  collection  or
disposition of the Issuer's assets.

     In certain instances,  the LLC could have an obligation to make payments of
withholding tax on behalf of a beneficial owner of a Partnership Interest.  (See
"Backup Withholding" and "Foreign Investors" below).



                                       61
<PAGE>

     Substantially  all of the taxable income allocated to a beneficial owner of
a Partnership  Interest that is a pension,  profit  sharing or employee  benefit
plan or other tax-exempt  entity  (including an individual  retirement  account)
will constitute  "unrelated business taxable income" generally taxable to such a
holder under the Tax Code.

     Under  Section 708 of the Tax Code,  the Issuer will be deemed to terminate
for  federal  income tax  purposes  if 50% or more of the  capital  and  profits
interests in the Issuer are sold or exchanged  within a 12-month  period.  Under
the final regulations  issued on May 9, 1997 if such a termination  occurs,  the
Issuer is deemed to  contribute  all of its  assets and  liabilities  to a newly
formed  partnership  in  exchange  for  a  Partnership   Interest.   Immediately
thereafter,   the  terminated  partnership  distributes  interests  in  the  new
partnership  to the purchasing  partner and remaining  partners in proportion to
their interests in liquidation of the terminated partnership.

     Sale or Exchange of Partnership Interests.  Generally, capital gain or loss
will be recognized on a sale or exchange of  Partnership  Interests in an amount
equal to the difference  between the amount  realized and the seller's tax basis
in  the  Partnership  Interests  sold.  A  beneficial  owner  of  a  Partnership
Interest's  tax  basis  in a  Partnership  Interest  will  generally  equal  the
beneficial  owner's cost  increased by the  beneficial  owner's  share of Issuer
includible  income and decreased by any  distributions  received with respect to
such Partnership  Interest.  In addition,  both the tax basis in the Partnership
Interest and the amount realized on a sale of a Partnership  Interest would take
into account the beneficial  owner's share of any  indebtedness of the Issuer. A
beneficial  owner  acquiring  Partnership  Interests at different  prices may be
required to maintain a single  aggregate  adjusted tax basis in such Partnership
Interest,  and  upon  sale or  other  disposition  of  some  of the  Partnership
Interests,  allocate a portion of such  aggregate  tax basis to the  Partnership
Interests sold (rather than maintaining a separate tax basis in each Partnership
Interest for purposes of  computing  gain or loss on a sale of that  Partnership
Interest).

     Any  gain  on  the  sale  of a  Partnership  Interest  attributable  to the
beneficial  owner's share of unrecognized  accrued market discount on the assets
of the Issuer would  generally  be treated as ordinary  income to the holder and
would give rise to special tax reporting requirements.  If a beneficial owner of
a  Partnership  Interest is required to recognize an aggregate  amount of income
over the life of the  Partnership  Interest  that  exceeds  the  aggregate  cash
distributions  with respect  thereto,  such excess will generally give rise to a
capital loss upon the retirement of the  Partnership  Interest.  If a beneficial
owner sells its  Partnership  Interest at a profit or loss, the transferee  will
have a higher or lower basis in the  Partnership  Interests  than the transferor
had. The tax basis of the  Issuer's  assets will not be adjusted to reflect that
higher or lower basis unless the Issuer files an election  under  section 754 of
the Tax Code.

     Partnership  Reporting  Matters.  A  partnership  is  required  to (i) keep
complete and accurate books of the Issuer,  (ii) file a partnership  information
return  (IRS Form  1065)  with the IRS for each  taxable  year of the Issuer and
(iii) report each beneficial owner of a Partnership  Interest's  allocable share
of items of Issuer  income  and  expense  to  beneficial  owners  and the IRS on
Schedule K-1. The Transferor will not attempt to comply with U.S. federal income
tax reporting requirements applicable to partnerships as such requirements would
apply if the Notes were not treated as indebtedness.

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 (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



                                       62
<PAGE>

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.

     Section 1272(a)(6) of the Tax Code contains special original issue discount
rules  applicable  to  prepayable  securities.  Under these rules  (described in
greater  detail  below),  (i) the amount and rate of accrual of  original  issue
discount on each series of Notes will be based on (x) the Prepayment Assumption,
and (y) in the  case of a Note  calling  for a  variable  rate of  interest,  an
assumption  that the value of the index upon which such  variable  rate is based
remains  equal  to the  value  of  that  rate  on the  Closing  Date,  and  (ii)
adjustments will be made in the amount of discount accruing in each taxable year
in which the actual prepayment rate differs from the Prepayment Assumption.

     Section  1272(a)(6)(B)(iii)  of the Tax Code requires  that the  Prepayment
Assumption used to calculate original issue discount be determined in the manner
prescribed  in Treasury  regulations.  To date,  no such  regulations  have been
promulgated.  The legislative  history of this Tax Code provision indicates that
the assumed  prepayment rate must be the rate used by the parties in pricing the
particular   transaction.   The  Transferor   anticipates  that  the  Prepayment
Assumption for each series of Notes will be consistent  with this standard.  The
Transferor makes no  representation,  however,  that the Lease Receivables for a
given series will prepay at the rate reflected in the Prepayment  Assumption for
that series or at any other rate. Each investor must make its own decision as to
the appropriate  Prepayment  Assumption to be used in deciding whether or not to
purchase any of the Notes.

     Each  beneficial  owner must  include in gross income the sum of the "daily
portions" of original issue discount on its Note for each day during its taxable
year on which it held such Note.  For this  purpose,  in the case of an original
beneficial  owner,  the  daily  portions  of  original  issue  discount  will be
determined as follows.  A  calculation  will first be made of the portion of the
original  issue  discount that accrued  during each "accrual  period."  Original
issue discount  calculations  must be based on accrual periods of no longer than
one year either (i)  beginning  on a payment  date (or, in the case of the first
such  period,  the Closing  Date) and ending on the day before the next  payment
date or (ii)  beginning  on the next day  following a payment date and ending on
the next payment date.

     Under  Section  1272(a)(6) of the Tax Code,  the portion of original  issue
discount  treated as accruing for any accrual  period will equal the excess,  if
any, of (i) the sum of (A) the present values of all the distributions remaining
to be made on the Note, if any, as of the end of the accrual  period and (B) the
distribution  made on such Note during the accrual period of amounts included in
the stated  redemption price at maturity,  over (ii) the adjusted issue price of
such Note at the  beginning  of the accrual  period.  The  present  value of the
remaining distributions referred to in the preceding sentence will be calculated
based on (i) the yield to  maturity  of the Note,  calculated  as of the Closing
Date, giving effect to the Prepayment Assumption,  (ii) events (including actual
prepayments)  that have occurred prior to the end of the accrual  period,  (iii)
the Prepayment Assumption, and (iv) in the case of a Note calling for a variable
rate of  interest,  an  assumption  that the value of the index  upon which such
variable  rate is based  remains the same as its value on the Closing  Date over
the entire  life of such Note.  The  adjusted  issue price of a Note at any time
will equal the issue price of such Note, increased by the aggregate amount



                                       63
<PAGE>

of previously  accrued  original  issue  discount with respect to such Note, and
reduced by the amount of any distributions  made on such 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  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.

     Some Notes may provide  for only  nominal  distributions  of  principal  in
comparison to the distributions of interest thereon. It is possible that the IRS
or the Treasury  Department  may issue  guidance  excluding  such Notes from the
rules  generally  applicable  to  debt  instruments  issued  at  a  premium.  In
particular,  it is possible that such a Note will be treated as having  original
issue discount equal to the excess of the total payments to be received  thereon
over its issue price.  In such event,  section  1272(a)(6) of the Tax Code would
govern the accrual of such original issue discount, but a beneficial owner would
recognize substantially the same income in any given


                                       64
<PAGE>

period as would be recognized  if an election were made under section  171(c)(2)
of the Tax Code.  Unless and until the Treasury  Department or the IRS publishes
specific  guidance  relating to the tax  treatment  of such  Notes,  the Trustee
intends  to  furnish  tax  information  to  beneficial  owners of such  Notes in
accordance with the rules described in the preceding paragraph.

     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  recently  issued  final  regulations  (the
"Withholding  Regulations"),  which  change  certain  of the rules  relating  to
certain 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  that are held on December 31, 1998 remain valid 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 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.

     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 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.

   
     Partnership  Interests.  Depending  upon  the  particular  terms of the LLC
Agreement  and the  Indenture,  the Issuer may be  considered to be engaged in a
trade or business in the United States for purposes of federal withholding taxes
with respect to non-U.S. persons. If the Issuer is considered to be engaged in a
trade or
                                       65

<PAGE>

business in the United  States for such  purposes and the Issuer is treated as a
partnership,  the income of the Issuer distributable to a non-U.S.  person would
be  subject  to  federal  withholding  tax.  Also,  in such  cases,  a  non-U.S.
beneficial owner of a Partnership  Interest that is a corporation may be subject
to the branch profits tax. If the Issuer is notified that a beneficial  owner of
a  Partnership  Interest is a foreign  person,  the Issuer may withhold as if it
were engaged in a trade or business in the United States in order to protect the
Issuer from possible  adverse  consequences of a failure to withhold.  A foreign
holder  generally would be entitled to file with the IRS a claim for refund with
respect to withheld  taxes,  taking the position  that no taxes were due because
the Issuer was not in a U.S. trade or business.
    

                       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 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 Notes, including the reasonable expectation
of  purchasers  of Notes that the Notes will be repaid  when due, as well as the
absence of conversion  rights,  warrants and other typical equity features.  The
debt  treatment  of the Notes  for ERISA  purposes  could  change if the  Issuer
incurred losses. However,  without regard to whether the Notes are treated as an
equity interest for such purposes,  the acquisition or holding of 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

                                       66

<PAGE>

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 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
Notes, or to whom the Notes are transferred,  will be deemed to have represented
that the  acquisition  and  continued  holding of the 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 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  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 [ ] by [ ] and [ ] by [ ], the  Class A-2 Notes be rated [ ] by [
] and [ ] by [ ], the  Class  A-3  Notes be rated [ ] by [ ] and [ ] by [ ], the
Class A-4 Notes be rated [ ] by [ ] and [ ] by [ ], the Class B Notes be rated [
] by [ ] by [ ] by [ ],  the  Class C Notes  be rated [ ] by [ ] and [ ] by [ ],
and the Class D Notes be rated [ ] by [ ] and [ ] by [ ]. 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 June __,
1999 the  Transferor  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"  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 Transferor is affiliated with Charter.
    

     In the Underwriting  Agreement,  the Underwriter has agreed, subject to the
terms and conditions therein, to purchase all the Notes offered hereby if any of
such Notes are purchased. The Underwriting Agreement



                                       67

<PAGE>

   
pertaining  to the sale of the Notes will  provide that the  obligations  of the
Underwriter will be subject to certain conditions precedent.

     The  Underwriter  has advised the Transferor  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 Transferor 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 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  Transferor  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.

                             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.





                                       68

<PAGE>

   
                          Index To Financial Statements

                                                                            Page
                                                                            ----

Independent Auditors' Report                                                 72

Balance Sheet of the Issuer as of [         ], 1999                          73

Notes to Balance Sheet                                                       74
    




                                       69

<PAGE>

   
                          Independent Auditors' Report


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

We have audited the accompanying balance sheet of Charter Equipment Lease 1999-1
LLC (an indirect wholly- owned subsidiary of Charter Financial, Inc.) as of June
___,  1999.  This  financial  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  of a  balance  sheet  includes  examining,  on  a  test  basis,  evidence
supporting  the amounts and  disclosures  in that balance  sheet.  An audit of a
balance  sheet  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 of the  balance  sheet
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 Charter Equipment Lease 1999-1 LLC
as  of  June  __,  1999,  in  conformity  with  generally  accepted   accounting
principles.

[                  ]

June ___, 1999
New York, New York
    





                                       70

<PAGE>

   
                       CHARTER EQUIPMENT LEASE 1999-1 LLC
        (an indirect wholly-owned subsidiary of Charter Financial, Inc.)

                                  Balance Sheet

                                 June ___, 1999




                                     Assets

Cash                                                                        $100
                                                                            ----
                                                                            $100
                                                                            ====

                         Liabilities and Members' Equity

Liabilities                                                                   $0

Members' Equity                                                             $100
                                                                            ----
                                                                            $100
                                                                            ====


See accompanying notes to balance sheet.
    





                                       71

<PAGE>

   
                       CHARTER EQUIPMENT LEASE 1999-1 LLC
        (an indirect wholly-owned subsidiary of Charter Financial, Inc.)

                             Notes to Balance Sheet

                                 June ___, 1999

(1)  Organization

     Charter Equipment Lease 1999-1 LLC, an indirect wholly-owned  subsidiary of
     Charter  Financial,  Inc.  ("Charter  Financial"),  was incorporated in the
     State of Delaware.

     Charter  Equipment Lease 1999-1 LLC was organized to engage  exclusively in
     the  following  business and  financial  activities:  to acquire  equipment
     described  in  the  related  equipment  lease  contracts  and  to  purchase
     equipment leases and lease  receivables  from Charter  Financial and any of
     its affiliates; to issue and sell notes collateralized by any or all of its
     assets pursuant to one or more indentures  between Charter  Equipment Lease
     1999-1  LLC and an  indenture  trustee;  and to engage in any lawful act or
     activity and to exercise any power that is  incidental  and is necessary or
     convenient to the foregoing and permitted under Delaware law.

(2)  Capital Contribution

     Charter  Financial  has made an  initial  capital  contribution  of $100 to
     Charter Equipment Lease 1999-1 LLC.
    





                                       72

<PAGE>

                        INDEX OF PRINCIPAL DEFINED TERMS

                                                Page
                                                ----
   
Acceptable Payment Status........................ 28
Aggregate Discounted Lease Balance............... 17
Article 2A....................................... 25
Available Funds.............................. 11, 43
Bankruptcy Code.................................. 63
Benefit Plan..................................... 69
Calculation Date.................................. 5
Casualty Loss.................................... 42
Casualty Payment................................. 42
Cede...............................................4
CFC................................................3
Charter........................................ 3, 5
Class..............................................1
Class A Notes..................................... 6
Class A Percentage........................... 14, 46
Class A Principal Payment.................... 13, 45
Class A Target Investor Principal Amount..... 14, 46
Class B Floor................................ 14, 46
Class B Notes..................................... 6
Class B Percentage........................... 14, 46
Class B Principal Payment................ 13, 14, 46
Class B Target Investor Principal Amount..... 14, 46
Class C Floor................................ 15, 47
Class C Notes..................................... 6
Class C Percentage........................... 14, 46
Class C Principal Payment.................... 14, 46
Class C Target Investor Principal Amount..... 14, 46
Class D Floor................................ 15, 47
Class D Notes..................................... 6
Class D Percentage........................... 14, 46
Class D Target Investor Principal Amount..... 14, 46
Class Target Investor Principal Amount....... 14, 46
Closing Date...................................5, 65
Collection Period................................. 5
Commission........................................ 4
Conditional Prepayment Rate...................... 59
CPR.............................................. 59
Cumulative Loss Amount....................... 16, 48
Cut-Off Date.......................................5
Debtors.......................................... 23
Defaulted Leases................................. 42
Definitive Notes................................. 50
Delinquency Amounts.............................. 19
Delinquent Lease................................. 19
Discount Rate.................................... 16
Discounted Lease Balance...................... 9, 16
Distribution Account......................... 19, 52
DTC........................................... 4, 18
Early Termination Lease.......................... 42
Eligible Deposit Account......................... 52
Eligible Institution............................. 52
Eligible Investments............................. 52
Eligible  Lease.................................. 27
Equipment................................... 3, 6, 7
ERISA............................................ 21
Event of Default................................. 18
Event of Servicing Termination................... 55
Event of Termination............................. 53
Events of Default................................ 57
Exchange Act...................................... 4
Excluded Amounts................................. 42
FASB 13........................................... 8
Finance Lease..................................... 8
fully taxable bonds.............................. 67
Indenture...................................... 3, 7
Initial Outstanding Principal Amount.............. 1
Insolvency Laws.................................. 23
Interest Accrual Period...................... 12, 45
Interest Payments............................ 12, 44
IRA.............................................. 69
Issuer.............................................1
Lease Files...................................... 41
Lease Payment.................................... 42
Lease Payments................................... 29
Lease Receivables................................. 3
Leases............................................ 3
Legal Aspects of the Leases...................... 22
Lessee............................................ 8
Lessor............................................ 8
LLC Agreement............................... 3,6, 27
Lockbox Account.................................. 19
Maximum Contract Term............................ 28
Note Interest Rate................................ 1
Noteholders....................................... 3
Notes............................................. 6
Offered Notes..................................... 6
Operating Leases.................................. 8
Optional Redemption.............................. 20
Outstanding Principal Amount...................... 1
Outstanding Principal Amounts................ 12, 45
Overcollateralization Balance................ 16, 48
Partnership Interest............................. 64
Payment Date................................... 3, 5
Percentage Interests............................. 58
Plan............................................. 21
Plan Assets Regulation........................... 69
Pool Factor...................................... 51
Pool of Assets.............................6, 7,  26
Premium Note..................................... 67

                                       73

<PAGE>

Prepayment....................................... 24
Prepayment Assumption............................ 66
PTCE............................................. 70
Purchase Leases................................... 8
Rating Agencies.................................. 21
Receivables....................................... 6
Record Date....................................... 6
Reporting Date................................... 20
Repurchase Amount................................ 30
Rules............................................ 49
Sale Date........................................ 41
Securities Act................................... 71
Seller............................................ 3
Seller Contribution and Sale Agreement............ 3
Servicer.......................................... 5
Servicer Advance............................. 19, 53
Servicing Agreement............................ 4, 7
Servicing Charges................................ 19
Servicing Fee................................ 19, 55
Servicing Fee Rate........................... 19, 55
Servicing Officer................................ 55
Soft Items....................................... 25
Stated Maturity Date.............................. 3
Sub-Servicer...................................... 5
Substitute Lease................................. 30
Substituted Receivable........................... 20
Successor Servicer............................... 19
Supplementary Report............................. 55
Tax Code..................................... 21, 64
Tax Counsel...................................... 64
Termination Payment.............................. 42
Transaction Document.............................. 7
Transferor........................................ 5
Transferor Contribution and Sale Agreement..... 3, 7
Trust Accounts................................... 52
Trustee........................................ 3, 7
Trustee Expenses................................. 59
Trustee Fee...................................... 59
U.S. Person...................................... 68
Underwriter...................................... 70
Underwriting Agreement........................... 70
Weighted Average Life............................ 59
Withholding Regulations.......................... 68
    




                                       74

<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
THE POOL OF ASSETS.........................................................  24
THE ISSUER.................................................................  25
MANAGEMENT'S DISCUSSION AND  ANALYSIS OF FINANCIAL
     CONDITION.............................................................  25
THE LEASES.................................................................  25
CHARTER'S LEASING BUSINESS [Need to Update]................................  34
TRANSFEROR.................................................................  38
DESCRIPTION OF THE NOTES...................................................  38
POOL FACTORS...............................................................  49
DESCRIPTION OF THE TRANSACTION DOCUMENTS...................................  49
THE TRUSTEE................................................................  56
PREPAYMENT AND YIELD CONSIDERATIONS........................................  57
 PERCENTAGE OF INITIAL AGGREGATE OUTSTANDING
     PRINCIPAL AMOUNT......................................................  58
LEGAL ASPECTS OF THE LEASES................................................  59
MATERIAL FEDERAL INCOME TAX CONSEQUENCES...................................  60
STATE AND LOCAL TAX CONSIDERATIONS.........................................  66
ERISA CONSIDERATIONS.......................................................  66
USE OF PROCEEDS............................................................  67
RATINGS....................................................................  67
PLAN OF DISTRIBUTION.......................................................  67
LEGAL MATTERS..............................................................  68
ADDITIONAL INFORMATION.....................................................  68
INDEX OF PRINCIPAL DEFINED TERMS...........................................  73

Until  ____________,  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.
    
================================================================================


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





                                   $_________



   
                       Charter Equipment Lease 1999-1 LLC
    

                $___________ ____% Lease-Backed Notes, Class A-1

                $___________ ____% Lease-Backed Notes, Class A-2


                $___________ ____% Lease-Backed Notes, Class A-3

                $___________ ____% Lease-Backed Notes, Class A-4




                  $_________ _____% Lease-Backed Notes, Class B




                               ___________________


                               P R O S P E C T U S

                               ___________________



                        ________________________________



   
                           FIRST UNION CAPITAL MARKETS



                             Dated ______ ___, 1999
    




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

<PAGE>

                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 13.  Other Expenses of Issuance and Distribution.

     Set forth below is an estimate  of the amount of fees and  expenses  (other
than  underwriting  discounts and commissions) to be incurred in connection with
the issuance and distribution of the Offered Certificates.


SEC Filing Fee....................................................... $
Trustee's Fees and Expenses..........................................
Legal Fees and Expenses..............................................
Accounting Fees and Expenses.........................................
Printing and Engraving Expenses......................................
Blue Sky Qualification and Legal Investment Fees and Expenses........
Rating Agency Fees...................................................
Miscellaneous........................................................
- --------------------------------------------------------------------- ----------

TOTAL                                                                 $
                                                                      ==========
- ----------

Item 14.  Indemnification of Directors and Officers.

     Indemnification.  Under  the laws  which  govern  the  organization  of the
registrant,  the  registrant has the power and in some instances may be required
to provide an agent,  including an officer or director, who was or is a party or
is threatened to be made a party to certain  proceedings,  with  indemnification
against certain expenses,  judgments, fines, settlements and other amounts under
certain circumstances.

     Section  [ ]  of  the  Certificate  of  Incorporation  of  Charter  Funding
Corporation V provides that all officers and directors of the corporation  shall
be indemnified by the corporation from and against all expenses,  liabilities or
other  matters  arising out of their  status as an officer or director for their
acts,  omissions or services  rendered in such  capacities.  Charter  Financial,
Inc., the ultimate corporate parent of Charter Funding  Corporation V, maintains
certain policies of liability  insurance coverage for the officers and directors
of Charter  Financial,  Inc. and certain of its subsidiaries,  including Charter
Funding Corporation V.

     The  form of the  Underwriting  Agreement,  filed  as  Exhibit  [ ] to this
Registration  Statement,  provides  that  Charter  Funding  Corporation  V  will
indemnify and reimburse the  underwriter(s)  and each controlling  person of the
underwriter(s)  with  respect to certain  expenses  and  liabilities,  including
liabilities  under the 1933 Act or other federal or state  regulations  or under
the  common  law,  which  arise  out  of  or  are  based  on  certain   material
misstatements  or  omissions in the  Registration  Statement.  In addition,  the
Underwriting Agreement provides that the underwriter(s) will similarly indemnify
and reimburse Charter Funding  Corporation V in with respect to certain material
misstatements  or omissions  in the  Registration  Statement  which are based on
certain  written  information   furnished  by  the  underwriter(s)  for  use  in
connection with the preparation of the Registration Statement.

     Insurance. As permitted under the laws which govern the organization of the
registrant,  the registrant's  By-laws permit the board of directors to purchase
and  maintain  insurance on behalf of the  registrant's  agents,  including  its
officers and  directors,  against any  liability  asserted  against them in such
capacity  or arising  out of such  agents'  status as such,  whether or not such
registrant  would have the power to indemnify them against such liability  under
applicable law.

Item 15.  Recent Sales of Unregistered Securities.

         Not applicable

                                      II-1

<PAGE>

Item 16.  Exhibits and Financial Statement Schedules.

[ ]     Form of Underwriting Agreement.*
[ ]     Certificate of Incorporation of Charter Funding Corporation V.*
[ ]     By-Laws of Charter Funding Corporation V.*
[ ]     Form of Indenture between the Issuer and the Trustee.*
[ ]     Form of LLC Agreement.*
[ ]     Opinion of Dewey Ballantine LLP with respect to legality.*
[ ]     Opinion of Dewey Ballantine LLP with respect to tax matters.*
[ ]     Consents of Dewey Ballantine (included in Exhibits 5.1 and 8.1 hereto).*
[ ]     Form of Seller Contribution and Sale Agreement.*
[ ]     Form of Transferor Contribution and Sale Agreement.*
[ ]     Form of Servicing Agreement.*
[ ]     Form of Statement of Eligibility of Trustee.*
[ ]     Financial Statement Schedules.*

- ----------
*    To be Filed by Amendment.

Item 17.  Undertakings.

     A.   Undertaking in respect of indemnification

          Insofar as indemnification  for liabilities arising under the 1933 Act
     may be permitted to  directors,  officers  and  controlling  persons of the
     registrant  pursuant  to the  provisions  described  above in Item  15,  or
     otherwise,  the  registrant  has been  advised  that in the  opinion of the
     Securities and Exchange  Commission such  indemnification is against public
     policy as expressed  in the Act and is,  therefore,  unenforceable.  In the
     event that a claim for indemnification against such liabilities (other than
     the payment by the  registrant of expenses  incurred or paid by a director,
     officer or controlling  person of the registrant in the successful  defense
     of any action, suit or proceeding) is asserted by such director, officer or
     controlling person in connection with the securities being registered,  the
     registrant will, unless in the opinion of their counsel the matter has been
     settled  by  controlling  precedent,  submit  to  a  court  of  appropriate
     jurisdiction  the  question  of  whether  such  indemnification  by them is
     against  public policy as expressed in the 1933 Act and will be governed by
     the final adjudication of such issue.

     B.   Undertaking pursuant to Rule 430A.

          The Registrant hereby undertakes:

          (1) For purposes of determining any liability under the Securities Act
     of 1933, the information  omitted from the form of prospectus filed as part
     of a registration statement in reliance upon Rule 430A and contained in the
     form of prospectus  filed by the  Registrant  pursuant to Rule 424(b)(1) or
     (4) or 497(h) under the  Securities  Act shall be deemed to be part of this
     registration statement as of the time it was declared effective.

          (2) For the purpose of determining  any liability under the Securities
     Act of  1933,  each  post-effective  amendment  that  contains  a  form  of
     prospectus shall be deemed to be a new registration  statement  relating to
     the securities offered therein, and the offering of such securities at that
     time shall be deemed to be the initial bona fide offering thereof.


                                      II-2

<PAGE>

                                   SIGNATURES


     Pursuant to the  requirements of the Securities Act of 1933, the Registrant
has duly caused this Amendment 1 to the  Registration  Statement to be signed on
its behalf by the  undersigned,  thereunto duly  authorized,  in the City of New
York, State of New York on the 13th day of May, 1999.



                                              CHARTER EQUIPMENT LEASE 1999-1 LLC
                                              By: CHARTER FUNDING CORPORATION V

                                              By: /s/ Gary Corr
                                                  ------------------------------
                                                  Name: Gary Corr
                                                  Title: President


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

<TABLE>
<CAPTION>
            Signature                                 Title                             Date
            ---------                                 -----                             ----

<S>                                           <C>                                     <C>
/s/ Gary Corr*                                Director and Vice Chairman              May 13 , 1999
- -------------------------------------
           Henry Frommer


 /s/ Gary Corr*                               Director and Principal Executive        May 13, 1999
- -------------------------------------           Officer
           Alan A. Fischer


/s/ Gary Corr*                                Director                                May 13, 1999
- -------------------------------------
           David Paris


/s/ Gary Corr                                 Director, President, Chief Financial    May 13, 1999
- -------------------------------------           Officer and Comptroller
           Gary Corr


*By: /s/ Gary Corr
     --------------------------------
         Gary Corr
         Attorney-in-Fact
</TABLE>


                                      II-3

<PAGE>

                                  EXHIBIT INDEX

[ ]     Form of Underwriting Agreement.*
[ ]     Certificate of Incorporation of Charter Funding Corporation V.*
[ ]     By-Laws of Charter Funding Corporation V.*
[ ]     Form of Indenture between the Issuer and the Trustee.*
[ ]     Form of LLC Agreement.*
[ ]     Opinion of Dewey Ballantine LLP with respect to legality.*
[ ]     Opinion of Dewey Ballantine LLP with respect to tax matters.*
[ ]     Consents of Dewey Ballantine LLP (included in Exhibits 5.1 and 8.1
        hereto).*
[ ]     Form of Seller Contribution and Sale Agreement.*
[ ]     Form of Transferor Contribution and Sale Agreement.*
[ ]     Form of Servicing Agreement.*
[ ]     Form of Statement of Eligibility of Trustee.*
[ ]     Financial Statement Schedules.*

- ----------------------------
*    To be Filed by Amendment.


                                      II-4



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