CARMAX AUTO RECEIVABLES LLC
S-3, 1999-05-21
Previous: IXNET INC, S-1, 1999-05-21
Next: AMERISTAR NETWORK INC, 10SB12G, 1999-05-21



       As filed with the Securities and Exchange Commission on May 21, 1999

                                                     Registration No. 333-



                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                              --------------------
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
                              --------------------
                         CARMAX AUTO OWNER TRUST 1999-1
                     (Issuer with respect to the securities)
                              --------------------
                           CARMAX AUTO RECEIVABLES LLC
                   (Originator of the Trust described herein)
             (Exact name of registrant as specified in its charter)
                              --------------------

          Virginia                                              54-1942944
(State or other jurisdiction of                              (I.R.S. employer
incorporation or organization)                            identification number)

                                  4900 Cox Road
                           Glen Allen, Virginia 23060
                                 (804) 747-0422
       (Address, including zip code, and telephone number, including area
               code, of registrant's principal executive offices)

                              Michael T. Chalifoux
                           CarMax Auto Receivables LLC
                                  4900 Cox Road
                           Glen Allen, Virginia 23060
                                 (804) 747-0422
 (Name, address, including zip code, and telephone number, including area code,
                              of agent for service)
                              --------------------
                                   Copies to:

<TABLE>
<S>                                                    <C>

   David E. Melson, Esquire                              Richard S. Fortunato, Esquire
McGuire, Woods, Battle & Boothe LLP                Skadden, Arps, Slate, Meagher & Flom LLP
      901 East Cary Street                                     919 Third Avenue
  Richmond, Virginia  23219                               New York, New York  10022
         (804) 775-1000                                          (212) 735-3000
</TABLE>

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

      Approximate  date of commencement of proposed sale to the public:  As soon
as practicable on or after the effective date of this Registration Statement.
      If the  only  securities  registered  on  this  Form  are  to be  offered
pursuant  to  dividend  or  interest   reinvestment  plans,  please  check  the
following box. [ ]
      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,  other than  securities  offered only in  connection  with  dividend or
interest reinvestment plans, check the following box. [ ]
      If this Form is filed to register  additional  securities  for an offering
pursuant to Rule 462(b) under the  Securities  Act,  check the following box and
list the Securities Act registration  statement number of the earlier  effective
registration statement for the same offering. [ ]
      If this Form is a  post-effective  amendment filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]
      If delivery  of the  prospectus  is expected to be made  pursuant to Rule
434, please check the following box. [ ]

                     CALCULATION OF REGISTRATION FEE

<TABLE>
<CAPTION>


=============================================================================================================
  Title of each Class                 Amount     Proposed Maximum        Proposed Maximum       Amount of
  of Securities to be                 to be         Offering                 Aggregate         Registration
      Registered                    Registered  Price Per Unit (1)     Offering Price (1)          Fee
- -------------------------------------------------------------------------------------------------------------
<S>                                    <C>               <C>                  <C>                <C>

 Class A-1 Asset-Backed  Notes        $200,000          100%                $200,000             $55.60

- -------------------------------------------------------------------------------------------------------------
 Class A-2 Asset-Backed  Notes        $200,000          100%                $200,000             $55.60

- -------------------------------------------------------------------------------------------------------------
 Class A-3 Asset-Backed Notes         $200,000          100%                $200,000             $55.60

- -------------------------------------------------------------------------------------------------------------
 Class A-4 Asset-Backed  Notes        $200,000          100%                $200,000             $55.60

- ------------------------------------------------------------------------------------------------------------
 Asset-Backed Certificates            $200,000          100%                $200,000             $55.60

============================================================================================================
</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  Registration  Statement  shall become
effective on such date as the Commission,  acting pursuant to said Section 8(a),
may determine.


<PAGE>


The  information in this  prospectus is not complete and may be changed.  We may
not sell  these  securities  until the  registration  statement  filed  with the
Securities and Exchange Commission is effective. This prospectus is not an offer
to  sell  these  securities  and it is not  soliciting  an  offer  to buy  these
securities in any state where the offer or sale is not permitted.

                  SUBJECT TO COMPLETION, DATED        , 1999
PROSPECTUS
                              $
                         CarMax Auto Owner Trust 1999-1

                    $      % Class A-1 Asset-Backed Notes
                    $      % Class A-2 Asset-Backed Notes
                    $      % Class A-3 Asset-Backed Notes
                    $      % Class A-4 Asset-Backed Notes
                    $      % Asset-Backed Certificates



CarMax Auto Receivables LLC                                 ----------------
Seller                                                         CarMax Logo
CarMax Auto Superstores, Inc.                               ----------------
Servicer



<TABLE>
<CAPTION>

                                               Underwriting
                                                 Discounts             Net Proceeds to
                        Price (1)             and Commissions              Seller
                        ---------             ----------------         ------------------
<S>                    <C>                   <C>                           <C>


Class A-1 Notes          $     (      %)     $        (      %)      $       (         %)
Class A-2 Notes          $     (      %)     $        (      %)      $       (         %)
Class A-3 Notes          $     (      %)     $        (      %)      $       (         %)
Class A-4 Notes          $     (      %)     $        (      %)      $       (         %)
Certificates             $     (      %)     $        (      %)      $       (         %)
      Total              $                   $                       $

</TABLE>

- -------------------------
(1)      The price of the  notes and the  certificates  will  also  include  any
         interest  accrued  on the notes and the  certificates  from the date of
         issuance.


- -------------------------------------------------------------------------------
Consider carefully the risk factors beginning on page 8 in this prospectus.
The notes represent non-recourse obligations of, and the certificates
represent beneficial ownership interests in, the CarMax Auto Owner Trust
1999-1.  The notes and the certificates are backed only by the assets of the
trust.  The notes and the certificates do not represent obligations of or
interests in CarMax Auto Receivables LLC, CarMax Auto Superstores, Inc. or
any of their affiliates.
- -------------------------------------------------------------------------------


Neither  the  Securities  and  Exchange  Commission  nor  any  state  securities
commission has approved or  disapproved  of these  securities or passed upon the
adequacy or accuracy of this prospectus. Any representation to the contrary is a
criminal offense.


                            Underwriters of the Notes

Banc of America Securities LLC
                               First Union Capital Markets
                                                            Goldman, Sachs & Co.


                         Underwriter of the Certificates

                         Banc of America Securities LLC

                      The date of this Prospectus is , 1999




<PAGE>

                               TABLE OF CONTENTS

                                                                            Page
                                                                            ----
IMPORTANT NOTICE ABOUT INFORMATION
PRESENTED IN THIS PROSPECTUS ..................................................3
PROSPECTUS SUMMARY ............................................................4
RISK FACTORS ..................................................................8
THE CARMAX AUTO OWNER TRUST 1999-1 ...........................................12
         Formation of the Trust ..............................................12
         Issuance of the Securities ..........................................12
         The Trust Property ..................................................13
THE ORIGINATOR'S  FINANCE  OPERATIONS ........................................14
         First  North  American  Credit ......................................14
         Underwriting  Procedures ............................................14
         Collection  Procedures ..............................................14
         Physical  Damage Insurance ..........................................15
         Allocation of Payments ..............................................15
         Delinquency and Credit Loss Experience ..............................16
DESCRIPTION OF THE CONTRACT POOL .............................................19
         Selection Criteria ..................................................19
         Certain Characteristics of the Contracts ............................20
WEIGHTED AVERAGE LIFE OF THE OFFERED SECURITIES ..............................23
POOL FACTORS AND OTHER INFORMATION ...........................................31
USE OF PROCEEDS ..............................................................31
DESCRIPTION OF THE ORIGINATOR AND THE SELLER .................................32
         CarMax Auto Superstores, Inc. .......................................32
         CarMax Auto Receivables LLC .........................................33
DESCRIPTION OF THE NOTES .....................................................33
         Note Registration ...................................................33
         Interest Payments ...................................................33
         Principal Payments ..................................................34
         Optional Redemption .................................................35
         The Indenture Trustee ...............................................35
DESCRIPTION OF THE CERTIFICATES ..............................................36
         Certificate Registration ............................................36
         Interest Payments ...................................................36
         Principal Payments ..................................................36
         Optional Prepayment .................................................36
         The Owner Trustee ...................................................37
REGISTRATION OF THE OFFERED SECURITIES .......................................37
      Book-Entry Registration ................................................37
      The Depository Trust Company ...........................................37
      Cedelbank and Euroclear ................................................39
      Definitive Securities ..................................................41
COLLECTIONS AND PAYMENTS .....................................................41
      The Trust Accounts .....................................................41
      Advances by the Servicer ...............................................42
      Payment Sources ........................................................42
      The Reserve Account ....................................................43
      The Yield Supplement Account ...........................................44
      Subordination of the Certificates ......................................45
      Payment Date Distributions (Collection Account) ........................45
      Payment Date Distributions (Note Payment Account) ......................46
      Payment Date Distributions (Certificate
            Payment Account) .................................................46
      Application of Collection and Payment
            Provisions to First Payment Date .................................47
      Statements to Securityholders ..........................................47
[DESCRIPTION OF THE INSURER] .................................................49
[DESCRIPTION OF THE POLICY] ..................................................49
REPORTS TO SECURITYHOLDERS ...................................................49
DESCRIPTION OF THE INDENTURE .................................................50
         Events of  Default ..................................................50
         Rights  Upon  Event of Default ......................................50
         Waiver of Past Defaults .............................................51
         Certain  Indenture  Covenants .......................................52
         Replacement  of  Indenture Trustee ..................................52
         Duties of Indenture Trustee .........................................53
         Compensation and Indemnification ....................................53
         Access to Noteholder List ...........................................53
         Annual Compliance Statement; Annual Report ..........................54
         Satisfaction and Discharge of the Indenture .........................54
         Modification of Indenture ...........................................54
         Administration Agreement ............................................55
DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS .........................55
      Transfer of Contracts ..................................................55
         Servicing Procedures ................................................56
         Servicing Compensation; Payment of Expenses .........................56
         Evidence of Compliance ..............................................56
         Certain Matters Regarding the Servicer ..............................57
         Events of Default ...................................................57
         Rights Upon Event of Default ........................................58
         Waiver of Past Defaults .............................................58
         Amendment of the Sale and Servicing Agreement .......................58
         Termination of the Trust ............................................59
MATERIAL LEGAL ASPECTS OF THE CONTRACTS ......................................59
MATERIAL FEDERAL INCOME TAX CONSEQUENCES .....................................63
ERISA CONSIDERATIONS .........................................................70
UNDERWRITING .................................................................72
LEGAL MATTERS ................................................................73
EXPERTS ......................................................................73
WHERE YOU CAN FIND MORE
INFORMATION ..................................................................73
INDEX OF PRINCIPAL TERMS .....................................................74
ANNEX A: GLOBAL CLEARANCE, SETTLEMENT
        AND TAX DOCUMENTATION PROCEDURES .....................................76

                                        2
<PAGE>

         IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS PROSPECTUS

      This  prospectus  describes  the  specific  terms  of the  notes  and  the
certificates, including:

      o     the amount and other terms, including interest rates, for each
              class of notes and for the certificates;
      o     the timing of interest and principal payments;
      o     information about the contracts;
      o     information about the credit enhancement for each class of notes
              and for the certificates;
      o     the credit ratings for each class of notes and for the
              certificates; and
      o     the method for selling the notes and the certificates.

      You  should  rely only on the  information  provided  or  incorporated  by
reference in this prospectus.  We have not authorized anyone to provide you with
additional  or  different  information.  We are not  offering  the  notes or the
certificates in any state in which the offer is not permitted.

      We include cross references in this prospectus to captions under which you
can find  additional,  related  discussions.  The  preceding  table of  contents
provides the pages at which these captions are located.

      You can find a listing  of the pages on which  capitalized  terms  used in
this  prospectus  are  defined  under the  caption  "Index of  Principal  Terms"
beginning on page 74.

      In this  prospectus,  "we" refers to the seller,  CarMax Auto  Receivables
LLC,  and  "you"  refers  to  any  prospective  investor  in  the  notes  or the
certificates.
                                       3
<PAGE>

                              PROSPECTUS SUMMARY

This summary highlights  selected  information from this prospectus and does not
contain  all  of the  information  that  you  should  consider  in  making  your
investment decision. To understand all of the terms of this offering, you should
read carefully this prospectus in its entirety.

The Terms of the Offered Securities

                    Class A-1   Class A-2   Class A-3   Class A-4
                      Notes       Notes       Notes       Notes    Certificates
                      -----       -----       -----       -----    ------------
Initial Principal       $           $           $           $           $
Amount
Interest Rate Per           %           %           %           %           %
Annum
Interest Accrual   actual/360    30/360      30/360      30/360      30/360
Method
Payment Dates
(monthly)             15th        15th        15th        15th        15th
First Payment Date
                        ,           ,           ,           ,           ,
                      1999        1999        1999        1999        1999
Final Payment Date
                        ,           ,           ,           ,           ,
                       200         200         200         200         200
Anticipated
Ratings (1)         P-1/A-1+     Aaa/AAA     Aaa/AAA     Aaa/AAA
(Moody's/S&P)
- -------------------------
(1)      It is a condition  to the  offering  of the notes and the  certificates
         that these  ratings be obtained.  However,  a rating  agency may in its
         discretion lower or withdraw its rating in the future.


The Trust

The CarMax Auto Owner Trust 1999-1 will issue the notes and the certificates.

The Originator

CarMax Auto Superstores, Inc. will originate the contracts and sell them to
the seller.  The originator's principal executive offices are located at 4900
Cox Road, Glen Allen, Virginia 23060, and its telephone number is (804)
747-0422.

The Seller

CarMax Auto  Receivables LLC will transfer the contracts and related property to
the trust.  The  seller's  principal  executive  offices are located at 4900 Cox
Road, Glen Allen, Virginia 23060, and its telephone number is (804) 747-0422.

The Servicer

CarMax Auto Superstores, Inc. will act as servicer of the contracts.  The
servicer's principal executive offices are located at 4900 Cox Road, Glen
Allen, Virginia 23060, and its telephone number is (804) 747-0422.


The Owner Trustee

                               will act as trustee of the trust.

The Indenture Trustee

                               will act as trustee with respect to the notes.

The Purchase Agreement

The originator and the seller will enter into a purchase  agreement  under which
the originator will sell the contracts to the seller.

The Sale and Servicing Agreement

The  seller,  the  servicer  and the owner  trustee  will  enter into a sale and
servicing  agreement  under which the seller will  transfer the contracts to the
trust and the servicer will agree to service,  manage,  maintain  custody of and
collect amounts due under the contracts for a monthly servicing fee.

The Trust Agreement

The seller and the owner trustee will enter into a trust  agreement  under which
the trust will issue the certificates.

                                       4
<PAGE>



The Indenture

The owner trustee and the indenture  trustee will enter into an indenture  under
which the trust will issue the notes.

The Trust Property

The property of the trust will include:

o  a pool of simple interest retail installment sale contracts originated by
   CarMax Auto Superstores, Inc. in connection with the sale of new and used
   motor vehicles;

o  certain amounts received on or in respect of the contracts after          ,
   1999;

o  security interests in the vehicles financed under the contracts;

o  any proceeds from claims on or refunds of premiums with respect to insurance
   policies relating to the financed vehicles or the related obligors;

o  funds on deposit in a collection account, a yield supplement account and a
   reserve account;

o  [an unconditional and irrevocable insurance policy issued by
    guaranteeing payments of monthly interest and monthly principal on the notes
   [and the certificates]];

o  rights under the purchase agreement to cause the originator to repurchase
   contracts affected materially and adversely by breaches of the
   representations and warranties of the originator made in the purchase
   agreement; and

o  rights under the sale and servicing agreement to cause the servicer to
   purchase contracts affected materially and adversely by breaches of the
   representations and warranties of the servicer made in the sale and servicing
   agreement.

The contracts were selected from the retail  installment sale contract portfolio
of the  originator  based on the criteria  specified  in the sale and  servicing
agreement and described in this prospectus.  The aggregate outstanding principal
balance of the contracts was $ as of , 1999.

CarMax Auto Superstores,  Inc. (under its trade name First North American Credit
Corporation,  First North American Credit or FNAC) is the registered  lienholder
on the  certificate of title for each of the financed  vehicles.  Payment of the
amount due to the  registered  lienholder  under each  contract  is secured by a
first perfected security interest in the related financed vehicle.

The Offered Securities

The trust will issue the notes and the  certificates  on or about , 1999. We are
offering the notes and the certificates for sale by this prospectus.

Interest Payments

Interest will be payable on the notes and the  certificates  monthly on the 15th
day of each month or, if the 15th day is not a business  day,  on the  following
business  day,  beginning  , 1999,  to  holders  of  record of the notes and the
certificates as of the day before the payment date; provided,  however,  that if
the notes or the certificates, as applicable, are issued in definitive form, the
record date will be the last day of the month immediately preceding the month in
which the related payment date occurs.

Principal Payments

Principal  will be payable on the notes on each  payment  date to the holders of
record of the notes as of the related  record  date.  In general,  the amount of
principal  payable to the holders of the notes on each  payment  date will equal
the lesser of (1) the aggregate outstanding principal balance of the notes as of
the day preceding that payment date and (2) the sum of (A) the amount  necessary
to reduce  the  aggregate  outstanding  principal  balance  of the notes and the
certificates  as of the  day  preceding  that  payment  date  to  the  aggregate
outstanding  principal  balance  of  the  contracts  as of the  last  day of the
preceding month plus (B)  supplemental  note principal for that payment date (to
the extent  excess  collections  on the  contracts are available on that payment
date to pay supplemental note principal).  The outstanding  principal balance of
any class of notes will be payable in full on the final  scheduled  payment date
applicable to that class.

In general,  principal  will be paid to the holders of the notes in the order of
the numerical  designation  of the notes,  starting with the Class A-1 Notes and
ending with the Class A-4 Notes.  For example,  no principal will be paid to the
holders  of the Class A-2 Notes  until the  principal  balance  of the Class A-1
Notes has been paid in full.

Principal  will be  payable  on the  certificates  on each  payment  date to the
holders of record of the  certificates as of the related record date;  provided,
however, that no principal will be paid to the holders of the certificates until
the principal balance of the notes has been paid in full. In general, the amount
of principal  payable to the holders of the certificates on each payment date on
or after  which the  principal  balance  of the notes has been paid in full will
equal the  lesser of (1) the  aggregate  outstanding  principal  balance  of the
certificates  as of the day  preceding  that  payment  date  and (2) the  amount
necessary  to  reduce  the  aggregate   outstanding  principal  balance  of  the
certificates  as of the  day  preceding  that  payment  date  to  the  aggregate
outstanding  principal  balance  of  the  contracts  as of the  last  day of the
preceding month. The outstanding  principal  balance of the certificates will be
payable  in  full  on  the  final  scheduled  payment  date  applicable  to  the
certificates.

                                       5

<PAGE>

Payment Sources

On each payment date,  payments on the notes and the  certificates  will be made
from the following sources:

o  obligor payments received with respect to the contracts during the preceding
   month;

o  advances made by the servicer in respect of interest on certain delinquent
   contracts;

o  liquidation proceeds received with respect to the contracts during the
   preceding month;

o  interest earned on funds on deposit in the collection account;

o  payments made by the originator or the servicer in connection with the
   required repurchase or purchase of contracts;

o  amounts withdrawn on that payment date from the yield supplement account or
   the reserve account; and

o  [amounts paid on that payment date under the insurance policy].

Credit Enhancement

The notes will benefit from the following sources of credit enhancement:

o  [amounts available to be paid under the insurance policy];

o  funds on deposit in the reserve account (which funds will also be available
   to make certain payments owed to the servicer, the holders of the
   certificates [and the insurer]);

o  the subordination of the certificates;

o  the payment of supplemental note principal based on a specified
   overcollateralization amount (which will cause the outstanding principal
   balance of the notes to decrease faster than the outstanding principal
   balance of the contracts); and

o  funds on deposit in the yield supplement account (which funds will also be
   available to make certain payments owed to the holders of the certificates).

The certificates will benefit from the following sources of credit enhancement:

o  [amounts available to be paid under the insurance policy];

o  funds on deposit in the reserve account (which funds will also be available
   to make certain payments owed to the servicer, the holders of the notes
   [and the insurer]); and

o  funds on deposit in the yield supplement account.

The credit enhancement for the notes and the certificates is intended to protect
you against losses or delays in payments on your notes and your  certificates by
absorbing losses on the contracts and other shortfalls in cash flow.

[The Insurance Policy

                                         will issue an insurance policy for
the benefit of the holders of the notes [and the  certificates]  under which the
insurer will  unconditionally  and irrevocably  guarantee the payment of monthly
interest   and  monthly   principal  to  the  holders  of  the  notes  [and  the
certificates].  In general,  the insurer will pay under the insurance policy the
amount,  if any,  by  which  (1) the sum of the  monthly  servicing  fee for the
preceding  month  (plus any  overdue  monthly  servicing  fees) and the  monthly
interest and monthly  principal for that payment date (plus any overdue  monthly
interest)  payable  to  the  holders  of  the  notes  [and  the  holders  of the
certificates]  exceeds (2) the funds otherwise available on that payment date to
pay such amounts  (including  amounts  available to be withdrawn  from the yield
supplement account or the reserve account). All amounts paid under the insurance
policy will be deposited in the collection account.]

The Reserve Account

On the closing  date,  the servicer  will  establish  with the trustee,  for the
benefit of the  holders  of the notes,  the  holders  of the  certificates,  the
servicer  [and the  insurer],  a  reserve  account  into  which  certain  excess
collections  on the  contracts  will be deposited  and from which amounts may be
withdrawn  to make  required  payments  on the notes and the  certificates.  The
originator  will deposit $        in the reserve  account on the closing  date.
On each  payment  date,  the servicer  will  deposit in the reserve  account the
amount,  if any, by which the amount collected on or in respect of the contracts
during the preceding month (plus any amount  withdrawn on that payment date from
the yield supplement  account) exceeds the amount which the trust is required to
pay on that  payment  date to the  holders  of the  notes,  the  holders  of the
ertificates, the servicer [and the insurer].

                                       6
<PAGE>


On each payment date, the indenture trustee will withdraw funds from the reserve
account  (up to the  amount on  deposit in the  reserve  account)  if and to the
extent needed to make the following payments:

o  to the servicer, (1) the aggregate amount of unreimbursed advances made by
   the servicer in respect of contracts that became defaulted contracts during
   the preceding month or that the servicer has otherwise determined to be
   unrecoverable and (2) the monthly servicing fee for that preceding month
   (plus any overdue monthly servicing fees);

o  to the holders of the notes, monthly interest and monthly principal for that
   payment date (plus any overdue monthly interest); and

o  to the holders of the certificates, monthly interest and monthly principal
   for that payment date (plus any overdue monthly interest).

o  [to the insurer, (1) the monthly insurance premium for the preceding month
   (plus any overdue insurance premiums) and (2) the aggregate amount of
   any unreimbursed payments under the insurance policy.]

In general,  the amount  required to be on deposit in the reserve account on any
payment  date  will  equal  the  greater  of (1) $       and  (2)      % of  the
aggregate outstanding  principal  balance  of  the  contracts as of the last day
of the preceding month.

If the amount on deposit in the reserve  account on any payment date exceeds the
amount  required to be on deposit in the reserve  account on that payment  date,
after giving effect to all required deposits to and withdrawals from the reserve
account on that payment date, that excess will be paid to the seller. Any amount
paid to the seller will no longer be an asset of the trust.

The Yield Supplement Account

On the closing  date,  the servicer  will  establish  with the trustee,  for the
benefit of the  holders  of the notes,  the  holders  of the  certificates,  the
servicer [and the insurer], a yield supplement account from which amounts may be
withdrawn to  supplement  the yield on contracts  with annual  percentage  rates
below a specified  rate. The originator  will deposit $           in the yield
supplement account on the closing date. On each payment  date,  the indenture
trustee will withdraw  from the yield  supplement  account with respect to each
contract the amount,  if any, by which the interest payable on that contract for
one month at      % would exceed the interest payable on that contract for one
month at the annual percentage rate applicable to that contract.


[Eligibility of Class A-1 Notes for Purchase by Money Market Funds

The Class A-1 Notes will be eligible  securities  for  purchase by money  market
funds under Rule 2a-7 of the Investment Company Act of 1940, as amended.]

Tax Status

In the  opinion of special  tax  counsel  to the  seller,  the trust will not be
treated as an  association  taxable as a  corporation  or as a "publicly  traded
partnership"  taxable as a corporation  and the notes will be  characterized  as
debt for federal income tax purposes. If you purchase a note, you agree to treat
it as debt for tax purposes.

The seller, the servicer and the holders of the certificates will agree to treat
the trust as a partnership  for federal  income tax purposes.  As a partnership,
the trust  will not be subject to federal  income  tax,  and the  holders of the
certificates  will be required to report their respective  shares of the trust's
taxable  income,  deductions  and other tax  attributes.  See "Material  Federal
Income Tax Consequences" for further information.

ERISA Considerations

The notes may be eligible  for  purchase by employee  benefit  plans  subject to
Title I of the Employee Retirement Income Security Act of 1974, as amended.  Any
benefit plan fiduciary considering the purchase of the notes should, among other
things,  consult  with  experienced  legal  counsel in  determining  whether all
required conditions for such purchase have been satisfied.  The certificates are
not eligible for purchase by employee benefit plans subject to Title I of ERISA.
See "ERISA Considerations" for further information.

                                       7

<PAGE>








                                 RISK FACTORS

   You should carefully consider the risk factors set forth below as well as the
other  investment  considerations  described  in this  prospectus  as you decide
whether to purchase the notes or the certificates.


<TABLE>
<CAPTION>


<S>                                 <C>

The Absence of a Secondary
Market Could Limit Your Ability
to Resell Your Notes or Your
Certificates........................ The underwriters may assist in resales of the
                                     notes and the certificates, but they are not
                                     required to do so. A secondary market for the
                                     notes or the certificates may not develop. If a
                                     secondary market for the notes or the
                                     certificates does develop, that market may not
                                     continue or may not be sufficiently liquid to
                                     allow you to resell your notes or your
                                     certificates. The notes and the certificates
                                     will not be listed on a United States
                                     securities exchange.

The Limited Nature of the Trust
Assets Could Result in Losses or
Payment Delays With Respect to
Your Notes or Your Certificates......The trust will not have significant assets
                                     or sources of funds other than the
                                     contracts, the amounts on deposit in the
                                     yield supplement account, the amounts on
                                     deposit in the reserve account [and the
                                     insurance policy]. The notes are
                                     non-recourse obligations of, and the
                                     certificates represent beneficial ownership
                                     interests in, the trust only and do not
                                     represent interests in or obligations of
                                     the originator, the seller, the servicer,
                                     the owner trustee, the indenture trustee or
                                     any other person or entity. The notes [and
                                     the certificates] have not been insured or
                                     guaranteed by any person or entity [other
                                     than the insurer]. If the sources of funds
                                     described above are insufficient to pay in
                                     full the monthly interest and monthly
                                     principal due on any payment date, you
                                     could experience losses or payment delays
                                     with respect to your notes or your
                                     certificates. See "Collections and
                                     Payments."

The Credit Enhancement
Arrangements May Not Be
Adequate to Assure Payment of
Your Notes or Your Certificates......[The insurance policy and the reserve
                                     account will serve as the principal sources
                                     of credit enhancement for the notes [and
                                     the certificates]. If the contracts
                                     experience higher losses than were
                                     projected in connection with the rating of
                                     the notes [and the certificates], the
                                     amount on deposit in the reserve account
                                     may be less than projected. If the amount
                                     on deposit in the reserve account is
                                     reduced to zero and there is a default
                                     under the insurance policy, the trust's
                                     sole source of funds, other than the yield
                                     supplement account, will be payments
                                     received on or in respect of the contracts
                                     (including proceeds received from the
                                     repossession and sale of the financed
                                     vehicles that secure defaulted contracts).
                                     We cannot assure you that the amount on
                                     deposit in the reserve account will be
                                     sufficient on any payment date to pay in
                                     full the monthly interest and monthly
                                     principal due on that payment date or that
                                     the insurer will perform its obligations
                                     under the insurance policy. See
                                     "Collections and Payments -- The Reserve
                                     Account" and ["Description of the
                                     Policy"].]

                                       8
<PAGE>

                                     [The reserve account and the subordination
                                     of the certificates will serve as the
                                     principal sources of credit enhancement for
                                     the notes. The reserve account will serve
                                     as the principal source of credit
                                     enhancement for the certificates. If the
                                     contracts experience higher losses than
                                     were projected in connection with the
                                     rating of the notes and the certificates,
                                     the amount on deposit in the reserve
                                     account may be less than projected and the
                                     subordination of the certificates may be
                                     inadequate to protect you against losses.
                                     If the amount on deposit in the reserve
                                     account is reduced to zero, the trust's
                                     sole source of funds, other than the yield
                                     supplement account, will be payments
                                     received on or in respect of the contracts
                                     (including proceeds received from the
                                     repossession and sale of the financed
                                     vehicles that secure defaulted contracts).
                                     We cannot assure you that the amount on
                                     deposit in the reserve account will be
                                     sufficient on any payment date to pay in
                                     full the monthly interest and monthly
                                     principal due on that payment date or that
                                     the subordination of the certificates will
                                     be adequate to assure payment of the notes.
                                     See "Collections and Payments -- The
                                     Reserve Account" and "-- Subordination of
                                     the Certificates."]

</TABLE>


<TABLE>
<CAPTION>

<S>                                      <C>


Third Parties Could Acquire
Interests in the Contracts that
Would Reduce the Funds
Available to Make Payments on
Your Notes or Your Certificates......To facilitate servicing and to minimize
                                     administrative burden and expense, the
                                     servicer will act as custodian of the
                                     contracts and the contracts will not be
                                     segregated or otherwise marked to reflect
                                     their transfer to the trust. In the absence
                                     of a notation on the contracts reflecting
                                     the interest of the trust, a third party
                                     could acquire an interest in one or more of
                                     the contracts that would be superior to the
                                     interest of the trust. If that were to
                                     happen, payments received on or in respect
                                     of those contracts would not be available
                                     to make payments on the notes or the
                                     certificates.

Third Parties Could Acquire
Interests in the Financed Vehicles
that Would Reduce the Funds
Available to Make Payments on
Your Notes or Your Certificates......To facilitate servicing and to minimize
                                     administrative burden and expense, the
                                     certificates of title for the financed
                                     vehicles will not be marked to reflect the
                                     trust's security interests in the financed
                                     vehicles. In the absence of a notation on
                                     the certificates of title reflecting the
                                     interest of the trust, the trust may not
                                     have a perfected security interest in one
                                     or more of the financed vehicles in some
                                     states and a third party could acquire an
                                     interest in one or more of the financed
                                     vehicles that would be superior to the
                                     interest of the trust. If that were to
                                     happen, amounts received in connection with
                                     a sale or other disposition of those
                                     financed vehicles would not be available to
                                     make payments on the notes or the
                                     certificates. See "Material Legal Aspects
                                     of the Contracts -- Security Interest in
                                     Vehicles."

A Bankruptcy of the Originator
Could Result in Losses or
Payment Delays With Respect to
Your Notes or Your Certificates......The originator will represent and warrant
                                     in the purchase agreement that the transfer
                                     of the contracts from the originator to the
                                     seller is a sale rather than a financing.
                                     If the originator were to become the
                                     subject of a bankruptcy proceeding,
                                     however, the bankruptcy court could
                                     conclude that (1) the transfer of the
                                     contracts from the originator to the seller
                                     should be characterized as a financing and
                                     that the contracts should be included as
                                     part of the originator's bankruptcy estate
                                     or (2) the transfer of the contracts from
                                     the originator to the seller should be
                                     characterized as a sale but the assets and
                                     liabilities of the seller should be
                                     consolidated with the assets and
                                     liabilities of the originator for purposes
                                     of the bankruptcy proceeding. If a
                                     bankruptcy court were to reach either of
                                     these conclusions, you could experience
                                     losses or payment delays with respect to
                                     your notes or your certificates because:

</TABLE>

                                       9
<PAGE>


                                     o  the trustees would not be permitted to
                                        exercise remedies against the originator
                                        on your behalf without the permission of
                                        the bankruptcy court;

                                     o  the bankruptcy court could require the
                                        trustees to accept property in exchange
                                        for the contracts that has less value
                                        than the contracts or could reduce the
                                        amount of collateral held by the trust;

                                     o  a tax or government lien on property of
                                        the originator that arose before the
                                        transfer of the contracts to the seller
                                        could be paid from amounts received on
                                        or in respect of the contracts before
                                        those amounts were used to make payments
                                        on your notes or your certificates; and

                                     o  the trustees may not have a perfected
                                        security interest in one or more of the
                                        financed vehicles or amounts collected
                                        on or in respect of the contracts held
                                        by the originator at the time of the
                                        commencement of the bankruptcy
                                        proceeding.

                                     We have taken steps in structuring the
                                     transaction described in this prospectus to
                                     minimize the risk that a bankruptcy court
                                     would conclude that the transfer of the
                                     contracts from the originator to the seller
                                     should be characterized as a financing
                                     rather than a sale or that the assets and
                                     liabilities of the seller should be
                                     consolidated with the assets and
                                     liabilities of the originator for purposes
                                     of a bankruptcy proceeding.



Contract Prepayments Could
Require You to Reinvest Your
Principal Earlier than Expected
at a Lower Rate of Return............The contracts can be prepaid in full or in
                                     part at any time by the related obligor
                                     without penalty. In addition, prepayments
                                     can occur as a result of rebates of
                                     extended warranty contract costs and
                                     insurance premiums, liquidations due to
                                     obligor payment defaults, receipts of
                                     proceeds from physical damage, credit life
                                     and credit disability insurance policies
                                     and payments made by the originator or the
                                     servicer in connection with breaches of
                                     representations and warranties. If
                                     prepayments on the contracts are more rapid
                                     than expected, you may have to reinvest
                                     principal earlier than expected at a rate
                                     of interest that is less than the rate of
                                     interest on the notes or the certificates.
                                     The rate of prepayment on the contracts may
                                     be influenced by a variety of economic,
                                     social and other factors, including the
                                     fact that an obligor generally may not sell
                                     or transfer the financed vehicle securing a
                                     contract without the consent of the
                                     registered lienholder. See "Weighted
                                     Average Life of the Offered Securities."

The Geographic Concentration of
the Contracts Could Result in
Losses or Payment Delays With
Respect to Your Notes or Your
Certificates.........................As of      , 1999,      %,       %,      %,
                                          %,    %,     %,   % and  % of the
                                     contracts, based on outstanding principal
                                     balance, related to obligors with mailing
                                     addresses in Florida, Georgia, Illinois,
                                     Maryland, North Carolina, Texas, Virginia
                                     and Wisconsin, respectively. As a result of
                                     this geographic concentration, economic
                                     conditions, legislative changes or other
                                     factors affecting these states could have a
                                     significant effect on the delinquency,
                                     credit loss or repossession experience of
                                     the contracts and could adversely affect
                                     the timing and amount of payments on the
                                     certificates.

                                       10
<PAGE>


Computer Program Problems
Beginning in the Year 2000 Could
Result in Payment Delays With
Respect to Your Notes or Your
Certificates.........................A number of existing computer programs use
                                     only two digits to identify a year. These
                                     programs could fail or produce erroneous
                                     results during transition from the year
                                     1999 to the year 2000 and thereafter. The
                                     servicer is in the final stages of a year
                                     2000 conversion project designed to ensure
                                     that its computerized information systems
                                     will be able to process accurately
                                     information that may be date sensitive. The
                                     servicer expects its computerized
                                     information systems to be year 2000
                                     compliant by August 1999. The servicer has
                                     also identified its key third-party
                                     business partners and is coordinating with
                                     them to address potential year 2000 issues.
                                     The payment of interest and principal on
                                     your notes or your certificates could be
                                     delayed if the servicer, the owner trustee,
                                     the indenture trustee or The Depository
                                     Trust Company were to experience problems
                                     with their computer programs relating to
                                     the year 2000.

                                       11
<PAGE>

                       THE CARMAX AUTO OWNER TRUST 1999-1

Formation of the Trust

   The CarMax Auto Owner Trust 1999-1 (the "Trust") will be formed as a business
trust  under  the laws of the State of  Delaware  under a Trust  Agreement  (the
"Trust  Agreement")  between CarMax Auto Receivables LLC (the "Seller") and    ,
as owner trustee (in its capacity as owner trustee, the "Owner Trustee").  The
property  of the  Trust  will  include a pool  (the  "Contract  Pool") of simple
interest   retail   installment   sale  contracts   originated  by  CarMax  Auto
Superstores, Inc. (the "Originator") in connection with the sale of new and used
motor  vehicles  (collectively,  the  "Contracts")  and certain  payments due or
received on or in respect of the Contracts after            , 1999 (the "Cutoff
Date").  The aggregate outstanding principal balance of the Contracts (the "Pool
Balance") was $         as of the Cutoff Date.  See "Description of the Contract
Pool."

   The  Originator  and the Seller  will enter  into a Purchase  Agreement  (the
"Purchase  Agreement") under which the Originator will sell the Contracts to the
Seller. The Seller, CarMax Auto Superstores,  Inc., as servicer (in its capacity
as servicer,  the "Servicer"),  and the Owner Trustee will enter into a Sale and
Servicing Agreement (the "Sale and Servicing  Agreement") under which the Seller
will transfer the Contracts to the Trust and the Servicer will agree to service,
manage,  maintain  custody of and collect  amounts due under the Contracts for a
monthly   servicing  fee.  See  "The   Originator's   Finance   Operations"  and
"Description of the Transfer and Servicing Agreements."

Issuance of the Securities

      The Trust will issue the following asset backed securities:

      o        % Class A-1 Asset-Backed Notes in the initial aggregate
            principal amount of $         (the "Class A-1 Notes");

      o        % Class A-2 Asset-Backed Notes in the initial aggregate
            principal amount of $         (the "Class A-2 Notes");

      o        % Class A-3 Asset-Backed Notes in the initial aggregate
            principal amount of $         (the "Class A-3 Notes");

      o        % Class A-4 Asset-Backed Notes in the initial aggregate
            principal amount of $        (the "Class A-4 Notes"
            and, collectively with the Class A-1 Notes, the Class A-2 Notes
            and the Class A-3 Notes, the "Notes"); and

      o        % Asset-Backed Certificates in the initial aggregate principal
            amount of $                  (the "Certificates").

      The Notes will be issued under an Indenture (the "Indenture") between
the Owner Trustee and                 , as indenture trustee (in its capacity as
indenture  trustee,  the "Indenture  Trustee").  The Certificates will be issued
under the Trust  Agreement.  The Trust will issue the Notes and the Certificates
on or about     , 1999  (the  "Closing  Date").  We are  offering  the Notes and
the Certificates   (collectively,   the  "Offered  Securities")  for  sale  by
this prospectus.  The aggregate outstanding principal balance of the Notes (the
"Note Balance") will equal $       on the date of issuance. The aggregate
outstanding principal balance of the Certificates  (the "Certificate  Balance")
will equal $        on the date of issuance.  See "Description of the Notes" and
"Description of the Certificates."

      On the  Closing  Date,  each class of Notes  must be rated in the  highest
applicable category by Moody's Investors Service,  Inc. ("Moody's") and Standard
& Poor's, a division of The McGraw-Hill  Companies,  Inc.  ("Standard & Poor's")
and the Certificates  must be rated at least by Moody's and at least by Standard
& Poor's. A rating is not a  recommendation  to buy, sell or hold securities and
may be subject to revision or  withdrawal  at any time by the  assigning  rating
agency.  A rating  does not  comment  as to market  price or  suitability  for a
particular  investor.   The  ratings  of  the  Offered  Securities  address  the
likelihood  of the payment of principal  and interest on the Offered  Securities
pursuant to their terms.  We cannot assure you that any rating will remain for a
given  period  of time or that any  rating  will  not be  lowered  or  withdrawn
entirely by a rating agency.

                                       12

<PAGE>




The Trust Property

      The property of the trust will include:

      o  the Contracts;

      o  certain amounts received on or in respect of the Contracts after the
         Cutoff Date;

      o  security interests in the vehicles financed under the Contracts (the
         "Financed Vehicles");

      o  any proceeds from claims on or refunds of premiums with respect to
         various physical damage, credit life and credit disability insurance
         policies relating to the Financed Vehicles or the related obligors;

      o  funds on deposit in the Collection Account, the Yield Supplement
         Account and the Reserve Account;

      o  [an unconditional and irrevocable insurance policy issued by
         guaranteeing payments of monthly interest and monthly principal on the
         Notes [and the Certificates]];

      o  rights under the Purchase Agreement to cause the Originator to
         repurchase Contracts affected materially and adversely by breaches of
         the representations and warranties of the Originator made in the
         Purchase Agreement; and

      o  rights under the Sale and Servicing Agreement to cause the Servicer to
         purchase Contracts affected materially and adversely by breaches of the
         representations and warranties of the Servicer made in the Sale and
         Servicing Agreement.

      The Trust  will not  acquire  any assets  other than the assets  described
above,  and it is not  anticipated  that  the  Trust  will  have  any  need  for
additional capital  resources.  Because the Trust will have no operating history
upon its formation and will not engage in any business  other than acquiring and
holding the assets described above and issuing and distributing  payments on the
Notes and the  Certificates,  no historical or pro forma  financial  information
with respect to the Trust is included in this prospectus.


                                       13

<PAGE>

                       THE ORIGINATOR'S FINANCE OPERATIONS

First North American Credit

      The Originator is a leading retailer of new and used motor vehicles in the
United  States.  The Originator  sells motor  vehicles  through 35 stores in ten
states  and  provides  its  customers  with a full  range of  related  services,
including the  financing of vehicle  purchases  through its own financing  unit,
First North American Credit ("FNAC"), and through third parties, and the sale of
extended service  contracts and automotive  electronic  products.  The aggregate
outstanding  principal  balance of all motor  vehicle  retail  installment  sale
contracts originated through FNAC was $         as of         , 1999.

Underwriting Procedures

      FNAC credit  applications  are accepted at CarMax Auto  Superstores,  Inc.
locations.   Each  application  requires  that  the  applicant  provide  current
information  regarding his or her employment  history,  bank  accounts,  income,
debts, credit references and other factors that are relevant to an assessment of
creditworthiness.  This  information  is  entered  into  a  local  terminal  and
transmitted  electronically to FNAC for review. In addition, FNAC obtains one or
more credit  reports  from major  credit  reporting  agencies  summarizing  each
applicant's  credit  history and payment  habits,  including  such items as open
accounts,  delinquent  payments,  bankruptcies,   repossessions,   lawsuits  and
judgments.  FNAC uses credit  scoring  models  developed for FNAC by experienced
independent firms to analyze the information provided in the credit applications
and  obtained  from the credit  bureau  reports and to derive a credit score for
each applicant. The credit scoring models, in use since September 1993, are used
to assess objectively an applicant's  creditworthiness and to help FNAC quantify
credit risk and implement risk adjusted pricing.  The accuracy and effectiveness
of the  models  are  periodically  validated  by one or more  independent  third
parties,  and the models are periodically updated to include current statistical
data.

      The  majority  of  all  credit   applications  are  accepted  or  declined
automatically. If an applicant meets the minimum credit score requirements using
the credit scoring models, the related application is immediately  approved.  If
the  applicant  does not meet these  requirements,  the related  application  is
declined. The credit scoring models are also used to identify  irregularities in
an  application  or credit file.  If FNAC receives an  application  deemed to be
irregular or incomplete or an applicant requests that an application be manually
reviewed,   that  application   will  be  reviewed  by  an  experienced   credit
underwriter. FNAC's credit underwriters manually approve or decline applications
in accordance with credit policies established by senior management.

      Each installment  sale contract  originated by FNAC in connection with the
sale  of a new or  used  motor  vehicle  is  secured  by  that  vehicle.  FNAC's
underwriting standards emphasize the prospective obligor's  creditworthiness and
the value of the vehicle that will secure the related  contract.  Although  FNAC
does not adhere to specific  loan-to-value  ratios, the amount financed under an
installment sale contract generally will not exceed certain amounts. In the case
of  new  vehicles,   the  amount   financed   generally   will  not  exceed  the
manufacturer's  suggested retail price of the financed vehicle,  including sales
tax,  license  fees  and  title  fees,  plus the cost of  service  and  warranty
contracts.  In the case of used vehicles, the amount financed generally will not
exceed the  "average  blue book value" (as  published by Kelley Blue Book Co., a
standard  reference  source for dealers in used cars) of the  financed  vehicle,
including  sales tax,  license fees and title fees, plus the cost of service and
warranty  contracts.  FNAC  believes  that  generally  the resale value of a new
vehicle purchased by an obligor will decline below the manufacturer's  suggested
retail  price and,  in some  cases,  may  decline for a period of time below the
principal  balance  outstanding on the related  installment sale contract.  FNAC
also  believes  that the resale value of a used vehicle  purchased by an obligor
will decline,  but believes that generally the amount of such decline (expressed
as a percentage of the resale value of the vehicle at the time of purchase) will
be less  than the  amount  of the  decline  (expressed  as a  percentage  of the
manufacturer's  suggested  retail  price) in the resale  value of a new vehicle.
FNAC  regularly  reviews  the  quality of its  installment  sale  contracts  and
periodically  conducts quality audits to ensure  compliance with its established
policies and procedures.

Collection Procedures

      FNAC measures  delinquencies by the number of days elapsed from the date a
payment  is due  under an  installment  sale  contract  (the "Due  Date").  FNAC
considers a contract to be delinquent  when the related  obligor fails to make a
scheduled  payment on or before the  related Due Date.  If a partial  payment is
received  that is less than the regular  monthly  payment by more than a nominal
amount,  as  determined  by senior  management  (currently  five  dollars),  and
additional  payments  are not made prior to the Due Date,  the  account  will be
considered delinquent. FNAC mails a computer-generated delinquency notice to all
delinquent  obligors when their contracts become 11 days  delinquent.  FNAC also
uses an  automated  delinquency  monitoring  system,  which  assigns  delinquent
contracts to different  categories of collection  priority based on the level of
delinquency.

                                       14
<PAGE>


      FNAC manages its  delinquencies  using software that offers the ability to
alter  collections   strategy  according  to  individual  account  behavior  and
historical  performance.  Account  risk is  determined  through the  analysis of
behavioral  factors,  such as credit  risk at the  initiation  of the loan,  the
number of payments made, the level of historical  delinquency  and the number of
times the  obligor has failed to keep  payment  arrangements.  FNAC  reviews its
collections  strategy  on a daily  basis  and uses  optimization  techniques  to
evaluate its collections strategy.

      FNAC's  collection  efforts are divided into specific areas depending upon
the level of  delinquency.  Accounts  that are  fewer  than 30 days past due are
assigned to the Early Collections Group. The collectors in this group attempt to
contact  delinquent  obligors  by  telephone  or  letter  based on the  level of
delinquency and the history of the account. In addition, FNAC's customer service
representatives  are trained to handle accounts that are fewer than 30 days past
due when receiving incoming calls. Accounts that reach a level of delinquency of
greater than 30 days past due are assigned to the Late Collections  Group, where
they are  reviewed  by  senior-level  collectors  who  analyze  each  account to
determine  collateral  risk.  If a collector is unable to confirm  payment on an
account  prior to 45 days  delinquency,  or if a collector  determines  that the
collateral  securing  an  account  is at  risk,  the  collector  will  recommend
repossession  of the related  vehicle.  All  repossession  recommendations  must
undergo a formal  review  process  before being  forwarded  to the  repossession
department  in the  Specialty  Collections  Group.  Once a vehicle  is in FNAC's
possession,  the obligor has a redemption period to pay off the vehicle or bring
the account to a current status,  including payment of the repossession fees. At
the  conclusion  of the  redemption  period,  FNAC  sells  the  vehicle  and the
remaining  principal  balance is charged off. All  repossession  activities  are
carried out in  accordance  with  applicable  state law and specific  procedures
adopted by FNAC. Other  departments in the Specialty  Collections  Group include
recovery collections, remarketing, skip tracing, legal and bankruptcy.

      In general,  FNAC  charges off a contract on the  earliest of (1) the last
day of the  month  during  which any  payment,  or part  thereof,  due under the
contract  becomes  120  days  or  more  delinquent  (whether  or  not  FNAC  has
repossessed the motor vehicle  securing the contract),  (2) if the motor vehicle
securing  the contract  has been  repossessed,  the last day of the month during
which the motor vehicle is  liquidated  and (3) the last day of the month during
which the contract has been  determined to be  uncollectible  in accordance with
FNAC's customary practices.

      FNAC may extend the due date for a current or past due  payment  for up to
30 days under certain limited circumstances. In general, FNAC will only grant an
extension  if a contract  has been in  existence  for at least six months and at
least six monthly  payments  have been made.  The total number of  extensions an
obligor  may  receive  equals  the number of years in the  original  term of the
related contract, except that no more than two extensions will be granted during
any 12-month  period.  FNAC will grant  extensions  only with respect to amounts
that are fewer than 30 days past due and only if all other past due  amounts are
paid in full.  In general,  if a contract has been  confirmed or reaffirmed in a
bankruptcy  proceeding  and  the  related  obligor  has  thereafter  made  three
consecutive  monthly payments,  FNAC will return the contract to current status.
All  exceptions  to the  extension  policy  must be  approved  by FNAC's  senior
management.

Physical Damage Insurance

      In general, each installment sale contract requires the related obligor to
obtain physical damage insurance covering loss or damage to the related financed
vehicle.  FNAC tracks the status of insurance and attempts to cause  obligors to
reinstate  insurance in the event that the insurance is allowed to lapse. We can
not assure you, however, that each Financed Vehicle will at all times be covered
by physical damage insurance.

                                       15
<PAGE>


Allocation of Payments

      The  Contracts  will  be  Simple  Interest  Contracts.   "Simple  Interest
Contracts"  provide for equal  monthly  payments  that are  applied,  first,  to
interest  accrued  to the  date of such  payment,  then to any  applicable  late
charges,  then to principal  due on such date,  then to any other fees due under
the contract and then to reduce further the outstanding principal balance of the
contract. Accordingly, if an obligor pays a fixed monthly installment before its
due date under a Simple Interest Contract,  the portion of the payment allocable
to interest  for the period  since the  preceding  payment  will be less than it
would have been had the payment been made on the  contractual  due date, and the
portion of the payment  applied to reduce the principal  balance of the contract
will be correspondingly greater.  Conversely, if an obligor pays a fixed monthly
installment under a Simple Interest Contract after its contractual due date, the
portion of such payment allocable to interest for the period since the preceding
payment  will be greater  than it would have been had the payment been made when
due, and the portion of such payment applied to reduce the principal  balance of
the contract will be correspondingly less, in which case a larger portion of the
principal  balance may be due on the final scheduled  payment date. In the event
of the  liquidation  of a Contract or the  repossession  of a Financed  Vehicle,
amounts  recovered  are applied  first to unpaid  interest and principal and any
applicable late charges or other fees and then to the expenses of repossession.


Delinquency and Credit Loss Experience

      We have set forth below  certain  delinquency  and loss  information  with
respect to the motor vehicle retail installment sale contracts originated by the
Originator. We cannot assure you that the delinquency and loss experience of the
Contracts will be comparable to that set forth in the following tables.

                                       16

<PAGE>








                           Delinquency Experience (1)

<TABLE>
<CAPTION>



                          At April 30,             At April 30,           At December 31,      At December 31,       At December 31,
                             1999                     1998                     1998                  1997                  1996
                             ----                     ----                     ----                  ----                  ----
                     Number of             Number of               Number of              Number of              Number of
                     Contracts   Amount    Contracts     Amount    Contracts     Amount   Contracts    Amount    Contracts    Amount
                    ----------   -----     ---------     ------    ---------     ------   ---------    ------    ---------    ------

<S>                  <C>        <C>          <C>          <C>         <C>         <C>        <C>         <C>        <C>          <C>

Total Contract
Portfolio...........
Delinquencies as
a  Percentage of
Total Contract
Portfolio (2)
  31-60 Days........
  61-90 Days........
  91 Days or More...
Total Delinquencies
as a Percentage of
Total Contract
Portfolio...........
Total
Delinquencies.......
</TABLE>

- -------------------------
(1)   Amounts represent principal amounts only.
(2)   The  period of  delinquency  is based on the  number of days a payment  is
      contractually past due.


                                       17
<PAGE>




<TABLE>
<CAPTION>


                                                           Credit Loss Experience


                                         Four Months Ended April 30,        Year Ended December 31,
                                         ---------------------------        -----------------------
                                           1999        1998              1998        1997        1996
                                           ----        ----              ----        ----        ----
<S>                                         <C>        <C>               <C>         <C>          <C>

Total Number of Contracts
Outstanding at Period End
Average Number of
Contracts Outstanding
During the Period.......................
Outstanding Principal
Amount at Period End....................
Average Outstanding
Principal Amount During
the Period (1)..........................
Gross Charge-Offs (2)...................
Recoveries (3)..........................
Net Losses..............................
Number of Repossessions (4)(5)..........
Number of Repossessions
as a Percentage of the
Average Number of
Contracts Outstanding (5)(6)............
Net Losses as a Percentage
of the Average
Outstanding Principal
Amount..................................
</TABLE>

- -------------------------
(1)      The Average  Outstanding  Principal  Amount is calculated by taking the
         average of the monthly average outstanding principal amounts during the
         period presented.
(2)      Gross  Charge-Offs  represents  the total  principal  amount due on all
         installment sale contracts  determined to be  uncollectible  during the
         period  presented,  less  amounts  recovered  from the  disposition  of
         related  vehicles,  net of collection  expenses  (other than recoveries
         described in footnote (3) below).
(3)      Recoveries  represents  amounts recovered on installment sale contracts
         previously  charged off (including unsold repossessed assets carried at
         fair market value), net of collection expenses.
(4)      Number  of  Repossessions  represents  the  number  of  motor  vehicles
         repossessed during the period presented.
(5)      Repossession  data is  unavailable  for periods prior to 1997.  (6) The
         percentages  for the four-month  periods ended April 30, 1998 and April
         30, 1999 are  annualized.  The four-month  period ended April 30 is not
         necessarily indicative of a full year's actual results.

      The Originator's  expectations with respect to delinquency and credit loss
trends  constitute  forward-looking  statements  and are  subject  to  important
factors  that  could  cause  actual  results  to differ  materially  from  those
projected.  Such  factors  include,  but are not  limited to,  general  economic
factors  affecting   obligors'  abilities  to  make  timely  payments  on  their
indebtedness,  such as employment status, rates of consumer bankruptcy, consumer
debt levels  generally  and consumer debt interest  rates.  In addition,  credit
losses are  affected by the  Originator's  ability to realize on  recoveries  of
repossessed vehicles, including, but not limited to, the market for used cars at
any given time.


                                       18

<PAGE>



                        DESCRIPTION OF THE CONTRACT POOL

Selection Criteria

      The Contracts were  originated by the Originator in the ordinary course of
business  in  connection  with  the  sale of new and used  motor  vehicles.  The
Contracts were selected from the Originator's  portfolio of motor vehicle retail
installment  sale  contracts  based on  several  criteria,  including  that each
Contract:

      o  is secured by a new or used motor vehicle;

      o  had an original principal balance of not more than  $             and a
         remaining principal balance as of the  Cutoff Date of not less than
         $             ;

      o  had an original term to maturity of not more than 72 months and not
         less than      months and a remaining term to maturity as of the
         Cutoff Date of not more than 72 months and not less than  months;

      o  is a Simple Interest Contract;

      o  has a contract rate of interest of at least       % and not more   than
            %;

      o  provides for level monthly payments (except that the period between the
         contract  date and the first  installment  date may be greater  than or
         less than one month and the first and last payments may be less than or
         minimally  greater  than the level  payments)  that fully  amortize the
         amount financed over the original term to maturity of the Contract;

      o  relates  to an  obligor  who has made at least two  payments  as of the
         Cutoff Date;

      o  was not more than 30 days delinquent as of the Cutoff Date;

      o  is not secured by a Financed  Vehicle that had been  repossessed  as of
         the Cutoff Date;

      o  does not relate to an  obligor  that was the  subject  of a  bankruptcy
         proceeding as of the Cutoff Date;

      o  is evidenced by only one original document; and

      o  was not selected using selection  procedures believed by the Originator
         or   the   Seller   to  be   adverse   to   the   Noteholders   or  the
         Certificateholders.

                                       19
<PAGE>



Certain Characteristics of the Contracts

      We have set forth below certain  information with respect to the Contracts
as of the Cutoff Date.


<TABLE>
<CAPTION>

                         Composition of the Contracts
                             as of the Cutoff Date





                            Number of        Aggregate             Original       Weighted Average
                            Contracts    Principal Balance    Principal Balance    Contract Rate
                            ---------    -----------------    -----------------   -----------------
<S>                             <C>           <C>                <C>                  <C>

New Motor Vehicles........
Used Motor Vehicles.......
All Contracts.............

</TABLE>



                       Weighted  Average     Weighted         Percentage of
                          Remaining          Average           Aggregate
                          Term (1)       Original Term (1) Principal Balance (2)
                          --------       ----------------  -------------------
New Motor Vehicles....
Used Motor............
Vehicles..............
All Contracts.........
- -------------------------
(1) Based on scheduled  maturity and assuming no  prepayments  of the Contracts.
(2) Sum may not equal 100% due to rounding.




<TABLE>
<CAPTION>

                Distribution of the Contracts by Remaining Term
                             as of the Cutoff Date


                                      Percentage of Total                                Percentage of
        Remaining        Number of         Number of              Aggregate                Aggregate
        Term Range       Contracts       Contracts (1)         Principal Balance     Principal Balance (1)
        ----------       ---------    -------------------      -----------------     ---------------------
<S>                    <C>                <C>                       <C>                     <C>
 1 to 12 months......
13 to 24 months......
25 to 36 months......
37 to 48 months......
49 to 60 months......
61 to 72 months......
   Total.............

</TABLE>

- -------------------------
(1)   Sum may not equal 100% due to rounding.

                                       20

<PAGE>



<TABLE>
<CAPTION>


            Distribution of the Contracts by Obligor Mailing Address
                              as of the Cutoff Date


                                          Percentage of Total                                Percentage of
     Obligor                 Number of         Number of              Aggregate                Aggregate
 Mailing Address             Contracts       Contracts (1)         Principal Balance     Principal Balance (1)
- -----------------            ---------    -------------------      -----------------     ---------------------
<S>                              <C>      <C>                      <C>                       <C>

Florida .............
Georgia..............
Illinois.............
Maryland.............
North Carolina.......
Texas................
Virginia.............
Wisconsin............
Other (2)............
      Total..........
</TABLE>

- ------------------------
(1)   Sum may not equal 100% due to rounding.
(2)   None of the  remaining  states  accounts  for more  than % of the total
      number of Contracts or more than %   of the Aggregate Principal Balance.




<TABLE>
<CAPTION>

          Distribution of the Contracts by Financed Vehicle Model Year
                              as of the Cutoff Date


                                       Percentage of Total                                Percentage of
                          Number of         Number of              Aggregate                Aggregate
    Model Year            Contracts       Contracts (1)         Principal Balance     Principal Balance (1)
    ----------            ---------    -------------------      -----------------     ---------------------
<S>                           <C>              <C>                      <C>                    <C>

1988 and earlier.....
1989.................
1990.................
1991.................
1992.................
1993.................
1994.................
1995.................
1996.................
1997.................
1998.................
1999.................
2000.................
    Total............
</TABLE>

- -------------------------
(1)   Sum may not equal 100% due to rounding.
                                       21

<PAGE>


<TABLE>
<CAPTION>
                 Distribution of the Contracts by Contract Rate
                              as of the Cutoff Date



                                          Percentage of Total                                Percentage of
                             Number of         Number of              Aggregate                Aggregate
Contract Rate Range          Contracts       Contracts (1)         Principal Balance     Principal Balance (1)
- -------------------          ---------    -------------------      -----------------     ---------------------
<S>                              <C>          <C>                      <C>                       <C>
  5.000 to 5.999%....
  6.000 to 6.999%....
  7.000 to 7.999%....
  8.000 to 8.999%....
  9.000 to 9.999%....
10.000 to 10.999%....
11.000 to 11.999%....
12.000 to 12.999%....
13.000 to 13.999%....
14.000 to 14.999%....
15.000 to 15.999%....
16.000 to 16.999%....
17.000 to 17.999%....
More than 18.000%....
     Total ..........

</TABLE>

- -------------------------
(1)    Sum may not equal 100% due to rounding.

                                       22
<PAGE>

                WEIGHTED AVERAGE LIFE OF THE OFFERED SECURITIES

      In general,  the weighted  average life of the Offered  Securities will be
influenced  by the rate at which the  principal  balances of the  Contracts  are
paid. The Contracts can be prepaid in full or in part at any time by the related
obligor  without  penalty.  In  addition,  prepayments  can occur as a result of
rebates of extended warranty contract costs and insurance premiums, liquidations
due to obligor  payment  defaults,  receipts of proceeds from  physical  damage,
credit life and credit  disability  insurance  policies and payments made by the
Originator or the Servicer in connection  with breaches of  representations  and
warranties under the Purchase Agreement or the Sale and Servicing Agreement. The
rate of  prepayment on the Contracts may be influenced by a variety of economic,
social and other factors,  including the fact that an obligor  generally may not
sell or transfer the Financed Vehicle securing a Contract without the consent of
the Originator in its capacity as registered  lienholder (in such capacity,  the
"Registered Lienholder"). In light of these considerations, we cannot assure you
as to the amount of principal  payments to be made on the Offered  Securities on
any Payment  Date or that the Offered  Securities  will not be paid earlier than
the applicable final scheduled Payment Date. You will bear the risk of not being
able to reinvest early principal payments on the Offered Securities at yields at
least equal to the yield on your Offered Securities.

      Prepayments on retail  installment sale contracts,  such as the Contracts,
can be measured  relative to a prepayment  standard or model.  The model used in
this  prospectus  is the  Absolute  Prepayment  Model  ("ABS").  The  ABS  model
represents  an assumed rate of  prepayment  each month  relative to the original
number of contracts  in a pool.  The ABS model  further  assumes that all of the
contracts  are the same size and amortize at the same rate and that each will be
paid  as  scheduled  or will be  prepaid  in  full.  For  example,  in a pool of
contracts  originally  containing 100 contracts,  a 1.0% ABS rate means that one
contract prepays in full each month. The ABS model,  like any prepayment  model,
does not claim to be either a description of historical prepayment experience or
a prediction of future prepayment experience.

      The  tables on pages 25 to 30 have been  prepared  on the basis of various
assumptions, including that:

      o     the Yield Supplement Amount for each Payment Date is transferred
            from the Yield Supplement Account to the Collection Account on that
            Payment Date;

      o     the Contracts prepay in full at the specified monthly ABS;

      o     each scheduled payment on the Contracts is made on the last day
            of each Collection Period and includes a full month of interest
            (and each Collection Period has 30 days);

      o     distributions on the Notes and the Certificates are paid in cash
            on each Payment Date commencing                         , 1999
            (and each Payment Date occurs on the 15th day of a month);

      o     the closing date for the Notes and the Certificates occurs
            on                , 1999;

      o     no defaults or delinquencies occur in the payment of any of the
            Contracts;

      o     no Contracts are repurchased due to a breach of any
            representation or warranty or for any other reason; and

      o     the Servicer exercises its rights with respect to the Optional
            Sale on the first possible Payment Date.

      The tables indicate the projected  weighted  average life of the Notes and
the  Certificates.  The  tables  set forth  (1) the  percentage  of the  initial
aggregate outstanding principal balance of each class of Notes that is projected
to be  outstanding  after  each of the  Payment  Dates  shown at  specified  ABS
percentages  and  (2)  the  percentage  of  the  initial  aggregate  outstanding
principal  balance of the Certificates that is projected to be outstanding after
each of the Payment  Dates shown at specified ABS  percentages.  The tables also
assume that the Contracts have been aggregated into hypothetical  pools with all
of the  Contracts  within  each such pool having the  characteristics  described
below:

                                       23
<PAGE>

<TABLE>
<CAPTION>
                                                       Weighted  Average       Weighted Average
   Pool          Cutoff Date      Weighted Average      Original Term to       Remaining Term to
  Number      Principal Balance    Contract Rate      Maturity (in Months)    Maturity (in Months)
  ------      -----------------   -----------------   --------------------    ---------------------
<S>              <C>                  <C>                <C>                       <C>







Total
</TABLE>



      The   information   included   in  the   following   tables   consists  of
forward-looking statements and involves risks and uncertainties that could cause
actual  results  to  differ   materially  from  those  in  the   forward-looking
statements.  The actual  characteristics  and  performance of the Contracts will
differ from the assumptions  used in constructing  the tables on pages 25 to 30.
We have provided these hypothetical  illustrations  using the assumptions listed
above to give you a general  illustration  of how the principal  balances of the
Notes and the Certificates may decline.  However, it is highly unlikely that the
Contracts  will  prepay  at a  constant  ABS until  maturity  or that all of the
Contracts  will prepay at the same ABS. In  addition,  the diverse  terms of the
Contracts within each of the  hypothetical  pools could produce slower or faster
rates  of  principal  payments  than  indicated  in the  tables  at the  various
specified  ABS rates.  Any  difference  between the  assumptions  and the actual
characteristics,  performance  and  prepayment  experience of the Contracts will
affect the weighted average lives of the Notes and the Certificates.

- -------------------------------------------------------------------------------
   Important notice regarding calculation of the weighted average life and the
          assumptions upon which the tables on pages 25 to 30 are based

       The weighted average life of each class of Notes is determined by: (1)
multiplying the amount of each principal payment on that class by the number
ofyears from the Closing Date to the related Payment Date; (2) adding the
results; and (3) dividing the sum by the initial aggregate outstanding principal
balance of that class.

       The weighted average life of the Certificates is determined by: (1)
multiplying the amount of each principal payment on the Certificates by the
number of years from the Closing Date to the related Payment Date; (2) adding
the results; and (3) dividing the sum by the initial aggregate outstanding
principal balance of the Certificates.

       The tables on pages 25 to 30 have been prepared based on (and should be
read in conjunction with) the assumptions described on page 23 (including the
assumptions regarding the characteristics and performance of the Contracts,
which will differ from the actual characteristics and performance of the
Contracts).
- -------------------------------------------------------------------------------


                                       24

<PAGE>


<TABLE>
<CAPTION>

                         Percent of Initial Note Balance
                         at Various ABS Percentages (1)


                                 Class A-1 Notes               Class A-2 Notes
                                 ----------------              ---------------
     Payment Date          1.0%  1.4%  1.6%  1.8%  2.5%  1.0%  1.4%  1.6%  1.8%  2.5%
     ------------          ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
<S>                       <C>    <C>    <C>   <C>   <C>  <C>   <C>   <C>   <C>    <C>

    Closing Date
 1  July, 1999 ..........
 2  August, 1999.........
 3  September, 1999......
 4  October, 1999........
 5  November, 1999.......
 6  December, 1999.......
 7  January, 2000........
 8  February, 2000.......
 9  March, 2000..........
10  April, 2000..........
11  May, 2000............
12  June, 2000...........
13  July, 2000...........
14  August, 2000.........
15  September, 2000......
16  October, 2000........
17  November, 2000.......
18  December, 2000.......
19  January, 2001........
20  February, 2001.......
21  March, 2001..........
22  April, 2001..........
23  May, 2001............
24  June, 2001...........
25  July, 2001...........
26  August, 2001.........
27  September, 2001 .....
28  October, 2001........
29  November, 2001.......
30  December, 2001.......
31  January, 2002........
32  February, 2002.......
33  March, 2002..........
34  April, 2002..........
35  May, 2002............
36  June, 2002...........
37  July, 2002...........
38  August, 2002.........
39  September, 2002......
40  October, 2002........
41  November, 2002.......
42  December, 2002.......
43  January, 2003........
44  February, 2003.......
45  March, 2003..........
46  April, 2003..........

</TABLE>

                                       25
<PAGE>

<TABLE>
<CAPTION>


                                 Class A-1 Notes               Class A-2 Notes
                                 ---------------               ----------------
     Payment Date          1.0%  1.4%  1.6%  1.8%  2.5%  1.0%  1.4%  1.6%  1.8%  2.5%
     ------------          ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
<S>                       <C>    <C>    <C>   <C>   <C>  <C>   <C>   <C>   <C>    <C>
47  May, 2003............
48  June, 2003...........
49  July, 2003...........
50  August, 2003.........
51  September, 2003......
52  October, 2003........
53  November, 2003.......
54  December, 2003.......
55  January, 2004........
56  February, 2004.......
57  March, 2004..........
58  April, 2004..........
59  May, 2004............
    Weighted Average
    Life (In Years)......

</TABLE>
- -------------------------
(1)      See the  important  notice  on page  24 of  this  prospectus  regarding
         calculation of the weighted  average life and the  assumptions on which
         this table is based.
                                       26
<PAGE>

<TABLE>
<CAPTION>


                         Percent of Initial Note Balance
                         at Various ABS Percentages (1)


                              Class A-3 Notes               Class A-4 Notes
                              ---------------               ---------------
Payment Date             1.0%  1.4%  1.6%  1.8%  2.5%  1.0%  1.4%  1.6%  1.8%  2.5%
- ------------             ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
<S>                       <C>    <C>    <C>   <C>   <C>  <C>   <C>   <C>   <C>    <C>
    Closing Date
 1  July, 1999 ..........
 2  August, 1999.........
 3  September, 1999......
 4  October, 1999........
 5  November, 1999.......
 6  December, 1999.......
 7  January, 2000........
 8  February, 2000.......
 9  March, 2000..........
10  April, 2000..........
11  May, 2000............
12  June, 2000...........
13  July, 2000...........
14  August, 2000.........
15  September, 2000......
16  October, 2000........
17  November, 2000.......
18  December, 2000.......
19  January, 2001........
20  February, 2001.......
21  March, 2001..........
22  April, 2001..........
23  May, 2001............
24  June, 2001...........
25  July, 2001...........
26  August, 2001.........
27  September, 2001 .....
28  October, 2001........
29  November, 2001.......
30  December, 2001.......
31  January, 2002........
32  February, 2002.......
33  March, 2002..........
34  April, 2002..........
35  May, 2002............
36  June, 2002...........
37  July, 2002...........
38  August, 2002.........
39  September, 2002......
40  October, 2002........
41  November, 2002.......
42  December, 2002.......
43  January, 2003........
44  February, 2003.......
45  March, 2003..........
46  April, 2003..........

</TABLE>

                                       27
<PAGE>


<TABLE>
<CAPTION>


                                 Class A-3 Notes               Class A-4 Notes
                                 ---------------               ----------------
     Payment Date          1.0%  1.4%  1.6%  1.8%  2.5%  1.0%  1.4%  1.6%  1.8%  2.5%
     ------------          ----  ----  ----  ----  ----  ----  ----  ----  ----  ----
<S>                       <C>    <C>    <C>   <C>   <C>  <C>   <C>   <C>   <C>    <C>
47  May, 2003............
48  June, 2003...........
49  July, 2003...........
50  August, 2003.........
51  September, 2003......
52  October, 2003........
53  November, 2003.......
54  December, 2003.......
55  January, 2004........
56  February, 2004.......
57  March, 2004..........
58  April, 2004..........
59  May, 2004............
    Weighted Average
    Life (In Years)......

</TABLE>
- -------------------------
(1)      See the  important  notice  on page  24 of  this  prospectus  regarding
         calculation of the weighted  average life and the  assumptions on which
         this table is based.


                                       28


<PAGE>



                    Percent of Initial Certificate Balance
                         at Various ABS Percentages (1)


                                    Certificates
                                    -------------
     Payment Date          1.0%  1.4%  1.6%  1.8%  2.5%
     ------------          ----  ----  ----  ----  ----

    Closing Date
 1  July, 1999 ..........
 2  August, 1999.........
 3  September, 1999......
 4  October, 1999........
 5  November, 1999.......
 6  December, 1999.......
 7  January, 2000........
 8  February, 2000.......
 9  March, 2000..........
10  April, 2000..........
11  May, 2000............
12  June, 2000...........
13  July, 2000...........
14  August, 2000.........
15  September, 2000......
16  October, 2000........
17  November, 2000.......
18  December, 2000.......
19  January, 2001........
20  February, 2001.......
21  March, 2001..........
22  April, 2001..........
23  May, 2001............
24  June, 2001...........
25  July, 2001...........
26  August, 2001.........
27  September, 2001 .....
28  October, 2001........
29  November, 2001.......
30  December, 2001.......
31  January, 2002........
32  February, 2002.......
33  March, 2002..........
34  April, 2002..........
35  May, 2002............
36  June, 2002...........
37  July, 2002...........
38  August, 2002.........
39  September, 2002......
40  October, 2002........
41  November, 2002.......
42  December, 2002.......
43  January, 2003........
44  February, 2003.......
45  March, 2003..........
46  April, 2003..........
                                       29
<PAGE>



                                    Certificates
                                    ------------
     Payment Date          1.0%  1.4%  1.6%  1.8%  2.5%
     ------------          ---- ----   ---   ----  ----
47  May, 2003............
48  June, 2003...........
49  July, 2003...........
50  August, 2003.........
51  September, 2003......
52  October, 2003........
53  November, 2003.......
54  December, 2003.......
55  January, 2004........
56  February, 2004.......
57  March, 2004..........
58  April, 2004..........
59  May, 2004............
    Weighted Average
    Life (In Years)......

- -------------------------
(1)      See the  important  notice  on page  24 of  this  prospectus  regarding
         calculation of the weighted  average life and the  assumptions on which
         this table is based.

                                       30

<PAGE>


POOL FACTORS AND OTHER INFORMATION

      The "Note Pool Factor" will be a  seven-digit  decimal  which the Servicer
will  compute with respect to each class of Notes prior to each Payment Date and
which will equal (1) the remaining  outstanding  principal balance of that class
as of that Payment  Date after giving  effect to all payments of principal to be
made to the  holders  of that  class on that  Payment  Date  divided  by (2) the
initial outstanding  principal balance of that class. Each Note Pool Factor will
be  1.0000000  as of the Closing  Date and  thereafter  will  decline to reflect
reductions in the outstanding  principal  balance of the related class of Notes.
The portion of the outstanding  principal balance of any class allocable to each
holder  of that  class of Notes  will  equal  the  product  of (1) the  original
denomination  of the Note held by that  holder and (2) the Note Pool  Factor for
that class at the time of determination.

      The  "Certificate  Pool Factor" will be a  seven-digit  decimal  which the
Servicer  will compute with  respect to the  Certificates  prior to each Payment
Date and which will equal (1) the remaining outstanding principal balance of the
Certificates  as of that  Payment  Date after  giving  effect to all payments of
principal  to be made to the holders of the  Certificates  on that  Payment Date
divided by (2) the initial  outstanding  principal  balance of the Certificates.
The  Certificate  Pool  Factor  will be  1.0000000  as of the  Closing  Date and
thereafter  will  decline to reflect  reductions  in the  outstanding  principal
balance of the Certificates. The portion of the outstanding principal balance of
the Certificates  allocable to each  Certificateholder will equal the product of
(1) the original denomination of the Certificate held by that  Certificateholder
and (2) the Certificate Pool Factor at the time of determination.

      The  Noteholders  and the  Certificateholders  will receive  reports on or
about each Payment Date concerning payments received on the Contracts,  the Pool
Balance, each Note Pool Factor and the Certificate Pool Factor. In addition, the
Noteholders and the  Certificateholders  of record during any calendar year will
be furnished  information  for tax reporting  purposes not later than the latest
date  permitted  by  law.  See   "Collections  and  Payments  --  Statements  to
Securityholders."

                                 USE OF PROCEEDS

      On the Closing  Date,  the Seller will transfer the Contracts to the Trust
in  exchange  for  the  net  proceeds  from  the  sale  of  the  Notes  and  the
Certificates.  The Seller will apply the net proceeds from the sale of the Notes
and the  Certificates to the purchase of the Contracts from the Originator.  The
Originator will use the proceeds from the sale of the Contracts to the Seller to
repay existing debt and for general corporate purposes.

                                       31


<PAGE>

                  DESCRIPTION OF THE ORIGINATOR AND THE SELLER

CarMax Auto Superstores, Inc.

      CarMax Auto Superstores,  Inc. (the "Originator") is a leading retailer of
new and used motor  vehicles in the United  States.  The  Originator  opened its
first store in Richmond,  Virginia in September  1993 and currently  operates 35
stores in ten states.  The  Originator  was  incorporated  in Virginia  and is a
wholly-owned  subsidiary  of Circuit City  Stores,  Inc.,  the nation's  largest
retailer of brand-name  consumer  electronics and major appliances and a leading
retailer of personal computers and music software.  The Originator was the first
used vehicle  retailer to offer a large  selection  of quality used  vehicles at
low,  fixed prices using a  customer-friendly  sales  process in an  attractive,
modern sales  facility.  The  Originator has designed a strategy to better serve
the market by addressing the major sources of  dissatisfaction  with traditional
used car retailing and to maximize  operating  efficiencies  with  sophisticated
systems  and   standardized   operating   procedures  and  store  formats.   The
Originator's  principal  executive  offices are  located at 4900 Cox Road,  Glen
Allen, Virginia 23060, and its telephone number is (804) 747-0422.

      The Originator purchases,  reconditions,  and sells used motor vehicles at
each of its  stores,  and sells new motor  vehicles  at 12 of its  stores  under
franchise  agreements with various  manufacturers.  In addition,  the Originator
provides  its  customers  with a full range of related  products  and  services,
including the financing of vehicle  purchases through FNAC, the sale of extended
service contracts and the sale of automotive  electronic  products.  In general,
the used motor vehicles  offered by the Originator are one to six years old with
fewer than 60,000  miles and range in price from  $9,000 to $30,000.  Each store
also offers a limited  selection of used motor  vehicles  that are more than six
years old or have more than 60,000  miles.  These  vehicles  range in price from
$3,000 to $12,000.  All used vehicles are thoroughly  reconditioned to meet high
mechanical,   electrical,   safety  and  cosmetic  standards  and  must  pass  a
comprehensive  inspection  before being offered for sale.  All  inspections  are
performed by qualified  service  technicians,  most of whom are certified by the
National Institute for Automotive Service Excellence.

      The  Originator   acquires  a  significant  portion  of  its  used-vehicle
inventory through its appraisal process in which it appraises and makes an offer
to purchase any properly documented vehicle from the public. The Originator also
acquires a significant  portion of its used vehicles  through auctions and, to a
lesser extent, directly from other sources,  including wholesalers,  dealers and
fleet  owners.  AutoMation(R),  a  computerized  database  which is the  central
feature of the  Originator's  inventory  management and control system,  enables
each vehicle to be tracked  throughout the sales process.  Using the information
provided  by  AutoMation,   and  applying  sophisticated   statistical  modeling
techniques,  the Originator is able to optimize its inventory mix and display by
store,   anticipate  future  inventory  needs  at  each  store,  evaluate  sales
consultant  performance and refine its vehicle pricing strategy.  The Originator
maintains strict inventory aging policies under which it disposes of any vehicle
that has not been sold at retail within specified periods.

      The Originator began offering on-site  financing to its customers  through
FNAC in September 1993 and currently  originates  installment  sale contracts at
all of its stores.  For the fiscal years ended  February 28, 1995,  1996,  1997,
1998  and  1999,  CarMax  originated   installment  sale  contracts  aggregating
approximately  $46 million,  $98 million,  $150  million,  $315 million and $615
million,  respectively.  Of the $  million  of  contracts  in  the  Originator's
servicing  portfolio  as  of  ,  1999,  approximately  %  represented  contracts
originated in connection with the sale of used motor vehicles and  approximately
% represented  contracts  originated  in  connection  with the sale of new motor
vehicles.

      The Originator operates stores in the following markets:

              Market                      Number of Stores
              ------                      ----------------

      Washington D.C./Baltimore, Maryland       4
      Chicago, Illinois                         4
      Dallas, Texas                             4
      Atlanta, Georgia                          3
      South Florida                             3
      Houston, Texas                            3
      Los Angeles, California                   2
      Orlando, Florida                          2
      Tampa, Florida                            2
      Kenosha, Wisconsin                        2
      Charlotte, North Carolina                 1
      Raleigh, North Carolina                   1
      Greenville, South Carolina                1
      San Antonio, Texas                        1
      Dulles, Virginia                          1
      Richmond, Virginia                        1

                                       32
<PAGE>


CarMax Auto Receivables LLC

      CarMax Auto Receivables LLC (the "Seller"),  a wholly-owned  subsidiary of
the  Originator,  was  organized on May , 1999 as a Virginia  limited  liability
company.  The Seller was organized for the limited  purpose of purchasing  motor
vehicle retail installment sale contracts from the Originator,  transferring the
contracts  to the  Trust and  other  third  parties  and  conducting  activities
incidental to these limited purposes.  The Seller's principal  executive offices
are located at 4900 Cox Road,  Glen Allen,  Virginia  23060,  and its  telephone
number is (804) 747-0422.

      The Seller has taken steps in structuring  the  transactions  described in
this  prospectus  that are intended to ensure that the voluntary or  involuntary
application for relief by the Originator under the United States Bankruptcy Code
or similar  applicable  state laws  ("Insolvency  Laws")  will not result in the
consolidation  of the assets  and  liabilities  of the Seller  with those of the
Originator.  These  steps  include  the  creation  of the Seller as a  separate,
limited-purpose  subsidiary  pursuant  to articles  of  organization  containing
various  limitations,  including  restrictions  on the  nature  of the  Seller's
business,  as described  above,  and  restrictions  on the  Seller's  ability to
commence a voluntary  case or proceeding  under any  Insolvency  Law without the
unanimous  affirmative  vote of all of the  directors of the Seller's  corporate
manager. We cannot assure you, however, that the activities of the Seller or the
nature of its  relationship  with the  Originator  would  not  result in a court
concluding  that the assets and liabilities of the Seller should be consolidated
with those of the  Originator  in a  proceeding  under an  Insolvency  Law.  See
"Material Legal Aspects of the Contracts -- Bankruptcy Matters."

      The Seller has received the advice of counsel to the effect that,  subject
to  certain  facts,  assumptions  and  qualifications,  it would not be a proper
exercise of equitable discretion for a court to disregard the separate existence
of the Originator and the Seller and to require the  consolidation of the assets
and liabilities of the Seller with those of the Originator in the event that the
Originator  were to  become  the  subject  of a  proceeding  under  the  federal
bankruptcy  laws.  Among other things,  counsel has assumed that the Seller will
follow certain procedures in the conduct of its affairs,  including  maintaining
records  and  books  of  account  separate  from  those  of the  Originator  and
refraining from holding itself out as having agreed to pay, or being liable for,
the debts of the  Originator.  The Seller has  represented  that it will  follow
these and other procedures related to maintaining its separate identity.  In the
event that the Seller did not follow these procedures, we cannot assure you that
a court would not conclude that the assets and  liabilities of the Seller should
be consolidated with those of the Originator in a proceeding under an Insolvency
Law. If a court were to reach such a conclusion, or a filing were made under any
Insolvency Law by or against the Seller,  or if an attempt were made to litigate
any of the issues described above, you could experience losses or payment delays
with respect to your Notes or your Certificates.

                            DESCRIPTION OF THE NOTES

      The Notes will be issued under the  Indenture.  The  following  summary of
certain  terms of the Notes does not purport to be  complete  and is subject to,
and is qualified in its entirety by reference to, the Notes and the Indenture. A
form of the Indenture has been filed as an exhibit to the Registration Statement
of which this prospectus forms a part.

Note Registration

      The Notes will be available for purchase in minimum denominations of
$1,000 and integral multiples in excess thereof.  The Notes will initially be
issued only in book-entry form.  See "Registration of the Offered Securities."

Interest Payments

      Interest will be payable on each class of Notes monthly on the 15th day of
each month (or, if the 15th day is not a business day, on the following business
day) (each, a "Payment  Date"), commencin      , 1999.  Interest will be payable
on each Payment  Date to the holders of record of the Notes (the  "Noteholders")
as of the preceding business day or, if the Notes have been issued in definitive
form,  as of the last  business  day of the  preceding  month  (each,  a "Record
Date").

                                       33

<PAGE>


      The Notes will bear  interest at the  following  rates per annum (each,  a
"Note Interest Rate"):

      (1)   in the case of the Class A-1 Notes,       % per annum (the "Class
            A-1 Rate");

      (2)   in the case of the  Class  A-2  Notes,  % per annum (the "Class  A-2
            Rate");

      (3)   in the case of the  Class  A-3  Notes,  % per annum  (the  "Class
            A-3 Rate"); and

      (4)   in the case of the  Class  A-4  Notes,  % per annum  (the  "Class
            A-4 Rate").

      The Notes will  accrue  interest  during the period  from and  including a
Payment Date (or, in the case of the accrual  period for the first Payment Date,
the  Closing  Date) to but  excluding  the  following  Payment  Date  (each,  an
"Interest Accrual Period").

      Interest on the Notes will be calculated  (1) in the case of the Class A-1
Notes, based on the actual number of days elapsed during the applicable Interest
Accrual  Period  and a 360-day  year and (2) in the case of the Class A-2 Notes,
the Class A-3 Notes and the Class A-4 Notes,  based on a 360-day year consisting
of twelve 30-day months.  Interest payable on each class of Notes on any Payment
Date will be calculated based on the outstanding principal balance of that class
as of the preceding  Payment Date after giving effect to all payments of Monthly
Note  Principal  on that  preceding  Payment  Date (or, in the case of the first
interest  payment,  based on the initial  outstanding  principal balance of that
class).  Interest  due but not paid on the Notes on any Payment Date will be due
on the  following  Payment Date  together with interest on such unpaid amount at
the applicable Note Interest Rate (to the extent permitted by law).

      Each class of Notes will have an equal  right to receive  its share of the
Monthly  Note  Interest  for any Payment  Date.  If the amount  available to pay
interest on the Notes on any Payment Date is less than the  aggregate  amount of
interest (including overdue interest) payable on the Notes on that Payment Date,
the available amount will be paid to the holders of each class of Notes pro rata
based on the aggregate amount of interest  (including  overdue interest) payable
to that class on that Payment  Date.  If an event of default shall have occurred
and be continuing under the Indenture,  the holders of the Certificates will not
be  entitled to receive  payments of interest  until the Notes have been paid in
full.

      "Monthly Note  Interest"  means,  for any Payment Date, the sum of (1) the
interest  accrued on the Class A-1 Notes during the preceding  Interest  Accrual
Period at the Class A-1 Rate,  (2) the  interest  accrued on the Class A-2 Notes
during the  preceding  Interest  Accrual  Period at the Class A-2 Rate,  (3) the
interest  accrued on the Class A-3 Notes during the preceding  Interest  Accrual
Period at the Class A-3 Rate and (4) the interest accrued on the Class A-4 Notes
during the preceding Interest Accrual Period at the Class A-4 Rate.

Principal Payments

      Principal  will be payable on the Notes monthly on each Payment Date in an
amount equal to the Monthly Note Principal plus the Supplemental Note Principal,
if any, for that Payment  Date.  Monthly Note  Principal and  Supplemental  Note
Principal, if any, will be paid in the following order of priority:

      (1)   to  the  holders  of the  Class  A-1  Notes  until  the  outstanding
            principal balance of the Class A-1 Notes has been reduced to zero;

      (2)   to  the  holders  of the  Class  A-2  Notes  until  the  outstanding
            principal balance of the Class A-2 Notes has been reduced to zero;

      (3)   to  the  holders  of the  Class  A-3  Notes  until  the  outstanding
            principal  balance of the Class A-3 Notes has been  reduced to zero;
            and

      (4)   to  the  holders  of the  Class  A-4  Notes  until  the  outstanding
            principal balance of the Class A-4 Notes has been reduced to zero;

provided,  however,  that, if the amount available to pay principal of the Notes
on any Payment  Date is less than the Monthly  Note  Principal  for that Payment
Date,  the  available  amount will be paid to the holders of each class of Notes
pro rata  based on the  outstanding  principal  balance of that class as of that
Payment Date.

                                       34

<PAGE>


      "Monthly Note  Principal"  means,  for any Payment Date, the lesser of (1)
the Note  Balance as of the day  preceding  that Payment Date and (2) the amount
necessary to reduce the sum of the Note Balance and the  Certificate  Balance as
of the day preceding that Payment Date to the Pool Balance as of the last day of
the preceding  Collection  Period;  provided,  however,  that the portion of the
Monthly Note Principal payable to the holders of any class of Notes on the final
scheduled  Payment  Date for that  class will  equal the  outstanding  principal
balance of that class as of the day preceding that final scheduled Payment Date.
For the purpose of  determining  Monthly Note  Principal,  the unpaid  principal
balance of a Defaulted  Contract or a  Purchased  Contract  will be deemed to be
zero on and  after  the last day of the  Collection  Period  during  which  that
Contract became a Defaulted Contract or a Purchased Contract.

      "Supplemental  Note Principal" means, for any Payment Date, the amount, if
any, by which (1) the Specified Credit  Enhancement Amount for that Payment Date
exceeds (2) the Required Reserve Account Amount for that Payment Date.

      "Specified  Credit  Enhancement  Amount" means,  for any Payment Date, the
greatest  of  (1) $ , (2) % of  the  Pool  Balance  as of  the  last  day of the
preceding  Collection  Period (or, in the case of the first  Payment Date, as of
the  Closing  Date) and (3) the  aggregate  principal  balance of the  Contracts
(other than Defaulted  Contracts) that were 91 days or more delinquent as of the
end of the  preceding  Collection  Period (or, in the case of the first  Payment
Date, as of the Closing  Date);  provided,  however,  that the Specified  Credit
Enhancement  Amount  for any  Payment  Date will not  exceed the sum of the Note
Balance and the Certificate Balance as of that Payment Date (after giving effect
to all payments of principal made to the Noteholders and the  Certificateholders
on that Payment Date).

       The final scheduled Payment Dates for the Notes are as follows:

      (1)         , 200   for the Class A-1 Notes;

      (2)         , 200   for the Class A-2 Notes;

      (3)         , 200   for the Class A-3 Notes; and

      (4)         , 200   for the Class A-4 Notes.

      The holders of the  Certificates  will not be entitled to receive payments
of principal until the Notes have been paid in full.

Optional Redemption

      The  Notes  will be  redeemed  in full on any  Payment  Date on which  the
Servicer  exercises its option to purchase the Contracts  (which option may only
be  exercised if the Pool Balance as of the close of business on the last day of
a Collection Period was 10% or less of the initial Pool Balance). The redemption
price payable to the holders of each class of Notes in connection  with any such
purchase will be equal to the outstanding  principal balance of that class as of
the purchase  date plus accrued and unpaid  interest  thereon at the  applicable
Note Interest Rate. See "Description of the Transfer and Servicing Agreements --
Termination of the Trust."

The Indenture Trustee

                       will act as trustee  under the  Indenture.  The Indenture
Trustee is a        . The principal corporate trust office of the Indenture
Trustee is located at              ,  Attention:        . The Indenture  Trustee
will have various  rights and duties with respect to the Notes. See "Description
of the Indenture."

                                       35

<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

      The Certificates  will be issued under the Trust Agreement.  The following
summary of certain terms of the Certificates does not purport to be complete and
is  subject  to,  and  is  qualified  in  its  entirety  by  reference  to,  the
Certificates  and the Trust  Agreement.  A form of the Trust  Agreement has been
filed as an exhibit to the Registration Statement of which this prospectus forms
a part.

Certificate Registration

      The Certificates will be available for purchase in minimum
denominations of $1,000 and integral multiples in excess thereof.  The
Certificates will initially be issued only in book-entry form.  See
"Registration of the Offered Securities."

Interest Payments

      Interest will be payable on the Certificates monthly on each Payment Date,
commencing , 1999;  provided,  however,  that if an event of default  shall have
occurred and be continuing under the Indenture,  the holders of the Certificates
will not be entitled to receive  payments of interest  until the Notes have been
paid in full.  Interest  will be payable on each  Payment Date to the holders of
record of the Certificates (the "Certificateholders") as of the preceding Record
Date.

      The Certificates  will accrue interest during each Interest Accrual Period
at % per annum (the "Certificate  Interest Rate").  Interest on the Certificates
will be calculated  based on a 360-day year  consisting of twelve 30-day months.
Interest  payable on the  Certificates  on any Payment  Date will be  calculated
based  on  the  outstanding  principal  balance  of the  Certificates  as of the
preceding   Payment  Date  after  giving  effect  to  all  payments  of  Monthly
Certificate  Principal  on that  preceding  Payment Date (or, in the case of the
first interest payment,  based on the initial  outstanding  principal balance of
the Certificates).  Interest due but not paid on the Certificates on any Payment
Date will be due on the  following  Payment Date  together with interest on such
unpaid amount at the Certificate Interest Rate (to the extent permitted by law).

      "Monthly  Certificate  Interest" means, for any Payment Date, the interest
accrued on the Certificates  during the preceding Interest Accrual Period at the
Certificate Interest Rate.

Principal Payments

      Principal will be payable on the Certificates monthly on each Payment Date
in an amount equal to the Monthly  Certificate  Principal for that Payment Date;
provided,  however, that the holders of the Certificates will not be entitled to
receive payments of principal until the Notes have been paid in full.

      "Monthly  Certificate  Principal"  means, for any Payment Date on or after
which  the  Notes  have been  paid in full,  the  lesser of (1) the  Certificate
Balance as of the day preceding  that Payment Date and (2) the amount  necessary
to reduce the  Certificate  Balance as of the day preceding that Payment Date to
the  Pool  Balance  as of  the  last  day of the  preceding  Collection  Period;
provided,  however,  that Monthly  Certificate  Principal on the final scheduled
Payment Date for the Certificates  will equal the Certificate  Balance as of the
day preceding that final scheduled  Payment Date. For the purpose of determining
Monthly  Certificate  Principal,  the unpaid  principal  balance of a  Defaulted
Contract or a Purchased Contract will be deemed to be zero on and after the last
day of the  Collection  Period  during  which that  Contract  became a Defaulted
Contract or a Purchased Contract.

       The final scheduled Payment Date for the Certificates is          , 200 .
The date on which the  Certificates  are paid in full is  expected to be earlier
than the final  scheduled  Payment  Date,  however,  and could be  significantly
earlier under certain  circumstances.  See "Weighted Average Life of the Offered
Securities."

Optional Prepayment

      The Certificates  will be prepaid in full on any Payment Date on which the
Servicer  exercises its option to purchase the Contracts  (which option may only
be  exercised if the Pool Balance as of the close of business on the last day of
a  Collection  Period was 10% or less of the initial  Pool  Balance).  The price
payable to the  Certificateholders  in connection with any such purchase will be
equal to the Certificate Balance as of the purchase date plus accrued and unpaid
interest  thereon at the  Certificate  Interest  Rate. See  "Description  of the
Transfer and Servicing Agreements -- Termination of the Trust."

                                       36

<PAGE>


The Owner Trustee

                       will act as owner trustee under the Trust Agreement.  The
Owner Trustee is a        . The principal  corporate  trust office of the Owner
Trustee is located at         ,  Attention:       . The Owner  Trustee will have
various  rights and duties with respect to the  Certificates.  See  "Description
of the Transfer and Servicing Agreements."

                     REGISTRATION OF THE OFFERED SECURITIES

Book-Entry Registration

      Each class of Offered  Securities  initially will be represented by one or
more certificates,  in each case registered in the name Cede & Co. ("Cede"), the
nominee of The  Depository  Trust  Company  ("DTC").  Cede is expected to be the
holder  of  record  of the  Offered  Securities.  Unless  and  until  Definitive
Securities  are  issued  under  the  limited  circumstances  described  in  this
prospectus,  no holder of an Offered Security (each, a "Securityholder") will be
entitled to receive a physical  certificate  representing that Offered Security.
All references in this prospectus to actions by Securityholders refer to actions
taken by DTC or its  nominee,  as the case may be,  upon  instructions  from the
participants  in the DTC  system,  and all  references  in  this  prospectus  to
payments,   notices,   reports  and  statements  to  Securityholders   refer  to
participants, notices, reports and statements to DTC or its nominee, as the case
may be, as the registered holder of the Offered Securities,  for distribution to
Securityholders  in accordance with DTC's  procedures.  The beneficial owners of
the Offered  Securities  (the  "Security  Owners") will not be recognized by the
Owner Trustee or the Indenture Trustee, as applicable,  as Securityholders,  and
Security Owners will be permitted to exercise the rights of Securityholders only
indirectly  through  DTC and its  participating  members  ("DTC  Participants").
Security  Owners may hold  Offered  Securities  in Europe  through  Cedelbank or
Euroclear, which in turn will hold through DTC, if they are DTC Participants, or
indirectly through DTC Participants. See "-- Cedelbank and Euroclear."

The Depository Trust Company

      DTC is a  limited-purpose  trust  company  organized  under  the New  York
Banking Law, a "banking organization" within the meaning of the New York Banking
Law, a member of the Federal Reserve System, a "clearing corporation" within the
meaning  of the  New  York  Uniform  Commercial  Code  and a  "clearing  agency"
registered  pursuant to the provisions of Section 17A of the Securities Exchange
Act of 1934,  as amended (the  "Exchange  Act").  DTC holds  securities  for DTC
Participants and facilitates the clearance and settlement among DTC Participants
of  securities  transactions,  such  as  transfers  and  pledges,  in  deposited
securities  through electronic  book-entry changes in DTC Participant  accounts,
thereby   eliminating  the  need  for  physical  movement  of  securities.   DTC
Participants  include  securities  brokers  and  dealers  (who may  include  the
Underwriters),  banks, trust companies,  clearing corporations and certain other
organizations.  Indirect  access to the DTC system is also  available  to others
such as securities  brokers and dealers,  banks and trust  companies  that clear
through or  maintain a custodial  relationship  with a DTC  Participant,  either
directly  or  indirectly  ("Indirect   Participants").   Transfers  between  DTC
Participants  will occur in accordance with DTC rules.  The rules  applicable to
DTC and the DTC  Participants  are on file  with  the  Securities  and  Exchange
Commission (the "SEC").

      Cedelbank  and  Euroclear  will hold  omnibus  positions  on behalf of the
Cedelbank  Participants and the Euroclear  Participants,  respectively,  through
customers'  securities  accounts in the name of Cedelbank  and  Euroclear on the
books of their respective depositaries (collectively, the "Depositaries"), which
in turn  will hold such  positions  in  customers'  securities  accounts  in the
Depositaries'   names  on  the  books  of  DTC.   Transfers   between  Cedelbank
Participants  and Euroclear  Participants  will occur in  accordance  with their
applicable rules and operating procedures.

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

                                       37

<PAGE>



      Because of time-zone  differences,  credits or  securities in Cedelbank or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities  settled  during such  processing  will be  reported to the  relevant
Cedelbank  Participant  or Euroclear  Participant  on such  business  day.  Cash
received in  Cedelbank or  Euroclear  as a result of sales of  securities  by or
through a Cedelbank  Participant or a Euroclear Participant to a DTC Participant
will be received with value on the DTC settlement  date but will be available in
the relevant  Cedelbank  or  Euroclear  cash account only as of the business day
following settlement in DTC. For additional  information regarding clearance and
settlement procedures,  see Annex A included at the end of this prospectus,  and
for information  regarding tax documentation  procedures relating to the Offered
Securities,  see Annex A included at the end of this  prospectus  and  "Material
Federal Income Tax  Consequences -- Tax Consequences to Foreign Note Owners" and
"-- Tax  Consequences  to Holders of the  Certificates  -- Tax  Consequences  to
Foreign Certificate Owners."

      Purchases  of Offered  Securities  under the DTC system must be made by or
through DTC Participants, which will receive a credit for the Offered Securities
on DTC's records. The ownership interest of each Security Owner is in turn to be
recorded on the DTC Participants' and Indirect Participants'  records.  Security
Owners will not receive written  confirmation  from DTC of their  purchase,  but
Security Owners are expected to receive written confirmations  providing details
of the transaction,  as well as periodic statements of their holdings,  from the
DTC Participant or Indirect Participant through which the Security Owner entered
into the transaction. Transfers of ownership interests in the Offered Securities
are to be accomplished by entries made on the books of DTC  Participants  acting
on behalf of Security Owners.

      To facilitate  subsequent  transfers,  all Offered Securities deposited by
DTC Participants with DTC are registered in the name of DTC's nominee, Cede. The
deposit of Offered  Securities  with DTC and their  registration  in the name of
Cede  effects no change in  beneficial  ownership.  DTC has no  knowledge of the
identity of the actual Security Owners of the Offered Securities.  DTC's records
reflect only the identity of the DTC Participants to whose accounts such Offered
Securities are credited,  which may or may not be the Security  Owners.  The DTC
Participants  will remain  responsible  for keeping account of their holdings on
behalf of their customers.

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

      Conveyance of notices and other communications by DTC to DTC Participants,
by DTC  Participants  to  Indirect  Participants,  and by DTC  Participants  and
Indirect  Participants to Security Owners will be governed by arrangements among
them,  subject to any statutory or regulatory  requirements  as may be in effect
from time to time. Neither DTC nor Cede will consent or vote with respect to the
Offered  Securities.  Under its usual procedures,  DTC mails an omnibus proxy to
the issuer as soon as  possible  after the record  date,  which  assigns  Cede's
consenting  or voting  rights to those DTC  Participants  to whose  accounts the
Offered  Securities  are  credited on the record date  (identified  in a listing
attached  thereto).  Principal and interest  payments on the Offered  Securities
will be made to DTC. DTC's practice is to credit DTC  Participants'  accounts on
the Payment Date in accordance  with their  respective  holdings  shown on DTC's
records unless DTC has reason to believe that it will not receive payment on the
Payment Date.  Payments by DTC  Participants to Security Owners will be governed
by standing instructions and customary practices, as is the case with securities
held for the  accounts  of  customers  in bearer form or  registered  in "street
name," and will be the  responsibility  of such DTC  Participant and not of DTC,
the Owner Trustee, the Indenture Trustee or the Seller, subject to any statutory
or  regulatory  requirements  as may be in effect from time to time.  Payment of
principal and interest to DTC is the  responsibility of the Owner Trustee or the
Indenture  Trustee,  as  applicable,   disbursement  of  such  payments  to  DTC
Participants is the  responsibility of DTC, and disbursement of such payments to
the  Security  Owners is the  responsibility  of DTC  Participants  and Indirect
Participants.  Accordingly,  Security  Owners may experience some delay in their
receipt of payments.

      The information in this section concerning DTC and DTC's book-entry system
has been obtained from sources that the Seller believes to be reliable,  but the
Seller assumes no responsibility for the accuracy thereof.

                                       38

<PAGE>


      DTC management is aware that some computer  applications  and systems used
for processing data were written using two digits rather than four to define the
applicable  year,  and therefore may not recognize a date using "00" as the Year
2000.  This could result in the inability of these  systems to properly  process
transactions  with dates in the Year 2000 and thereafter.  DTC has developed and
is implementing a program to address this problem so that its  applications  and
systems relating to the payment of distributions (including principal and income
payments) to  securityholders,  book-entry  deliveries  and settlement of trades
within DTC  continue to function  properly.  This  program  includes a technical
assessment  and a  remediation  plan,  each of which is  complete.  DTC plans to
implement a testing  phase of this  program  which is  expected to be  completed
within appropriate time frames.

      In addition,  DTC is contacting (and will continue to contact) third party
vendors that provide  services to DTC to determine the extent of their Year 2000
compliance,  and DTC will develop  contingency  plans as it deems appropriate to
address  failures in Year 2000  compliance  on the part of third party  vendors.
However,  there can be no assurance that the systems of third party vendors will
be timely  converted and will not  adversely  affect the proper  functioning  of
DTC's services.

      The  information  set  forth  in the  preceding  two  paragraphs  has been
provided by DTC for informational  purposes only and is not intended to serve as
a  representation,  warranty or contract  modification  of any kind.  The Seller
makes no representations as to the accuracy or completeness of such information.

Cedelbank and Euroclear

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

      The Euroclear system (the "Euroclear  System") was created in 1968 to hold
securities for participants in the Euroclear System  ("Euroclear  Participants")
and to clear and settle  transactions  between  Euroclear  Participants  through
simultaneous electronic book-entry delivery against payment, thereby eliminating
the need for  physical  movement  of  certificates  and any  risk  from  lack of
simultaneous  transfers of securities and cash.  Transactions may now be settled
in any of 27 currencies,  including United States dollars.  The Euroclear System
includes various other services, including securities lending and borrowing, and
interfaces with domestic markets in several  countries  generally similar to the
arrangements for cross-market transfers with DTC described above.

      The Euroclear System is operated by the Brussels, Belgium office of Morgan
Guaranty  Trust Company of New York (the  "Euroclear  Operator" or  "Euroclear")
under a contract with Euroclear  Clearance System,  S.C., a Belgian  cooperative
corporation (the  "Cooperative").  All operations are conducted by the Euroclear
Operator,  and all Euroclear  securities  clearance  accounts and Euroclear cash
accounts are accounts  with the Euroclear  Operator,  not the  Cooperative.  The
Cooperative  establishes  policy for the Euroclear system on behalf of Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other professional  financial  intermediaries
and may include the  Underwriters.  Indirect  access to the Euroclear  System is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

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

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

                                       39

<PAGE>



      Distributions with respect to Offered Securities held through Cedelbank or
Euroclear  will be credited to the cash  accounts of Cedelbank  Participants  or
Euroclear  Participants  in  accordance  with the  relevant  system's  rules and
procedures, to the extent received by its Depositary. Such distributions will be
subject to tax reporting in accordance  with relevant United States tax laws and
regulations.  Cedelbank or the Euroclear Operator, as the case may be, will take
any other action  permitted to be taken by a  Securityholder  under the Sale and
Servicing  Agreement,  the Trust Agreement or the Indenture,  as applicable,  on
behalf of a Cedelbank  Participant or a Euroclear Participant only in accordance
with its relevant rules and procedures and subject to its  Depositary's  ability
to effect such actions on its behalf through DTC.

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

      The  information  in this section  concerning  Cedelbank and Euroclear has
been  obtained  from  sources that the Seller  believes to be reliable,  but the
Seller assumes no responsibility for the accuracy thereof.

Definitive Securities

      The Offered  Securities will be issued in fully  registered,  certificated
form ("Definitive  Securities") to Security Owners or their respective nominees,
rather  than  to DTC or its  nominee,  only  if (1)  the  Owner  Trustee  or the
Indenture  Trustee,  as applicable,  determines that DTC is no longer willing or
able to discharge  properly its  responsibilities  as depository with respect to
the  Offered  Securities  and the Owner  Trustee or the  Indenture  Trustee,  as
applicable,  is unable to locate a qualified successor, (2) the Owner Trustee or
the Indenture  Trustee,  as applicable,  elects, at its option, to terminate the
book-entry system through DTC or (3) after the occurrence of an event of default
under the Sale and Servicing  Agreement or the  Indenture,  as  applicable,  the
Security Owners  representing  at least a majority of the outstanding  principal
amount of the  applicable  Offered  Securities  advise the Owner  Trustee or the
Indenture  Trustee,  as  applicable,  through  DTC  that the  continuation  of a
book-entry system through DTC (or a successor  thereto) is no longer in the best
interests of the Security Owners.

      Upon the  occurrence  of any of the events  described  in the  immediately
preceding paragraph,  the Owner Trustee or the Indenture Trustee, as applicable,
will  be  required  to  notify  the  applicable  Security  Owners,  through  DTC
Participants,  of the availability of Definitive  Securities.  Upon surrender by
DTC of the certificates  representing the Offered  Securities and the receipt of
instructions for re-registration, the Owner Trustee or the Indenture Trustee, as
applicable,  will issue  Definitive  Securities to the related  Security Owners.
Payments of interest and principal on the Definitive  Securities will be made by
the Owner Trustee or the Indenture Trustee, as applicable,  on each Payment Date
directly to the holders in whose name the Definitive  Securities were registered
at the close of business on the preceding  Record Date. The final payment on any
Definitive Security,  however, will be made only upon presentation and surrender
of such Definitive  Security at the office or agency  specified in the notice of
final distribution mailed to the Securityholders.

      Definitive Securities will be transferable and exchangeable at the offices
of the Owner Trustee or the Indenture  Trustee,  as applicable,  or any security
registrar   appointed  by  the  Owner  Trustee  or  the  Indenture  Trustee,  as
applicable.  No service charge will be imposed for any  registration of transfer
or exchange, but the Owner Trustee or the Indenture Trustee, as applicable,  may
require  payment  of a sum  sufficient  to cover  any tax or other  governmental
charge imposed in connection with any transfer or exchange.

                                       40

<PAGE>



                            COLLECTIONS AND PAYMENTS

The Trust Accounts

      The Servicer will establish and maintain the following accounts:

      (1)   an account in the name of the Indenture Trustee,  for the benefit of
            the  Noteholders,  the  Certificateholders,  the  Servicer  [and the
            Insurer],  into  which all  payments  made on or in  respect  of the
            Contracts and certain amounts  withdrawn from the Reserve Account or
            the Yield  Supplement  Account  [or paid under the  Policy]  will be
            deposited (the "Collection Account");

      (2)   an account in the name of the Indenture Trustee,  for the benefit of
            the Noteholders, into which all amounts released from the Collection
            Account for payment to the  Noteholders  will be deposited  and from
            which  all  payments  to the  Noteholders  will be made  (the  "Note
            Payment Account"); and

      (3)   an account in the name of the Owner Trustee,  for the benefit of the
            Certificateholders,   into  which  all  amounts  released  from  the
            Collection  Account  for payment to the  Certificateholders  will be
            deposited and from which all payments to the Certificateholders will
            be made (the "Certificate Payment Account").

      The Servicer will also establish and maintain the Reserve Account and
the Yield Supplement Account.  See "-- The Reserve Account" and "-- The Yield
Supplement Account."

      The amounts on deposit in the  Collection  Account will be invested by the
Indenture  Trustee in Eligible  Investments.  The Collection  Account,  the Note
Payment  Account and the  Certificate  Payment  Account  must be  maintained  as
Eligible Deposit Accounts.

      "Eligible   Investments"  means  investments  acceptable  to  Moody's  and
Standard & Poor's (together, the "Rating Agencies") as being consistent with the
ratings of the Offered Securities. Eligible Investments will include:

      (1)   direct  obligations  of, and  obligations  guaranteed by, the United
            States of America, the Federal National Mortgage Association, or any
            instrumentality of the United States of America;

      (2)   demand and time deposits in or similar obligations of any
            depository institution or trust company, including the Indenture
            Trustee or the Owner Trustee or any agent of the Indenture
            Trustee or the Owner Trustee, acting in their respective
            commercial capacities, rated P-1 by Moody's or A-1+ by Standard &
            Poor's (an "Approved Rating") or any other deposit which is fully
            insured by the Federal Deposit Insurance Corporation;

      (3)   repurchase  obligations  with  respect  to any  security  issued  or
            guaranteed  by an  instrumentality  of the United  States of America
            entered into with a depository institution or trust company,  acting
            as principal, having an Approved Rating;

      (4)   short-term  corporate  securities  bearing  interest  or  sold  at a
            discount  issued by any corporation  incorporated  under the laws of
            the United States of America or any state  thereof,  the  short-term
            unsecured  obligations of which have an Approved Rating, or a higher
            rating, at the time of the investment;

      (5)   commercial  paper  having  an  Approved  Rating  at the  time of the
            investment;

      (6)   a guaranteed  investment  contract issued by an insurance company or
            other corporation acceptable to the Rating Agencies;

      (7)   interests  in a money  market fund having a rating of Aaa by Moody's
            or AAAm by Standard & Poor's; and

      (8)   any other  investment  approved  in advance in writing by the Rating
            Agencies.

      "Eligible Deposit Account" means:

      (1)   a segregated account with an Eligible Institution; or

                                       41

<PAGE>



      (2)   a segregated  trust account with the corporate trust department of a
            depository institution organized under the laws of the United States
            or any state  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 the related  account,  so long as
            any of the  securities of the  depository  institution  shall have a
            credit  rating from each of Moody's and  Standard & Poor's in one of
            its generic rating categories that signifies investment grade.

      "Eligible Institution" means:

      (1)   the corporate trust department of the Indenture Trustee; or

      (2)   a  depository  institution  organized  under the laws of the  United
            States or any state  thereof or the  District  of  Columbia  (or any
            domestic  branch  of a foreign  bank)  that has  either a  long-term
            unsecured  debt rating of at least Baa3 from  Moody's or a long-term
            unsecured  debt  rating,  a  short-term  unsecured  debt rating or a
            certificate of deposit rating acceptable to the Rating Agencies, and
            whose deposits are insured by the FDIC.

Advances by the Servicer

      The Servicer  will  advance  funds to cover 30 days of interest due on any
Contract  that is more  than 30  days  delinquent  at the end of any  Collection
Period.  The  Servicer  will make an  advance  only if it  expects,  in its sole
discretion, to recover the amount of the advance from subsequent payments on the
related  Contract.  The Servicer  will deposit the amount of each advance in the
Collection  Account on or before the Determination Date following the end of the
related  Collection Period. The Servicer will recover advances made with respect
to any Contract from  subsequent  payments on that Contract or, if that Contract
becomes a  Defaulted  Contract or the  Servicer  otherwise  determines  that the
advances  made with  respect to that  Contract are  unrecoverable,  from amounts
withdrawn from the Reserve Account or from payments received on or in respect of
other Contracts.

Payment Sources

      The  Servicer  will  deposit all amounts  received on or in respect of the
Contracts (from whatever source) during each month (each, a "Collection Period")
into the  Collection  Account not later than two business  days after receipt of
such amounts;  provided,  however, that, at any time that and for so long as (1)
the Originator is the Servicer,  (2) no event of default shall have occurred and
be  continuing  with  respect  to the  Servicer  under  the Sale  and  Servicing
Agreement and (3) each other  condition to making  deposits less frequently than
daily  as may be  specified  by the  Rating  Agencies  has been  satisfied,  the
Servicer  will not be required to deposit any such amounts  received  during any
Collection  Period into the Collection  Account until the business day preceding
the following  Payment Date.  Amounts received on or in respect of the Contracts
may be invested by the Servicer at its own risk and for its own benefit, pending
deposit into the  Collection  Account,  and will not be segregated  from its own
funds. The Servicer may, in order to satisfy the  requirements  described above,
obtain a letter of  credit or other  security  for the  benefit  of the Trust to
secure timely  remittances  of  collections  on the Contracts and payment of the
aggregate Purchase Amounts with respect to Contracts purchased by the Servicer.

      On each Payment Date,  payments on the Notes and the Certificates  will be
made from the following sources ("Available Funds"):

      (1)   obligor  payments  received with respect to the Contracts during the
            preceding Collection Period;

      (2)   advances made by the Servicer in respect of Contracts that were more
            than  30 days  delinquent  at the  end of the  preceding  Collection
            Period;

      (3)   liquidation  proceeds  received with respect to the Contracts during
            the preceding Collection Period;

      (4)   interest earned on funds on deposit in the Collection Account;

      (5)   the  Purchase  Amount  for  all  Contracts  that  became   Purchased
            Contracts during the preceding Collection Period; and

      (6)   amounts  withdrawn on that  Payment  Date from the Yield  Supplement
            Account.

                                       42

<PAGE>



      On or before the sixth day  preceding  each  Payment Date or, if the sixth
day is not a business day, the following  business day (each,  a  "Determination
Date"),  the  Servicer  will  determine  the amount of  Available  Funds for the
following  Payment Date and the amount required to be paid to the Servicer,  the
Noteholders,  the Certificateholders  [and the Insurer] on that Payment Date. If
the  amount  required  to be paid on any  Payment  Date  exceeds  the  amount of
Available  Funds for that Payment Date,  all or a portion of that excess will be
covered  [first]  through the withdrawal of funds from the Reserve  Account [and
then through a payment under the Policy, in each case] as described below.

The Reserve Account

      The Servicer will establish and maintain with the Indenture  Trustee,  for
the benefit of the Noteholders,  the  Certificateholders,  the Servicer [and the
Insurer], an account into which certain excess collections on the Contracts will
be deposited and from which  amounts may be withdrawn to make required  payments
on the Notes and the Certificates (the "Reserve  Account").  The Originator will
deposit $           in the Reserve  Account on the Closing Date. On each Payment
Date,  the Servicer will deposit in the Reserve  Account the amount,  if any, by
which the  Available  Funds for that  Payment  Date exceed the amount  which the
Trust  is  required  to  pay on  that  Payment  Date  to  the  Noteholders,  the
Certificateholders,  the Servicer [and the  Insurer].  The amounts on deposit in
the Reserve  Account will be invested by the  Servicer in Eligible  Investments.
The Reserve Account must be maintained as an Eligible Deposit Account.

      On each  Determination  Date,  the Servicer  will  determine  the Required
Payment  Amount [and the Insurance  Payment  Amount] for the  following  Payment
Date. If [the sum of] the Required  Payment  Amount [and the  Insurance  Payment
Amount] for any Payment Date exceeds the Available  Funds for that Payment Date,
the Indenture  Trustee will withdraw the amount of that excess (up to the amount
on deposit in the Reserve  Account)  from the Reserve  Account and  transfer the
amount withdrawn to the Collection Account.

      "Required  Payment  Amount"  means,  for any Payment  Date,  the aggregate
amount to be applied on that  Payment  Date  pursuant to clauses (1) through (6)
under "-- Payment Date Distributions (Collection Account)" below.

      ["Insurance  Payment  Amount" means,  for any Payment Date, the sum of (1)
the Insurance Premium for that Payment Date (plus any overdue Insurance Premiums
for previous  Payment  Dates) and (2) the aggregate  amount of any  unreimbursed
payments  under the  Policy  (to the extent  payable  to the  Insurer  under the
Insurance  Agreement),  together  with  accrued  interest  thereon  at the  rate
provided in the Insurance  Agreement,  plus any other amounts due to the Insurer
under the Insurance Agreement.

      "Insurance  Premium"  means,  for any  Payment  Date,  one-twelfth  of the
product of the per annum rate set forth in the Insurance  Agreement and [the sum
of] the Note  Balance  [and the  Certificate  Balance] as of the last day of the
preceding Collection Period.]

      If the amount on  deposit  in the  Reserve  Account  on any  Payment  Date
exceeds the Required  Reserve Account Amount for that Payment Date, after giving
effect to all required  deposits to and withdrawals  from the Reserve Account on
that Payment  Date,  that excess will be paid to the Seller.  Any amount paid to
the Seller will no longer be an asset of the Trust.  On or after the termination
of the Trust,  the Seller will be entitled to receive any amounts  remaining  in
the  Reserve  Account  after all  required  payments  to the  Servicer  [and the
Insurer]  are made and after the payment of expenses  and  distributions  to the
Noteholders and the Certificateholders.

      "Required Reserve Account Amount" means, for any Payment Date, the greater
of (1) $ and (2) % of the  Pool  Balance  as of the  last  day of the  preceding
Collection  Period (or, in the case of the first Payment Date, as of the Closing
Date);  provided,  however,  that the Required  Reserve  Account  Amount for any
Payment  Date will not exceed the sum of the Note  Balance  and the  Certificate
Balance  as of that  Payment  Date  (after  giving  effect  to all  payments  of
principal made to the  Noteholders  and the  Certificateholders  on that Payment
Date).

      We intend for the amount on deposit  in the  Reserve  Account to  increase
over time up to the Required  Reserve Account Amount.  We cannot assure you that
the amount on deposit in the  Reserve  Account  will  increase  to the  Required
Reserve  Account Amount,  however,  or that the amount on deposit in the Reserve
Account will be  sufficient  on any Payment Date to pay in full the Monthly Note
Interest,  Monthly  Note  Principal,  Monthly  Certificate  Interest and Monthly
Certificate  Principal due on such Payment Date. If the amount on deposit in the
Reserve  Account is reduced to zero [and there is a default  under the  Policy],
the Trust's sole source of funds, other than the Yield Supplement Account,  will
be  payments  received  on or in respect of the  Contracts  (including  proceeds
received  from the  repossession  and sale of the Financed  Vehicles that secure
Defaulted  Contracts).  In addition,  because the market value of motor vehicles
generally  declines with age and because of difficulties that may be encountered
in enforcing the  Contracts,  the Servicer may not recover the entire amount due
on a Defaulted Contract in the event of a repossession and resale of the related
Financed Vehicle.  If the amount on deposit in the Reserve Account is reduced to
zero [and there is a default under the Policy],  you could experience  losses or
payment  delays with respect to your Notes or your  Certificates.  See "Material
Legal Aspects of the Contracts."

                                       43

<PAGE>



The Yield Supplement Account

      The Servicer will establish and maintain with the Indenture  Trustee,  for
the benefit of the Noteholders,  the  Certificateholders,  the Servicer [and the
Insurer], an account from which amounts may be withdrawn to supplement the yield
on Contracts  with annual  percentage  rates below a specified  rate (the "Yield
Supplement  Account").  On the Closing Date, the Originator  will deposit in the
Yield Supplement  Account the Required Yield Supplement Account Amount as of the
first Payment Date.  On each Payment Date,  the Indenture  Trustee will withdraw
from the Yield  Supplement  Account  and deposit in the  Collection  Account the
Yield  Supplement  Amount for that Payment  Date.  The amounts on deposit in the
Yield  Supplement   Account  will  be  invested  by  the  Servicer  in  Eligible
Investments.  The Yield  Supplement  Account must be  maintained  as an Eligible
Deposit Account.

      "Required Yield Supplement  Account Amount" means, as of any Payment Date,
the Yield Supplement  Amount for that Payment Date plus the sum of the Projected
Yield  Supplement  Amounts  for the  Contracts  for all  future  Payment  Dates;
provided,  however,  that the Required Yield  Supplement  Account Amount will be
reduced  to zero  for so long as the  Originator  maintains  a Yield  Supplement
Letter of Credit or Qualified Substitute Arrangement.

      "Yield Supplement Amount" means, for any Payment Date, the sum of the
Individual Contract Yield Supplement Amounts for the Contracts for that
Payment Date.

      "Individual  Contract Yield Supplement Amount" means, for any Contract and
any Payment Date, one-twelfth of the product of (1) the Interest Rate Deficiency
for that  Contract  and that  Payment  Date  and (2) the  outstanding  principal
balance of that Contract as of the last day of the preceding Collection Period.

      "Interest Rate Deficiency" means, for any Contract and any Payment Date, %
minus the annual percentage rate applicable to that Contract; provided, however,
that the Interest Rate  Deficiency  will be zero if the annual  percentage  rate
applicable to that Contract exceeds    %.

      "Projected  Yield  Supplement  Amount"  means,  for any  Contract  and any
Payment Date, the Individual  Contract Yield Supplement Amount for that Contract
and that Payment Date  calculated  assuming that all principal  payments on that
Contract and all principal  payments on the Notes and the  Certificates are made
as scheduled.

      On each Determination Date, the Servicer will calculate the Required Yield
Supplement  Account  Amount as of the  following  Payment Date. If the amount on
deposit in the Yield Supplement  Account on any  Determination  Date exceeds the
Required Yield Supplement  Account Amount as of the following Payment Date, that
excess will be paid to the Originator on that Determination Date.

      If the Originator  obtains a letter of credit (a "Yield  Supplement Letter
of Credit")  securing  timely  remittance to the Indenture  Trustee of the Yield
Supplement  Amount for each  Payment  Date or has  entered  into an  alternative
arrangement (a "Qualified  Substitute  Arrangement")  satisfactory to the Rating
Agencies  which,  in each case,  will not result in a downgrade or withdrawal of
the  ratings  of the  Offered  Securities,  the  amount on  deposit in the Yield
Supplement  Account will be released to the  Originator  and the Required  Yield
Supplement  Account  Amount  will be  reduced  to zero.  If the  Required  Yield
Supplement Account Amount is reduced to zero, the Originator will deposit in the
Yield  Supplement  Account on the business day  preceding  each Payment Date the
Yield Supplement Amount for that Payment Date.

      The Yield  Supplement  Letter of Credit,  if any, will be issued by a bank
that  has a debt  rating  sufficient  to  maintain  the  rating  of the  Offered
Securities  at the  level at which  they  were  initially  rated by each  Rating
Agency.  In the event that the rating of the letter of credit  bank that  issues
any Yield Supplement  Letter of Credit is reduced below any such required rating
and the  Originator  does not obtain a  suitable  replacement  Yield  Supplement
Letter of Credit or deposit the Required Yield Supplement  Account Amount in the
Yield  Supplement  Account,  the  Indenture  Trustee  will draw the full  amount
available under the Yield Supplement Letter of Credit and deposit such amount in
the Yield Supplement Account.

                                       44

<PAGE>



Subordination of the Certificates

      The Certificateholders will not be entitled to receive Monthly Certificate
Interest on any Payment Date until the  Noteholders  have received  Monthly Note
Interest  and  Monthly  Note  Principal  on that  Payment  Date  and will not be
entitled to receive Monthly Certificate  Principal on any Payment Date until the
Notes have been paid in full. If the Acceleration Date shall have occurred,  the
Certificateholders  will not be entitled to receive Monthly Certificate Interest
until the Notes have been paid in full. The subordination of the Certificates is
intended to enhance the  likelihood  that amounts owed on the Notes will be paid
in full.

Payment Date Distributions (Collection Account)

      On each  Payment  Date,  the  Indenture  Trustee will apply or cause to be
applied the Available  Funds for that Payment Date,  plus any amounts  withdrawn
from the Reserve  Account  [or, in the case of amounts to be applied  other than
pursuant to clause (1) below,  paid under the Policy] on that Payment  Date,  to
make the following payments in the following order of priority:

      (1)   to the  Servicer,  an  amount  equal  to  the  aggregate  amount  of
            unreimbursed  advances  made by the Servicer in respect of Contracts
            that became  Defaulted  Contracts  during the  preceding  Collection
            Period  or  that  the  Servicer  has  otherwise   determined  to  be
            unrecoverable;

      (2)   to the  Servicer,  the  Monthly  Servicing  Fee  for  the  preceding
            Collection  Period  plus  any  overdue  Monthly  Servicing  Fees for
            previous Collection Periods;

      (3)   to the Note  Payment  Account,  the Monthly  Note  Interest for that
            Payment  Date plus any overdue  Monthly  Note  Interest for previous
            Payment Dates  (together  with interest on any overdue  Monthly Note
            Interest at the applicable Note Interest Rate);

      (4)   to the Certificate Payment Account, the Monthly Certificate Interest
            for that Payment Date plus any overdue Monthly Certificate  Interest
            for previous  Payment Dates  (together  with interest on any overdue
            Monthly Certificate Interest at the Certificate Interest Rate);

      (5)   to the Note Payment Account, the Monthly Note Principal for that
            Payment Date;

      (6)   to the Certificate Payment Account, the Monthly Certificate
            Principal for that Payment Date;

      (7)   [to the Insurer,  the Insurance Premium for the preceding Collection
            Period plus any overdue  Insurance  Premium for previous  Collection
            Periods;]

      (8)   to the Servicer,  the amount  received on or in respect of Contracts
            in respect of which the  Servicer  has made an advance but for which
            the Servicer has not been reimbursed pursuant to clause (1) above;

      (9)   [to the Insurer,  the aggregate amount of any unreimbursed  payments
            under the  Policy (to the extent  payable to the  Insurer  under the
            Insurance Agreement),  together with accrued interest thereon at the
            rate provided in the Insurance Agreement, plus any other amounts due
            to the Insurer under the Insurance Agreement;]

      (10)  to the Reserve  Account,  the amount,  if any, by which the Required
            Reserve  Account  Amount for that Payment Date exceeds the amount on
            deposit in the Reserve  Account on that Payment  Date (after  giving
            effect to all required  withdrawals from the Reserve Account on that
            Payment Date);

      (11)  to the Note Payment  Account,  Supplemental  Note Principal for that
            Payment Date; and

      (12)  to the Seller, any remaining amount of Available Funds.

      "Defaulted Contract" means a Contract as to which any of the following has
occurred:  (1) any payment,  or part thereof,  due under the Contract has become
120 days or more  delinquent  (whether or not the Servicer has  repossessed  the
related  Financed  Vehicle);  (2) the Financed Vehicle that secures the Contract
has been repossessed and liquidated;  or (3) the Contract has been determined to
be  uncollectible  in  accordance  with  the  Servicer's   customary  practices;
provided,  however,  that a  Contract  will  not be  classified  as a  Defaulted
Contract  until the last day of the  Collection  Period  during which one of the
foregoing  first occurs;  and,  provided  further,  that any Contract  which the
Seller or the Servicer is obligated to  repurchase  or purchase  pursuant to the
Sale and Servicing Agreement will not be deemed to be a Defaulted Contract.

                                       45

<PAGE>


Payment Date Distributions (Note Payment Account)

      On each  Payment Date  preceding  the  Acceleration  Date,  the  Indenture
Trustee  will apply or cause to be applied  the amount  transferred  to the Note
Payment  Account on that  Payment  Date to make the  following  payments  in the
following order of priority:

      (1)   to the  holders of each class of Notes,  the  portion of the Monthly
            Note  Interest  payable to that class for that Payment Date plus any
            overdue  Monthly  Note  Interest  payable to that class for previous
            Payment Dates  (together  with interest on any overdue  Monthly Note
            Interest at the applicable Note Interest Rate);

      (2)   to the holders of the Class A-1 Notes,  the Monthly  Note  Principal
            for that  Payment  Date  until the Class A-1 Notes have been paid in
            full;

      (3)   following  payment in full of the Class A-1 Notes, to the holders of
            the Class A-2 Notes,  the Monthly  Note  Principal  for that Payment
            Date until the Class A-2 Notes have been paid in full;

      (4)   following  payment in full of the Class A-2 Notes, to the holders of
            the Class A-3 Notes,  the Monthly  Note  Principal  for that Payment
            Date until the Class A-3 Notes have been paid in full; and

      (5)   following  payment in full of the Class A-3 Notes, to the holders of
            the Class A-4 Notes,  the Monthly  Note  Principal  for that Payment
            Date until the Class A-4 Notes have been paid in full.

      If the amount on deposit in the Note  Payment  Account on any Payment Date
is less than the amount described in clause (1) above for that Payment Date, the
available  amount  will be paid to the  holders  of each class of Notes pro rata
based on the aggregate amount of interest  (including  overdue interest) payable
to that class on that Payment Date. If the amount  available to pay principal of
the Notes on any Payment Date is less than the Monthly Note  Principal  for that
Payment Date, the available  amount will be paid to the holders of each class of
Notes pro rata based on the  outstanding  principal  balance of that class as of
that Payment Date.

      "Acceleration  Date" means the date on which the  maturity of the Notes is
accelerated following the occurrence of an event of default under the Indenture.

      On each  Payment Date  following  the  Acceleration  Date,  the  Indenture
Trustee  will apply or cause to be applied  the amount  transferred  to the Note
Payment  Account on that  Payment  Date to make the  following  payments  in the
following order of priority:

      (1)   to the  holders of each class of Notes,  the  portion of the Monthly
            Note  Interest  payable to that class for that Payment Date plus any
            overdue  Monthly  Note  Interest  payable to that class for previous
            Payment Dates  (together  with interest on any overdue  Monthly Note
            Interest at the applicable Note Interest Rate);

      (2)   to the holders of each class of Notes,  the Monthly  Note  Principal
            for that  Payment Date pro rata based on the  outstanding  principal
            balance of that class as of that Payment Date.

      If the amount on deposit in the Note  Payment  Account on any Payment Date
is less than the amount described in clause (1) above for that Payment Date, the
available  amount  will be paid to the  holders  of each class of Notes pro rata
based on the aggregate amount of interest  (including  overdue interest) payable
to that class on that Payment Date.

Payment Date Distributions (Certificate Payment Account)

      On each Payment Date,  the Owner Trustee will apply or cause to be applied
the amount  transferred to the Certificate  Payment Account on that Payment Date
to make the following payments in the following order of priority:

      (1)   to the Certificateholders, the Monthly Certificate Interest for that
            Payment  Date plus any  overdue  Monthly  Certificate  Interest  for
            previous  Payment  Dates  (together  with  interest  on any  overdue
            Monthly Certificate Interest at the Certificate Interest Rate); and

                                       46

<PAGE>


      (2)   to the  Certificateholders,  the Monthly  Certificate  Principal for
            that Payment Date until the Certificates have been paid in full.

      As an  administrative  convenience,  the  Servicer  will be  permitted  to
deposit the amounts received on or in respect of the Contracts and the aggregate
advances for or with respect to any Collection Period net of distributions to be
made to the Servicer on the following Payment Date. The Servicer will account to
the  Indenture   Trustee,   the  Owner   Trustee,   the   Noteholders   and  the
Certificateholders,  however,  as if all  deposits and  distributions  were made
individually.

Application of Collection and Payment Provisions to First Payment Date

      The  following  chart  describes the  application  of the  collection  and
payment provisions to the first Payment Date on        , 1999:

              , 1999....   "Collection  Period" (a calendar month). The Servicer
                           receives  monthly  payments,  prepayments,  and other
                           amounts in respect of the Contracts and deposits them
                           in the  Collection  Account.  The Servicer may deduct
                           the   Monthly   Servicing   Fee   and   all   advance
                           reimbursements   to  be  received  on  the  following
                           Payment Date from these deposits.

              , 1999....   "Determination  Date" (the sixth day preceding the
                           Payment  Date or, if the sixth day is not a  business
                           day, the following  business  day). On or before this
                           date, the Servicer delivers a certified report to the
                           Indenture Trustee and the Owner Trustee setting forth
                           the amounts to be distributed on the Payment Date and
                           the amount of any  deficiencies.  [If necessary,  the
                           Indenture   Trustee   notifies  the  Insurer  of  any
                           payments required under the Policy.]

              , 1999....   "Record  Date"  (the  business  day  before the
                           Payment Date).  Distributions on the Payment Date are
                           made to Noteholders and  Certificateholders of record
                           at the close of business on this date.

              , 1999....   "Payment Date" (the 15th day of the month or, if
                           the 15th day is not a  business  day,  the  following
                           business   day).   The  Indenture   Trustee   applies
                           Available Funds to make all required  payments to the
                           Servicer  [and the  Insurer] and to make all required
                           deposits  to  the  Note   Payment   Account  and  the
                           Certificate  Payment Account.  If Available Funds are
                           not sufficient to make various required payments, the
                           Indenture  Trustee  withdraws  funds from the Reserve
                           Account  (up to the amount on deposit in the  Reserve
                           Account) to cover the deficiency. [If Available Funds
                           and  withdrawals  from the  Reserve  Account  are not
                           sufficient to pay the Monthly  Servicing Fee, Monthly
                           Note  Interest,  Monthly  Note  Principal,   [Monthly
                           Certificate    Interest   and   Monthly   Certificate
                           Principal] in full, the Insurer makes a payment under
                           the Policy to cover the  deficiency.]  The  Indenture
                           Trustee  applies  amounts  on  deposit  in  the  Note
                           Payment Account to make all required  payments to the
                           Noteholders.  The Owner  Trustee  applies  amounts on
                           deposit in the  Certificate  Payment  Account to make
                           all required payments to the Certificateholders.

Statements to Securityholders

      On or before each Payment  Date,  the Servicer will prepare and forward to
the Indenture Trustee a statement, to be included with the payment to be made to
each Noteholder and each  Certificateholder  on that Payment Date, setting forth
for that Payment Date or the preceding  Collection  Period,  as applicable,  the
following information:

      (1)   in the case of a payment to the Noteholders,  (A) the amount of that
            payment  allocable  to  interest  (including  overdue  interest  for
            previous Payment Dates) on each class of Notes and (B) the aggregate
            amount  of  interest  on each  class  of  Notes  (including  overdue
            interest  for  previous  Payment  Dates)  due but  not  paid on that
            Payment Date;

      (2)   in the case of a  payment  to the  Noteholders,  the  amount of that
            payment allocable to principal of each class of Notes;

                                       47

<PAGE>


      (3)   in the case of a payment to the  Certificateholders,  (A) the amount
            of that payment  allocable to interest  (including  overdue interest
            for  previous  Payment  Dates)  on  the  Certificates  and  (B)  the
            aggregate amount of interest on the Certificates  (including overdue
            interest  for  previous  Payment  Dates)  due but  not  paid on that
            Payment Date;

      (4)   in the case of a payment  to the  Certificateholders,  the amount of
            that payment allocable to principal of the Certificates;

      (5)   the amount of the Monthly  Servicing Fee payable to the Servicer for
            that Collection Period;

      (6)   the Yield Supplement Amount for that Payment Date;

      (7)   the  outstanding  principal  balance  and Note Pool  Factor for each
            class of Notes as of that  Payment  Date and the Note  Balance as of
            that Payment  Date, in each case after giving effect to all payments
            of Monthly Note Principal made on that Payment Date;

      (8)   the  Certificate  Balance  and  Certificate  Pool  Factor as of that
            Payment  Date  after  giving  effect  to  all  payments  of  Monthly
            Certificate Principal made on that Payment Date;

      (9)   the Pool Balance as of the last day of that Collection Period;

     (10)   the amount on deposit in the Reserve Account, after giving effect to
            all required deposits to and withdrawals from the Reserve Account on
            that Payment Date;

     (11)   the amount on deposit in the Yield Supplement Account,  after giving
            effect to all required  deposits to and  withdrawals  from the Yield
            Supplement Account on that Payment Date;

     (12)   the aggregate Purchase Amount of Contracts repurchased by the Seller
            or purchased by the Servicer during that Collection Period;

     (13)   the number and aggregate  principal  balance of Contracts  that were
            31-60 days,  61-90 days or 91 days or more delinquent as of the last
            day of that Collection Period; and

     (14)   the net losses on the Contracts for that Collection Period.

      In addition, within the prescribed period of time for tax reporting
purposes after the end of each calendar year during the term of the Trust,
the Indenture Trustee will mail to each person who at any time during that
calendar year shall have been a registered Noteholder a statement containing
certain information for the purposes of such Noteholder's preparation of
federal income tax returns.  See "Material Federal Income Tax Consequences."

                                       48

<PAGE>



                          [DESCRIPTION OF THE INSURER]

      [TO BE ADDED]

                                  [DESCRIPTION OF THE POLICY]

      [On the Closing Date,             (the  "Insurer") will issue an insurance
policy for the  benefit of the  Noteholders  [and the  Certificateholders]  (the
"Policy") under which the Insurer will unconditionally and irrevocably guarantee
the payment of the Monthly  Servicing Fee,  Monthly Note Interest,  Monthly Note
Principal,  [Monthly Certificate Interest and Monthly Certificate Principal] for
each Payment Date.  The Insurer will pay any amount  payable under the Policy no
later than 12:00 noon  (Eastern  Time) on the later of (1) the  related  Payment
Date and (2) the second  business  day  following  receipt  by the  Insurer of a
notice  specifying the Policy Claim Amount for that Payment Date (together with,
in the case of a Policy Claim Amount that includes a Preference Amount,  certain
other documents required by the Insurer). All amounts paid under the Policy will
be  deposited  in the  Collection  Account.  The Policy will be issued  under an
Insurance and  Reimbursement  Agreement (the  "Insurance  Agreement")  among the
Seller,  the  Originator,  in its individual  capacity and as servicer,  and the
Insurer.

      "Policy  Claim  Amount"  means,  for  any  Payment  Date,  the  sum of the
Deficiency  Amount  for that  Payment  Date and the  Preference  Amount for that
Payment Date.

      "Deficiency  Amount" means,  for any Payment Date, the amount,  if any, by
which (1) the Required  Payment Amount for that Payment Date exceeds (2) the sum
of the  Available  Funds for that  Payment  Date and the amount  available to be
withdrawn from the Reserve Account on that Payment Date (before giving effect to
any  withdrawals  from the  Reserve  Account on that  Payment  Date);  provided,
however,  that the  Deficiency  Amount for any Payment  Date will not exceed the
aggregate  amount to be applied on that Payment Date  pursuant to clauses  [(2),
(3) and (5)] [(2) through (6)] under "-- Payment Date Distributions  (Collection
Account)" above.

      "Preference  Amount" means,  for any Payment Date,  any amount  previously
distributed to the  Noteholders  [or the  Certificateholders]  that a trustee in
bankruptcy  of the  Originator or the Seller is seeking to recover as a voidable
preference pursuant to the United States Bankruptcy Code (11 U.S.C.), as amended
from time to time, in accordance with a final,  non-appealable  order of a court
having competent jurisdiction.

     The Insurer will be entitled to receive amounts withdrawn from the Reserve
Account and to receive the Insurance Premium and various other amounts on each
Payment Date, in each case as described under "--Payment Date Distributions
(Collection Account)" above. The Insurer will not be entitled to reimbursement
of any amounts paid under the Policy from the Noteholders [or the
Certificateholders]. The Insurer will have no obligations to the Noteholders,
[the Certificateholders], the Indenture Trustee [or the Owner Trustee] other
than its obligations under the Policy.]

                           REPORTS TO SECURITYHOLDERS

      Unless and until the Notes or the Certificates,  as applicable, are issued
in  definitive  form  (which  will occur only  under the  limited  circumstances
described  herein),  the  Indenture  Trustee  will  provide  monthly  and annual
statements  concerning the Trust and the Offered Securities to Cede, the nominee
of DTC, as registered holder of the Offered Securities. Such statements will not
constitute  financial  statements prepared in accordance with generally accepted
accounting  principles.  A copy of the most recent  monthly or annual  statement
concerning  the Trust and the Offered  Securities  may be obtained by contacting
the Servicer at CarMax Auto  Superstores,  Inc., c/o Circuit City Stores,  Inc.,
9954 Mayland Drive,  Richmond,  Virginia 23233,  Attention:  Treasury Department
(telephone: (804) 527-4000).

                                       49

<PAGE>



                          DESCRIPTION OF THE INDENTURE

      The following  summary  describes various material terms of the Indenture.
The following  summary does not purport to be complete and is subject to, and is
qualified in its entirety by reference to, the  provisions of the  Indenture.  A
form of the Indenture has been filed as an exhibit to the Registration Statement
of which this prospectus forms a part.

Events of Default

      The  following  events  will  constitute   events  of  default  under  the
Indenture:

      (1)   the Trust shall fail to make any  required  interest  payment on the
            Notes and such failure shall  continue  unremedied for five business
            days;

      (2)   the Trust shall fail to make any required  principal  payment on the
            Notes;

      (3)   the Trust shall fail to observe or perform in any  material  respect
            any covenant or agreement in the  Indenture  and such failure  shall
            continue unremedied for 60 days after written notice of such failure
            shall have been given to the Trust by the Indenture  Trustee [or the
            Insurer] or to the Trust and the Indenture Trustee by the holders of
            Notes  evidencing  not less than 25% of the Note  Balance  as of the
            date of such notice;

      (4)   any representation or warranty of the Trust made in the Indenture or
            in any certificate  delivered  pursuant  thereto shall prove to have
            been incorrect in any material  respect as of the time when made and
            such breach  shall  continue  unremedied  for 30 days after  written
            notice of such  breach  shall  have  been  given to the Trust by the
            Indenture Trustee [or the Insurer] or to the Trust and the Indenture
            Trustee by the holders of Notes  evidencing not less than 25% of the
            Note Balance as of the date of such notice;

      (5)   certain   events  of   bankruptcy,   insolvency,   receivership   or
            liquidation shall occur with respect to the Trust; or

      (6)   [a claim shall be made under the Policy];

[provided,  however,  that, unless an Insurer Default shall have occurred and be
continuing,  neither the Indenture  Trustee nor the  Noteholders  may declare an
event of  default  under the  Indenture.  If an Insurer  Default  shall not have
occurred and be  continuing,  an event of default will occur under the Indenture
only upon  delivery  by the Insurer to the  Indenture  Trustee of notice that an
event of default has occurred under the Indenture].

      ["Insurer  Default"  means (1) the Insurer  shall fail to make any payment
required under the Policy in accordance  with its terms or (2) certain events of
bankruptcy, insolvency,  receivership or liquidation shall occur with respect to
the Insurer.]

Rights Upon Event of Default

      [If an event of default shall have  occurred and be  continuing  under the
Indenture and an Insurer Default shall not have occurred and be continuing,  the
Insurer may declare the principal of the Notes to be immediately due and payable
and cause the Indenture Trustee to sell the property of the Trust in whole or in
part  and to  distribute  the  proceeds  of such  sale in  accordance  with  the
Indenture. The Insurer may not, however, cause the Indenture Trustee to sell the
property of the Trust in whole or in part  following  an event of default  under
the  Indenture  if the proceeds of such sale would not be  sufficient  to pay in
full the principal  amount of and accrued but unpaid  interest on the Notes [and
the  Certificates]  unless such default  arose from a claim being made under the
Policy or from an event of bankruptcy,  insolvency,  receivership or liquidation
with  respect to the Trust.  If an event of default  shall have  occurred and be
continuing  under the Indenture,  the Indenture  Trustee [and the Owner Trustee]
will  continue to submit  claims under the Policy for any  shortfalls in amounts
available to make required  payments on the Notes [or the  Certificates].  If an
event of default shall have  occurred and be continuing  under the Indenture and
an Insurer  Default shall not have occurred and be continuing,  the Insurer,  at
its option,  may elect to prepay all or any portion of the  principal  amount of
and accrued but unpaid  interest on the Notes [and,  if the Notes have been paid
in full, the Certificates].]

                                       50

<PAGE>


      If an event of default  shall have  occurred and be  continuing  under the
Indenture [(other than an event of default arising solely as a result of a claim
being made under the Policy) and an Insurer  Default  shall have occurred and be
continuing],  the Indenture  Trustee or the holders of Notes evidencing not less
than  66-2/3% of the Note  Balance may declare the  principal of the Notes to be
immediately  due and  payable.  Any such  declaration  may be  rescinded  by the
holders of Notes  evidencing  not less than  66-2/3% of the Note  Balance at any
time before a judgment or decree for payment of the amount due has been obtained
by the  Indenture  Trustee  if (1) the Trust has  deposited  with the  Indenture
Trustee an amount  sufficient  to pay all interest on and principal of the Notes
as if the event of default giving rise to such  declaration had not occurred and
(2) all events of default  under the  Indenture  (other than the  nonpayment  of
principal  of the Notes that has become  due solely by such  acceleration)  have
been cured or waived. Any such recision could be treated, for federal income tax
purposes,  as a constructive exchange of the Notes by the Noteholders for deemed
new Notes upon which gain or loss would be recognized.

      If the Notes have been  declared  due and  payable  following  an event of
default under the Indenture,  the Indenture Trustee may institute proceedings to
collect amounts due, exercise remedies as a secured party, including foreclosure
or sale of the  property of the Trust,  or elect to maintain the property of the
Trust and continue to apply  proceeds from the property of the Trust as if there
had been no declaration of acceleration. The Indenture Trustee may not, however,
sell  the  property  of the  Trust  following  an  event of  default  under  the
Indenture,  other than a default in the payment of  principal  of the Notes or a
default for five days or more in the  payment of  interest on the Notes,  unless
(1) 100% of the Noteholders  consent thereto,  (2) the proceeds of such sale are
sufficient  to pay in full  the  principal  amount  of and  accrued  but  unpaid
interest on the Notes or (3) the Indenture Trustee  determines that the property
of the trust would not be sufficient on an ongoing basis to make all payments on
the Notes as such payments would have become due had such  obligations  not been
declared due and payable,  and the Indenture  Trustee obtains the consent of the
holders of Notes  evidencing  not less than  66-2/3% of the Note Balance to such
sale. The Indenture  Trustee may, but need not,  obtain and rely upon an opinion
of an independent accountant or investment banking firm as to the sufficiency of
the  property of the Trust to pay  interest on and  principal of the Notes on an
ongoing basis.

      If the  property of the Trust is sold at the  direction  of the  Indenture
Trustee or the Noteholders  under the  circumstances  described in the preceding
paragraph, the proceeds of such sale will be distributed:

      (1)   first,  to the Indenture  Trustee for amounts due as compensation or
            indemnity payments pursuant to the terms of the Indenture;

      (2)   second, to the Servicer for amounts due in respect of unpaid Monthly
            Servicing Fees;

      (3)   third,  to the  Noteholders  for  amounts  due in  respect of unpaid
            interest;

      (4)   fourth,  to the  Noteholders  for  amounts  due in respect of unpaid
            principal;

      (5)   fifth,  to the  Certificateholders  for  amounts  due in  respect of
            unpaid interest; and

      (6)   sixth,  to the  Certificateholders  for  amounts  due in  respect of
            unpaid principal.

      Any  remaining  amounts  will be  distributed  [first,  to the Insurer for
amounts due under the Insurance Agreement and then] to the Seller.

      If an event of default  shall have  occurred and be  continuing  under the
Indenture,  subject to the provisions of the Indenture relating to the duties of
the  Indenture  Trustee,  the  Indenture  Trustee will be under no obligation to
exercise  any of the  rights or powers  under the  Indenture  at the  request or
direction of any of the Noteholders if the Indenture Trustee reasonably believes
that it will not be  adequately  indemnified  against  the costs,  expenses  and
liabilities which might be incurred by it in complying with such request.

Waiver of Past Defaults

      The  [Insurer,  if an  Insurer  Default  shall  not have  occurred  and be
continuing,  or the] holders of Notes  evidencing  not less than 51% of the Note
Balance  [(with the consent of the Insurer if an Insurer  Default shall not have
occurred and be continuing)]  may, on behalf of all Noteholders,  waive any past
default or event of default under the Indenture prior to the acceleration of the
maturity of the Notes,  other than a default (1) in payment of  principal  of or
interest  on any of  the  Notes  or (2) in  respect  of any  covenant  or  other
provision  in the  Indenture  that  cannot be  modified  or amended  without the
unanimous  consent of the  Noteholders.  Any such waiver  could be treated,  for
federal  income tax  purposes,  as a  constructive  exchange of the Notes by the
Noteholders for deemed new Notes upon which gain or loss would be recognized.

                                       51

<PAGE>

Certain Indenture Covenants

      The Trust will not, among other things:

      (1)   except as  expressly  permitted by the  Indenture,  the Transfer and
            Servicing Agreements or certain related documents (collectively, the
            "Transaction  Documents"),  sell,  transfer,  exchange or  otherwise
            dispose of any of the assets of the Trust;

      (2)   claim  any  credit on or make any  deduction  from the  interest  or
            principal payable in respect of the Notes or the Certificates (other
            than amounts  withheld  under the Code or  applicable  state law) or
            assert any claim  against any  present or former  holder of Notes or
            the Certificates  because of the payment of taxes levied or assessed
            upon the Trust;

      (3)   dissolve or liquidate in whole or in part;

      (4)   permit (A) the  validity or  effectiveness  of the  Indenture  to be
            impaired,  (B)any  person  to be  released  from  any  covenants  or
            obligations  with respect to the Notes under the Indenture except as
            may be expressly  permitted thereby,  (C) any lien, charge,  excise,
            claim,  security  interest,  mortgage  or  other  encumbrance  to be
            created on or extend to or otherwise arise upon or burden the assets
            of the Trust or any part  thereof,  or any  interest  therein or the
            proceeds  therefrom  or  (D)  the  lien  of  the  Indenture  not  to
            constitute  a valid,  first  priority  (other  than with  respect to
            certain  tax,  mechanics or other  liens)  security  interest in the
            property of the Trust;

      (5)   engage in any activities  other than financing,  acquiring,  owning,
            pledging  and  managing  the  Contracts  as   contemplated   by  the
            Transaction Documents and activities incidental thereto; or

      (6)   incur,  assume or guarantee any indebtedness other than indebtedness
            incurred pursuant to the Notes or indebtedness  otherwise  permitted
            by the Transaction Documents.

Replacement of Indenture Trustee

      The  [Insurer,  if an  Insurer  Default  shall  not have  occurred  and be
continuing,  or the] holders of Notes  evidencing  not less than 51% of the Note
Balance  [(with the consent of the Insurer if an Insurer  Default shall not have
occurred and be continuing)]  may remove the Indenture  Trustee without cause by
notifying  the  Indenture  Trustee and the Trust of such removal and,  following
such removal, may appoint a successor Indenture Trustee. Any successor Indenture
Trustee  must at all times  satisfy the  requirements  of Section  310(a) of the
Trust  Indenture Act of 1939, as amended,  and must have a combined  capital and
surplus of at least  $50,000,000 and a long-term debt rating of investment grade
by each Rating Agency or otherwise acceptable to each Rating Agency.

      The  Indenture  Trustee may resign at any time by notifying  the Trust and
the  Noteholders of such  resignation.  The Trust will be required to remove the
Indenture Trustee if the Indenture Trustee:

      (1)   ceases  to  be  eligible  to  continue  as  the  trustee  under  the
            Indenture;

      (2)   is adjudged to be bankrupt or insolvent;

      (3)   comes under the charge of a receiver or other public officer; or

      (4)   otherwise becomes incapable of acting.

      Upon the resignation or required removal of the Indenture Trustee,  or the
failure of the Noteholders to appoint a successor  trustee following the removal
of the  Indenture  Trustee  without  cause,  the Trust [(with the consent of the
Insurer if an Insurer Default shall not have occurred and be  continuing)]  will
be required promptly to appoint a successor trustee under the Indenture.

                                       52

<PAGE>



Duties of Indenture Trustee

      Except  upon the  occurrence  and during the  continuation  of an event of
default under the Indenture, the Indenture Trustee:

      (1)  will perform such duties and only such duties as are specifically set
forth in the Indenture;

      (2)  may,  in the  absence  of bad  faith,  rely,  as to the  truth of the
statements  and  the  correctness  of  the  opinions   expressed   therein,   on
certificates or opinions furnished to the Indenture Trustee which conform to the
requirements of the Indenture; and

      (3) will examine any such certificates and opinions which are specifically
required  to be  furnished  to the  Indenture  Trustee  under the  Indenture  to
determine whether or not they conform to the requirements of the Indenture.

      Upon the  occurrence  and during the  continuation  of an event of default
under the  Indenture,  the  Indenture  Trustee  will be required to exercise the
rights and powers  vested in it by the Indenture and use the same degree of care
and skill in the  exercise of such rights and powers as a prudent  person  would
exercise  or use under the  circumstances  in the conduct of such  person's  own
affairs.

Compensation and Indemnification

      The Trust will pay to the Indenture  Trustee from time to time  reasonable
compensation for its services, reimburse the Indenture Trustee for all expenses,
advances and  disbursements  reasonably  incurred and  indemnify  the  Indenture
Trustee for, and hold it harmless  against,  any and all losses,  liabilities or
expenses  (including  attorneys'  fees)  incurred by it in  connection  with the
performance of its duties under the Indenture. The Indenture Trustee will not be
indemnified  against any loss,  liability or expense  incurred by it through its
own willful  misconduct,  negligence  or bad faith,  except  that the  Indenture
Trustee will not be liable:

      (1) for any error of judgment made by it in good faith unless it is proved
that the Indenture Trustee was negligent in ascertaining the pertinent facts;

      (2) with  respect to any action it takes or omits to take in good faith in
accordance  with  directions  received by it from the  Noteholders in accordance
with the terms of the Indenture; and

      (3) for  interest  on any money  received  by it  except as the  Indenture
Trustee and the Trust may agree in writing.

      The Indenture Trustee will not be deemed to have knowledge of any event of
default  under the  Indenture  unless a  responsible  officer  of the  Indenture
Trustee has actual  knowledge of such default or has received  written notice of
such default in accordance with the Indenture.

Access to Noteholder List

      If the Notes are issued in definitive form under the limited circumstances
described  herein and the Indenture  Trustee is not the registrar for the Notes,
the Trust will furnish or cause to be furnished to the Indenture  Trustee a list
of the names and addresses of the Noteholders (1) as of each Record Date, within
five days  thereafter,  and (2) as of a date not more than ten days  before  the
time such list is  furnished,  within 20 days  after  receipt  by the  Indenture
Trustee of a written request for such list.

Annual Compliance Statement; Annual Report

      The  Trust  will  file  annually  with the  Indenture  Trustee  a  written
statement as to the  fulfillment of its  obligations  under the  Indenture.  The
Indenture  Trustee will mail annually to all Noteholders a brief report relating
to its  eligibility  and  qualification  to continue as Indenture  Trustee,  any
amounts  advanced  by it under the  Indenture,  the  amount,  interest  rate and
maturity  date of  certain  indebtedness  owing by the  Trust  to the  Indenture
Trustee in its individual  capacity,  the property and funds  physically held by
the  Indenture  Trustee  and any  action  taken by the  Indenture  Trustee  that
materially affects the Notes and that has not previously been reported.


                                       53

<PAGE>



Satisfaction and Discharge of Indenture

      The Indenture will be discharged  with respect to the collateral  securing
the Notes upon the delivery to the Indenture Trustee for cancellation of all the
Notes or, with certain  limitations,  including receipt of certain opinions with
respect  to tax  matters,  upon  deposit  with the  Indenture  Trustee  of funds
sufficient  for the  payment  in full of all the Notes  (including  accrued  but
unpaid interest thereon).

Modification of Indenture

      The Owner Trustee,  on behalf of the Trust, and the Indenture Trustee may,
without the consent of the  Noteholders  [but with the consent of the Insurer if
an Insurer Default shall not have occurred and be continuing], enter into one or
more supplemental  indentures for the purpose of, among other things,  adding to
the covenants of the Trust,  curing any ambiguity,  correcting or  supplementing
any  provision  of the  Indenture  which  may be  inconsistent  with  any  other
provision of the Indenture or making any other provision with respect to matters
or questions  arising under the Indenture  which will not be  inconsistent  with
other  provisions  of the Indenture or this  prospectus,  provided that (1) such
action will not, as  evidenced  by an opinion of counsel  (which may be internal
counsel to the Seller or the  Servicer  (an  "Opinion of  Counsel"),  materially
adversely affect the interests of any Noteholder or, as confirmed by each Rating
Agency,  cause  the then  current  rating  assigned  to any class of Notes to be
withdrawn,  reduced or qualified and (2) an Opinion of Counsel as to certain tax
matters is delivered.

      The Owner Trustee,  on behalf of the Trust, and the Indenture  Trustee may
also enter into one or more  supplemental  indentures,  with the  consent of the
holders of Notes  evidencing not less than 51% of the Note Balance [and with the
consent of the  Insurer if an Insurer  Default  shall not have  occurred  and be
continuing], with prior written notice to each Rating Agency, for the purpose of
adding any  provisions  to or changing in any manner or  eliminating  any of the
provisions  of the  Indenture  or of  modifying  in any manner the rights of the
Noteholders,  provided that (1) such action will not, as evidenced by an Opinion
of Counsel,  materially  adversely affect the interests of any Noteholder or, as
confirmed by each Rating Agency,  cause the then current rating  assigned to any
class of Notes to be  withdrawn,  reduced  or  qualified  and (2) an  Opinion of
Counsel as to certain tax matters is delivered;  provided, however, that no such
supplemental  indenture  may,  without  the  consent  of  the  holders  of  each
outstanding Note affected by such supplemental indenture:

      (1)   change the Final Payment Date for any class of Notes or the due date
            of any installment of principal of or interest on any Note or reduce
            the principal amount thereof, the interest rate specified thereon or
            the redemption price with respect thereto,  change the provisions of
            the Indenture  relating to the application of collections on, or the
            proceeds  of the sale of,  the  assets  of the Trust to  payment  of
            principal  of or  interest  on the  Notes,  or  change  any place of
            payment  where,  or the coin or currency  in which,  any Note or any
            interest thereon is payable;

      (2)   impair the right to institute  suit for the  enforcement  of certain
            provisions of the Indenture regarding payment;

      (3)   reduce the percentage of the Note Balance the consent of the holders
            of which is required for any such supplemental  indenture of for any
            waiver of compliance with certain  provisions of the Indenture or of
            certain  defaults  thereunder and their  consequences as provided in
            the Indenture;

      (4)   modify or alter the provisions of the Indenture regarding the voting
            of Notes held by the Trust, the Seller,  the Servicer,  an affiliate
            of any of them or any obligor on the Notes;

      (5)   reduce the percentage of the Note Balance the consent of the holders
            of which is  required  to direct the  Indenture  Trustee to sell the
            assets  of  the  Trust  if  the  proceeds  of  such  sale  would  be
            insufficient to pay in full the principal  amount of and accrued but
            unpaid interest on the Notes;

      (6)   modify any provision of the Indenture specifying a percentage of the
            Note  Balance   necessary  to  amend  the  Indenture  or  the  other
            Transaction Documents except to increase any percentage specified in
            the  Indenture or to provide that certain  additional  provisions of
            the Indenture or the other Transaction  Documents cannot be modified
            or waived  without the  consent of the  holders of each  outstanding
            Note affected thereby;

      (7)   modify any provisions of the Indenture in such a manner as to affect
            the  calculation  of  the  amount  of any  payment  of  interest  or
            principal due on any Note on any Payment Date; or

                                       54

<PAGE>


      (8)   permit the creation of any lien ranking prior to or on a parity with
            the lien of the  Indenture  with respect to any of the assets of the
            Trust or,  except as  otherwise  permitted  or  contemplated  in the
            Indenture,   terminate  the  lien  of  the  Indenture  on  any  such
            collateral or deprive any Noteholder of the security afforded by the
            lien of the Indenture.

Administration Agreement

      The  Seller,  as  administrator  (in its  capacity as  administrator,  the
"Administrator"),  the Owner Trustee,  on behalf of the Trust, and the Indenture
Trustee  will  enter  into  an  administration  agreement  (the  "Administration
Agreement") under which the Administrator  will agree to provide certain notices
and to perform certain other obligations under the Indenture.  The Administrator
will  be  entitled  to a  monthly  administrative  fee as  compensation  for the
performance of its obligations  under the  Administration  Agreement,  which fee
will be paid by the Servicer.

              DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

      The following  summary  describes  various  material terms of the Purchase
Agreement,  the  Sale and  Servicing  Agreement,  the  Trust  Agreement  and the
Administration   Agreement   (collectively,    the   "Transfer   and   Servicing
Agreements").  The  following  summary  does not purport to be  complete  and is
subject to, and is qualified in its entirety by reference to, the  provisions of
the Transfer and Servicing Agreements. Forms of the Purchase Agreement, the Sale
and Servicing  Agreement,  the Trust Agreement and the Administration  Agreement
have  been  filed as  exhibits  to the  Registration  Statement  of  which  this
prospectus forms a part.

Transfer of Contracts

      On the Closing Date, (1) the Originator  will sell its entire right in the
Contracts,  including its security  interests in the Financed  Vehicles,  to the
Seller  pursuant to the Purchase  Agreement and (2) the Seller will transfer its
entire right in the Contracts,  including its security interests in the Financed
Vehicles,  to the  Trust  pursuant  to the Sale and  Servicing  Agreement.  Each
Contract  will be  identified  in a  schedule  appearing  as an  exhibit  to the
Purchase Agreement and the Sale and Servicing  Agreement.  The Indenture Trustee
and the Owner Trustee will,  concurrently  with the transfer of the Contracts to
the Trust,  execute,  authenticate and deliver the Notes and the Certificates to
the Seller in exchange for the Contracts.

      In the Purchase  Agreement,  the Originator  will represent and warrant to
the Seller, among other things, that:

      (1)   the  information  provided  by the  Originator  with  respect to the
            Contracts is correct in all material respects;

      (2)   each  obligor  under a Contract has obtained or agreed to obtain and
            maintain  physical damage  insurance  covering the related  Financed
            Vehicle in accordance with the Originator's normal requirements;

      (3)   as of the Closing  Date,  the  Contracts  were free and clear of all
            security interests, liens, charges and encumbrances,  other than the
            lien  of the  Seller,  and no  offsets,  defenses  or  counterclaims
            against the Originator or the Seller had been asserted or threatened
            with respect to the Contracts;

      (4)   as of the  Closing  Date,  each  Contract  was  secured  by a  first
            perfected security interest in the related Financed Vehicle in favor
            of  the  Registered  Lienholder  or the  Originator  had  taken  all
            necessary  action  with  respect to each  Contract to secure a first
            perfected security interest in the related Financed Vehicle; and

      (5)   each Contract complied in all material  respects,  as of the date on
            which it was originated and as of the Closing Date,  with applicable
            federal  and state laws,  including,  without  limitation,  consumer
            credit,  truth in lending,  equal credit  opportunity and disclosure
            laws.

      The Originator will agree under the Purchase  Agreement to repurchase from
the Seller any  Contract  as to which the  Originator  has  breached  any of the
representations  or warranties  described  above if such breach  materially  and
adversely  affects the interest of the Seller or its  assignee in such  Contract
and the  Originator  has not cured such  breach on or before the last day of the
Collection Period following the discovery by or notice to the Originator of such
breach  (or,  if the  Originator  so  elects,  on or before  the last day of the
preceding Collection Period).  Each Contract to be repurchased by the Originator
(each,  a "Purchased  Contract")  must be repurchased on or before such last day
for a price equal to the  outstanding  principal  balance of such  Contract plus
accrued interest on such balance at the applicable  contract rate to the date of
repurchase  (the "Purchase  Amount").  The Seller will assign to the Trust under
the Sale and  Servicing  Agreement  certain  of its  rights  under the  Purchase
Agreement,  including its right to cause the Originator to repurchase  Contracts
as to which there has been a breach of a representation or warranty as described
above. The repurchase obligation of the Originator under the Purchase Agreement,
as assigned to the Trust under the Sale and Servicing Agreement, will constitute
the sole  remedy  available  to the  Noteholders,  the  Indenture  Trustee,  the
Certificateholders   or  the  Owner   Trustee  for  any  uncured   breach  of  a
representation or warranty described above.

                                       55

<PAGE>


Servicing Procedures

      The Servicer will agree under the Sale and Servicing Agreement to service,
manage,  maintain  custody of and collect  amounts due under the Contracts.  The
Servicer will agree to make reasonable efforts to collect all payments due under
the Contracts and will, consistent with the Sale and Servicing Agreement, follow
the  collection  procedures it follows with respect to comparable  motor vehicle
retail  installment  sale  contracts  that it owns or services  for others.  The
Servicer will continue to follow its normal collection  practices and procedures
as it deems necessary or advisable to realize upon any Contracts with respect to
which the Servicer  determines  that eventual  payment in full is unlikely.  The
Servicer  may sell the  Financed  Vehicle  securing  any Contract at a public or
private sale or take any other action permitted by applicable law.

      The Servicer may, in its sole  discretion but  consistent  with its normal
practices and procedures,  extend or modify the payment  schedule  applicable to
any Contract;  provided,  however,  that if the extension of a payment  schedule
causes a Contract to remain  outstanding on the final scheduled  Payment Date of
the Certificates (the "Final Scheduled  Payment Date"),  the Servicer will agree
under the Sale and Servicing  Agreement to purchase such Contract as of the last
day of the Collection  Period  preceding the Final  Scheduled  Payment Date. The
purchase  obligation of the Servicer under the Sale and Servicing Agreement will
constitute the sole remedy available to the Noteholders,  the Indenture Trustee,
the  Certificateholders  or the Owner Trustee for any modification of a Contract
described above.

Servicing Compensation; Payment of Expenses

      The Servicer  will be entitled to receive a monthly fee for  servicing the
Contracts  (the  "Monthly  Servicing  Fee").  The Monthly  Servicing Fee for any
Collection  Period will equal the product of  one-twelfth  of the  Servicing Fee
Rate and the Pool  Balance as of the first day of such  Collection  Period.  The
"Servicing Fee Rate" means one percent (1.00%) per annum. The Servicer will also
collect and retain any late fees, prepayment charges,  other administrative fees
or other similar charges allowed by applicable law with respect to the Contracts
and will be entitled to reimbursement from the Trust for various liabilities.

      The Monthly  Servicing Fee will compensate the Servicer for performing the
functions of a third-party  servicer of motor vehicle  retail  installment  sale
contracts as agent for the Trust, including collecting and posting all payments,
making  advances,   responding  to  inquiries  of  obligors  on  the  Contracts,
investigating delinquencies,  sending payment coupons to obligors and overseeing
collateral  in cases of obligor  default.  The Monthly  Servicing  Fee will also
compensate  the  Servicer  for  administering   the  Contract  Pool,   including
accounting  for  collections,  furnishing  monthly and annual  statements to the
Indenture  Trustee  and the Owner  Trustee  with  respect to  distributions  and
generating  federal income tax information for the Trust and for the Noteholders
and the  Certificateholders.  The Monthly  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
Contract Pool.

Evidence of Compliance

      The Sale and Servicing  Agreement  will provide that a firm of independent
public  accountants will furnish annually to the Indenture Trustee and the Owner
Trustee a statement as to compliance by the Servicer during the preceding twelve
months with applicable standards relating to the servicing of the Contracts. The
Sale and  Servicing  Agreement  will also provide for delivery to the  Indenture
Trustee and the Owner Trustee each year of a certificate signed by an officer of
the Servicer  stating that the Servicer has fulfilled its obligations  under the
Sale and Servicing Agreement throughout the preceding twelve months or, if there
has  been a  default  in the  fulfillment  of any  obligation,  describing  such
default.  The Servicer  will agree to give the  Indenture  Trustee and the Owner
Trustee  notice  of the  occurrence  of an event of  default  under the Sale and
Servicing Agreement.

      Copies of the statements and certificates  described above may be obtained
by the Noteholders and the  Certificateholders by a request in writing addressed
to the Indenture Trustee at or to the Owner Trustee at .

                                       56

<PAGE>


Certain Matters Regarding the Servicer

      The Sale and Servicing  Agreement will provide that the Originator may not
resign from its  obligations  and duties as servicer except upon a determination
that its  performance of its duties as servicer is no longer  permissible  under
applicable  law. Any  resignation by the Originator  will become  effective only
when the Indenture Trustee or a successor  servicer has assumed the Originator's
servicing obligations and duties under the Sale and Servicing Agreement.

      The Sale and  Servicing  Agreement  will provide that neither the Servicer
nor any of its  directors,  officers,  employees  or  agents  will be under  any
liability to the Trust, the Noteholders or the Certificateholders for taking any
action or for  refraining  from taking any action  under the Sale and  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 the Servicer's  duties or by reason of reckless
disregard of its obligations and duties under the Sale and Servicing  Agreement.
In addition,  the Sale and 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 Sale and Servicing
Agreement  and  that,  in its  opinion,  may cause it to incur  any  expense  or
liability.

      Any corporation or other entity into which the Originator may be merged or
consolidated,  or any  corporation or other entity  resulting from any merger or
consolidation  to which the Originator is a party,  or any  corporation or other
entity succeeding to the motor vehicle financing and contract servicing business
of the Originator,  which corporation or other entity assumes the obligations of
the Servicer, will be the successor to the Servicer under the Sale and Servicing
Agreement.

Events of Default

      The following events will constitute  events of default under the Sale and
Servicing Agreement:

      (1)   the  Servicer  shall fail to deposit in the  Collection  Account any
            amount  required to be  deposited  in such  account and such failure
            shall continue unremedied for five business days;

      (2)   the Servicer  shall fail to deliver to the Indenture  Trustee or the
            Owner  Trustee,  as  applicable,  certain  reports  relating  to the
            payment of amounts on deposit in the  Collection  Account,  the Note
            Payment Account or the Certificate  Payment Account and such failure
            shall continue unremedied for five business days;

      (3)   the Seller or the Servicer  shall fail duly to observe or perform in
            any  material  respect  any  covenant or  agreement  in the Sale and
            Servicing  Agreement and such failure shall continue  unremedied for
            60 days after  written  notice of such failure shall have been given
            to the  Seller or the  Servicer,  as  applicable,  by the  Indenture
            Trustee or the Owner  Trustee  [or the  Insurer] or to the Seller or
            the Servicer,  as applicable,  and to the Indenture  Trustee and the
            Owner Trustee by the holders of Notes  evidencing  not less than 25%
            of the Note  Balance as of the date of such  notice or, if the Notes
            have been paid in full,  by the holders of  Certificates  evidencing
            not less than 25% of the Certificate  Balance as of the date of such
            notice;

      (4)   any representation or warranty of the Seller or the Servicer made in
            the Sale and  Servicing  Agreement or in any  certificate  delivered
            pursuant thereto (other than any representation or warranty relating
            to a Contract that has been  repurchased  by the Seller or purchased
            by the Servicer)  shall prove to have been incorrect in any material
            respect  as of the time when  made and such  breach  shall  continue
            unremedied  for 30 days after  written  notice of such breach  shall
            have been given to the Seller or the Servicer, as applicable, by the
            Indenture  Trustee or the Owner  Trustee [or the  Insurer] or to the
            Seller or the Servicer, as applicable,  and to the Indenture Trustee
            and the Owner  Trustee by the holders of Notes  evidencing  not less
            than 25% of the Note  Balance  as of the date of such  notice or, if
            the Notes have been paid in full,  by the  holders  of  Certificates
            evidencing  not less than 25% of the  Certificate  Balance as of the
            date of such notice; and

      (5)   certain   events  of   bankruptcy,   insolvency,   receivership   or
            liquidation shall occur with respect to the Seller or the Servicer.


                                       57

<PAGE>



Rights Upon Event of Default

      If an event of default  shall have  occurred and be  continuing  under the
Sale and Servicing Agreement,  the Indenture Trustee or the Owner Trustee,  upon
direction  to do so by [the  Insurer,  unless  an  Insurer  Default  shall  have
occurred and be  continuing,  or] the holders of Notes  evidencing not less than
51% of the Note Balance as of the date of such  direction  or, if the Notes have
been paid in full, the holders of  Certificates  evidencing not less than 51% of
the Certificate  Balance as of the date of such direction,  may terminate all of
the  rights  and  obligations  of the  Servicer  under  the Sale  and  Servicing
Agreement,  whereupon the Indenture Trustee or a successor servicer appointed by
[the Insurer or, with the consent of the Insurer,] the Indenture  Trustee or the
Owner  Trustee  will  succeed  to  all  of  the  responsibilities,   duties  and
liabilities of the Servicer  under the Sale and Servicing  Agreement and will be
entitled to similar compensation arrangements. If, however, a bankruptcy trustee
or similar official has been appointed for the Servicer, and no event of default
other than such  appointment  has occurred and is continuing  under the Sale and
Servicing  Agreement,  such  trustee or similar  official  may have the power to
prevent  the  Indenture  Trustee,  the  Noteholders,  the Owner  Trustee  or the
Certificateholders  from  effecting a transfer of  servicing.  If the  Indenture
Trustee is unwilling or unable to act as  successor  servicer,  [the Insurer or,
with the consent of the  Insurer,]  the  Indenture  Trustee may appoint,  or may
petition a court of competent jurisdiction to appoint, a successor servicer with
assets of at least $50,000,000 and whose regular business includes the servicing
of motor vehicle retail  installment sale contracts.  The Indenture  Trustee may
arrange for compensation to be paid to the successor servicer, which in no event
may be greater than the servicing  compensation  paid to the Servicer  under the
Sale and Servicing Agreement.

      [The Insurer will also be entitled to appoint a successor  servicer and to
redirect  payments  made on or in  respect  of the  Contracts  to the  Indenture
Trustee upon the occurrence of various  additional events involving a failure of
performance by the Servicer or a material misrepresentation made by the Servicer
under the Insurance Agreement.]

Waiver of Past Defaults

      The holders of Notes  evidencing not less than 51% of the Note Balance or,
if the Notes have been paid in full, the holders of Certificates  evidencing not
less than 51% of the  Certificate  Balance may, on behalf of all  Noteholders or
Certificateholders,  as  applicable,  waive any  default by the  Servicer in the
performance of its  obligations  under the Sale and Servicing  Agreement and all
consequences of that default,  except a default in making any required  deposits
to or payments  from the  Collection  Account,  the Note  Payment  Account,  the
Certificate Payment Account, the Yield Supplement Account or the Reserve Account
in accordance with the Sale and Servicing Agreement [; provided,  however,  that
the provisions of the Sale and Servicing  Agreement cannot be waived without the
consent of the  Insurer if the waiver  would  reasonably  be  expected to have a
materially  adverse  effect upon the rights of the Insurer.] No such waiver will
impair the rights of the Noteholders,  the  Certificateholders  [or the Insurer]
with  respect  to  subsequent  events of  default  under the Sale and  Servicing
Agreement.

      [Unless an Insurer  Default  shall have  occurred and be  continuing,  the
Insurer may, on behalf of the Securityholders, waive any default by the Servicer
in the performance of its obligations under the Sale and Servicing Agreement and
all consequences of that default.]

Amendment of the Sale and Servicing Agreement

      The Sale and  Servicing  Agreement may be amended from time to time by the
Seller,  the  Servicer  and the  Indenture  Trustee,  without the consent of the
Noteholders,  to cure any  ambiguity,  to correct or  supplement  any  provision
therein that may be inconsistent  with other  provisions  therein or to make any
other  provisions with respect to matters or questions  arising  thereunder that
are not  inconsistent  with the provisions of the Sale and Servicing  Agreement;
provided,  however,  that no such amendment may materially and adversely  affect
the interests of any Noteholder. Any amendment shall be deemed not to materially
and adversely  affect the interests of any  Noteholder if the person  requesting
the  amendment  (1) obtains a letter from each Rating  Agency to the effect that
the  amendment  would not result in a  downgrading  or withdrawal of the ratings
then  assigned to the Notes by such  Rating  Agency or (2) an opinion of counsel
satisfactory  to the  Indenture  Trustee to such effect.  The Sale and Servicing
Agreement may also be amended from time to time by the Seller,  the Servicer and
the  Indenture  Trustee with the consent of the holders of the Notes  evidencing
not less than 51% of the Note  Balance for the purpose of adding any  provisions
to or changing in any manner or  eliminating  any of the  provisions of the Sale
and  Servicing  Agreement  or of  modifying  in any  manner  the  rights  of the
Noteholders;  provided,  however,  that no such  amendment  may (1)  increase or
reduce in any  manner  the  amount  of, or  accelerate  or delay the  timing of,
collections of payments on or in respect of the Contracts or distributions  that
are  required  to be made for the benefit of the  Noteholders  of (2) reduce the
percentage of the Note Balance that is required to consent to any such amendment
without the consent of the holders of all of the outstanding Notes. No amendment
to the Sale and  Servicing  Agreement  will be  permitted  unless an  opinion of
counsel is delivered to the Indenture  Trustee to the effect that such amendment
will not adversely affect the tax status of the Trust. [No amendment to the Sale
and Servicing  Agreement  will be permitted  without the consent of the Insurer,
unless an  Insurer  Default  shall  have  occurred  and be  continuing,  if such
amendment would reasonably be expected to have a materially  adverse effect upon
the rights of the Insurer.]

                                       58

<PAGE>


Termination of the Trust

      The obligations of the Servicer, the Seller and the Owner Trustee pursuant
to the Sale and Servicing  Agreement will terminate upon the earlier to occur of
(1) the maturity or other  liquidation of the last Contract in the Contract Pool
and the  disposition of any amounts  received upon  liquidation of any remaining
Contracts and (2) the payment to the  Certificateholders of all amounts required
to be paid to them under the Sale and Servicing Agreement.

      In order to avoid excessive  administrative  expense, the Servicer will be
permitted,  at its option,  to purchase  from the Trust or to cause the Trust to
sell all  remaining  Contracts in the Contract  Pool as of any Payment Date (the
"Optional Sale") if the Pool Balance as of the close of business on the last day
of any previous  Collection  Period was 10% or less of the initial Pool Balance.
Any  Optional  Sale  will be at a  purchase  price  equal to the sum of the Note
Balance and the  Certificate  Balance as of the  purchase  date plus accrued and
unpaid  interest  thereon.  The  exercise  of this right  will  effect the early
retirement of the Notes and the Certificates.

                     MATERIAL LEGAL ASPECTS OF THE CONTRACTS

Security Interest in Vehicles

      The Contracts  evidence the credit sale of motor  vehicles.  The Contracts
also  constitute  personal  property  security  agreements and include grants of
security  interests in the Financed  Vehicles under the Uniform  Commercial Code
(the  "UCC").  In  general,  the  perfection  of a security  interest in a motor
vehicle is governed by the motor vehicle registration laws of the state in which
the  vehicle is located.  In all of the states  where the  Originator  currently
originates  Contracts,  a security  interest in a motor  vehicle is perfected by
notation of the secured  party's lien on the vehicle's  certificate of title. In
the case of the Financed Vehicles,  the lien is or will be perfected in the name
of the Registered  Lienholder.  The terms of each Contract  prohibit the sale or
transfer of the related Financed Vehicle without the lienholder's consent.

      On the Closing Date, the Originator will assign its security  interests in
the Financed  Vehicles to the Seller pursuant to the Purchase  Agreement and the
Seller will assign its security  interests in the Financed Vehicles to the Trust
pursuant to the Sale and Servicing  Agreement.  To  facilitate  servicing and to
minimize  administrative  burden and expense,  the certificates of title for the
Financed  Vehicles  will not be marked to reflect the security  interests of the
Seller or the Trust in the Financed Vehicles.

      In most states,  an assignment  of a security  interest in a motor vehicle
such as the assignment made under the Sale and Servicing  Agreement is effective
to convey that  security  interest  without  amendment  of any lien noted on the
related certificate of title and the assignee succeeds thereby to the assignor's
rights  as  secured  party.  In  several  states  in which  the  Contracts  were
originated,  the laws governing certificates of title are silent on the question
of the effect of an  assignment on the  continued  validity and  perfection of a
security  interest  in a motor  vehicle.  In those  states  in which a  security
interest in personal  property is perfected by a central  filing,  however,  the
related  UCC  provides  that a  security  interest  continues  to be  valid  and
perfected  even though the security  interest has been assigned to a third party
and no  amendments  or other  filings  are made to reflect  the  assignment.  An
official  comment to the UCC  states  that this rule  should  control a security
interest in a motor  vehicle  which is  perfected by the notation of the lien on
the related  certificate of title.  Although the comment does not have the force
of law, official comments are typically given substantial weight by the courts.

      The other states in which the Contracts  were  originated  have  statutory
provisions  that address or could be interpreted as addressing  assignments.  In
general,  however,  these statutory  provisions either do not require compliance
with the procedure  outlined to insure the continued  validity and perfection of
the  lien or are  ambiguous  on the  issue  of  whether  the  procedure  must be
followed. Under the official comment noted above, if these procedures for noting
an  assignee's  name on a  certificate  of title  are  determined  to be  merely
permissive  in  nature,  the  procedures  would  not  have to be  followed  as a
condition to the continued validity and perfection of the security interest.

                                       59

<PAGE>



      By not identifying  the Trust as the secured party on the  certificates of
title for the  Financed  Vehicles,  the  security  interests of the Trust in the
Financed Vehicles could be defeated through fraud or negligence.  In the absence
of fraud or  forgery  by the  vehicle  owner or the  Registered  Lienholder,  or
administrative   error  by  state  or  local  agencies,   the  notation  of  the
Originator's  lien on the  certificates of title should be sufficient to protect
the Trust against the rights of a subsequent  purchaser of a Financed Vehicle or
a  subsequent  lender who takes a security  interest in a Financed  Vehicle.  If
there are any Financed Vehicles as to which the Registered Lienholder has failed
to  obtain  a  perfected  security  interest,  its  security  interest  would be
subordinate to, among others,  subsequent  purchasers of those Financed Vehicles
and holders of perfected security interests in those Financed Vehicles. Any such
failure to obtain a perfected  security  interest would constitute a breach of a
representation  and warranty  under the Purchase  Agreement  and would create an
obligation of the  Originator to repurchase  the related  Contract,  unless such
breach were cured in a timely  manner.  See  "Description  of the  Transfer  and
Servicing Agreements -- Transfer of Contracts."

      Under the laws of most states,  including  most of the states in which the
Contracts have been originated, a perfected security interest in a motor vehicle
continues  for four months  after the vehicle is moved to a state other than the
state which issued the related  certificate  of title and  thereafter  until the
vehicle owner  re-registers  the vehicle in the new state.  A majority of states
require  surrender of a certificate of title to  re-register a vehicle.  Because
the  Originator  will have its lien noted on the  certificates  of title for the
Financed Vehicles and the Servicer will retain possession of the certificates of
title issued by most states in which  Contracts  were  originated,  the Servicer
would  ordinarily  learn of an attempt to re-register a Financed  Vehicle.  As a
result,  the Trust would  ordinarily  have the  opportunity  to  re-perfect  its
security  interest in the Financed  Vehicle in the new state.  In states that do
not  require  a  certificate  of  title  for  registration  of a motor  vehicle,
re-registration could defeat perfection.

      In the ordinary course of servicing contracts, the Servicer takes steps to
effect  re-perfection  upon receipt of notice of  re-registration or information
from the obligor as to relocation.  Similarly,  when an obligor sells a Financed
Vehicle,  the Servicer must surrender  possession of the related  certificate of
title or will  receive  notice  of the sale as a result of the  notation  of the
Originator's  lien on the  certificate  of title  and  accordingly  will have an
opportunity to require  satisfaction  of the related  Contract before release of
the lien. Under the Sale and Servicing  Agreement,  the Servicer is obligated to
take  appropriate  steps,  at its own  expense,  to maintain  perfection  of the
security interests in the Financed Vehicles.

      Under the laws of most  states,  liens for  repairs  performed  on a motor
vehicle  and liens for unpaid  taxes would take  priority  over even a perfected
security interest in the vehicle.  In some states, a perfected security interest
in a motor vehicle may take priority over liens for repairs.

      The Originator  will  represent and warrant in the Purchase  Agreement and
the Sale and Servicing  Agreement  that, as of the date of issuance of the Notes
and the  Certificates,  each security interest in a Financed Vehicle is prior to
all other  present liens (other than tax liens and liens that arise by operation
of law) upon and security interests in such Financed Vehicle. However, liens for
repairs  or taxes  could  arise at any time  during the term of a  Contract.  No
notice  will  be  given  to the  Indenture  Trustee  or the  Noteholders  or the
Certificateholders in the event such a lien arises.

Repossession of Vehicles

      In the event of a  default  by an  obligor  under a motor  vehicle  retail
installment  sale contract,  the holder of that contract has all of the remedies
of a secured  party under the UCC,  except where  specifically  limited by other
state  laws.  The remedy  employed  by the  Servicer in most cases of default is
self-help  repossession and is accomplished  simply by taking  possession of the
Financed Vehicle.  The self-help  repossession remedy is available under the UCC
in most of the states in which  Contracts  have been  originated  as long as the
repossession  can be accomplished  without a breach of the peace. In cases where
the  obligor  objects  or  raises a defense  to  repossession,  or if  otherwise
required  by  applicable  state law, a court  order  must be  obtained  from the
appropriate state court prior to initiating repossession.  The vehicle must then
be repossessed in accordance with that order.

Notice of Sale; Redemption Rights

      In the event of a  default  by an  obligor  under a motor  vehicle  retail
installment  sale  contract,  some  jurisdictions  require  that the  obligor be
notified of the default and be given a time period  within which the obligor may
cure the default prior to repossession.  In general, this right of reinstatement
may be exercised on a limited number of occasions during any one-year period.

                                       60


<PAGE>


      The UCC and other  state  laws  require  the  secured  party to provide an
obligor with  reasonable  notice of the date,  time and place of any public sale
and the date after which any private  sale of the  collateral  may be held.  The
obligor generally has the right to redeem the collateral prior to actual sale by
paying the secured party the unpaid  principal  balance of the  obligation  plus
reasonable  expenses for repossessing,  holding and preparing the collateral for
disposition  and  arranging  for its sale,  and,  to the extent  provided in the
related retail  installment sale contract,  and as permitted by law,  reasonable
attorneys' fees.

Deficiency Judgments and Excess Proceeds

      In general, the proceeds of resale of any Financed Vehicle will be applied
first to the expenses of resale and repossession and then to the satisfaction of
the  related  Contract.  If the net  proceeds  from resale do not cover the full
amount of the indebtedness,  a deficiency judgment may be sought.  However,  the
deficiency  judgment  would be a personal  judgment  against the obligor for the
shortfall,  and a defaulting obligor can be expected to have very little capital
or sources of income available following repossession. Therefore, in many cases,
it may not be useful to seek a deficiency  judgment  or, if one is obtained,  it
may be settled at a significant discount.

      Occasionally,  after  resale of a vehicle and payment of all  expenses and
all  indebtedness,  there is a surplus of funds.  In that case, the UCC requires
the  lender to remit the  surplus  to any  holder of a lien with  respect to the
vehicle  or, if no such  lienholder  exists,  to remit the surplus to the former
owner of the vehicle.

Consumer Protection Laws

      Numerous   federal  and  state  consumer   protection   laws  and  related
regulations impose substantial  requirements upon lenders and servicers involved
in consumer  finance.  These laws  include the  Truth-in-Lending  Act, the Equal
Credit  Opportunity  Act,  the Federal  Trade  Commission  Act,  the Fair Credit
Billing Act, the Fair Credit  Reporting Act, the Fair Debt Collection  Practices
Act, the Magnuson-Moss  Warranty Act, the Federal Reserve Board's  Regulations B
and Z,  state  adaptations  of the  National  Consumer  Act  and of the  Uniform
Consumer Credit Code and state motor vehicle retail  installment sales acts, and
other similar laws. In addition,  state laws impose finance charge  ceilings and
other restrictions on consumer  transactions and require contract disclosures in
addition to those required under federal law. These requirements impose specific
statutory  liabilities upon creditors who fail to comply with their  provisions.
In some cases,  this  liability  could affect an  assignee's  ability to enforce
consumer finance contracts such as the Contracts.

      The so-called  "Holder-in-Due-Course" Rule of the Federal Trade Commission
(the "FTC  Rule"),  the  provisions  of which are  generally  duplicated  by the
Uniform Consumer Credit Code, other state statutes or the common laws in certain
states,  has the effect of  subjecting a seller to all claims and defenses  that
the obligor in the  transaction  could  assert  against the seller of the goods.
Liability under the FTC Rule is limited to the amounts paid by the obligor under
the  contract,  and the holder of the contract may also be unable to collect any
balance remaining due from the obligor. Most of the Contracts will be subject to
the requirements of the FTC Rule.  Accordingly,  the Owner Trustee, as holder of
the Contracts, will be subject to any claims or defenses that the obligor of the
related  Financed  Vehicle may assert  against the seller of the vehicle.  These
claims,  to the extent based on the FTC Rule, are limited to a maximum liability
equal to the amounts  paid by the obligor on the  Contract.  Claims not based on
the FTC Rule may not be so limited (for example,  assignee direct  liability for
Truth-In-Lending  Act violations apparent on the face of the required disclosure
statement).

      Under most state motor vehicle  dealer  licensing  laws,  dealers of motor
vehicles are required to be licensed to sell motor  vehicles at retail sale.  In
addition,  with respect to used vehicles, the Federal Trade Commission's Rule on
Sale of Used  Vehicles  requires  that all  sellers  of used  vehicles  prepare,
complete and display a "Buyer's Guide" which explains the warranty  coverage for
such vehicles.  Furthermore,  Federal Odometer Regulations promulgated under the
Motor Vehicle Information and Cost Savings Act requires that all sellers of used
vehicles  furnish  a  written  statement  signed by the  seller  certifying  the
accuracy of the odometer  reading.  If a seller is not  properly  licensed or if
either a Buyer's Guide or Odometer Disclosure  Statement was not provided to the
purchaser of a vehicle,  the purchaser  may be able to assert a defense  against
the seller of the vehicle.  If an obligor under the Contracts were successful in
asserting  any  claim or  defense  of this  type,  the  claim or  defense  would
constitute  a  breach  of a  representation  and  warranty  under  the  Purchase
Agreement  and would create an obligation  of the  Originator to repurchase  the
related  Contract,  unless  such  breach  were  cured  in a timely  manner.  See
"Description of the Transfer and Servicing Agreements -- Transfer of Contracts."

                                       61

<PAGE>


      Courts  have  applied  general  equitable  principles  to secured  parties
pursuing  repossession  or  litigation  involving  deficiency  balances.   These
equitable  principles  may have the effect of  relieving an obligor from some or
all of the legal consequences of a default.

      In several cases,  consumers have asserted that the self-help  remedies of
secured  parties  under  the UCC  and  related  laws  violate  the  due  process
protections  provided under the 14th Amendment to the Constitution of the United
States.  Courts  have  generally  upheld  the notice  provisions  of the UCC and
related laws as reasonable or have found that the repossession and resale by the
creditor  do not  involve  sufficient  state  action  to  afford  constitutional
protection to the consumers.

      The Originator  will represent and warrant in the Purchase  Agreement that
each Contract  complies with all  requirements of law in all material  respects.
Accordingly,  if an obligor has a claim  against the Trust for  violation of any
law and the claim  materially  and adversely  affects the Trust's  interest in a
Contract,  the  violation  would  constitute  a breach of a  representation  and
warranty  under the Purchase  Agreement  and would create an  obligation  of the
Originator to repurchase the related Contract,  unless such breach were cured in
a timely manner.  See  "Description of the Transfer and Servicing  Agreements --
Transfer of Contracts."

Other Limitations

      In  addition,  tax  and  various  other  statutory  liabilities,  such  as
liabilities to the Pension Benefit Guaranty Corporation, if any, relating to the
underfunding  of pension  plans of the  Originator or its  affiliates,  could be
asserted against the Seller.  To the extent that any of these  liabilities arise
after the transfer of the  Contracts to the Trust,  the Trust's  interest in the
Contracts  would be prior to the interest of the claimant with respect to any of
these liabilities.  The existence of a claim against the Seller,  however, could
permit the claimant to subject the Seller to an involuntary proceeding under the
Bankruptcy Code or other Insolvency Laws.

      In addition  to the laws  limiting or  prohibiting  deficiency  judgments,
numerous other  statutory  provisions,  including  federal  bankruptcy  laws and
related  state  laws,  may  interfere  with or affect the ability of a lender to
realize upon  collateral  or enforce a deficiency  judgment.  For example,  in a
Chapter 13 proceeding  under the federal  bankruptcy  law, a court may prevent a
lender from  repossessing  a motor  vehicle  and, as part of the  rehabilitation
plan,  reduce the amount of the secured  indebtedness  to the market  value,  as
determined by the court,  of the vehicle at the time of bankruptcy,  leaving the
party providing  financing as a general unsecured  creditor for the remainder of
the  indebtedness.  A bankruptcy  court may also reduce the monthly payments due
under a contract or change the rate of  interest  and time of  repayment  of the
indebtedness.

Bankruptcy Matters

      The  Originator  will  represent and warrant to the Seller in the Purchase
Agreement  that the sale of the  Contracts by the  Originator to the Seller is a
"true sale" of the Contracts to the Seller.  Notwithstanding this representation
and warranty, if the Originator were to become a debtor in a bankruptcy case and
a  creditor  or  trustee-in-bankruptcy  of the  applicable  debtor or the debtor
itself were to take the position that the sale of Contracts to the Seller should
instead  be  treated  as a  pledge  of the  Contracts  to  secure  a loan to the
Originator,  delays in  payments  of amount  received  on or in  respect  of the
Contracts to the Noteholders and the  Certificateholders  could occur or, should
the court rule in favor of any such trustee,  debtor or creditor,  reductions in
the amounts of payments  could  result.  If the transfer of the Contracts to the
Seller is treated as a pledge instead of a sale, a tax or government lien on the
property of the  Originator  arising before the transfer of the Contracts to the
Seller may have  priority  over the Trust's  interest in the  Contracts.  If the
transfer  of the  Contracts  from the  Originator  to the Seller is treated as a
sale, the Contracts would not be part of the Originator's  bankruptcy estate and
would not be available to the bankrupt entity's creditors.

      The Seller has received the advice of counsel to the effect that,  subject
to certain facts,  assumptions and  qualifications,  in the event the Originator
were to become the subject of a voluntary or  involuntary  case under the United
Stated Bankruptcy Code subsequent to the transfer of the Contracts to the Seller
on the Closing  Date,  the transfer of the  Contracts by the  Originator  to the
Seller  pursuant to the Purchase  Agreement  would be  characterized  as a "true
sale" of the Contracts  from the  Originator to the Seller and the Contracts and
the proceeds thereof would not form part of the Originator's  bankruptcy  estate
pursuant to Section 541 of the United State Bankruptcy Code.

                                       62

<PAGE>



                    MATERIAL FEDERAL INCOME TAX CONSEQUENCES

      Set forth below is a general  summary of various  material  federal income
tax consequences of the purchase, ownership and disposition of the Notes and the
Certificates.  This discussion is based upon current  provisions of the Internal
Revenue Code of 1986,  as amended (the "Code"),  existing and proposed  Treasury
regulations thereunder,  current administrative rulings,  judicial decisions and
other applicable  authorities in effect as of the date hereof,  all of which are
subject to change,  possibly with retroactive effect.  There can be no assurance
that the Internal  Revenue  Service  ("IRS") will not challenge the  conclusions
reached herein,  and no ruling from the IRS has been or will be sought on any of
the issues discussed below.

      This summary  does not purport to deal with all aspects of federal  income
taxation  that may be  relevant to  Security  Owners in light of their  personal
investment   circumstances  nor,  except  for  certain  limited  discussions  of
particular  topics,  to  certain  types of  Security  Owners  subject to special
treatment  under the  federal  income  tax laws  (e.g.  financial  institutions,
broker-dealers,  life insurance  companies and tax-exempt  organizations).  This
information  is  directed  to  Security   Owners  who  hold  the  Notes  or  the
Certificates as "capital assets" within the meaning of Section 1221 of the Code.
You are urged to consult  your own tax  advisers  in  determining  the  federal,
state, local and foreign tax consequences to you of the purchase,  ownership and
disposition of the Offered Securities.

Tax Treatment of the Notes and the Trust under Federal Income Tax Law

      Tax  Status of the Notes and the  Trust.  On the  Closing  Date,  McGuire,
Woods,  Battle & Boothe LLP ("Special Tax Counsel") will render its opinion that
for federal  income tax purposes  under  existing  law, and subject to customary
assumptions and qualifications set forth therein:  (a) the Notes will be treated
as debt, and (b) the Trust will not be classified as an association (or publicly
traded partnership) taxable as a corporation.  The Seller, the Owner Trustee and
the Indenture  Trustee have agreed,  and the beneficial owners of the Notes (the
"Note  Owners")  will agree by their  purchase of Notes,  to treat the Notes for
federal,  state and local income and franchise tax purposes as  indebtedness  of
the Trust.

      Stated Interest.  Stated interest on the Notes will be taxable as ordinary
income for federal  income tax purposes  when  received or accrued in accordance
with a Note Owner's method of tax accounting.

      Original  Issue  Discount.  A Note will be treated as issued with Original
Issue Discount  ("OID") if the excess of the Note's "stated  redemption price at
maturity"  over the issue price  equals or exceeds a de minimis  amount equal to
0.25% of the Note's stated redemption price at maturity multiplied by the number
of complete years (based on the anticipated  weighted average life of a Note) to
its maturity.

      In general,  OID,  if any,  will equal the  difference  between the stated
redemption  price at maturity of a Note and its issue price.  A holder of a Note
must include such OID in gross income as ordinary  interest income as it accrues
under a  method  that  takes  into  account  the  economic  accrual  of the OID,
generally in advance of the receipt of the cash  representing  that income.  The
amount  of OID on a Note will be  considered  to be zero if it is less than a de
minimis amount determined as described above.

      For purposes of computing OID, the issue price of a Note will generally be
the initial offering price at which a substantial  amount of the Notes are sold.
The Trust  intends to treat the issue price as including  the amount paid by the
Noteholder  for accrued  interest  that relates to a period prior to the Closing
Date.  The "stated  redemption  price at maturity" is the sum of all payments on
the Note other than any "qualified stated interest"  payments.  Qualified stated
interest is defined as any one of a series of  payments  equal to the product of
the  outstanding  principal  balance  of the Note and a single  fixed  rate,  or
certain  variable  rates of interest  that is  unconditionally  payable at least
annually.

      The holder of a Note issued with OID must include in gross income, for all
days during its taxable year on which it holds such Note,  the sum of the "daily
portions" of such OID.  Such daily  portions are computed by  allocating to each
day during a taxable year a pro rata portion of the OID that accrued  during the
relevant  accrual  period.  The amount of OID that will accrue during an accrual
period  is the  excess  (if  any)  of the sum of (a) the  present  value  of all
payments  remaining to be made on the Note as of the close of the accrual period
and (b) the payments during the accrual period of amounts included in the stated
redemption price at maturity of the Note, over the "adjusted issue price" of the
Note at the beginning of the accrual  period.  In the case of an obligation  the
principal on which is subject to  prepayment as a result of  prepayments  on the
underlying  collateral (a "Prepayable  Obligation"),  such as the Notes,  OID is
computed by taking into account the anticipated  rate of prepayments  assumed in
pricing  the debt  instrument  (the  "Prepayment  Assumption").  The  Prepayment
Assumption  that will be used in  determining  the rate of accrual  of  original
issue  discount,  premium  and market  discount,  if any,  is % ABS. An "accrual
period" is the period over which OID accrues, and may be of any length, provided
that each accrual period is no longer than one year and each  scheduled  payment
of  interest or  principal  occurs on either the last day or the first day of an
accrual  period.  The Trust  intends  to report  OID on the basis of an  accrual
period that  corresponds to the interval  between  Payment  Dates.  The adjusted
issue price of a Note is the sum of its issue price plus prior  accruals of OID,
reduced  by the  total  payments  made  with  respect  to such Note in all prior
periods, other than qualified stated interest payments. The present value of the
remaining payments is determined on the basis of three factors: (a) the original
yield to maturity of the Note (determined on the basis of compounding at the end
of each  accrual  period and  property  adjusted  for the length of the  accrual
period), (b) events which have occurred before the end of the accrual period and
(c) the assumption  that the remaining  payments will be made in accordance with
the original Prepayment Assumption.

                                       63

<PAGE>

      The effect of this method is to increase  the  portions of OID required to
be included in income by a Note Owner to take into  account  prepayments  on the
Contracts at a rate that exceeds the Prepayment Assumption, and to decrease (but
not below zero for any  period) the  portions of OID  required to be included in
income by a Note  Owner to take into  account  prepayments  with  respect to the
Contracts at a rate that is slower than the Prepayment Assumption.  Although OID
will  be  reported  to  Note  Owners  based  on the  Prepayment  Assumption,  no
representation  is made to the Note Owners that the Contracts will be prepaid at
that rate or at any other rate.

      A holder of a Note that  acquires  the Note for an amount that exceeds its
stated  redemption price at maturity will not include any OID in gross income. A
holder of a Note  that  acquires  the Note for an  amount  that is less than its
stated  redemption  price at  maturity  will be required to include OID in gross
income,  but if the holder  purchases  the Note for an amount  that  exceeds its
adjusted  issue  price,  the holder will be entitled to reduce the amount of OID
otherwise includible in income in each period by the amount of OID multiplied by
a fraction, the numerator of which is the excess of (a) the purchaser's adjusted
basis in the Note immediately after purchase thereof over (b) the adjusted issue
price of the Note, and the denominator of which is the excess of (c) all amounts
remaining to be paid on the Note after the purchase  date,  other than qualified
stated interest, over (d) the adjusted issue price of the Note.

      Market  Discount.  The  Notes,  whether or not  issued  with OID,  will be
subject to the "market  discount  rules" of the Code if a Note Owner purchases a
Note at a market  discount  (that is, if the purchase  price of the Note is less
than its stated  redemption  price at maturity or, if the Notes were issued with
OID, is less than its original  issue price plus the amount of OID accrued prior
to its purchase) and thereafter (a) recognizes  gain upon a disposition,  or (b)
receives payments of principal, the lesser of (x) such gain or principal payment
or (y) the accrued market  discount will be taxed as ordinary  interest  income.
Generally,  the accrued market discount will be the total market discount on the
Note multiplied by a fraction,  the numerator of which is the number of days the
Note Owner held the Note and the denominator of which is the number of days from
the date of the Note Owner  acquired the Note until its maturity  date. The Note
Owner may  elect,  however,  to  determine  accrued  market  discount  under the
constant-yield method.

      Limitations  imposed by the Code which are  intended  to match  deductions
with the taxation of income may defer  deductions  for interest on  indebtedness
incurred or continued,  or short-sale expenses incurred,  to purchase or carry a
Note with  accrued  market  discount.  A Note Owner may elect to include  market
discount  in gross  income as it accrues  and,  if the Note Owner  makes such an
election,  is exempt from this rule.  Any such  election  will apply to all debt
instruments  acquired  by the  taxpayer  on or after  the first day of the first
taxable  year to which  such  election  applies.  The  adjusted  basis of a Note
subject to such election will be increased to reflect market  discount  included
in gross income,  thereby  reducing any gain or increasing any loss on a sale or
other taxable disposition.

      Amortizable Bond Premium.  In general, if a Note Owner purchases a Note at
a premium (that is, an amount in excess of the amount  payable upon the maturity
thereof),  such Note Owner will be considered to have  purchased  such Note with
"amortizable  bond premium" equal to the amount of such excess.  Such Note Owner
may elect to amortize such bond premium as an offset to interest  income and not
as a separate  deduction item as it accrues under a  constant-yield  method over
the remaining term of the Note.  Such Note Owner's tax basis in the Note will be
reduced by the amount of the  amortized  bond premium.  Any such election  shall
apply to all debt  instruments  (other than instruments the interest on which is
excludible  from gross  income)  held by the Note Owner at the  beginning of the
first taxable year for which the election applies or thereafter  acquired and is
irrevocable  without  the consent of the IRS.  Bond  premium on a Note held by a
Note Owner who does not elect to amortize the premium will  decrease the gain or
increase the loss otherwise recognized on the disposition of the Note.

      Total Accrual  Election.  As an alternative to separately  accruing stated
interest,  OID, de minimis OID,  market  discount,  de minimis market  discount,
unstated  interest,  premium,  and acquisition  premium,  a holder of a Note may
elect to include all income that  accrues on the Note using the  constant  yield
method. If a Note Owner makes this election, income on a Note will be calculated
as  though  (a) the  issue  price of the  Note  were  equal to the Note  Owner's
adjusted basis in the Note immediately  after its acquisition by the Note Owner,
(b) the Note were issued on the Note Owner's  acquisition  date; and (c) none of
the interest payments on the Note were "qualified stated interest." A Note Owner
may make such an  election  for a Note  that has  premium  or  market  discount,
respectively,  only if the Note Owner makes, or has previously made, an election
to amortize bond premium or to include market discount in income currently.  See
"-- Market Discount" and "-- Amortizable Bond Premium" above.

                                       64

<PAGE>



      Disposition of Notes.  A Note Owner will generally  recognize gain or loss
on the sale or retirement of a Note equal to the  difference  between the amount
realized on the sale or retirement and its adjusted tax basis in the Note.  Such
gain or loss will be capital gain or loss (except to the extent  attributable to
OID not previously accrued,  accrued but unpaid interest,  or as described above
under  "--Market  Discount')  and will be long-term  capital gain or loss if the
Note was held for more than one year.  A Note  Owner's  adjusted  tax basis in a
Note  generally  will be its cost,  increased  by the amount of any OID,  market
discount and gain  previously  included in income with respect to the Note,  and
reduced by the amount of any  payment on the Note that is not  qualified  stated
interest and the amount of bond premium previously amortized with respect to the
Note. In addition,  if the Prepayable  Obligation  rules apply, any OID that has
not  accrued  at the time of the  payment  in full of a Note will be  treated as
ordinary income.

Tax Consequences of Waivers of Events of Default and Amendments of Notes by
Noteholders

      The  Indenture  permits  the  Noteholders  to waive an Event of Default or
rescind an  acceleration of the Notes in some  circumstances  upon a vote of the
requisite  percentage  of  Noteholders.  Any such  waiver  or  recision,  or any
amendment  of the terms of the Notes,  could be treated for  federal  income tax
purposes as a constructive  exchange by a Noteholder of the Notes for new Notes,
upon which gain or loss would be recognized.

Information Reporting and Backup Withholding of Taxes by Indenture Trustee

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

Tax Consequences to Foreign Note Owners

      The following  information describes the U.S. federal income tax treatment
of investors  that are not U.S.  persons (each,  a "Foreign  Person").  The term
"Foreign  Person"  means any person  other than (a) a citizen or resident of the
United States,  (b) a corporation,  partnership or other entity  organized in or
under the laws of the  United  States,  any state or the  District  of  Columbia
(unless, in the case of a partnership,  Treasury regulations provide otherwise),
(c) an estate the income of which is includible in gross income for U.S. federal
income tax purposes,  regardless of its source or (d) a trust if a U.S. court is
able to exercise primary  supervision over the  administration of such trust and
one or more U.S.  persons has authority to control all substantial  decisions of
the trust.

            (a)  Interest  paid  or  accrued  to a  Foreign  Person  that is not
         effectively  connected  with the conduct of a trade or business  within
         the United  States by the Foreign  Person will  generally be considered
         "portfolio interest" and generally will not be subject to United States
         federal  income tax or  withholding  tax, as long as the Foreign Person
         (1) is not actually or constructively a "10 percent shareholder" of the
         Trust,   the  Originator  or  the  Seller  or  a  "controlled   foreign
         corporation"  with respect to which the Trust,  the  Originator  or the
         Seller is a "related  person"  within the meaning of the Code,  and (2)
         provides an appropriate  statement,  signed under penalties of perjury,
         certifying  that the Note Owner is a Foreign  Person and providing that
         Foreign Person's name and address. If the information  provided in this
         statement  changes,  the Foreign  Person  must so inform the  Indenture
         Trustee within 30 days of such change. The statement  generally must be
         provided in the year a payment occurs or in either of the two preceding
         years. If such interest were not portfolio  interest,  then it would be
         subject to United States federal income and  withholding  tax at a rate
         of 30 percent unless  reduced or eliminated  pursuant to the provisions
         of an applicable income tax treaty.

                                       65

<PAGE>


            (b)  Any  capital  gain  realized  on  the  sale  or  other  taxable
         disposition  of a Note by a Foreign  Person  will be exempt from United
         States federal income and  withholding  tax,  provided that (1) (x) the
         gain is not  effectively  connected  with  the  conduct  of a trade  or
         business  in the United  States by the Foreign  Person,  and (y) in the
         case of an individual Foreign Person, the Foreign Person is not present
         in the  United  States  for 183  days or more in the  taxable  year and
         certain other requirements are met, or (2) the gain is exempt under the
         provisions of an applicable income tax treaty.

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

      Recent Treasury  regulations could affect the procedures to be followed by
a Foreign Person in complying with the United States federal withholding, backup
withholding,  and information reporting rules. The regulations will generally be
effective for payments made after December 31, 2000.  Prospective  investors are
advised to consult  their tax  advisors  regarding  the  effect,  if any, of the
regulations on the purchase, ownership and disposition of the Notes.

Tax Consequences to Holders of the Certificates

      Treatment of the Trust as a Partnership.  The Seller and the Servicer will
agree, and the beneficial owners of the Certificates (the "Certificate  Owners")
will  agree  by  their  purchase  of  Certificates,  to  treat  the  Trust  as a
partnership for purposes of federal and state income tax,  franchise tax and any
other  tax  measured  in whole or in part by  income,  with  the  assets  of the
partnership  being the assets held by the Trust, the partners of the partnership
being the  Certificate  Owners and the Seller (in its  capacity as  recipient of
distributions  from  the  Reserve  Account),  and the  Notes  being  debt of the
partnership.  However, the proper  characterization of the arrangement involving
the Trust, the Certificates, the Notes, the Seller and the Servicer is not clear
because  there  is no  authority  on  transactions  closely  comparable  to that
contemplated herein.

      A variety of  alternative  characterizations  are  possible.  For example,
because the  Certificates  have certain  features  characteristic  of debt,  the
Certificates  might be  considered  debt of the  Seller or the  Trust.  Any such
characterization  would not result in  materially  adverse tax  consequences  to
Certificate  Owners  as  compared  to the  consequences  from  treatment  of the
Certificates  as equity in a  partnership,  as described  below.  The  following
discussion  assumes  that  the  Certificates  represent  equity  interests  in a
partnership.

      Partnership Taxation.  As a partnership,  the Trust will not be subject to
federal  income  tax.  Rather,  each  Certificate  Owner  will  be  required  to
separately  take into account such holder's  allocated  share of income,  gains,
losses,  deductions  and credits of the Trust.  The Trust's  income will consist
primarily of interest and finance  charges  earned on the  Contracts,  including
appropriate  adjustments for market discount, OID and bond premium, and any gain
upon collection or disposition of Contracts. The Trust's deductions will consist
primarily of interest  accruing  with respect to the Notes,  servicing and other
fees, and losses or deductions upon collection or disposition of Contracts.

      Allocation of Partnership Income,  Expenses and Losses. The tax items of a
partnership are allocable to its partners in accordance with the Code,  Treasury
regulations and the partnership agreement (here, the Trust Agreement and related
documents).  The Trust Agreement will provide, in general,  that the Certificate
Owners will be allocated taxable income of the Trust for each month equal to the
sum of (1) the interest  that accrues on the  Certificates  in  accordance  with
their terms for such month,  including  interest accruing at the rate applicable
to the Certificates for such month and interest on amounts previously due on the
Certificates  but not yet  distributed;  (2) any Trust  income  attributable  to
discount on the Contracts that corresponds to any excess of the principal amount
of the  Certificates  over their initial  issue price;  (3)  prepayment  premium
payable to the Certificate  Owners for such month;  and (4) any other amounts of
income payable to the Certificate Owners for such month. Such allocation will be
reduced  by  any  amortization  by  the  Trust  of  premium  on  Contracts  that
corresponds  to any  excess  of the  issue  price  of  Certificates  over  their
principal amount. All remaining taxable income of the Trust will be allocated to
the Seller. Based on the economic arrangement of the parties,  this approach for
allocating  Trust  income  should  be  permissible  under  applicable   Treasury
regulations, although no assurance can be given that the IRS would not require a
greater amount of income to be allocated to Certificate Owners.  Moreover,  even
under the foregoing  method of allocation,  Certificate  Owners may be allocated
income  equal to the  entire  Certificate  Interest  Rate plus the  other  items
described  above even  though the Trust might not have  sufficient  cash to make
current cash  distributions  of such  amount.  Thus,  cash basis  holders may in
effect be required to report income from the  Certificates  on the accrual basis
and Certificate  Owners may become liable for taxes on Trust income even if they
have not received  cash from the Trust to pay such taxes.  In addition,  because
tax  allocations  and tax  reporting  will be done on a  uniform  basis  for all
Certificate  Owners but  Certificate  Owners may be purchasing  Certificates  at
different times and at different prices,  Certificate  Owners may be required to
report on their tax  returns  taxable  income  that is  greater or less than the
amount reported to them by the Trust.

                                       66

<PAGE>



      All of the  taxable  income  allocated  to a  Certificate  Owner 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 Code.

      Servicing  fees  and  other  expenses  of the  Trust  will  be  separately
allocated to the  Certificate  Owners and the Seller rather than deducted by the
Trust.  To the extent such fees and  expenses are  allocated to the  Certificate
Owners, an individual  taxpayer's share of expenses of the Trust (including fees
to the  Servicer  but  not  interest  expense)  will be  miscellaneous  itemized
deductions  and thus  allowable  as a  deduction  only to the extent that in the
aggregate all such  expenses  exceed two percent of such  individual  taxpayer's
adjusted  gross  income.  Furthermore,   certain  otherwise  allowable  itemized
deductions  will be reduced,  but not by more than 80%, by an amount equal to 3%
of the  individual's  adjusted  gross income in excess of a statutorily  defined
threshold.  Therefore,  any such deductions otherwise allocable to an individual
Certificate  Owner might be disallowed to the individual in whole or in part and
might result in such individual  being taxed on an amount of income that exceeds
the amount of cash actually  distributed to such individual over the life of the
Trust.

      Any net loss of the Trust will be  allocated  first to the Seller and then
to the Certificate  Owners in the priorities set forth in the Trust Agreement to
the extent of their respective adjusted capital accounts.

      The Trust  intends  to make all tax  calculations  relating  to income and
allocations  to  Certificate  Owners on an aggregate  basis.  If the IRS were to
require that such  calculations be made separately for each Contract,  the Trust
might be required to incur additional  expense,  but we believe that there would
not be a material adverse effect on Certificate Owners.

      Discount and Premium.  We believe that the Contracts  were not issued with
OID, and, therefore, the Trust should not have OID income. However, the purchase
price  paid by the  Trust  for the  Contracts  may be  greater  or less than the
remaining principal balance of the Contracts at the time of purchase. If so, the
Contracts will have been acquired at a premium or discount,  as the case may be.
As indicated  above, the Trust will make this calculation on an aggregate basis,
but might be required to recompute it on a Contract-by-Contract basis.

      If the Trust acquires the Contracts at a market  discount or premium,  the
Trust will elect to include any such discount in income  currently as it accrues
over the life of the  Contracts or to offset any such premium  against  interest
income on the Contracts.  As indicated  above, a portion of such market discount
income or premium deduction may be allocated to Certificate Owners.

      The Trust intends to make all tax calculations relating to market discount
income and amortization of premium with respect to the Contracts on an aggregate
basis. If the IRS were to require that such  calculations be made separately for
each Contract,  the Trust might be required to incur additional expense,  but we
believe that there would not be a material adverse effect on Certificate Owners.

      Section 708 Termination.  Under Section 708 of the Code, the Trust will be
deemed to  terminate  for  federal  income  tax  purposes  if 50% or more of the
capital  and  profits  interests  in the  Trust are sold or  exchanged  within a
12-month period. If such a termination  occurs,  the Trust will be considered to
contribute its assets to a new  partnership  and,  immediately  thereafter,  the
terminated  partnership  distributes  interests  in the new  partnership  to the
partners in liquidation of the terminated  partnership,  i.e., the Trust,  which
would not constitute a taxable sale or exchange.  The Trust will not comply with
certain  technical  requirements  that  might  apply  when  such a  constructive
termination  occurs.  As a result,  the  Trust may be  subject  to  certain  tax
penalties  and may incur  additional  expenses  if it is required to comply with
those  requirements.  Furthermore,  the Trust might not be able to comply due to
lack of data.

                                       67

<PAGE>


      Disposition  of  Certificates.  Generally,  capital  gain or loss  will be
recognized  on a sale of  Certificates  in an  amount  equal  to the  difference
between the amount realized and the seller's tax basis in the Certificates sold.
With respect to noncorporate  Certificate  Owners,  capital gain or loss will be
long-term,  if the Certificate  has been held for more than one year.  Long-term
capital gain tax rates provide a reduction as compared with  short-term  capital
gains, which are taxed at ordinary income rates. A Certificate Owner's tax basis
in a  Certificate  will  generally  equal the  holder's  cost  increased  by the
holder's  share of Trust  income  (includible  in income) and  decreased  by any
distributions received with respect to such Certificate.  In addition,  both the
tax basis in the Certificates and the amount realized on a sale of a Certificate
would  include  the  holder's  share of the Notes and other  liabilities  of the
Trust. A holder  acquiring  Certificates at different  prices may be required to
maintain a single aggregate adjusted tax basis in such  Certificates,  and, upon
sale or other  disposition  of some of the  Certificates,  allocate a portion of
such  aggregate  tax basis to the  Certificates  sold rather than  maintaining a
separate tax basis in each Certificate for purposes of computing gain or loss on
a sale of that Certificate.

      Any gain on the sale of a Certificate  attributable  to the holder's share
of  unrecognized  accrued market  discount on the Contracts  would  generally be
treated as  ordinary  income to the  holder  and would give rise to special  tax
reporting requirements.  The Trust does not expect to have any other assets that
would give rise to such special  reporting  requirements.  Thus,  to avoid those
special reporting requirements,  the Trust will elect to include market discount
in income as it accrues.

      If a  Certificate  Owner is required to recognize  an aggregate  amount of
income (not including  income  attributable  to disallowed  itemized  deductions
described  above) over the life of the  Certificates  that exceeds the aggregate
cash distributions with respect thereto, such excess will generally give rise to
a capital loss upon the retirement of the Certificates.

      Allocations Between Transferors and Transferees.  In general,  the Trust's
taxable  income and losses  will be  determined  monthly and the tax items for a
particular  calendar month will be apportioned  among the Certificate  Owners in
proportion to the principal amount of Certificates owned by them as of the close
of the last day of such month. As a result, a holder purchasing Certificates may
be  allocated  tax items  (which  will affect its tax  liability  and tax basis)
attributable to periods before its purchase of the Certificates.

      The use of such a monthly  convention  may not be  permitted  by  existing
regulations.  If a  monthly  convention  is not  allowed  (or  only  applies  to
transfers of less than all of the partner's interest),  taxable income or losses
of the Trust might be reallocated  among the Certificate  Owners.  The Seller is
authorized to revise the Trust's method of allocation  between  transferors  and
transferees to conform to a method permitted by future regulations.

      Section  754  Election.  In the event that a  Certificate  Owner sells its
Certificates at a profit (loss),  the purchasing  Certificate  Owner will have a
higher (lower) basis in the Certificates than the selling Certificate Owner had.
The tax basis of the Trust's  assets will not be adjusted to reflect that higher
(or lower) basis unless the Trust were to file an election  under Section 754 of
the  Code.  In order to avoid  the  administrative  complexities  that  would be
involved in keeping accurate  accounting records, as well as potentially onerous
information reporting requirements,  the Trust will not make this election. As a
result,  Certificate  Owners  might be  allocated a greater or lesser  amount of
Trust income than would be  appropriate  based on their own  purchase  price for
Certificates if a Section 754 election had been made. However,  because any such
increase  in  taxable   income  will  result  in  a  higher  tax  basis  in  the
Certificates,  a lesser  amount of taxable gain (or a higher  taxable loss) will
result upon eventual disposition of the Certificate.

      Administrative Matters. The Owner Trustee is required to keep or have kept
complete  and accurate  books of the Trust.  Such books will be  maintained  for
financial  reporting and tax purposes on an accrual basis and the fiscal year of
the Trust is expected to be the  calendar  year.  The Owner  Trustee will file a
partnership  information  return  (IRS Form 1065) with the IRS for each  taxable
year of the Trust and will report each  Certificate  Owner's  allocable share of
items of Trust  income and expense to holders and the IRS on Schedule  K-1.  The
Trust will provide the Schedule K-1 information to nominees that fail to provide
the Trust with the information  statement described below and such nominees will
be  required  to  forward  such  information  to the  beneficial  owners  of the
Certificates.  Generally, holders must file tax returns that are consistent with
the information  return filed by the Trust or be subject to penalties unless the
holder notifies the IRS of all such inconsistencies.

      Under Section 6031 of the Code,  any person that holds  Certificates  as a
nominee at any time during a calendar year is required to furnish the Trust with
a statement containing certain information on the nominee, the beneficial owners
and the  Certificates so held. Such information  includes (1) the name,  address
and taxpayer  identification number of the nominee and (2) as to each beneficial
owner (A) the name,  address  and  identification  number  of such  person,  (B)
whether such person is a United States person, a tax-exempt  entity or a foreign
government,  an  international  organization,  or any  wholly  owned  agency  or
instrumentality  of either of the  foregoing,  and (C)  certain  information  on
Certificates  that were held, bought or sold on behalf of such person throughout
the year. In addition, brokers and financial institutions that hold Certificates
through a nominee are required to furnish  directly to the Trust  information as
to themselves and their ownership of Certificates.  A clearing agency registered
under  Section  17A of the  Exchange  Act is not  required  to furnish  any such
information  statement to the Trust.  The information  referred to above for any
calendar year must be furnished to the Trust on or before the following  January
31. Nominees,  brokers and financial institutions that fail to provide the Trust
with the information described above may be subject to penalties.

                                       68

<PAGE>


      The Seller will be  designated  as the tax matters  partner in the related
Trust  Agreement  and,  as  such,  will  be  responsible  for  representing  the
Certificate  Owners  in  any  dispute  with  the  IRS.  The  Code  provides  for
administrative  examination  of a  partnership  as if  the  partnership  were  a
separate  and  distinct  taxpayer.  Generally,  the statute of  limitations  for
partnership items does not expire before three years after the date on which the
partnership  information return is filed. Any adverse determination following an
audit of the return of the Trust by the  appropriate  taxing  authorities  could
result in an adjustment of the returns of the  Certificate  Owners,  and,  under
certain  circumstances,  a Certificate  Owner may be precluded  from  separately
litigating a proposed  adjustment to the items of the Trust. An adjustment could
also result in an audit of a  Certificate  Owner's  returns and  adjustments  of
items not related to the income and losses of the Trust.

      Tax Consequences to Foreign  Certificate  Owners.  Interest allocable to a
foreign  Certificate  Owner will not qualify  for the  exemption  for  portfolio
interest under Section 871(h) of the Code,  because the Contracts will not be in
"registered form" as that term is defined in applicable Treasury regulations. As
a  result,   foreign  Certificate  Owners  will  be  subject  to  United  States
withholding tax on their allocable share of interest or OID  attributable to the
underlying  Contracts,  whether or not the interest or OID is distributed,  at a
rate of 30 percent,  unless  reduced or  eliminated  pursuant  to an  applicable
treaty or unless the Certificate Owner holds the Certificates in connection with
the conduct of a U.S.  trade or business.  Foreign  Certificate  Owners  holding
Certificates  in connection with the conduct of a U.S. trade or business will be
subject to federal  income tax  withholding  at regular  rates (35% for  foreign
holders  taxable  as  corporations  and 39.6% for all  other  foreign  holders).
Potential  investors who are not United States  persons should consult their own
tax advisors regarding the specific tax consequences of owning a Certificate.

      Backup  Withholding.  Distributions  made on the Certificates and proceeds
from the sale of the Certificates will be subject to a "backup"  withholding tax
of 31% if, in  general,  the  Certificate  Owner  fails to comply  with  certain
identification  procedures,  unless  the  holder  is an exempt  recipient  under
applicable provisions of the Code.

      The  federal  income tax  discussions  set forth  above are  included  for
general  information  only and may not be applicable  depending  upon a Security
Owner's  particular tax situation.  Prospective  purchasers should consult their
tax advisors with respect to the tax consequences to them of acquiring,  holding
and disposing of Notes or  Certificates,  including the tax  consequences  under
state, local,  foreign and other tax laws and the possible effects of changes in
federal or other tax laws.

                                       69

<PAGE>


ERISA CONSIDERATIONS

      The Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
and  Section  4975 of the Code,  impose  certain  restrictions  on (i)  employee
benefit  plans (as defined in Section 3(3) of ERISA) that are subject to Title I
of ERISA,  (ii) plans (as  defined in Section  4975(e)(1)  of the Code) that are
subject to Section 4975 of the Code, including,  without limitation,  individual
retirement  accounts or Keogh plans,  (iii)  entities  whose  underlying  assets
include  plan  assets  by  reason  of a  plan's  investment  in  such  entities,
including, without limitation, insurance company general accounts, (each of (i),
(ii) and (iii),  a "Benefit  Plan") and (iv) persons who have certain  specified
relationships   to  Benefit  Plans   ("Parties  in  Interest"  under  ERISA  and
"Disqualified Persons" under the Code). Moreover,  based on the reasoning of the
United  States  Supreme Court in John Hancock Mut. Life Ins. Co. v. Harris Trust
and Sav. Bank, 114 S. Ct. 517 (1993), an insurance company's general account may
be deemed to  include  assets of the  Benefit  Plans  investing  in the  general
account (e.g., through the purchase of an annuity contract),  and such insurance
company  might be treated as a Party in Interest or a  Disqualified  Person with
respect  to a Benefit  Plan by virtue of such  investment.  ERISA  also  imposes
certain duties on persons who are fiduciaries of Benefit Plans subject to ERISA,
and ERISA and Section 4975 of the Code prohibit certain  transactions  between a
Benefit  Plan and Parties in Interest or  Disqualified  Persons  with respect to
such Benefit  Plan.  Violations  of these rules may result in the  imposition of
excise taxes and other penalties and liabilities under ERISA and the Code.

      Certain employee benefit plans, such as foreign plans,  governmental plans
(as defined in Section  3(32) of ERISA) and certain  church plans (as defined in
Section  3(33)  of  ERISA),  are  not  subject  to the  restrictions  of  ERISA.
Accordingly,  assets  of  such  plans  may  be  invested  in  the  Notes  or the
Certificates  without  regard  to  the  ERISA  restrictions  described  in  this
prospectus,  subject to the provisions of any other applicable federal and state
law. It should be noted,  however,  that any governmental or church plan that is
qualified and exempt from taxation under Sections  401(a) and 501(a) of the Code
is subject to the prohibited  transaction  rules set forth in Section 503 of the
Code.

Special Considerations for Benefit Plans

      The United States Department of Labor ("DOL") has issued a regulation,  29
C.F.R.  Section  2510.3-101  (the  "Plan  Asset  Regulation"),   concerning  the
definition of what  constitutes the assets of a Benefit Plan with respect to the
Benefit   Plan's   investment  in  an  entity  for  purposes  of  the  fiduciary
responsibility  provisions  of Title I of ERISA  and  Section  4975 of the Code.
Under the Plan  Asset  Regulation,  the  underlying  assets  and  properties  of
corporations, partnerships, trusts and certain other entities in which a Benefit
Plan makes an "equity  interest"  investment could be deemed to be assets of the
investing  Benefit Plan under certain  circumstances  unless various  exceptions
apply.  An "equity  interest" is defined  under the Plan Asset  Regulation as an
interest  other  than  an  instrument  that is  treated  as  indebtedness  under
applicable local law and which has no substantial equity features.

      Investments  in the Notes.  The Seller  believes  that the Notes should be
treated as indebtedness  without substantial equity features for purposes of the
Plan Asset Regulation.  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 Trust, the Owner Trustee,  the Indenture Trustee,  any holder
of the Certificates or any of their respective affiliates, is or becomes a Party
in Interest or a Disqualified  Person with respect to such Benefit Plan. In such
case,  certain  exemptions  from  the  prohibited  transaction  rules  could  be
applicable depending on the type and circumstances of the Benefit Plan fiduciary
making  the  decision  to  invest  in any of the  Notes.  Included  among  these
exemptions are: Prohibited  Transaction Class Exemption ("PTCE") 90-1, regarding
investments by insurance company pooled separate accounts; PTCE 91-38, regarding
investments  by  bank  collective   investment  funds;  PTCE  84-14,   regarding
transactions  effected by "qualified  professional asset managers";  PTCE 95-60,
regarding  investments by insurance  company general  accounts;  and PTCE 96-23,
regarding  investments  effected by in-house asset managers.  A violation of the
prohibited  transaction  rules may result in the imposition of an excise tax and
other  liabilities  under  ERISA and the Code  unless one or more  statutory  or
administrative exemptions is available.

      Investments in the Certificates. The Seller believes that the Certificates
should be treated as equity interests for purposes of the Plan Asset Regulation.
Accordingly, if Benefit Plans were permitted to purchase Certificates, the Trust
could be deemed to hold plan assets, unless one of the exceptions under the Plan
Asset  Regulation  were  applicable  to  the  Certificates  and  the  Trust.  If
Certificates  were  acquired and held by a Benefit Plan (or were  acquired  with
plan  assets of a Benefit  Plan) and the assets of the Trust  were  deemed to be
plan  assets of such  Benefit  Plan  under the Plan  Asset  Regulation,  certain
transactions  involving  the  Trust  could be  deemed  to  constitute  direct or
indirect prohibited  transactions under Section 406 of ERISA and Section 4975 of
the Code with  respect  to such  Benefit  Plan,  unless  exemptive  relief  were
available.  Because of the potential  prohibited  transactions  issues described
above,  Certificates may not be purchased or held by or on behalf of any Benefit
Plan or any person  investing plan assets of any Benefit Plan. Each  Certificate
Owner,  by its acceptance of a Certificate,  will be deemed to have  represented
and warranted that it is not a Benefit Plan and that it is not  purchasing  such
Certificate  on behalf of or with plan assets of any Benefit Plan.  Furthermore,
purchasers of  Certificates  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 Mut. Life Ins. Co. v.
Harris Trust and Sav. 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 John  Hancock  decision
affects their ability to purchase the Certificates.


                                       70

<PAGE>


      A Benefit Plan fiduciary considering the purchase of Notes or Certificates
should consult its tax and/or legal advisors regarding whether the assets of the
Trust would be considered plan assets,  the possibility of exemptive relief from
the  prohibited   transaction   rules  and  other  issues  and  their  potential
consequences.

Special Considerations Applicable to Insurance Company General Accounts

      The Small  Business Job Protection Act of 1996 added new Section 401(c) of
ERISA relating to the status of the assets of insurance company general accounts
under ERISA and Section  4975 of the Code.  Pursuant to Section  401(c),  DOL is
required to issue final  regulations  (the "General Account  Regulations")  with
respect to  insurance  policies  issued on or before  December 31, 1998 that are
supported by an insurer's general account.  The General Account  Regulations are
to provide guidance on which assets held by the insurer constitute "plan assets"
for purposes of the  fiduciary  responsibility  provisions  of ERISA and Section
4975 of the Code.  Section  401(c)  also  provides  that,  except in the case of
avoidance  of  the  General  Account  Regulations  and  actions  brought  by the
Secretary of Labor  relating to various  breaches of fiduciary  duties that also
constitute  breaches of state or federal criminal law, until the date that is 18
months after the General  Account  Regulations  become final, no liability under
the fiduciary responsibility and prohibited transactions provisions of ERISA and
Section  4975 of the Code may  result on the basis of a claim that the assets of
the general  account of an insurance  company  constitute the plan assets of any
Benefit Plan. The plan asset status of insurance  company  separate  accounts is
unaffected by new Section 401(c) of ERISA,  and separate account assets continue
to be treated as the plan  assets of any Plan  invested  in a separate  account.
Benefit  Plan  investors  considering  the purchase of any Notes on behalf of an
insurance company general account should consult their legal advisors  regarding
the effect of the General Account Regulations on such purchase.

      As of the date of this  prospectus,  DOL has issued  proposed  regulations
under Section 401(c).  You should note that if the General  Account  Regulations
are adopted  substantially  in the form in which  proposed,  the General Account
Regulations may not exempt the assets of insurance company general accounts from
treatment  as "plan  assets"  after  December  31,  1998.  The  General  Account
Regulations   should  not,  however,   adversely  affect  the  applicability  of
Prohibited  Transaction  Class  Exemption  95-60,  60 Fed. Reg.  35925 (July 12,
1995), which exempts various  transactions  involving  insurance company general
accounts.

General Investment Considerations

      Prior to making an investment in the Notes,  prospective investors who are
Benefit Plan investors  should consult with their legal advisors  concerning the
impact  of ERISA  and the Code  and the  potential  consequences  of  making  an
investment  in any  of the  Notes  with  respect  to  such  investors'  specific
circumstances.  Moreover,  each Benefit Plan fiduciary should take into account,
among other considerations,  whether the fiduciary has the authority to make the
investment;  the  composition  of the Benefit  Plan's  portfolio with respect to
diversification by type of asset; the Benefit Plan's funding objectives; the tax
effects of the investment;  and whether under the general fiduciary standards of
investment  prudence and  diversification  an  investment in any of 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.

                                       71

<PAGE>



                                  UNDERWRITING

      Under  the  terms  and  subject  to  the   conditions  set  forth  in  the
underwriting agreement for the sale of the Offered Securities, dated , 1999, the
Seller  has  agreed  to sell  and  each of the  underwriters  named  below  (the
"Underwriters")  has severally  agreed to purchase the  principal  amount of the
Offered Securities set forth below opposite its name:

                          Class A-1    Class A-2   Class A-3   Class A-4
                            Notes        Notes       Notes       Notes     Total
                            -----        -----       -----       -----     -----
Bank of America
Securities LLC..........

First Union Capital
Markets Corp............

Goldman, Sachs & Co.....


                          Certificates
                          ------------
Bank of America
Securities LLC..........

      In the underwriting  agreement,  the Underwriters have agreed,  subject to
the terms and  conditions  set forth  therein,  to  purchase  all of the Offered
Securities.

      The Underwriters  propose to offer part of the Offered Securities directly
to you at the prices set forth on the cover page of this  prospectus and part to
certain  dealers at a price that  represents a concession  not in excess of    %
of the denominations  of the Class A-1 Notes,     % of the  denominations of the
Class A-2 Notes,    % of the denominations of the Class A-3 Notes,    %  of  the
denominations of the  Class  A-4  Notes or     % of the denominations of the
Certificates.  The  Underwriters  may  allow  and such  dealers  may  reallow  a
concession not in excess of   % of the denominations of the Class A-1 Notes,   %
of the  denominations of the Class A-2 Notes,     % of the  denominations of the
Class A-3  Notes,    % of  the  denominations  of  the  Class  A-4  Notes  or  %
of  the denominations of the Certificates.

      The  Originator  and the Seller have agreed to indemnify the  Underwriters
against certain liabilities,  including  liabilities under the Securities Act of
1933, as amended.

      The Underwriters  tell us that they intend to make a market in the Offered
Securities,  as permitted  by  applicable  laws and  regulations.  However,  the
Underwriters  are not obligated to make a market in the Offered  Securities  and
any  market-making in the Offered  Securities may be discontinued at any time in
the sole  discretion  of the  Underwriters.  Accordingly,  we give no assurances
regarding the liquidity of, or trading markets for, the Offered Securities.

      Until the distribution of the Offered  Securities is completed,  the rules
of the SEC may limit the ability of the  Underwriters  and certain selling group
members to bid for and purchase the Offered Securities. As an exception to these
rules, the Underwriters are permitted to engage in over-allotment  transactions,
stabilizing transactions,  syndicate covering transactions and penalty bids with
respect to the Offered  Securities  in  accordance  with  Regulation M under the
Exchange Act.

      Over-allotment  transactions  involve  syndicate  sales in  excess  of the
offering size, which create syndicate short positions.  Stabilizing transactions
permit bids to purchase the Offered  Securities as long as the stabilizing  bids
do not exceed a  specified  maximum.  Syndicate  covering  transactions  involve
purchases of the Offered  Securities  in the open market after the  distribution
has been completed in order to cover  syndicate  short  positions.  Penalty bids
permit the Underwriters to reclaim a selling  concession from a syndicate member
when  the  Offered  Securities  originally  sold by such  syndicate  member  are
purchased in a syndicate covering transaction.

                                       72

<PAGE>



      Such  over-allotment  transactions,  stabilizing  transactions,  syndicate
covering  transactions  and  penalty  bids may cause the  prices of the  Offered
Securities  to be higher  than they would  otherwise  be in the  absence of such
transactions.  None of the  Originator,  the  Seller,  the  Trust nor any of the
Underwriters  makes any  representation  or  prediction  as to the  direction or
magnitude of any effect that the  transactions  described  above may have on the
price of the  Offered  Securities.  In  addition,  none of the  Originator,  the
Seller,  the  Trust  nor  any of the  Underwriters  represents  that  any of the
Underwriters  will engage in any such  transactions  or that such  transactions,
once commenced, will not be discontinued without notice.

      In the ordinary course of their  businesses,  the  Underwriters  and their
affiliates  have  engaged and may in the future  engage in  investment  banking,
commercial  banking and other  advisory  or  commercial  relationships  with the
Originator, the Seller and their affiliates.

      The  Seller  will  receive  proceeds  of $        from  the  sale  of  the
 Notes (representing approximately    % of the principal amount of  the  Notes)
after paying the  underwriting  discount of $       (representing  approximately
    %  of the principal amount of the Notes). The Seller will receive proceeds
of $        from the sale of the Certificates  (representing  approximately    %
of  the  principal  amount  of the Certificates)  after paying  the underwriting
discount  of  $       (representing approximately    % of  the principal  amount
of  the Certificates).  Additional offering expenses are estimated to be $     .

                                  LEGAL MATTERS

      Certain legal matters  relating to the Offered  Securities  will be passed
upon for the Seller by McGuire, Woods, Battle & Boothe LLP, Richmond,  Virginia,
and for the Underwriters by Skadden,  Arps, Slate, Meagher & Flom LLP, New York,
New York.  Certain federal income tax  consequences  with respect to the Offered
Securities will be passed upon for the Seller by McGuire, Woods, Battle & Boothe
LLP.

                                    [EXPERTS]

      [TO BE ADDED]

                       WHERE YOU CAN FIND MORE INFORMATION

      The Seller,  as originator of the Trust,  filed a  registration  statement
relating to the Notes and the Certificates with the SEC. This prospectus is part
of  the  registration   statement,   but  the  registration  statement  includes
additional information about the Notes and the Certificates.

      The Servicer will file with the SEC all required  periodic and special SEC
reports  and  other  information  about  the  Trust.  You may  read and copy any
reports,  statements or other  information we file at the SEC's public reference
room at 450 Fifth Street, N.W.,  Washington,  D.C. 20549. You can request copies
of these  documents,  upon payment of a duplicating  fee, by writing to the SEC.
Please call the SEC at (800)SEC-0330 for further information on the operation of
the public  reference  room. Our SEC filings are also available to the public on
the SEC Internet site (http://www.sec.gov).

      The SEC  allows us to  "incorporate  by  reference"  information  that the
Seller  files  with it,  which  means that the  Seller  can  disclose  important
information  to you  by  referring  you  to  those  documents.  The  information
incorporated  by  reference  is  considered  to  be  part  of  this  prospectus.
Information that the Seller files later with the SEC which we have  incorporated
by reference will  automatically  update the information in this prospectus.  In
all cases, you should rely on the later  information over different  information
included in this  prospectus.  We  incorporate  by reference any future  annual,
monthly  and  special  SEC  reports,  proxy  materials  and all other  documents
required pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act filed
by or on behalf of the Trust until we  terminate  the  offering of the Notes and
the Certificates.

      As a recipient of this prospectus,  you may request a copy of any document
we  incorporate  by  reference,  except  exhibits to the  documents,  unless the
exhibits are  specifically  incorporated by reference,  at no cost by writing or
calling:  CarMax Auto  Superstores,  Inc., c/o Circuit City Stores,  Inc.,  9954
Mayland  Drive,  Richmond,   Virginia  23233,  Attention:   Treasury  Department
(telephone: (804) 527-4000).


                                       73

<PAGE>

                            INDEX OF PRINCIPAL TERMS

      We have listed below the terms used in this prospectus and the pages where
definitions of those terms can be found.

                                             Page
                                             ----
ABS...........................................23
Acceleration Date.............................46
Administration Agreement......................55
Administrator.................................55
Approved Rating...............................41
Available Funds...............................42
Benefit Plan..................................70
Cede..........................................37
Cedelbank.....................................39
Cedelbank Participants........................39
Certificate Balance...........................12
Certificate Interest Rate.....................36
Certificate Owners............................66
Certificate Payment Account...................41
Certificate Pool .............................31
Certificateholders............................36
Certificates..................................12
Class A-1 Notes...............................12
Class A-1 Rate................................34
Class A-2 Notes...............................12
Class A-2 Rate................................34
Class A-3 Notes...............................12
Class A-3 Rate................................34
Class A-4 Notes...............................12
Class A-4 Rate................................34
Closing Date..................................12
Code..........................................63
Collection Account............................41
Collection Period.............................42
Contract Pool.................................12
Contracts.....................................12
Cooperative...................................39
Cutoff Date...................................12
Defaulted Contract............................45
Deficiency Amount.............................49
Definitive Securities.........................40
Depositaries..................................37
Determination Date............................43
Disqualified Persons..........................70
DOL...........................................70
DTC...........................................37
DTC Participants..............................37
Due Date......................................14
Eligible Deposit Account......................41
Eligible Institution..........................42
Eligible Investments..........................41
ERISA.........................................70
Euroclear.....................................39
Euroclear Operator............................39
Euroclear Participants........................39
Euroclear System..............................39
Exchange Act..................................37
Final Scheduled Payment Date..................56
Financed Vehicles.............................13
FNAC..........................................14
Foreign Person................................65
FTC Rule................................. ....61
General Account Regulations...................71
Global Securities.............................76
Indenture.....................................12
Indenture Trustee.............................12
Indirect Participants.........................37
Individual Contract Yield Supplement Amount...44
Insolvency Laws...............................33
[Insurance Agreement].........................49
[Insurance Payment Amount]....................43
[Insurance Premium]...........................43
[Insurer].....................................49
[Insurer Default].............................50
Interest Accrual Period.......................34
Interest Rate Deficiency......................44
IRS.................................... ......63
Monthly Certificate Interest..................36
Monthly Certificate Principal.................36
Monthly Note Interest.........................34
Monthly Note Principal........................35
Monthly Servicing Fee.........................56
Moody's.......................................12
Note Balance..................................12
Note Interest Rate............................34
Note Owners...................................63
Note Payment Account..........................41
Note Pool Factor..............................31
Noteholders...................................33
Notes.........................................12
Offered Securities............................12
OID...........................................63
Opinion of Counsel............................54
Optional Sale.................................59
Originator.................................12,32
Owner Trustee.................................12
Parties in Interest...........................70
Payment Date..................................33
Plan Asset Regulation.........................70
[Policy]......................................49
[Policy Claim Amount].........................49
Pool Balance..................................12
Preference Amount.............................49
Prepayable Obligation.........................63
Prepayment Assumption.........................63
Projected Yield Supplement Amount.............44
PTCE..........................................70
Purchase Agreement............................12
Purchase Amount...............................56
Purchased Contract............................55
Qualified Substitute Arrangement..............44
Rating Agencies...............................41
Record Date...................................33
Registered Lienholder.........................23
Required Payment Amount.......................43
Required Reserve Account Amount...............43
Required Yield Supplement Account Amount......44
Reserve Account...............................43
Sale and Servicing Agreement..................12
SEC...........................................37
Security Holder...............................37
Security Owners...............................37
Seller.....................................12,33

                                       74

<PAGE>




                                             Page
                                             ----
Servicer......................................12
Servicing Fee Rate............................56
Simple Interest Contracts.....................15
Special Tax Counsel...........................63
Specified Credit Enhancement Amount...........35
Standard & Poor's.............................12
Supplemental Note Principal...................35
Terms and Conditions..........................39
Transaction Documents.........................52
Transfer and Servicing Agreements.............55
Trust.........................................12
Trust Agreement...............................12
UCC...........................................59
Underwriters..................................72
U.S. Person...................................78
Yield Supplement Account......................44
Yield Supplement Amount.......................44
Yield Supplement Letter of Credit  ...........44

                                       75

<PAGE>

                                                                         ANNEX A


                        GLOBAL CLEARANCE, SETTLEMENT AND
                          TAX DOCUMENTATION PROCEDURES

      Except in certain  limited  circumstances,  the  globally-offered  Offered
Securities  (the  "Global  Securities")  to be issued  from time to time will be
available only in book-entry form.  Investors in the Global  Securities may hold
such Global Securities  through any of DTC,  Cedelbank or Euroclear.  The Global
Securities will be tradeable as home market instruments in both the European and
U.S. domestic markets.  Initial  settlement and all secondary trades will settle
in same-day funds.

      Secondary  market trading  between  investors  holding  Global  Securities
through  Cedelbank  and  Euroclear  will be  conducted  in the  ordinary  way in
accordance  with their normal rules and operating  procedures  and in accordance
with conventional eurobond practice (i.e., seven calendar day settlement).

      Secondary  market trading  between  investors  holding  Global  Securities
through DTC will be conducted  according to the rules and procedures  applicable
to U.S. corporate debt obligations.

      Secondary  cross-market  trading  between  Cedelbank or Euroclear  and DTC
Participants    holding    Offered    Securities   will   be   effected   on   a
delivery-against-payment  basis through the respective Depositaries of Cedelbank
and Euroclear (in such capacity) and as DTC Participants.

      Non-U.S.  holders  (as  described  below) of Global  Securities  will be
subject  to  U.S.   withholding   taxes   unless  such  holders  meet  certain
requirements  and deliver  appropriate  U.S. tax  documents to the  securities
clearing organizations or their participants.

Initial Settlement

      All Global  Securities  will be held in book-entry form by DTC in the name
of Cede as nominee of DTC. Investors' interests in the Global Securities will be
represented through financial  institutions acting on their behalf as direct and
indirect  participants  in DTC. As a result,  Cedelbank and Euroclear  will hold
positions on behalf of their participants through their respective Depositaries,
which in turn will hold such positions in accounts as DTC Participants.

      Investors electing to hold their Global Securities through DTC will follow
the settlement practices applicable to U.S. corporate debt obligations. Investor
securities custody accounts will be credited with their holdings against payment
in same-day funds on the settlement date.

      Investors  electing to hold their Global  Securities  through Cedelbank or
Euroclear  accounts  will  follow  the  settlement   procedures   applicable  to
conventional  eurobonds,  except that there will be no temporary global security
and no "lock-up" or distribution  compliance  period.  Global Securities will be
credited to the  securities  custody  accounts on the  settlement  date  against
payment in same-day funds.

Secondary Market Trading

      Since the purchaser  determines the place of delivery,  it is important to
establish  at the time of the trade  where  both the  purchaser's  and  seller's
accounts are located to ensure that  settlement can be made on the desired value
date.

      Trading  between DTC  Participants.  Secondary  market trading between DTC
Participants will be settled using the procedures applicable to U.S.
corporate debt obligations in same-day funds.

      Trading between Cedelbank and/or Euroclear Participants.  Secondary market
trading between Cedelbank Participants or Euroclear Participants will be settled
using the procedures applicable to conventional eurobonds in same-day funds.

                                       76

<PAGE>



      Trading  between DTC seller and  Cedelbank  or Euroclear  purchaser.  When
Global Securities are to be transferred from the account of a DTC Participant to
the account of a Cedelbank Participant or a Euroclear Participant, the purchaser
will send instructions to Cedelbank or Euroclear through a Cedelbank Participant
or  Euroclear  Participant  at least  one  business  day  prior  to  settlement.
Cedelbank or Euroclear  will instruct the  respective  depositary to receive the
Global Securities against payment.  Payment will include interest accrued on the
Global  Securities  from and  including  the  last  coupon  payment  date to and
excluding the settlement date (on the basis of actual days elapsed and a 360-day
year).  Payment  will  then  be  made by the  respective  Depositary  to the DTC
Participant's   account  against  delivery  of  the  Global  Securities.   After
settlement has been  completed,  the Global  Securities  will be credited to the
respective  clearing system and by the clearing  system,  in accordance with its
usual  procedures,  to the Cedelbank  Participant's  or Euroclear  Participant's
account.  The Global  Securities credit will appear the next day (European time)
and the cash  debit  will be  back-valued  to,  and the  interest  on the Global
Securities  will accrue from,  the value date (which would be the  preceding day
when  settlement  occurred in New York).  If  settlement is not completed on the
intended  value date (i.e.,  the trade fails),  the Cedelbank or Euroclear  cash
debit will be valued instead as of the actual settlement date.

      Cedelbank  Participants  and  Euroclear  Participants  will  need  to make
available  to the  respective  clearing  systems the funds  necessary to process
same-day funds settlement.  The most direct means of doing so is to pre-position
funds for settlement,  either from cash on hand or existing lines of credit,  as
they would for any settlement  occurring  within  Cedelbank or Euroclear.  Under
this approach,  they may take on credit exposure to Cedelbank or Euroclear until
the Global Securities are credited to their accounts one day later.

      As an alternative, if Cedelbank or Euroclear has extended a line of credit
to them,  Cedelbank  Participants  or  Euroclear  Participants  can elect not to
pre-position  funds and  allow  that  credit  line to be drawn  upon to  finance
settlement.   Under  this   procedure,   Cedelbank   Participants  or  Euroclear
Participants  purchasing Global Securities would incur overdraft charges for one
day,  assuming  they  cleared  the  overdraft  when the Global  Securities  were
credited to their accounts.  However,  interest on the Global  Securities  would
accrue from the value date.  Therefore,  in many cases the investment  income on
the Global Securities earned during the one-day period may substantially  reduce
or offset the amount of such overdraft charges, although this result will depend
on each Cedelbank  Participant's or Euroclear  Participant's  particular cost of
funds.

      Since the settlement is taking place during New York business  hours,  DTC
Participants can employ their usual procedures for sending Global  Securities to
the respective Depositary for the benefit of Cedelbank Participants or Euroclear
Participants.  The sale  proceeds  will be  available  to the DTC  seller on the
settlement date. Thus, to the DTC Participant,  a cross-market  transaction will
settle no differently than a trade between two DTC Participants.

      Trading between  Cedelbank or Euroclear  seller and DTC purchaser.  Due to
time zone  differences  in their favor,  Cedelbank  Participants  and  Euroclear
Participants  may employ their  customary  procedures for  transactions in which
Global  Securities  are to be transferred  by the  respective  clearing  system,
through the respective  Depositary,  to a DTC Participant.  The seller will send
instructions  to  Cedelbank  or  Euroclear  through a Cedelbank  Participant  or
Euroclear  Participant at least one business day prior to  settlement.  In these
cases,  Cedelbank  or Euroclear  will  instruct the  respective  Depositary,  as
appropriate,  to deliver the Global Securities to the DTC Participant's  account
against payment.  Payment will include interest accrued on the Global Securities
from and including the last coupon  payment date to and excluding the settlement
date (on the basis of actual days elapsed and a 360-day year).  The payment will
then be reflected in the account of the Cedelbank  Participant  or the Euroclear
Participant the following day, and receipt of the cash proceeds in the Cedelbank
Participant's  or Euroclear  Participant's  account would be  back-valued to the
value date (which would be the preceding  day, when  settlement  occurred in New
York). Should the Cedelbank  Participant or Euroclear Participant have a line of
credit  with  its  respective  clearing  system  and  elect  to be in  debit  in
anticipation of receipt of the sale proceeds in its account,  the back-valuation
will  extinguish any overdraft  charges  incurred over that one-day  period.  If
settlement is not completed on the intended  value date (i.e.  the trade fails),
receipt  of the  cash  proceeds  in the  Cedelbank  Participant's  or  Euroclear
Participant's account would instead be valued as of the actual settlement date.

      Finally,  day traders that use  Cedelbank or Euroclear  and that  purchase
Global  Securities from DTC Participants for delivery to Cedelbank  Participants
or Euroclear Participants should note that these trades would automatically fail
on the sale side unless affirmative action were taken. At least three techniques
should be readily available to eliminate this potential problem:

      (1)  borrowing  through  Cedelbank  or  Euroclear  for one day  (until the
purchase  side of the day trade is  reflected  in their  Cedelbank  or Euroclear
accounts) in accordance with the clearing system's customary procedures;

      (2) borrowing the Global  Securities in the U.S. from a DTC Participant no
later than one day prior to settlement,  which would give the Global  Securities
sufficient  time to be  reflected in their  Cedelbank  or Euroclear  accounts in
order to settle the sale side of the trade; or

      (3)  staggering the value dates for the buy and sell sides of the trade so
that the value date for the purchase  from the DTC  Participant  is at least one
day  prior  to the  value  date  for the sale to the  Cedelbank  Participant  or
Euroclear Participant.


                                       77

<PAGE>



Certain U.S. Federal Income Tax Documentation Requirements

      A  beneficial  owner  of  Global  Securities  holding  securities  through
Cedelbank or Euroclear (or through DTC if the holder has an address  outside the
U.S.) will be subject to the 30% U.S.  withholding tax that generally applies to
payments of interest  (including  original  issue  discount) or registered  debt
issued by U.S. Persons unless (i) each clearing system,  bank or other financial
institution that holds customers' securities in the ordinary course of its trade
or business in the chain of intermediaries between such beneficial owner and the
U.S.  entity  required to withhold tax complies  with  applicable  certification
requirements  and (ii) such beneficial owner takes one of the following steps to
obtain an exemption or reduced tax rate:

      Exemption for non-U.S.  Persons (Form W-8).  Beneficial  owners of Offered
Securities  that are non-U.S.  Persons can obtain a complete  exemption from the
withholding tax by filing a signed Form W-8 (Certificate of Foreign Status).  If
the information  shown on Form W-8 changes,  a new Form W-8 must be filed within
30 days of such change.

      Exemption for non-U.S.  Persons with  effectively  connected  income (Form
4224). A non-U.S. Person,  including a non-U.S.  corporation or bank with a U.S.
branch, for which the interest income is effectively  connected with its conduct
of a trade or business in the United  States,  can obtain an exemption  from the
withholding tax by filing Form 4224 (Exemption from Withholding of Tax on Income
Effectively  Connected  with the  Conduct of a Trade or  Business  in the United
States).

      Exemption  or  reduced  rate  for  non-U.S.  Persons  resident  in  treaty
countries (Form 1001).  Non-U.S.  Persons that are Security Owners residing in a
country that has a tax treaty with the United  States can obtain an exemption or
reduced tax rate (depending on the treaty terms) by filing Form 1001 (Ownership,
Exemption  or  Reduced  Rate  Certificate).  If the treaty  provides  only for a
reduced  rate,  withholding  tax will be imposed  at that rate  unless the filer
alternatively  files Form W-8. Form 1001 may be filed by the beneficial owner or
his agent.

      Exemption  for  U.S.  Person  (Form  W-9).  U.S.  Persons  can  obtain a
complete  exemption  from the  withholding  tax by  filing  Form W-9  (Payer's
Request for Taxpayer Identification Number and Certification).

      U.S.  Federal Income Tax Reporting  Procedure.  The beneficial  owner of a
Global Security or, in the case of a Form 1001 or a Form 4224 filer,  his agent,
files by submitting  the  appropriate  form to the person  through whom it holds
(the clearing  agency,  in the case of persons holding  directly on the books of
the clearing  agency).  Form W-8 and Form 1001 are effective for three  calendar
years and Form 4224 is effective for one calendar year.

      The term  "U.S.  Person"  means (i) a citizen  or  resident  of the United
States,  (ii) a corporation,  partnership or other entity  organized in or under
the laws of the United States or any political  subdivision  thereof or (iii) an
estate  or trust the  income of which is  includible  in gross  income  for U.S.
federal  income tax purposes,  regardless  of its source.  This summary does not
deal  with all  aspects  of U.S.  federal  income  tax  withholding  that may be
relevant to foreign holders of the Global  Securities.  Investors are advised to
consult their own tax advisors for specific tax advice  concerning their holding
and disposing of the Global Securities.


                                       78

<PAGE>

                                 $
                         CarMax Auto Owner Trust 1999-1



                          CarMax Auto Receivables LLC
                                     Seller

                          CarMax Auto Superstores, Inc.
                                    Servicer



                     $       % Class A-1 Asset-Backed Notes
                     $       % Class A-2 Asset-Backed Notes
                     $       % Class A-3 Asset-Backed Notes
                     $       % Class A-4 Asset-Backed Notes
                       $     % Asset-Backed Certificates



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

                                   Prospectus
                               Dated       , 1999

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




                            Underwriters of the Notes

Banc of America Securities LLC
                            First Union Capital Markets
                                                          Goldman, Sachs & Co.


                         Underwriter of the Certificates

                         Banc of America Securities LLC



You should rely only on the  information  contained or incorporated by reference
in this prospectus. We have not authorized anyone to provide you with additional
or different  information.  We are not offering the notes or the certificates in
any state in which the offer is not permitted.

We do not claim the accuracy of the  information  in this  prospectus  as of any
date other than the date stated on its cover.

Dealers will deliver a prospectus  when acting as  underwriters of the notes and
the certificates and with respect to their unsold  allotments or  subscriptions.
In addition,  all dealers selling the notes and the certificates  will deliver a
prospectus until           , 1999.


<PAGE>

                                    PART II


Item 14.  Other Expenses of Issuance and Distribution

      The following is an itemized list of the estimated expenses to be incurred
in connection with the offering of the securities being offered  hereunder other
than underwriting discounts and commissions.


 SEC Registration Fee......................        $  *
 Printing and Engraving....................           *
 Owner Trustee Fees........................           *
 Indenture Trustee Fees....................           *
 Legal Fees and Expenses...................           *
 Blue Sky Fees and Expenses................           *
 Accountants' Fees and Expenses............           *
 Rating Agency Fees........................           *
 Miscellaneous Fees                                   *
 Total ....................................        $  *
                                                 -------------

 ------------------
 * To be added by amendment.
 All fees and expenses other than the SEC Registration Fee are estimated.

Item 15.  Indemnification of Directors and Officers

      The laws of the Commonwealth of Virginia  pursuant to which the Registrant
is organized  permit it to indemnify  its manager and officers  against  certain
liabilities.  The Articles of  Organization  of the  Registrant  provide for the
indemnification  of each  manager and officer  (including  former  managers  and
officers and each person who may have served at the request of the Registrant as
a director, manager or officer of any other legal entity and, in all such cases,
his or her heirs,  executors and administrators)  against liabilities (including
expenses)  reasonably  incurred by him or her in  connection  with any actual or
threatened action,  suit or proceeding to which he or she may be made a party by
reason of his or her being or having been a director,  manager or officer of the
Registrant,  except in relation to any action, suit or proceeding in which he or
she has  been  adjudged  liable  because  of  willful  misconduct  or a  knowing
violation of the criminal law.

      The  Registrant's  officers are covered by officer's  liability  insurance
policies.  Within  the limits of their  coverage,  the  policies  insure (1) the
officers of the Registrant  against certain losses resulting from claims against
them in their  capacity as manager  and  officers to the extent that such losses
are not  indemnified by the Registrant and (2) the Registrant to the extent that
it  indemnifies  officers  for  losses  as  permitted  under  the  laws  of  the
Commonwealth of Virginia.

      In the  Underwriting  Agreement,  a proposed  form of which is attached as
Exhibit 1.1 hereto,  the  Underwriters  will agree to  indemnify,  under certain
conditions, the Registrant, its manager, certain of its officers and persons who
control the Registrant  within the meaning of the Securities Act against certain
liabilities.

Item 16.  Exhibits and Financial Statements


                                      II-1

<PAGE>



(a)   Exhibits]

        1.1     --     Form of Underwriting Agreement.*
        3.1     --     Articles of Organization.*
        3.2     --     Limited Liability Company Operating Agreement.*
        4.1     --     Form  of  Trust   Agreement   between  CarMax  Auto
                       Receivables  LLC,  as  seller,  and the  Owner  Trustee
                       (including form of Certificates).*
        4.2     --     Form of Sale and  Servicing  Agreement  among CarMax
                       Auto   Receivables   LLC,   as  seller,   CarMax   Auto
                       Superstores,  Inc.,  as  servicer,  and  the  Indenture
                       Trustee.*
        4.3     --     Form of Indenture between the Owner Trustee, on behalf of
                       the Trust, and the Indenture Trustee (including form of
                       Notes).*
        4.4     --     Form of  Administration  Agreement among CarMax Auto
                       Superstores, Inc., as administrator, the Owner Trustee,
                       on behalf of the Trust, and the Indenture Trustee.*
        5.1     --     Opinion of McGuire,  Woods, Battle & Boothe LLP with
                       respect to legality.*
        8.1     --     Opinion of McGuire, Woods, Battle & Boothe LLP with
                       respect to tax matters.*
       10.1     --     Form  of  Purchase  Agreement  between  CarMax  Auto
                       Superstores,   Inc.,   as  seller,   and  CarMax   Auto
                       Receivables LLC, as purchaser.*
       23.1     --     Consent of McGuire, Woods, Battle & Boothe LLP  (included
                       in its opinion filed as Exhibit 5.1).*
       23.2     --     Consent of McGuire, Woods, Battle & Boothe LLP (included
                       in its opinion filed as Exhibit 8.1).*
       24.1     --     Powers of Attorney (see signature page).
- ----------------
* To be filed by amendment.

(b)    Financial Statements

       All financial statements,  schedules and historical financial information
have been omitted as they are not applicable.

Item 17.  Undertakings

       The undersigned registrant hereby undertakes:

       (a) That, for purposes of determining  any liability under the Securities
Act, each filing of the registrant's  annual report pursuant to Section 13(a) or
Section 15(d) of the  Securities  Exchange Act of 1934 that is  incorporated  by
reference in the registration statement 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.

       (b) To  provide  to the  underwriters  at the  closing  specified  in the
underwriting agreement certificates in such denominations and registered in such
names  as  required  by the  underwriters  to  permit  prompt  delivery  to each
purchaser.

       (c) That,  insofar as indemnification  for liabilities  arising under the
Securities Act may be permitted to directors,  officers and controlling  persons
of the registrant  pursuant to the provisions  described under Item 15 above, 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 its counsel the matter has been settled by controlling precedent,
submit  to a  court  of  appropriate  jurisdiction  the  question  whether  such
indemnification  by it is against public policy as expressed in the Act and will
be governed by the final adjudication of such issue.

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

                                      II-2
<PAGE>
       (e)  That,  for the  purpose  of  determining  any  liability  under  the
Securities Act, 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-3

<PAGE>

                                   SIGNATURES

       Pursuant to the  requirements  of the Securities Act of 1933, as amended,
the Registrant certifies that it has reasonable grounds to believe that it meets
all of the  requirements  for  filing  on  Form  S-3 and has  duly  caused  this
Registration Statement to be signed on its behalf by the undersigned,  thereunto
duly authorized,  in the City of Richmond,  Commonwealth of Virginia, on May 21,
1999.

                                    CARMAX AUTO RECEIVABLES LLC
                                      as Seller (Registrant)


                                    By: /s/ Michael T. Chalifoux
                                       -----------------------------------------
                                        Name: Michael T. Chalifoux
                                        Title: President and Assistant Secretary

      Each  individual  whose signature  appears below  constitutes and appoints
Michael T.  Chalifoux and Philip J. Dunn,  and each of them,  such  individual's
true and lawful  attorneys-in-fact  and agents with full power of  substitution,
for such  individual  and in his or her name,  place and  stead,  in any and all
capacities, to sign any and all amendments (including post-effective amendments)
to this  Registration  Statement  and to file the same (and any and all  related
exhibits) with the Securities and Exchange Commission.

      Pursuant to the  requirements  of the  Securities Act of 1933, as amended,
this  Registration  Statement  has been signed on May 21, 1999 by the  following
persons in the capacities indicated.

<TABLE>
<CAPTION>


      Signature                                          Title                            Date
      ---------                                          -----                            ----
<S>                                                       <C>                             <C>



   /s/  Michael T. Chalifoux                      President and Assistant Secretary       May 21, 1999
- ------------------------------------               (Principal Executive Officer)
      Michael T. Chalifoux


  /s/ Philip J. Dunn                            Vice President, Treasurer and           May 21, 1999
- ------------------------------------               Secretary (Principal Financial
      Philip J. Dunn                               Officer and Principal Accounting
                                                   Officer)



CPD, INC.


By: /s/  Michael T. Chalifoux
   ------------------------------------         Manager and Member                     May 21, 1999
      Name: Michael T. Chalifoux
      Title: President


CARMAX AUTO SUPERSTORES, INC.


By: /s/ Keith D. Browning                        Member                                May 21, 1999
   ------------------------------------
    Name: Keith D. Browning
    Title: Vice President, Chief Financial
           Officer and Assistant Secretary

</TABLE>

                                      II-4


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