SSB VEHICLE SECURITIES INC BMW VEHICLE OWNER TRUST 1999-A
424B5, 1999-09-28
ASSET-BACKED SECURITIES
Previous: CACHEFLOW INC, S-1, 1999-09-28
Next: CHASE MANHATTAN BANK USA CHASE CREDIT CARD OWNER TR 1999-3, 424B2, 1999-09-28



PROSPECTUS SUPPLEMENT                                    Filed Pursuant to
(To Prospectus dated September 21, 1999)                 Rule 424(b)(5)
                                                         Registration Statement
                                                         No. 333-63005-01

                                $1,095,000,000

                        BMW Vehicle Owner Trust 1999-A

        BMW Financial Services NA, Inc. and BMW FS Funding Corporation
                                    Sellers

                        BMW Financial Services NA, Inc.
                                   Servicer

                          SSB Vehicle Securities Inc.
                                   Depositor

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

<TABLE>
<CAPTION>
                      Class A-1 Notes   Class A-2 Notes    Class A-3 Notes   Class A-4 Notes      Certificates
                      ---------------   ---------------    ---------------   ---------------      ------------

<S>                  <C>               <C>                <C>               <C>                <C>
Principal Amount        $190,000,000     $400,000,000        $300,000,000     $171,600,000        $33,400,000

Price to Public(1)       100.00000%        99.99977%          99.99327%         99.98669%          99.98743%

Underwriting               0.100%           0.170%              0.190%           0.225%             0.270%
Discount

Proceeds to the          99.90000%         99.82977%          99.80327%         99.76169%          99.71743%
Depositor(1)(2)

Interest Rate              5.64%             6.16%              6.41%             6.54%              6.91%

Distribution Date      Monthly on the   Monthly on the      Monthly on the   Monthly on the      Monthly on the
                            25th             25th                25th             25th                25th
First Distribution
Date                  October 25, 1999  October 25, 1999   October 25, 1999  October 25, 1999   October 25, 1999

Final Scheduled
Distribution Date     August 2000        December 2001        April 2003       April 2004           May 2006
</TABLE>

(1)Plus accrued interest, if any.
(2)Before deducting expenses expected to be $825,000.

Principal will be paid to the Noteholders in sequential order.

The Certificates are subordinated to the Notes. The Certificates will not
receive distributions of principal until after the Notes are paid in full.

These Securities are obligations of or interests in BMW Vehicle Owner Trust
1999-A and are backed by the assets of the Trust. Neither these Securities nor
the assets of the Trust are obligations of or interests in BMW Financial
Services NA, Inc., BMW FS Funding Corporation, SSB Vehicle Securities Inc. or
any of their respective affiliates.

Before you purchase these Securities, be sure you understand the structure and
risks. See "Risk Factors" beginning on page S-12 of this Prospectus Supplement
and page 8 of the accompanying Prospectus.

Neither the SEC nor any state securities commission has approved or
disapproved the Securities or determined that this Prospectus Supplement and
Prospectus are accurate or complete. Any representation to the contrary is a
criminal offense.

                                ---------------
These Securities are offered subject to availability. We expect that these
Securities will be delivered in book-entry form on or about September 29, 1999
through the facilities of DTC, Cedelbank and the Euroclear System.

                               ---------------
                                    Notes

Salomon Smith Barney
                          Chase Securities Inc.
                                                    Credit Suisse First Boston

                                 Certificates

                             Salomon Smith Barney

September 22, 1999


<PAGE>


Content of Prospectus Supplement and Prospectus

     We  provide  information  to you about  the  Securities  in two  separate
documents that provide different levels of detail:  (a) the Prospectus,  which
provides general  information,  some of which may not apply to the Securities,
and (b) this Prospectus Supplement,  which describes the specific terms of the
Securities.

     If the descriptions of your Notes or your  Certificates vary between this
Prospectus Supplement and the accompanying Prospectus,  you should rely on the
information in this Prospectus Supplement.

     We  include  cross-references  in  this  Prospectus  Supplement  and  the
Prospectus to captions in these  materials  where you can find further related
discussions. The Table of Contents on the back cover of this document provides
the pages on which these captions are located.

     You can find a listing of the pages where  capitalized terms used in this
Prospectus  Supplement and the Prospectus are defined under the caption "Index
of Defined  Terms" on page S-61 in this  Prospectus  Supplement  and under the
caption "Index of Terms" beginning on page 59 in the Prospectus.

Limitations on Offers or Solicitations

     We do not intend this document to be an offer or solicitation:

     (A)   if used in a jurisdiction in which the offer or solicitation is not
           authorized;

     (B)   if the person making the offer or  solicitation is not qualified to
           do so; or

     (C)   if the  offer  or  solicitation  is  made to  anyone  to whom it is
           unlawful to make that offer or solicitation.

Transactions That May Affect the Price of the Securities

     Persons  participating  in this offering may engage in transactions  that
stabilize,  maintain,  or otherwise affect the price of the Securities.  These
transactions  may include  stabilizing and the purchase of Securities to cover
syndicate  short  positions.  For  a  description  of  these  activities,  see
"Underwriting" in this Prospectus Supplement.

                          REPORTS TO SECURITYHOLDERS

     Unless and until the Notes or the  Certificates  are issued in definitive
certificated  form,  BMW Financial  Services NA, Inc., as servicer,  will send
monthly and annual unaudited  reports  containing  information  concerning the
Receivables  and  payments  in  respect of the  Securities  only to Cede & Co.
("Cede"),  as  nominee of DTC and  registered  holder of the  Securities.  See
"Certain Information Regarding the Securities -- Book-Entry  Registration" and
"-- Reports to  Securityholders"  in the  Prospectus.  Those  reports will not
constitute financial statements prepared in accordance with generally accepted
accounting principles. SSB Vehicle Securities Inc., as depositor of the Trust,
will file with the SEC those  periodic  reports  that are  required  under the
Securities Exchange Act of 1934, as amended,  and the rules and regulations of
the SEC.


<PAGE>


                               Table of Contents

                             Prospectus Supplement
                             ---------------------

                                                                          Page
                                                                          ----

Summary of Terms...........................................................S-4
Risk Factors..............................................................S-12
The Sellers...............................................................S-15
BMW FS' Vehicle Financing Programs........................................S-16
The Trust.................................................................S-20
The Receivables Pool......................................................S-21
The Depositor.............................................................S-28
Use of Proceeds...........................................................S-28
Weighted Average Life of the Securities...................................S-28
Description of the Notes..................................................S-35
Description of the Certificates...........................................S-41
Certain Information Regarding the Securities..............................S-42
Description of the Transfer and Servicing Agreements......................S-45
Material Federal Income Tax Consequences..................................S-58
ERISA Considerations......................................................S-58
Underwriting..............................................................S-59
Legal Matters.............................................................S-60
Index of Defined Terms....................................................S-61


                                  Prospectus
                                  ----------

                                                                          Page
                                                                          ----

Summary of Terms.............................................................3
The Trusts..................................................................13
The Receivables Pools.......................................................14
Weighted Average Life of the Securities.....................................16
Pool Factors and Trading Information........................................16
Use of Proceeds.............................................................17
The Company.................................................................17
Description of the Notes....................................................17
Description of the Certificates.............................................22
Certain Information Regarding the Securities................................23
Description of the Transfer and Servicing Agreements........................31
Certain Legal Aspects of the Receivables....................................40
Material Federal Income Tax Consequences....................................44
ERISA Considerations........................................................56
Plan of Distribution........................................................58
Legal Opinions..............................................................58
Index of Terms..............................................................59
ANNEX I: Global Clearance, Settlement and
    Tax Documentation Procedures...........................................I-1


<PAGE>


                               SUMMARY OF TERMS

     The  following  description  is only a summary  of the main  terms of the
Securities.  For this reason, it does not contain all the information that may
be important to you. You will find a detailed  description of the terms of the
Securities following this summary and in the Prospectus.

Issuer.............................    BMW  Vehicle  Owner  Trust  1999-A (the
                                       "Trust"), a Delaware business trust.

Sellers of the Receivables.........    BMW  Financial  Services  NA,  Inc.,  a
                                       Delaware  corporation  ("BMW FS"),  and
                                       BMW FS Funding Corporation,  a Delaware
                                       corporation    ("BMW    Funding"   and,
                                       together with BMW FS, the "Sellers").

Servicer of the Receivables........    BMW   FS   (in   such   capacity,   the
                                       "Servicer").

Depositor..........................    SSB  Vehicle   Securities   Inc.   (the
                                       "Depositor"),    a   bankruptcy-remote,
                                       special-purpose Delaware corporation.

Indenture Trustee..................    The Chase  Manhattan  Bank,  a New York
                                       banking   corporation  (the  "Indenture
                                       Trustee").

Owner Trustee......................    Wilmington  Trust  Company,  a Delaware
                                       banking    corporation    (the   "Owner
                                       Trustee").

Residual Holder....................    BMW  FS  Receivables   Corporation,   a
                                       Delaware  corporation  and an affiliate
                                       of BMW FS.

Securities Issued by the Trust.....    The  Trust  will  issue  the  Notes and
                                       Certificates  described  on  the  cover
                                       page (collectively,  the "Securities").
                                       The assets of the Trust will secure the
                                       Securities.

The Receivables....................    The  Trust's  main  source of funds for
                                       making  payments on the Securities will
                                       be  collections  on its  motor  vehicle
                                       retail installment sales contracts (the
                                       "Receivables").   All  of  the  Initial
                                       Receivables (as defined below) are, and
                                       substantially  all  of  the  Subsequent
                                       Receivables (as defined below) will be,
                                       secured by motor vehicles  manufactured
                                       by subsidiaries  of Bayerische  Motoren
                                       Werke   Aktiengesellschaft  ("BMW  AG")
                                       (together  with  all  other  BMW  group
                                       companies,  BMW AG shall be referred to
                                       in this document as the "BMW Group").

                                       Initially,    the   Trust    will   own
                                       Receivables (the "Initial Receivables")
                                       having an aggregate  principal  balance
                                       of approximately  $1,000,392,272  as of
                                       the close of  business  on  August  31,
                                       1999  (the  "Cutoff  Date").  As of the
                                       Cutoff  Date,   the  weighted   average
                                       annual  percentage  rate (the "APR") of
                                       the     Initial     Receivables     was
                                       approximately   7.90%,   the   weighted
                                       average   remaining   maturity  of  the
                                       Initial  Receivables was  approximately
                                       44  months,  and the  weighted  average
                                       original   maturity   of  the   Initial
                                       Receivables   was    approximately   54
                                       months.  No  Initial  Receivable  has a
                                       scheduled  maturity  later than October
                                       28, 2004.

                                       The   Trust   will  own  two  types  of
                                       Receivables:

                                       o  Receivables  that  provide for equal
                                          monthly  payments  over the terms of
                                          the Receivables; and

                                       o  Receivables  that  provide for equal
                                          monthly payments plus  substantially
                                          larger  final  balloon  payments  on
                                          those  Receivables'  maturity  dates
                                          (the "Balloon Payment Receivables").

                                       See  "The  Receivables  Pool"  in  this
                                       Prospectus Supplement.

Funding Period.....................    During the period from the Closing Date
                                       through  the  end  of  the   Collection
                                       Period  in  March  2000  (the  "Funding
                                       Period"),  the  Trust  can use funds on
                                       deposit in an account (the "Pre-Funding
                                       Account")   to   purchase    additional
                                       receivables       (the      "Subsequent
                                       Receivables")  from the Depositor in an
                                       amount     up     to      approximately
                                       $112,777,957.

Closing Date.......................    On or about  September 29, 1999.  Terms
                                       of the Notes

     A. Distribution Dates.........    Payments of interest  and  principal on
                                       the Notes  will be made on the 25th day
                                       of each  month  or,  if any such day is
                                       not  a  Business   Day,   on  the  next
                                       succeeding   Business   Day  (each,   a
                                       "Distribution  Date"),   commencing  on
                                       October 25, 1999.  Each  reference to a
                                       "Payment Date" in the Prospectus  shall
                                       refer to a Distribution Date herein.

     B. Per Annum Interest Rates...    Class A-1 Rate....................5.64%
                                       Class A-2 Rate....................6.16%
                                       Class A-3 Rate....................6.41%
                                       Class A-4 Rate....................6.54%

     C. Interest Accrual Period....    The  Interest  Accrual  Period  for the
                                       Class A-1  Notes,  with  respect to any
                                       Distribution  Date,  will be the period
                                       from the  preceding  Distribution  Date
                                       through  the day  immediately  prior to
                                       such  Distribution  Date with  interest
                                       calculated  on the basis of the  actual
                                       number of days in the related  Interest
                                       Accrual  Period and a 360-day year. The
                                       Interest  Accrual  Period for the Notes
                                       (other than the Class A-1 Notes),  with
                                       respect to any Distribution  Date, will
                                       be the period  from and  including  the
                                       25th  day  of  the  preceding  calendar
                                       month to and  including the 24th day of
                                       the   calendar   month  in  which  such
                                       Distribution Date occurs, with interest
                                       calculated  on the  basis of a  360-day
                                       year   consisting   of  twelve   30-day
                                       months.  Notwithstanding the foregoing,
                                       the first  Interest  Accrual Period for
                                       the Notes will begin on and include the
                                       Closing   Date  and  will  end  on  and
                                       include   the  day   before  the  first
                                       Distribution Date.

     D. Principal

        (1)  Sequential Payment
               among Classes.......    Principal   will   be   paid   to   the
                                       Noteholders  in  sequential  order.  No
                                       principal  payments will be made on the
                                       Class  A-2  Notes  until  the Class A-1
                                       Notes  have  been  paid  in  full.   No
                                       principal  payments will be made on the
                                       Class  A-3  Notes  until  the Class A-2
                                       Notes  have  been  paid  in  full.   No
                                       principal  payments will be made on the
                                       Class  A-4  Notes  until  the Class A-3
                                       Notes have been paid in full.

        (2)  Final Scheduled
               Distribution  Dates.    The  Trust  must  pay  the  outstanding
                                       principal  amount  of a Class of Notes,
                                       to the extent not  previously  paid, by
                                       the following date:

<TABLE>
<CAPTION>
                                       Class                 Final Scheduled Distribution Date
                                       -----                 ---------------------------------
<S>                                   <C>
                                       A-1 ...........................August 2000
                                       A-2............................December 2001
                                       A-3............................April 2003
                                       A-4............................April 2004
</TABLE>

        (3)  Amount of Principal
               Payable on Each
               Distribution Date...    In   general,   the  Trust   will  make
                                       payments of principal of the Notes on a
                                       Distribution  Date,  to the  extent  of
                                       available  funds, in an amount equal to
                                       the sum of the following:

                                       o  the principal  collections  from the
                                          Receivables  (including any payments
                                          in respect of Balloon  Payments  for
                                          the  Balloon  Payment   Receivables)
                                          during the prior month (as  adjusted
                                          to take into account the  adjustment
                                          resulting from the Yield  Supplement
                                          Overcollateralization Amount),

                                       o  unrecovered    principal    of   any
                                          defaulted    Receivable   that   was
                                          liquidated during that month,

                                       o  the portion  allocable  to principal
                                          of  the  amount   collected  on  any
                                          Receivable  that was  repurchased by
                                          the  Servicer  pursuant  to the Sale
                                          and  Servicing  Agreement  or by the
                                          Sellers  pursuant to the Receivables
                                          Purchase Agreement, and

                                       o  on the Distribution Date immediately
                                          following  the  end of  the  Funding
                                          Period,  any money on deposit in the
                                          Pre-Funding   Account  not  used  to
                                          acquire   Subsequent    Receivables.

Terms   of   the   Certificates

     A.  Distribution Dates........       Distributions    of   interest   and
                                          principal on the  Certificates  will
                                          be made on each  Distribution  Date,
                                          commencing  on October 25, 1999,  to
                                          the  extent of funds  available  for
                                          those  distributions.

     B. Per  Annum Interest Rate...       Pass-Through Rate..............6.91%

     C. Interest Accrual Period....       The Interest  Accrual Period for the
                                          Certificates,  with  respect  to any
                                          Distribution   Date,   will  be  the
                                          period from and  including  the 25th
                                          day of the preceding  calendar month
                                          to and including the 24th day of the
                                          calendar   month   in   which   such
                                          Distribution  Date occurs.  However,
                                          the first  Interest  Accrual  Period
                                          for the  Certificates  will begin on
                                          and  include  the  Closing  Date and
                                          will  end on  and  include  the  day
                                          before the first  Distribution Date.
                                          Interest on the Certificates will be
                                          calculated on the basis of a 360-day
                                          year  consisting  of  twelve  30-day
                                          months.

     D. Principal

        (1) Final Scheduled
              Distribution Date....       The Trust  must pay the  outstanding
                                          principal      amount     of     the
                                          Certificates,   to  the  extent  not
                                          previously  paid,  by May 2006.

        (2) Amount of Principal
              Payable on Each
              Distribution Date....       The   Trust   will  not   distribute
                                          principal     payments     on    the
                                          Certificates  until  the  Notes  are
                                          paid  in  full.  On  and  after  the
                                          Distribution Date on which the Notes
                                          have   been   paid  in   full,   the
                                          Certificates       will      receive
                                          distributions of principal until the
                                          Certificates have been paid in full.

Priority of Payments...............       On  each   Distribution   Date,  the
                                          Indenture  Trustee  based  solely on
                                          information  provided  to it by  the
                                          Servicer   will  apply  the  Trust's
                                          available  funds,  as  described  in
                                          this   Prospectus   Supplement,   as
                                          follows:

                                          o  first,  to pay the  servicing fee
                                             and certain Servicer expenses,

                                          o  second,  to pay  interest  on the
                                             Notes,

                                          o  third,  to  pay  the  outstanding
                                             principal amount of the Notes, up
                                             to the  amount  distributable  on
                                             the Notes as of such Distribution
                                             Date,  in  the  order   described
                                             herein,

                                          o  fourth,  to pay  interest  on the
                                             Certificates,

                                          o  fifth,  (but only after the Notes
                                             are  paid  in  full)  to pay  the
                                             outstanding  principal  amount of
                                             the Certificates up to the amount
                                             distributable on the Certificates
                                             as of such Distribution Date,

                                          o  sixth,   to   deposit   into  the
                                             Reserve  Account  an amount up to
                                             the  Reserve   Account   Required
                                             Amount,

                                          o  seventh,   to  deposit  into  the
                                             Certificate    Interest   Reserve
                                             Account   an  amount  up  to  the
                                             Certificate    Interest   Reserve
                                             Account Required Amount,

                                          o  eighth,  to pay the trustee  fees
                                             and other accrued and unpaid fees
                                             to the extent not otherwise paid,
                                             and

                                          o  ninth,  to pay the remainder,  if
                                             any,   to  BMW   FS   Receivables
                                             Corporation.

Optional Redemption................    The outstanding  Notes and Certificates
                                       will be subject to early  retirement on
                                       any  Distribution  Date  on  which  the
                                       Servicer   exercises   its   option  to
                                       purchase the Receivables.  The Servicer
                                       may purchase the  Receivables  when the
                                       Pool  Balance  has  declined  to 10% or
                                       less  of the  sum of the  Initial  Pool
                                       Balance  and the  amount on  deposit in
                                       the Pre-Funding  Account on the Closing
                                       Date. The redemption price of the Notes
                                       and  Certificates  will be equal to the
                                       unpaid   principal   amount   of  those
                                       Securities   plus  accrued  and  unpaid
                                       interest on those  Securities  and will
                                       be    distributed   in   the   priority
                                       described   above  under  "Priority  of
                                       Payments."

Credit Enhancement

     A. Reserve Account............    On the Closing Date, the initial amount
                                       in  the  "Reserve   Account"   will  be
                                       $37,514,710,  which  is  3.75%  of  the
                                       Initial Pool  Balance.  Thereafter,  on
                                       each  Distribution  Date,  the required
                                       amount for the Reserve  Account will be
                                       5.00%  of the sum of the  Pool  Balance
                                       and the  amount,  if any, on deposit in
                                       the  Pre-Funding  Account as of the end
                                       of  the  related   Collection   Period.
                                       However,  the  required  amount for the
                                       Reserve  Account  on  any  Distribution
                                       Date will never be less than the lesser
                                       of $11,131,702 (which is equal to 1.00%
                                       of the sum of the Initial  Pool Balance
                                       and  the  Pre-Funded  Amount)  and  the
                                       aggregate   principal   amount  of  the
                                       Securities   after  giving   effect  to
                                       distributions   on  such   Distribution
                                       Date.

                                       Additional   deposits  to  the  Reserve
                                       Account  out  of  funds  available  for
                                       distribution    will   occur   on   any
                                       Distribution Date on which:

                                       o  the amount on deposit in the Reserve
                                          Account  is less  than the  required
                                          amount for the Reserve Account, and

                                       o  there are available  funds remaining
                                          for distribution  after the required
                                          distributions for servicing fees and
                                          payments    to    holders   of   the
                                          Securities   on  that   Distribution
                                          Date.

                                       After the Closing  Date,  no additional
                                       deposits into the Reserve  Account will
                                       come  from  any   source   other   than
                                       deposits out of available  funds to the
                                       extent  described  above,  out  of  any
                                       amounts   deposited   as  a  result  of
                                       purchasing Subsequent  Receivables and,
                                       after the Notes have been retired, from
                                       amounts on  deposit in the  Certificate
                                       Interest Reserve Account.

                                       To the extent of funds available in the
                                       Reserve Account,  the Indenture Trustee
                                       will   apply   such   funds   to   make
                                       distributions payable on the Securities
                                       that are not covered by  collections on
                                       the Receivables.

                                       Amounts in the  Reserve  Account on any
                                       Distribution  Date  in  excess  of  the
                                       required amount will be released to BMW
                                       FS Receivables  Corporation and will no
                                       longer be available to make payments on
                                       the  Securities.

     B. Subordination  of
          Certificates.............    Distributions  on the  Certificates are
                                       subordinated  to  payments on the Notes
                                       as provided above.  This  subordination
                                       of distributions on the Certificates is
                                       intended  to  increase  the  likelihood
                                       that  the  Trust  will not  default  in
                                       making  payments  due on the Notes.

     C. Certificate Interest
          Reserve Account..........    On the Closing Date,  the amount in the
                                       "Certificate  Interest Reserve Account"
                                       will be approximately $1,153,970, which
                                       is  the  Certificate  Interest  Reserve
                                       Account Required Amount.

                                       Additional  deposits to the Certificate
                                       Interest  Reserve  Account out of funds
                                       available for  distribution  will occur
                                       on any Distribution Date on which:

                                            o   the  amount on  deposit in the
                                                Certificate  Interest  Reserve
                                                Account   is  less   than  the
                                                required    amount   for   the
                                                Certificate  Interest  Reserve
                                                Account, and

                                            o   there  are   available   funds
                                                remaining   for   distribution
                                                after       the       required
                                                distributions   for  servicing
                                                fees,  payments  to holders of
                                                the Securities and deposits to
                                                the  Reserve  Account for such
                                                Distribution Date.

                                       After the Closing  Date,  no additional
                                       deposit into the  Certificate  Interest
                                       Reserve  Account  will  come  from  any
                                       source  other  than   deposits  out  of
                                       available funds to the extent described
                                       above.

                                       Funds  in  the   Certificate   Interest
                                       Reserve   Account,    to   the   extent
                                       available,  will  be  used  to  make up
                                       shortfalls  in the  Certificateholders'
                                       Interest  Distributable  Amount  on any
                                       Distribution  Date, as described  under
                                       "--Accounts--Certificate       Interest
                                       Reserve Account" herein.

                                       After the Notes have been retired,  the
                                       amounts on  deposit in the  Certificate
                                       Interest   Reserve   Account   will  be
                                       withdrawn  therefrom and deposited into
                                       the Reserve  Account.

Yield Supplement
Overcollateralization Amount.......    On the  Closing  Date,  the  sum of the
                                       Initial  Pool Balance and the amount on
                                       deposit in the Pre-Funding Account will
                                       exceed the initial  principal amount of
                                       the  Securities,  by  $18,170,230  (the
                                       "Initial          Overcollateralization
                                       Amount"),  which is approximately 1.63%
                                       of the sum of the  aggregate  principal
                                       balance of the Initial  Receivables  as
                                       of the  Cutoff  Date and the  amount on
                                       deposit in the  Pre-Funding  Account on
                                       the Closing Date. The Yield  Supplement
                                       Overcollateralization    Amount    will
                                       decline on each  Distribution  Date, as
                                       described  under  "Description  of  the
                                       Transfer         and          Servicing
                                       Agreements--Yield            Supplement
                                       Overcollateralization  Amount"  in this
                                       Prospectus   Supplement.    The   Yield
                                       Supplement Overcollateralization Amount
                                       is intended to  compensate  for the low
                                       APRs on some of the Receivables.

Monthly Advances...................    In  connection  with each  Distribution
                                       Date,   the  Servicer  will  make  cash
                                       advances  (each,  an  "Advance") to the
                                       Trust  in the  amount  of the  interest
                                       portion  of  all   delinquent   monthly
                                       payments  on the  receivables  for  the
                                       related Collection Period to the extent
                                       it deems, in its reasonable  judgement,
                                       those Advances to be  recoverable  from
                                       future  payments and  collections on or
                                       in  respect  of  the  Receivables.  The
                                       Servicer  will not be obligated to make
                                       any   advance   with   respect  to  the
                                       principal  portion  of  any  delinquent
                                       monthly payment.

Tax Status.........................    In the  opinion  of  Brown  & Wood  LLP
                                       ("Federal  Tax  Counsel"),  for federal
                                       income tax purposes,  the Notes will be
                                       characterized  as debt,  and the  Trust
                                       will   not  be   characterized   as  an
                                       association   (or  a  publicly   traded
                                       partnership)  taxable as a corporation.
                                       Each Noteholder, by the acceptance of a
                                       Note  will  agree to treat the Notes as
                                       indebtedness.  Each  Certificateholder,
                                       by  the  acceptance  of a  Certificate,
                                       will  agree  to  treat  the  Trust as a
                                       partnership      in      which      the
                                       Certificateholders     and    BMW    FS
                                       Receivables  Corporation  are  partners
                                       for   federal   income  tax   purposes.
                                       Alternative  characterizations  of  the
                                       Trust   and   the    Certificates   are
                                       possible,   but  would  not  result  in
                                       materially  adverse tax consequences to
                                       the       Noteholders       or      the
                                       Certificateholders.    See    "Material
                                       Federal  Income  Tax  Consequences"  in
                                       this    Prospectus    Supplement    and
                                       "Material     Federal     Income    Tax
                                       Consequences"  in  the  Prospectus  for
                                       additional  information  concerning the
                                       application  of federal income tax laws
                                       to the Trust and the Securities.

Money Market Eligibility...........    The Class  A-1 Notes  will have a Final
                                       Scheduled  Distribution  Date in August
                                       2000.  The  Class  A-1  Notes  will  be
                                       eligible  securities  for  purchase  by
                                       money  market  funds  under  Rule  2a-7
                                       under  the  Investment  Company  Act of
                                       1940.  A fund should  consult  with its
                                       advisor  regarding the  eligibility  of
                                       the Class A-1 Notes under Rule 2a-7 and
                                       the  fund's  investment   policies  and
                                       objectives.

ERISA Considerations...............    Subject to the considerations discussed
                                       under  "ERISA  Considerations"  in this
                                       Prospectus   Supplement   and   in  the
                                       Prospectus,  the Notes are eligible for
                                       purchase by employee benefit plans.

                                       The Certificates may not be acquired by
                                       any  employee  benefit  plan subject to
                                       ERISA,  or Section 4975 of the Internal
                                       Revenue  Code of 1986,  as amended (the
                                       "Code"), or by an individual retirement
                                       account. See "ERISA  Considerations" in
                                       this  Prospectus  Supplement and in the
                                       Prospectus.

Rating of the Securities...........    It is a  condition  of the  issuance of
                                       the  Securities  that they be  assigned
                                       the   following   ratings   by  Moody's
                                       Investors Service, Inc. ("Moody's") and
                                       by Standard & Poor's  Ratings  Services
                                       ("S&P") and, together with Moody's, the
                                       "Rating Agencies").


                                       Securities          Moody's       S&P
                                       ----------          -------       ---

                                       Class A-1 Notes     Prime-1       A-1+
                                       Class A-2 Notes     Aaa           AAA
                                       Class A-3 Notes     Aaa           AAA
                                       Class A-4 Notes     Aaa           AAA
                                       Certificates        A3            A

                                       A  rating  is not a  recommendation  to
                                       buy, sell or hold securities. There can
                                       be no  assurance  that the ratings will
                                       not be lowered or withdrawn at any time
                                       by either of the Rating Agencies.


<PAGE>


                                 RISK FACTORS

     The following  information,  which you should  carefully  consider before
investing in the Securities,  identifies certain  significant  sources of risk
associated  with an investment in the  Securities.  You should also  carefully
consider  the  information  set forth under "Risk  Factors" in the  Prospectus
before you invest in the Securities.


Your Ability to Resell the Securities is Limited

     You might not be able to sell your Notes or  Certificates  when you want.
There is currently no secondary  market for the Securities.  The  Underwriters
currently  intend to  participate in resales of the  Securities,  but they are
under no  obligation  to do so.  There can be no  assurance  that a  secondary
market will develop or, if a secondary  market does develop,  that you will be
able to resell  your  Notes or  Certificates.  If a  secondary  market for the
Securities does develop, it may not continue.


The Sellers' Obligations are Limited

     The Sellers are not obligated to make any  distributions  of principal or
interest on the  Securities.  The Sellers' only obligation to make any payment
in respect of the Receivables is their obligation to repurchase from the Trust
those Receivables with respect to which they breached certain representations,
warranties  or  covenants.  See  "Description  of the Transfer  and  Servicing
Agreements--Sale and Assignment of Receivables" in this Prospectus Supplement.
There is no  assurance,  however,  that the  Sellers  will have the  financial
ability to repurchase any of those Receivables.


Delays in Processing Payments May Occur if BMW FS Ceases to be the Servicer

     The  Servicer  is not  obligated  to make any  payments in respect of the
Securities  or the  Receivables.  However,  if BMW FS were to cease  acting as
Servicer,  delays in processing payments on the Receivables and information in
respect of the  Receivables  could  occur and result in delays in  payments to
you. See  "Description of the Transfer and Servicing  Agreements--Rights  Upon
Servicer Termination Event" in this Prospectus Supplement.


Your Receipt of Payments on the Securities  Depends on the Servicer's  Ability
to Make Collections on the Receivables

     The Trust's  receipt of collections in respect of the  Receivables,  from
which to distribute the amounts  payable on your Notes or  Certificates,  will
depend on the skill and  diligence of the Servicer in making  collections.  If
the  Servicer  fails  adequately  to make  collections  for any  reason,  then
payments to the Trust in respect of the Receivables may be delayed or reduced.
In  that  event,  it is  likely  that  delays  or  reductions  in the  amounts
distributed on your Notes or Certificates would result.


Possibility of Losses because the Custodian will not Cause the Certificates of
Title to be Amended or Reissued

     The Custodian  will not cause the  certificates  of title of the Financed
Vehicles securing the Receivables to be amended or reissued. In the absence of
amendments  to the  certificates  of title,  the Trust may not have  perfected
security   interests  in  the  Financed   Vehicles  securing  the  Receivables
originated  in some states.  The Trust not having a first  priority  perfected
security  interest  in some of the  Financed  Vehicles  may affect the Trust's
ability to realize on the  collateral  securing the  Receivables  and thus may
reduce the proceeds to be distributed to  Securityholders.  See "Certain Legal
Aspects of the Receivables" in the Prospectus.


An Indenture Event of Default May Accelerate Liquidation of the Receivables

     If an event of default occurs under the Indenture (an "Indenture Event of
Default"),  the  Indenture  Trustee may and at the direction of the holders of
the majority of the outstanding  principal  balance of the Notes shall declare
the Notes to be immediately due and payable.  If that event were to occur, the
Indenture  Trustee will have the right,  but not the obligation,  to liquidate
the Receivables,  in whole but not in part. That liquidation may result in the
redemption,  in whole or in  part,  of the  Notes.  If the  proceeds  from the
liquidation  of the  Receivables  were  insufficient  to cover  the  aggregate
principal  amount of the Securities plus accrued and unpaid interest  thereon,
you may incur a loss. See "Description of the Notes--Certain Provisions of the
Indenture--Indenture  Events  of  Default;  Rights  upon  Indenture  Event  of
Default" in this Prospectus Supplement.


Maturity and Prepayment Assumptions Are Estimates

     The Obligors on the  Receivables  may prepay the  Receivables at any time
without penalty.  The rate of prepayments on the Receivables may be influenced
by a variety of  economic,  social and other  factors,  as  described  in this
Prospectus  Supplement  under "Weighted  Average Lives of the  Securities." In
addition, the Sellers or the Servicer may be obligated to purchase Receivables
with  respect to which  representations,  warranties  or  covenants  have been
breached.  Moreover,  the Servicer  has the right to purchase the  Receivables
when the outstanding  principal balance of the Receivables has been reduced to
10%  or  less  of the  initial  principal  balance  of  the  Receivables.  See
"Description of the Notes--Optional Redemption" in this Prospectus Supplement.
Prepayments on the  Receivables or purchases of the Receivables by the Sellers
or Servicer may affect the average lives of the  Securities.  BMW FS is unable
to predict the actual prepayment rates for the Receivables.  You will bear all
of the  reinvestment  risk  resulting  from a faster  or slower  incidence  of
prepayment of the Receivables.

     From time to time and only with  respect  to  balloon  payment  contracts
serviced by BMW FS, BMW FS in conjunction with BMW of North America,  Inc. and
Land Rover N.A.  Inc.  offer  incentive  programs to obligors.  The  incentive
programs in some cases permit  obligors to deliver their financed  vehicles to
BMW  FS  earlier  than  the  scheduled   maturity  date  of  the  Contract  in
satisfaction  of their  outstanding  loan  balances if they  purchase  another
vehicle manufactured by the BMW Group. This incentive could encourage a higher
level of prepayments on balloon payment  contracts than otherwise would be the
case and may result in losses on Balloon Payment Receivables held by the Trust
if the net  disposition  proceeds on the  Financed  Vehicles are less than the
remaining balances of the related Balloon Payment Receivables.


Subordination of the Certificates

     Distributions  on the  Certificates  will be  subordinated in priority of
payment  to  distributions  on the  Notes  as  described  in  this  Prospectus
Supplement.  The  Certificateholders  will not  receive any  distributions  of
principal on a Distribution Date until after the Notes have been paid in full.
This  subordination  has the effect of increasing the likelihood of payment on
the  Notes  and  therefore   decreasing  the  likelihood  of  payment  on  the
Certificates.


Sources of Funds to Make Payments on the Securities

     The Trust  will not have any  significant  assets or  sources of funds to
make  payments  on the  Securities  other than the  Receivables,  the  Reserve
Account, the Capitalized Interest Account and the Certificate Interest Reserve
Account.  You must  rely for  repayment  of your  Notes or  Certificates  upon
payments on the Receivables and amounts,  if any, in the Reserve Account,  the
Capitalized  Interest  Account or, for certain  shortfalls  in payments to the
Certificates,  the Certificate Interest Reserve Account. Although funds in the
Reserve Account may be available on each Distribution Date to cover shortfalls
in  distributions  of interest and  principal on the  Securities,  the amounts
available  in  the  Reserve  Account  are  limited.   Although  funds  in  the
Capitalized Interest Account may be available on each Distribution Date during
the Funding  Period to cover  shortfalls in  distributions  of interest on the
Securities  resulting from the pre-funding  feature of the Trust,  the amounts
available in the Capitalized  Interest Account are limited.  Although funds in
the Certificate Interest Reserve Account may be available on each Distribution
Date to cover shortfalls in distributions of interest on the Certificates, the
amounts available in the Certificate  Interest Reserve Account are limited. If
the Reserve  Account,  the  Capitalized  Interest  Account and the Certificate
Interest  Reserve  Account  become  depleted,  the Trust will depend solely on
current collections on the Receivables to make payments on the Securities.  If
the collections on the  Receivables  are  insufficient to make payments on the
Securities, you may incur a loss.


Possible Effects of Insolvency or Bankruptcy of the Sellers and the Servicer

     The transfer of the Receivables from the Sellers to the Depositor will be
treated  by the  Sellers,  the  Depositor  and  the  Trust  as a  sale  of the
Receivables  for certain  non-tax  purposes.  In the event of an insolvency of
either  Seller,  the  trustee-in-bankruptcy  of that  Seller  may  attempt  to
recharacterize  the sale of the Receivables by that Seller for certain non-tax
purposes as a borrowing by that Seller secured by a pledge of the Receivables.
If the  trustee-in-bankruptcy  decided to  legally  challenge  that  transfer,
delays in payments on the  Securities  and possible  reductions  in the amount
payable under the Receivables could occur. That attempt, even if unsuccessful,
could result in delays in distributions to you.

     In  addition,  if a Servicer  Event of Default  occurs  solely  because a
trustee-in-bankruptcy is appointed for the Servicer, the trustee-in-bankruptcy
might have the power to  prevent  either  the  Indenture  Trustee or the Owner
Trustee from appointing a new Servicer under the Sale and Servicing Agreement.


Potential   Losses  on  Securities   from  Sales  of  Financed   Vehicles  and
Non-Refinancing of Balloon Payments

     Obligors on the Balloon Payment Receivables have the option to return the
Financed  Vehicle  to BMW FS at the  end of  the  term  of the  Receivable  in
satisfaction of the balloon payment.  BMW FS will sell the returned vehicle on
behalf of the Trust. The proceeds from the sale of the vehicle will be used by
the Trust to make payments on the  Securities.  You may  experience  delays or
losses in the  payments  on the  Securities  when the sale  proceeds  from the
returned  vehicles are less than the amount of the related  balloon  payments.
BMW FS will have no  obligation to make any payment to the Trust in respect of
losses  incurred on Receivables as a result of such sales.  BMW FS expects the
proceeds  from the sale of  returned  Financed  Vehicles  to be less  than the
related balloon payments.  A downturn in economic  conditions that reduced the
market values of used luxury vehicles would increase the losses on the Balloon
Payment Receivables.

     If an Obligor on a Balloon Payment  Receivable  elects at maturity of the
Receivable to refinance the balloon  payment with BMW FS, the new financing is
subject to satisfaction  of BMW FS'  underwriting  criteria.  If a refinancing
option is no longer  available  because an Obligor  does not  satisfy  BMW FS'
underwriting criteria,  that Obligor may be more likely to return the Financed
Vehicle at maturity of the Receivable  rather than making the balloon payment.
As a result,  BMW FS may be required to sell more returned  vehicles on behalf
of the Trust.


The Rating Agencies May Downgrade the Ratings of the Securities

     It is a  condition  to the  issuance  of the  Securities  that the Rating
Agencies give the  Securities the ratings set forth in  "Summary--Ratings"  in
this Prospectus Supplement. A rating is not a recommendation to purchase, hold
or sell Securities, to the extent that a rating does not reflect an evaluation
of market price or suitability for a particular investor.  The Rating Agencies
do not evaluate,  and the ratings do not address, the possibility that you may
receive a lower than anticipated yield on your Notes or Certificates. There is
no assurance  that a rating will remain for any given period of time or that a
Rating  Agency  will not lower or  withdraw  its  rating in the future if that
Rating  Agency  determines  that  circumstances  so warrant.  Any reduction or
withdrawal  of a rating  might have an  adverse  effect on the  liquidity  and
market price of your Notes or Certificates.


Significant  Geographic   Concentration  May  Expose  the  Trust  to  Economic
Conditions in Certain States

     As of the Cutoff Date  approximately  21.3%,  15.7%, 6.4% and 6.4% of the
Receivables  (based on principal  balance and  location of the  Obligor)  were
located  in   California,   Texas,   Illinois  and  New  York,   respectively.
Accordingly,   adverse  economic  conditions  or  other  factors  particularly
affecting any of these states could  adversely  affect the delinquency or loan
loss experience with respect to the  Receivables.  No other state  represented
more  than  5.00%  of the  Receivables.  See  "The  Receivables  Pool" in this
Prospectus Supplement.


Possible Prepayment Due To Inability To Acquire Subsequent Receivables

     The Trust will buy Subsequent  Receivables  from the Depositor during the
Funding Period and the Depositor will buy Subsequent  Receivables  from BMW FS
during this same time period to the extent that BMW FS has receivables to sell
to the Depositor. The number of receivables that BMW FS has to sell depends on
its ability to originate and acquire additional receivables which, in turn, is
affected  by the number of  Financed  Vehicles  sold.  The number of  Financed
Vehicles sold is affected by a variety of factors,  including  interest rates,
unemployment levels, the rate of inflation and consumer perception of economic
conditions generally.  If the full amount deposited in the Pre-Funding Account
for the purpose of  purchasing  Subsequent  Receivables  from BMW FS cannot be
used for that purpose during the Funding Period, any remaining amounts will be
paid on the Notes as a prepayment of principal on the  following  Distribution
Date. If the amount on deposit in the Pre-Funding  Account  exceeds  $100,000,
then such amount will be applied in reduction of the principal balance of each
class of Notes  based on the  respective  payment  balances  thereon as of the
preceding  Distribution  Date.  If the amount on  deposit  in the  Pre-Funding
Account is less than  $100,000,  then such amount will be applied in reduction
of the  principal  balance of the Class A-1  Notes.  See  "Description  of the
Transfer and Servicing Agreements--Distributions--Payments to Noteholders."

     In   addition,   the   Subsequent   Receivables   will   have   different
characteristics than those described in this Prospectus  Supplement.  However,
BMW FS will not select any  Subsequent  Receivables  to  adversely  affect the
interests of the Noteholders and Certificateholders.


Risks Associated with Year 2000 Compliance

     The  Servicer  is  faced  with  the  task of  completing  its  goals  for
compliance in connection with the year 2000 issue.  The year 2000 issue is the
result of prior computer programs being written using two digits to define the
applicable year. Any computer programs that have  time-sensitive  software may
recognize a date using "00" as the year 1900  rather  than the year 2000.  Any
such error could result in a major computer system failure or miscalculations.
The Servicer is currently in the process of ensuring that its computer systems
are year 2000  compliant and expects to achieve such  compliance  prior to the
year 2000.  If the Servicer does not become year 2000  compliant  prior to the
year 2000,  however,  there  could be a  substantial  adverse  effect upon the
Servicer's  ability to perform its  obligations  under the Sale and  Servicing
Agreement.  Such an event could result in delays or  reductions in payments on
your Notes or Certificates.

     In addition,  because your Securities are book-entry  securities that may
be held through DTC or, in Europe,  through Cedelbank or the Euroclear System,
delays or  reductions  in  payments  on your  Securities  may  result if those
institutions or their third-party  service providers fail to ensure that their
computer systems are year 2000 compliant.


                                  THE SELLERS


BMW Financial Services NA, Inc.

     BMW Financial Services NA, Inc. ("BMW FS"), a wholly-owned  subsidiary of
BMW of North America,  Inc. ("BMW NA"), was  incorporated on April 23, 1984 in
the State of Delaware.  BMW NA is based in Woodcliff  Lake,  New Jersey and is
engaged in the wholesale  distribution  of BMW motor vehicles and  motorcycles
throughout the United States. BMW NA is an indirectly  wholly-owned subsidiary
of  Bayerische   Motoren  Werke   Aktiengesellschaft   ("BMW  AG"),  a  German
corporation  that is an  international  manufacturer  and  distributor of high
performance luxury automobiles, sport utility vehicles and motorcycles.

     BMW FS  provides  retail and  wholesale  financing,  retail  leasing  and
certain other financial  services to authorized BMW and Land Rover dealers and
their customers throughout the United States.

     The national executive headquarters of BMW FS are located at 300 Chestnut
Ridge Road,  Woodcliff Lake, New Jersey 07675.  Its telephone number is: (201)
307-4000.  Its Customer  Service Center is located at 5515 Park Center Circle,
Dublin, Ohio 43017.


BMW FS Funding Corporation

     BMW FS Funding Corporation ("BMW Funding"), a wholly-owned  subsidiary of
BMW FS,  was  incorporated  on  December  1,  1997.  BMW  Funding,  a Delaware
corporation,  was  organized  for limited  purposes  including  purchasing  of
receivables from BMW FS and transferring such receivables to third parties and
any  other  activities  incidental  to and  necessary  or  convenient  for the
accomplishment of such purposes.

     BMW Funding's principal executive office is located at 300 Chestnut Ridge
Road,  Woodcliff Lake, New Jersey 07675.  The telephone  number of such office
is: (201) 307-4000.


                      BMW FS' VEHICLE FINANCING PROGRAMS


General

     BMW  FS  currently   purchases  motor  vehicle  retail  installment  sale
contracts  (the "Motor  Vehicle  Contracts",  or  "Contracts")  directly  from
authorized  BMW,  Land  Rover  and  BMW  motorcycle  dealers  (the  "Dealers")
throughout  the United  States.  The Contracts  are  originated by Dealers who
regularly  sell such  Contracts  to BMW FS or other  finance  sources.  BMW FS
purchases   Contracts  in  accordance   with  its   established   underwriting
procedures, subject to the terms of its agreement (each, a "Dealer Agreement")
with each Dealer.

     Each Dealer Agreement,  among other things,  obligates the related Dealer
to repurchase any Motor Vehicle Contract it sold to BMW FS for the outstanding
principal balance thereof, if the Dealer breaches certain  representations and
warranties  as set forth in the  Dealer  Agreement.  The  representations  and
warranties  typically  relate  to the  origination  of the  Contract  and  the
security interest in the related Financed Vehicle and not the creditworthiness
of the Obligor under the Contract.

     BMW  FS   currently   purchases   Contracts   relating  to  new  vehicles
manufactured  by BMW AG, used vehicles  originally  manufactured by BMW AG and
other  motor  vehicle  manufacturers.  BMW FS  applies  the same  underwriting
standards to its purchases of Contracts whether or not the Contract relates to
a vehicle manufactured by BMW AG. See "-Underwriting".


Underwriting

     Contracts  are  originated  or  purchased  by BMW FS in  accordance  with
underwriting procedures that are intended to assess the applicant's ability to
repay the amounts due on the contract and the adequacy of the financed vehicle
as collateral. BMW FS utilizes predetermined credit score cutoffs and approval
authority levels as credit controls.

     BMW FS requires  applicants  to complete an  application  form  providing
various  items of financial  information,  credit and  employment  history and
other  personal  information.  Applications  are  accepted  for new  and  used
vehicles from approved retailers via U.S. Mail, facsimile,  personal delivery,
InfoBahn or InfoTrail - a BMW and Land Rover intranet system linking  Dealers,
BMW  NA,  Land  Rover  NA  and  BMW  FS.  The   application  is  reviewed  for
completeness.  Independent  verification  of  information  in the  application
generally is not  required.  However,  BMW FS will seek  verification  of some
information,   such  as  employment,   income  and/or  residence,  under  some
circumstances,  such as discovery of a discrepancy  between information in the
application and information in a credit bureau report.

     A credit  buyer  reviews  each  application.  Credit  buyers  have credit
authority  levels  of "I" or "II."  The  credit  buyer's  review  includes  an
evaluation  of a credit bureau  report on the  applicant  from an  independent
credit bureau and the applicant's  credit score based on credit scoring system
or "scorecard"  developed for BMW FS. This system, which has been in use since
1996,  calculates a score based on data in a credit application that, based on
past  performance of BMW FS' portfolio,  appear to be indicative of the degree
of likelihood that an applicant will make scheduled payments to BMW FS.

     Upon review of the application,  the applicant's  credit score and credit
bureau report,  an assessment is made regarding the relative  degree of credit
risk.  BMW FS'  guidelines  provide that an  applicant's  credit score will be
highly considered by the credit buyer in determining whether to extend credit.
Besides the credit score, BMW FS also considers the applicant's income to debt
ratio, the applicant's  equity in the financed vehicle and other attributes as
part of the decision  making  process.  BMW FS' management  sets limits on the
approval of applications  scoring below the company's  minimum scores.  In the
case of a complete  application  scoring  above a certain level of the scoring
system, the application may be subject to an automated credit approval process
which does not require the review and approval by a credit  buyer.  Applicants
that score below a minimum score  established  by BMW FS management may not be
approved by credit buyers with Level I credit  authority.  Such applicants may
be approved by a credit buyer with Level II credit authority (or in some cases
only by one of four regional credit managers) based on the presence of certain
factors, such as a guarantee by the Dealer. A credit buyer with Level I credit
authority may not disapprove  without  management review applicants that score
above the specified minimum.

     In case of a commercial  applicant,  BMW FS obtains a Dun and  Bradstreet
report and reviews information concerning bank accounts, credit references and
recent  financial  results  of each  business  entity.  BMW FS may  require an
individual to guarantee the business' obligation under the Contract.

     BMW FS generally does not provide  financing to applicants  with previous
bankruptcies.  However, BMW FS' guidelines do permit such financing under some
circumstances,  such as if the customer has re-established credit for at least
24 months and has had no 30-day delinquencies in that period.

     The amount of a contract  generally will not exceed (1) when secured by a
new  vehicle,  100%  of the  manufacturer's  suggested  retail  price  for the
vehicle,  or (2) when  secured by a used  vehicle,  100% of the  retail  price
reported  for the  vehicle  that is stated in the most  recent  edition of the
National Automotive Dealers Association Used Car Guide or the Kelly Blue Book,
plus in each case options,  various taxes and fees incurred in connection with
the sale and, in some cases,  insurance  policies,  extended service contracts
and other items.  Regional credit managers may approve contracts up to 105% of
the above amounts, and the national credit manager may approve contracts up to
110% of the above amounts.

     If an  application  is  approved,  it is assigned to one of three  credit
categories reflecting the degree of credit risk, and the interest rate for the
contract is determined based upon the credit category of the applicant.

     Upon the  maturity of a lease  financing,  the customer has the option to
refinance and purchase the financed vehicle from BMW FS. The same underwriting
and credit  procedures  described  above  apply to these  obligors.  A certain
portion of the  Receivables are secured by used vehicles that derive from this
lease to loan program.


Dealer Agreements

     Each  Dealer  that  originates  Motor  Vehicle  Contracts  sold to BMW FS
pursuant to a Dealer  Agreement has made  representations  and warranties with
respect to the Motor Vehicle Contracts and the security interests in the motor
vehicles relating thereto.  These  representations and warranties typically do
not relate to the  creditworthiness  of the Obligors or the  collectability of
the Motor Vehicle  Contracts.  Upon breach of any  representation  or warranty
made by a Dealer, BMW FS would have a right of recourse against such Dealer to
require it to repurchase such loan.  Generally,  the Dealer  Agreements do not
provide  for  recourse  against  the  Dealer in the event of a default  by the
obligor.


Servicing

     BMW FS measures delinquency by the number of days elapsed from the date a
payment is due under the Contract ("Due Date").  BMW FS considers a payment to
be past due or  delinquent  when an  obligor  fails to make at least  80% of a
scheduled  payment by the related Due Date. BMW FS generally begins collection
activities with respect to a delinquent Contract through telephone contact. An
automated   system   supports  BMW  FS'   collection   activities  to  monitor
delinquencies and to track the contacts with the obligors.

     BMW FS assigns  collectors  to specific  obligors and attempts to contact
the  delinquent  obligor  by  telephone  or by  letter  based  on the  term of
delinquency and the history of the account.  Repossession procedures typically
begin when a  contract  becomes 60 to 90 days  delinquent.  Repossessions  are
carried out pursuant to applicable state law and specific  procedures  adopted
by BMW FS.

     BMW FS' deferment  policy allows a total of four deferments over the life
of the Contract.

     BMW FS' current  policy is to  generally  charge off the  Contract on the
earlier of (a) the date on which the proceeds of sale of the financed  vehicle
are applied to the Contract balance and (b) and the 150th day of delinquency.

     Any  deficiencies  remaining after  repossession  and sale of the related
financed  vehicle or after full charge-off of the related Contract are pursued
by BMW FS to the  extent  practicable  and  legally  permitted.  Obligors  are
contacted, and when warranted by individual circumstances, repayment schedules
are established and monitored until the  deficiencies  are either paid in full
or become impractical to pursue.


Physical Damage and Liability Insurance

     Each Contract  generally  requires the obligor to obtain  physical damage
insurance  covering  loss  or  damage  to the  financed  vehicle.  The  Dealer
Agreements  include a requirement that the Dealers provide BMW FS with written
evidence that  physical  damage and  liability  insurance  covers the financed
vehicle  at least  in the  amount  required  by the  Contract  at the time the
Contract is purchased by BMW FS. BMW FS tracks the ongoing status of insurance
by the  obligors,  and  attempts  to cause  the  obligors  to  reinstate  such
insurance in the event that it is allowed to lapse; nevertheless, there can be
no  assurance  that each  financed  vehicle  will  continue  to be  covered by
physical  damage  insurance  for the  entire  term  during  which the  related
Contract is outstanding. BMW FS generally does not "force place" insurance.


Delinquency and Loss Experience

     The following tables set forth the historical  delinquency experience and
net credit loss and repossession experience of BMW FS' portfolio of contracts.
There is no assurance that the behavior of the Receivables  will be comparable
to BMW FS' experience shown in the following tables.

                                                     Delinquency Experience(1)


<TABLE>
<CAPTION>
                               At June 30,                                At December 31,
                                  1999                           1998                          1997
                        ------------------------      --------------------------     ------------------------
                         Principal     Number of       Principal       Number of      Principal     Number of
                            Amount     Contracts          Amount       Contracts         Amount     Contracts
                            ------     ---------          ------       ---------         ------     ---------

<S>                    <C>               <C>         <C>                <C>         <C>               <C>
Portfolio               $1,693,671        90,383      $1,627,533         89,431      $1,563,687        87,222
Delinquency
  30-59 Days                 1.71%         1.84%           1.63%           1.84%          2.04%         2.08%
  60-89 Days                 0.32%         0.35%           0.34%           0.36%          0.60%         0.61%
  90 Days or more            0.26%         0.28%           0.25%           0.24%          0.32%         0.35%
Total                        2.29%         2.47%           2.22%           2.44%          2.96%         3.04%
</TABLE>

                                          At December 31,
                       --------------------------------------------------------
                                  1996                           1995
                       ------------------------      --------------------------
                        Principal     Number of       Principal       Number of
                           Amount     Contracts          Amount       Contracts
                           ------     ---------          ------       ---------

Portfolio              $1,432,160        77,525      $1,197,138          62,851
Delinquency
  30-59 Days                1.80%         1.81%           1.25%           1.29%
  60-89 Days                0.47%         0.44%           0.16%           0.16%
  90 Days or more           0.76%         0.72%           0.26%           0.25%
Total                       3.03%         2.97%           1.67%           1.71%

- -------------
(1)   The  information  in the  table  includes  contracts  for new  and  used
      automobiles, motorcycles and sport utility vehicles.
(2)   An  account is  considered  delinquent  if 20% or more of the  scheduled
      payment is past due.


<PAGE>


<TABLE>
<CAPTION>
                                          Net Credit Loss and Repossession Experience(1)
                                                      (Dollars in thousands)

                                                    At or For
                                                   Six Months
                                                      Ended                 At or For Twelve Months Ended
                                                    June 30,                        December 31,
                                                   -----------  ----------------------------------------------------
                                                       1999         1998          1997         1996          1995
                                                       ----         ----          ----         ----          ----

<S>                                               <C>          <C>           <C>          <C>          <C>
Principal Amount Outstanding.....................  $ 1,693,671  $ 1,627,533   $ 1,563,687  $  1,432,160 $  1,197,138
Average Principal Amount Outstanding.............  $ 1,660,602  $ 1,595,610   $ 1,497,924  $  1,314,649 $  1,042,400
Number of Contracts Outstanding..................       90,383       89,431        87,222        77,525       62,851
Average Number of Contracts Outstanding..........       89,907       88,327        82,374        70,188       53,596
Number of Repossessions Sold as a
   Percent of the Average Number of Contracts
   Outstanding (2)...............................        1.29%        0.95%         0.89%         0.68%        1.50%

Charge-offs (3)..................................  $     5,445  $    11,658   $     9,958  $      7,435 $      3,997
Recoveries (4)...................................  $     1,980  $     3,485   $     2,852  $      1,960 $        788
                                                   -----------  -----------   -----------  ------------ ------------
Net Losses.......................................  $     3,465  $     8,173   $     7,106  $      5,475 $      3,209
                                                   ===========  ===========   ===========  ============ ============
Net Losses as a Percent of Average
   Principal Amount Outstanding..................        0.42%         0.51%        0.47%         0.42%        0.31%

(1)  The information in the table includes  contracts for new and used automobiles,  motorcycles and sport utility  vehicles.  All
     amounts and percentages,  except as indicated,  are based on the principal  balances of the contracts net of unearned finance
     and other  charges.  Averages  are  computed  by taking a simple  average of year end  outstanding  amounts  for each  period
     presented.
(2)  Number of  Repossessions  Sold means the number of  repossessed  financed  vehicles  that have been sold by BMW FS in a given
     period.
(3)  Charge-offs  represent the total aggregate net principal  balance of contracts  determined to be  uncollectible in the period
     less proceeds from disposition of related vehicles, other than recoveries described in Note (4).
(4)  Recoveries  generally include amounts received with respect to contracts previously charged off, net of the proceeds realized
     in connection with the sale of the financed vehicles.
</TABLE>

     BMW FS' retail loss experience is dependent upon receivables  levels, the
number of repossessions,  the amount  outstanding at the time of repossession,
and the resale value of repossessed vehicles.

     Credit  losses on  defaulted  contracts  are  adversely  affected  by the
inability to realize  full  contract  value on  repossessed  vehicles  sold at
auction due to declining  prices paid at auction for used  vehicles  which are
affected by such factors as seasonality and market/dealer demand.


                                   THE TRUST


General

     BMW Vehicle  Owner Trust 1999-A (the  "Trust")  will be a business  trust
formed under the laws of the State of Delaware pursuant to the Trust Agreement
for the  transactions  described  in this  Prospectus  Supplement.  After  its
formation, the Trust will not engage in any activity other than (1) acquiring,
holding and managing the Initial  Receivables  and the Subsequent  Receivables
and the other  assets of the Trust and  proceeds  therefrom,  (2)  issuing the
Securities,  (3) making  payments on the  Securities and (4) engaging in other
activities  that are  necessary,  suitable or  convenient  to  accomplish  the
foregoing or are incidental thereto or connected therewith.

     The proceeds from the initial sale of the Securities  will be used by the
Trust to purchase the Receivables from the Depositor  pursuant to the Sale and
Servicing Agreement and to fund the initial deposit to the Reserve Account, to
the Pre-Funding Account and to the Capitalized  Interest Account. The Servicer
will service the Receivables  pursuant to the Sale and Servicing Agreement and
will be compensated for acting as Servicer.  See  "Description of the Transfer
and Servicing  Agreements--Servicing  Compensation" herein. Under the Sale and
Servicing  Agreement,   the  Servicer  will  be  appointed  custodian  of  the
Receivables by the Trust (the  "Custodian").  The Custodian will not cause the
certificates of title of the Financed  Vehicles securing the Receivables to be
amended or  reissued.  In the absence of  amendments  to the  certificates  of
title,  the Trust may not have  perfected  security  interests in the Financed
Vehicles  securing the  Receivables  originated  in some states.  See "Certain
Legal Aspects of the Receivables" in the Prospectus.

     If the protection  provided to the Securityholders by the Reserve Account
and, with respect to interest  distributions  to the  Certificateholders,  the
Certificate  Interest Reserve Account,  are insufficient,  the Trust will look
only to the Obligors on the Receivables and the proceeds from the repossession
and sale of  Financed  Vehicles  that  secure  defaulted  Receivables  to fund
distributions  of  principal  and interest on the  Securities.  In such event,
certain  factors,  such as the Trust  not  having a first  priority  perfected
security  interest in some of the  Financed  Vehicles,  may affect the Trust's
ability to realize on the  collateral  securing the  Receivables  and thus may
reduce the proceeds to be distributed to Securityholders.  See "Description of
the  Notes--Credit  Enhancement,"  "Description  of the Transfer and Servicing
Agreements--Distributions"   herein  and   "Certain   Legal   Aspects  of  the
Receivables" in the Prospectus.

     The Trust's principal office is located in Wilmington,  Delaware, in care
of Wilmington  Trust Company,  as Owner  Trustee,  at the address listed below
under "--The Owner Trustee."


The Owner Trustee

     Wilmington  Trust Company is the Owner Trustee under the Trust  Agreement
(the  "Owner  Trustee").  Wilmington  Trust  Company  is  a  Delaware  banking
corporation and its principal offices are located at Rodney Square North, 1100
North Market Street,  Wilmington,  Delaware 19890-0001,  Attention:  Corporate
Trust  Administration.  The Owner  Trustee's  liability in connection with the
issuance  and  sale  of the  Securities  is  limited  solely  to  the  express
obligations of the Owner Trustee set forth in the Trust Agreement and the Sale
and  Servicing  Agreement.  BMW FS,  BMW  Funding,  the  Depositor  and  their
respective  affiliates may maintain normal  commercial  banking relations with
the Owner Trustee and its affiliates.


                             THE RECEIVABLES POOL


Assets of the Trust

     On the Closing Date, the assets of the Trust will include:

     (1)  a pool of motor  vehicle  retail  installment  sale  contracts  (the
          "Initial  Receivables")  having an aggregate principal balance as of
          the close of  business  on August 31,  1999 (the  "Cutoff  Date") of
          approximately  $1,000,392,272  (the "Cutoff Date Pool  Balance") and
          any  additional  motor vehicle  retail  installment  sale  contracts
          purchased  during the Funding Period (the  "Subsequent  Receivables"
          and together with the Initial Receivables, the "Receivables");

     (2)  all rights,  benefits,  obligations and proceeds  arising from or in
          connection  with the  Receivables,  including  the right to  receive
          payments collected thereon after the Cutoff Date with respect to the
          Initial  Receivables and on or after the Subsequent Cutoff Date with
          respect to any Subsequent Receivables;

     (3)  security  interests in the new or used automobiles,  motorcycles and
          sport  utility  vehicles  (the  "Financed  Vehicles")  securing each
          Receivable;

     (4)  the related Receivable files;

     (5)  all rights to  insurance  proceeds  and  liquidation  proceeds  with
          respect to the Receivables;

     (6)  certain rights under the Receivables  Purchase Agreement dated as of
          September 1, 1999 (the "Receivables Purchase Agreement") between the
          Depositor  and the Sellers  and any  Subsequent  Purchase  Agreement
          between the Depositor and BMW FS;

     (7)  funds on deposit from time to time in the Reserve Account;

     (8)  funds  on  deposit  from  time to time in the  Certificate  Interest
          Reserve Account;

     (9)  funds on deposit in the Collection Account;

     (10) funds on deposit in the Pre-Funding Account; and

     (11) funds on deposit in the Capitalized Interest Account.

     The Motor Vehicle  Contracts that comprise the Receivables are secured by
new or used automobiles,  motorcycles and sport utility vehicles  manufactured
primarily  by the BMW Group.  The  Contracts  were  originated  by Dealers who
participate in BMW FS' vehicle  financing  program and were acquired by BMW FS
from such Dealers. See "BMW FS' Vehicle Financing Programs."

     The Trust will purchase the Initial  Receivables from the Depositor on or
about September 29, 1999 (the "Closing Date") pursuant to a Sale and Servicing
Agreement, dated as of September 1, 1999 (the "Sale and Servicing Agreement"),
among the Trust, the Depositor, the Sellers, the Custodian, the Administrator,
the Servicer and the Indenture Trustee.

     The  Depositor  will have  purchased  the  Initial  Receivables  from the
Sellers  pursuant to the Receivables  Purchase  Agreement.  In the Receivables
Purchase Agreement, the Sellers make certain representations and warranties as
of the Closing Date with respect to the  Receivables  and agree to  repurchase
any  Receivable  with  respect  to  which  there  is  a  breach  of  any  such
representation  and warranty if that breach has a material and adverse  effect
on the  interests  of the  Depositor  or the Trust in the related  Receivable.
Under the Sale and Servicing  Agreement,  the Depositor will assign all of its
rights  under  the  Receivables  Purchase  Agreement,  including  its right to
enforce the Sellers' repurchase obligations, to the Trust.

     The  Receivables  may be  prepaid  at any  time  without  penalty  by the
purchaser  or  co-purchasers  of the  Financed  Vehicle or any other person or
persons who are obligated to make payments thereunder (each, an "Obligor").


Eligibility Criteria

     The  Receivables  were or will be selected  from the Sellers'  respective
portfolios of motor vehicle retail installment sale contracts based on several
criteria, including the requirement that each Receivable:

     (1)  has an original term of not more than 66 months;

     (2)  has a current principal balance of at least $100;

     (3)  either  provides for level monthly  payments that fully amortize the
          amount  financed over the original  term of the related  Contract or
          provides for level  monthly  payments  and a balloon  payment at the
          maturity of the related Contract;

     (4)  be  not  more  than  30  days  past  due as of the  Cutoff  Date  or
          Subsequent Cutoff Date, as applicable;

     (5)  not have a final scheduled  payment date later than six months prior
          to the Final Scheduled Distribution Date of the Certificates; and

     (6)  not have any  notation  in the  Servicer's  records  indicating  the
          Obligor is the subject of a bankruptcy proceeding.

     No selection  procedures  believed by BMW FS or BMW Funding to be adverse
to the Securityholders were used in selecting the Receivables.

     During  the  Funding  Period,   pursuant  to  the  Receivables   Purchase
Agreement, the Depositor is obligated to purchase from BMW FS and, pursuant to
the Sale and Servicing Agreement, to sell to the Trust, Subsequent Receivables
to the extent they are available. On the Closing Date, the amount available to
purchase Subsequent  Receivables will be approximately  $112,777,957.  On each
date on which  Subsequent  Receivables  are  transferred to the Trust (each, a
"Subsequent Transfer Date"), BMW FS will convey Subsequent  Receivables to the
Depositor pursuant to an agreement (a "Subsequent Purchase Agreement") between
BMW  FS  and  the  Depositor.   The  Depositor  will  convey  such  Subsequent
Receivables to the Trust on the related  Subsequent  Transfer Date pursuant to
the Sale and  Servicing  Agreement  and an agreement (a  "Subsequent  Transfer
Agreement")  between the Depositor and the Trust.  The purchase price for each
Subsequent  Receivable  will be  withdrawn  from the  Pre-Funding  Account,  a
portion  of such  amount  will be  deposited  into  the  Reserve  Account,  if
necessary,  and  the  remainder  of the  purchase  price  will  be paid to the
Depositor by the Trust and then to BMW FS by the Depositor.

     Any  conveyance  of  Subsequent  Receivables  is subject to the following
conditions, among others:

     (1)  as of the Subsequent  Cutoff Date, each such  Subsequent  Receivable
          must  satisfy  the   eligibility   criteria   specified  under  "The
          Receivables  Pools--General"  in the  Prospectus and in the Sale and
          Servicing Agreement;

     (2)  BMW FS will have selected such  Subsequent  Receivables  in a manner
          that it believes is not adverse to the interests of the  Noteholders
          or Certificateholders;

     (3)  BMW FS and the Depositor will deliver certain opinions of counsel to
          the  Trust,  the  Indenture  Trustee  and the Rating  Agencies  with
          respect  to  the  validity  of the  conveyance  of  such  Subsequent
          Receivables;

     (4)  none of the Subsequent Receivables will have an APR of less than 8%;

     (5)  none  of  the  Subsequent  Receivables  will  be a  Balloon  Payment
          Receivable; and

     (6)  the Rating Agencies shall confirm that the ratings on the Securities
          will not be withdrawn or reduced as a result of the transfer of such
          Subsequent Receivables to the Trust.

     In  addition,   the  obligation  of  the  Trust  to  purchase  Subsequent
Receivables on a Subsequent Transfer Date is subject to the condition that the
Receivables in the Trust, including such Subsequent Receivables to be conveyed
to the Trust on such Subsequent Transfer Date, meet certain criteria set forth
in the Sale and Servicing  Agreement and the Receivables  Purchase  Agreement.
Because  the  Subsequent  Receivables  may be  originated  after  the  Initial
Receivables,  following the conveyance of Subsequent  Receivables to the Trust
the  characteristics  of the  Receivables are likely to vary from those of the
Initial Receivables.


Description of Initial Receivables

     All of the Initial  Receivables were originated by BMW FS or purchased by
BMW FS from Dealers. As of the Cutoff Date, approximately 53.0% of the Initial
Receivables  by  aggregate  principal  balance  represented  financing  of new
vehicles and 47.0% of the Initial  Receivables by aggregate  principal balance
represented financing of used vehicles.

     As of the Cutoff Date,  approximately 84.1%, 7.5% and 8.5% of the Initial
Receivables  by  aggregate   principal  balance  were  BMW  automobiles,   BMW
motorcycles and Land Rover sport utility vehicles, respectively.

     Balloon Payment  Receivables  comprise  approximately 17.8% of the Cutoff
Date Pool  Balance.  The  weighted  average  of the  Balloon  Payments  due at
maturity of the Balloon  Payment  Receivables  is  approximately  64.1% of the
original principal balances of the Balloon Payment Receivables.  The aggregate
Balloon  Payment  portion  of  the  Balloon  Payment  Receivables   represents
approximately  13.1% of the Cutoff Date Pool  Balance.  The related  Contracts
provide that on the maturity  date,  the Obligor may pay the Balloon  Payment,
refinance the Balloon Payment,  or exercise the "Sale Option".  Under the Sale
Option, the Obligor sells the related Financed Vehicle for the "Sale Price" as
of the due  date of the  Balloon  Payment  to BMW FS.  The  Contracts  further
provide that the  Obligors may exercise  this Sale Option only if they are not
in default  under the related  Contract,  they have paid all amounts due under
the related  Contract except the Balloon Payment and they deliver the Financed
Vehicle to a location  specified by BMW FS. The "Sale Price" is defined in the
Contracts as: (i) the Balloon Payment; less (ii) a disposition fee; less (iii)
any excess wear and use charge;  and less (iv) any excess mileage charge.  The
"Sale Price" is applied to the amount of the Balloon  Payment due. The Obligor
is  responsible  for any difference  between the Balloon  Payment and the Sale
Price,  but is not responsible for any difference  between the Balloon Payment
and the  market  value  of the  Financed  Vehicle.  Pursuant  to the  Sale and
Servicing Agreement,  BMW FS, as Servicer, is obligated to dispose of Financed
Vehicles relating to Balloon Payment Receivables for which the Sale Option has
been  exercised and to remit the net  disposition  proceeds to the Trust.  The
Trust will sustain a loss on any Balloon Payment Receivable for which the Sale
Option is  exercised  to the extent that the net  disposition  proceeds of the
Financed  Vehicle are less than the amount of the Balloon  Payment due. BMW FS
and its affiliates have no  responsibility  for shortfalls  resulting from any
failure of net  disposition  proceeds to satisfy the Balloon Payment due. Such
shortfalls on Balloon Payment Receivables will be borne by the Trust.

     The composition and distribution by APR, geographic  location,  remaining
term,  and remaining  principal  balance of the Initial  Receivables as of the
Cutoff Date are set forth in the following tables.

                    Composition of the Initial Receivables


Aggregate principal balance...................            $1,000,392,272.35

Number of Contracts...........................                       49,553

Average principal balance outstanding.........                   $20,188.33

Average original amount financed..............                   $25,703.84

Original amount financed (range)..............     $1,500.00 to $110,038.81

Weighted average APR..........................                        7.90%

APR (range)...................................                 0% to 23.70%

Weighted average original term................                    54.2 mos.

Original term (range).........................                12 to 63 mos.

Weighted average remaining term...............                    44.5 mos.

Remaining term (range)........................                 2 to 62 mos.


<TABLE>
<CAPTION>
                                          Distribution of the Initial Receivables by APR

                                                                                         Percentage of
                                                                                           Aggregate
                                                     Number of          Aggregate          Principal
APR Range                                           Receivables     Principal Balance      Balance(1)
- ---------                                           -----------     -----------------      ----------

<S>                                                <C>          <C>                      <C>
0.00 - 2.50....................................      1,738            $22,408,233.59         2.24%
2.51 - 3.00....................................      1,462            $55,767,918.44         5.57
3.51 - 4.00....................................          3               $104,809.54         0.01
4.01 - 4.50....................................      2,584            $36,667,506.87         3.67
4.51 - 5.00....................................        596             $9,391,110.66         0.94
5.01 - 5.50....................................         72             $1,496,804.24         0.15
5.51 - 6.00....................................      4,145            $86,987,047.54         8.70
6.01 - 6.50....................................        204             $2,062,165.73         0.21
6.51 - 7.00....................................      3,310            $47,704,217.04         4.77
7.01 - 7.50....................................      2,228            $49,296,870.77         4.93
7.51 - 8.00....................................      7,198           $160,757,632.66        16.07
8.01 - 8.50....................................      6,267           $154,695,010.72        15.46
8.51 - 9.00....................................      5,532           $110,354,181.45        11.03
9.01 - 9.50....................................      3,307            $68,847,934.56         6.88
9.51 - 10.00...................................      3,561            $74,392,125.11         7.44
10.01 - 10.50..................................      1,646            $29,185,039.00         2.92
10.51 - 11.00..................................      1,859            $33,656,667.75         3.36
11.01 - 11.50..................................        800            $12,905,974.27         1.29
11.51 - 12.00..................................      1,075            $15,824,530.33         1.58
12.01 - 12.50..................................        481             $7,241,627.12         0.72
12.51 - 13.00..................................        664             $9,097,813.21         0.91
13.01 - 13.50..................................        226             $3,368,999.99         0.34
13.51 - 14.00..................................        268             $3,445,143.12         0.34
14.01 - 14.50..................................         57               $792,754.46         0.08
14.51 - 15.00..................................         94             $1,321,469.98         0.13
Greater than 15.00.............................        176             $2,618,684.20         0.26
                                                    ------       -------------------      -------
          Totals...............................     49,553         $1,000,392,272.35       100.00%
                                                    ======       ===================      =======
</TABLE>
- ------------
(1) Percentages may not add to 100% because of rounding.


<TABLE>
<CAPTION>
                                 Distribution of the Initial Receivables by Geographic Location(1)

                                                                                Percentage of
                                                                                  Aggregate
                                           Number of             Aggregate        Principal
State                                     Receivables        Principal Balance    Balance(2)
- -----                                     -----------        -----------------    ----------

<S>                                       <C>           <C>                       <C>
Alabama...............................          325             $6,048,068.07         0.60%
Alaska................................           35               $564,211.06         0.06
Arizona...............................          730            $13,862,786.63         1.39
Arkansas..............................          218             $5,165,243.66         0.52
California............................       10,701           $212,801,943.71        21.27
Colorado..............................          768            $13,131,388.32         1.31
Connecticut...........................          981            $17,908,404.28         1.79
Delaware..............................          314             $6,568,683.01         0.66
District of Columbia..................          204             $4,246,567.43         0.42
Florida...............................        2,462            $46,209,444.83         4.62
Georgia...............................        1,715            $34,254,645.52         3.42
Hawaii................................          241             $4,406,842.97         0.44
Idaho.................................           43               $611,656.13         0.06
Illinois..............................        2,997            $64,214,365.08         6.42
Indiana...............................          385             $6,876,241.77         0.69
Iowa..................................          152             $2,523,342.05         0.25
Kansas................................          241             $4,822,205.72         0.48
Kentucky..............................          212             $3,777,688.49         0.38
Louisiana.............................          483             $9,638,173.23         0.96
Maine.................................          100             $1,608,101.67         0.16
Maryland..............................        1,295            $22,915,219.96         2.29
Massachusetts.........................        1,238            $23,881,821.90         2.39
Michigan..............................        1,005            $20,584,816.55         2.06
Minnesota.............................          293             $5,684,022.36         0.57
Mississippi...........................          112             $2,007,289.94         0.20
Missouri..............................          689            $12,954,219.24         1.29
Montana...............................           23               $381,988.16         0.04
Nebraska..............................           86             $1,560,883.85         0.16
Nevada................................          286             $5,919,627.66         0.59
New Hampshire.........................          187             $3,191,341.33         0.32
New Jersey............................        2,492            $44,787,487.52         4.48
New Mexico............................          185             $3,813,865.42         0.38
New York..............................        3,489            $63,620,084.17         6.36
North Carolina........................          917            $19,038,218.88         1.90
North Dakota..........................            5               $110,496.45         0.01
Ohio..................................          966            $15,980,016.24         1.60
Oklahoma..............................          253             $5,604,322.86         0.56
Oregon................................          536            $10,142,362.73         1.01
Pennsylvania..........................        1,984            $38,844,082.60         3.88
Rhode Island..........................          158             $3,221,998.17         0.32
South Carolina........................          660            $13,654,790.80         1.36
South Dakota..........................           13               $151,654.20         0.02
Tennessee.............................          613            $11,988,983.15         1.20
Texas.................................        5,892           $156,559,994.89        15.65
Utah..................................          233             $4,212,022.49         0.42
Vermont...............................           50               $761,719.59         0.08
Virginia..............................        1,353            $26,612,367.68         2.66
Washington............................          988            $19,034,874.86         1.90
West Virginia.........................           44               $637,916.72         0.06
Wisconsin.............................          186             $3,081,689.36         0.31
Wyoming...............................           15               $212,088.99         0.02
                                           --------      --------------------      -------
           Totals.....................       49,553         $1,000,392.272.35       100.00%
                                           ========      ====================      =======
</TABLE>

- -------------------
(1) Based on the location of the Obligor.
(2) Percentages may not add to 100% because of rounding.


<TABLE>
<CAPTION>
                          Distribution of the Initial Receivables by Remaining Term to Scheduled Maturity

                                                                                       Percentage of
                                                                                         Aggregate
                                               Number of            Aggregate            Principal
Remaining Term to Scheduled Maturity          Receivables       Principal Balance       Balance(1)
- ------------------------------------          -----------       -----------------       ----------

<S>                                            <C>            <C>                       <C>
6 months or less...........................        1,919            $4,948,735.06            0.49%
7 to 12 months.............................        2,428           $20,760,259.90            2.08
13 to 18 months............................        3,201           $44,013,205.34            4.40
19 to 24 months............................        2,744           $70,723,332.40            7.07
 25 to 30 months...........................        2,612           $66,535,960.41            6.65
 31 to 36 months...........................        2,729           $50,132,301.84            5.01
 37 to 42 months...........................        3,945           $74,183,394.32            7.42
 43 to 48 months...........................        9,491          $180,754,772.39           18.07
 49 to 54 months...........................        7,045          $155,795,049.91           15.57
 55 to 60 months...........................       13,084          $323,096,390.91           32.30
 Greater than 60 months....................          355            $9,448,869.87            0.94
                                                --------       ------------------        --------
          Totals...........................       49,553        $1,000,392,272.35          100.00%
                                                ========       ==================        ========
</TABLE>

- ------------------
(1)  Percentages may not add to 100% because of rounding.


<TABLE>
<CAPTION>
                              Distribution by Remaining Principal Balance of the Initial Receivables

                                                                                                Percentage of
                                                                                                  Aggregate
                                                       Number of           Aggregate              Principal
  Range of Remaining Principal Balances               Receivables      Principal Balance         Balance(1)
  -------------------------------------               -----------      -----------------         ----------

<S>                                                <C>             <C>                             <C>
$0 - 2,500.....................................          1,846            $2,745,610.20               0.27%
$2,501 - 5,000.................................          2,562            $9,750,711.45               0.97
$5,001 - 7,500.................................          3,315           $20,771,298.62               2.08
$7,501 - 10,000................................          3,456           $30,325,562.96               3.03
$10,001 - 12,500...............................          3,729           $42,033,262.53               4.20
$12,501 - 15,000...............................          4,054           $55,896,792.58               5.59
$15,001 - 17,500...............................          3,996           $64,913,051.49               6.49
$17,501 - 20,000...............................          4,004           $75,045,643.33               7.50
$20,001 - 22,500...............................          3,509           $74,572,036.82               7.45
$22,501 - 25,000...............................          3,547           $84,193,662.84               8.42
$25,001 - 27,500...............................          2,881           $75,597,500.45               7.56
$27,501 - 30,000...............................          2,709           $77,847,485.93               7.78
$30,001 - 32,500...............................          2,236           $69,772,551.16               6.97
$32,501 - 35,000...............................          1,823           $61,477,392.91               6.15
$35,001 - 37,500...............................          1,456           $52,746,397.34               5.27
$37,501 - 40,000...............................          1,128           $43,670,499.78               4.37
$40,001 - 42,500...............................            833           $34,311,369.51               3.43
$42,501 - 45,000...............................            560           $24,449,969.78               2.44
$45,001 - 47,500...............................            502           $23,209,094.62               2.32
$47,501 - 50,000...............................            408           $19,872,989.32               1.99
$50,001 - 52,500...............................            285           $14,583,558.03               1.46
$52,501 - 55,000...............................            194           $10,424,007.27               1.04
$55,001 - 57,500...............................            145            $8,137,677.11               0.81
$57,501 - 60,000...............................            139            $8,164,823.36               0.82
$60,001 - 62,500...............................             82            $5,013,771.10               0.50
$62,501 - 65,000...............................             37            $2,352,350.31               0.24
Greater than 65,000............................            117            $8,513,201.55               0.85
                                                    ----------      -------------------             ------
         Totals................................         49,553        $1,000,392,272.35             100.00%
                                                    ==========      ===================             ======
</TABLE>

- ----------------
(1)  Percentages may not add to 100% because of rounding.


     Other  than  the  Balloon  Payment  Receivables,  all of the  Receivables
provide for the payment by the related  Obligor of a specific  total amount of
payments,   payable  in  substantially  equal  monthly  installments  on  each
scheduled  payment  date,  which total  represents  the amount  financed  plus
interest charges on the amount financed for the term of such  Receivable.  The
Balloon Payment  Receivables provide for the payment by the related Obligor of
substantially  equal monthly payments with a substantially  larger payment due
at the end of the  term of  that  Receivable.  Each  Receivable  provides  for
allocation of payments according to the simple interest method.

     Payments on the  Receivables  will be applied  first to interest  accrued
through the date  immediately  preceding the day of payment and then to unpaid
principal. Accordingly, if an Obligor pays an installment before its due date,
the portion of the payment  allocated to interest for the payment  period will
be less than if the  payment  had been made on the due date and the portion of
the payment  applied to reduce the principal  balance will be  correspondingly
greater  and  the  principal  balance  will be  amortized  more  rapidly  than
scheduled.  Conversely,  if an Obligor pays an installment after its due date,
the portion of the payment  allocable to interest for the payment  period will
be greater  than if the payment had been made on the due date,  the portion of
the payment  applied to reduce the principal  balance will be  correspondingly
less, and the principal  balance will be amortized more slowly than scheduled,
in which case a larger  portion  of the  principal  balance  may be due on the
final scheduled payment date.

     In the event of the prepayment in full  (voluntarily or by  acceleration)
of a Receivable, the Obligor will be required to pay interest only to the date
immediately preceding the date of prepayment.


                                 THE DEPOSITOR

     The  Depositor  is  a   bankruptcy-remote,   special   purpose   Delaware
corporation.  The  Depositor  was  incorporated  in the State of  Delaware  on
November 7, 1997. The principal executive offices of the Depositor are located
at Seven  World  Trade  Center,  New York,  New York  10048;  telephone  (212)
783-7000.


                                USE OF PROCEEDS

     The net proceeds from the sale of the  Securities  will be applied by the
Trust to purchase the Initial  Receivables  from the Depositor and to fund the
initial  deposit to the Reserve  Account,  the  Certificate  Interest  Reserve
Account,  the Pre-Funding  Account and the Capitalized  Interest Account.  The
Depositor  will  apply  the  net  proceeds  to  it  to  purchase  the  Initial
Receivables from the Sellers.


                    WEIGHTED AVERAGE LIFE OF THE SECURITIES

     Holders of the Class A-2 Notes will not  receive any  principal  payments
until the Class A-1  Notes  have been paid in full.  Holders  of the Class A-3
Notes will not receive any  principal  payments  until the Class A-1 Notes and
the  Class A-2 Notes  have been paid in full.  Holders  of the Class A-4 Notes
will not receive any principal  payments until the Class A-1 Notes,  the Class
A-2  Notes and the Class  A-3  Notes  have been paid in full.  Holders  of the
Certificates  will not  receive  any  principal  payments  until the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes and the Class A-4 Notes have
been paid in full. See "Description of the  Notes--Payments  of Principal" and
"Description  of the  Certificates"  herein.  Final  payment  of the Class A-1
Notes,  the Class A-2 Notes,  the Class A-3 Notes,  the Class A-4 Notes or the
Certificates  could  occur  significantly  earlier  than the  Class  A-1 Final
Scheduled  Distribution Date, the Class A-2 Final Scheduled Distribution Date,
the Class A-3 Final Scheduled Distribution Date, the Class A-4 Final Scheduled
Distribution  Date or the Certificate  Final Scheduled  Distribution  Date, as
applicable,  since the rate of payment of principal of each Class of Notes and
the Certificates will depend on the rate of payment (including prepayments) of
the principal balance of the Receivables.

     Payments on the Receivables  may be in the form of scheduled  payments or
prepayments.   Prepayments   will  include   prepayments   in  full,   partial
prepayments, liquidations due to defaults, losses caused by the issuance of an
order by a court in any insolvency proceeding reducing the amount owed under a
Receivable,  as well as receipts of proceeds from physical  damage,  loss upon
repossession,  credit life and credit accident and health  insurance  policies
and the Purchase  Amounts of purchased  receivables.  The  Receivables  may be
prepaid at any time without penalty to the Obligors. The rate of prepayment of
the Receivables  may be influenced by a variety of economic,  social and other
factors.  The rate of prepayments on the  Receivables  also may be affected by
the nature of the Obligors and the Financed Vehicles and servicing  decisions.
In addition,  under certain circumstances,  the Sellers or the Servicer may be
obligated to purchase  Receivables with respect to which they are in breach of
certain  representations,   warranties  or  covenants  under  the  Receivables
Purchase Agreement or Sale and Servicing  Agreement,  as applicable.  See also
"Description  of the  Notes--Optional  Redemption"  regarding  the  Servicer's
option to purchase the Receivables  when the Pool Balance is reduced to 10% or
less of the sum of the Initial  Pool  Balance and the amount on deposit in the
Pre-Funding Account on the Closing Date.

     Any  reinvestment  risks  resulting from a faster or slower  incidence of
prepayment of the Receivables will be borne entirely by the Securityholders.

     Prepayments on automotive,  motorcycle and sport utility  receivables can
be measured relative to a prepayment standard or model. The model used herein,
the  Absolute  Prepayment  Model  ("ABS"),   represents  an  assumed  rate  of
prepayment each month relative to the original number of receivables in a pool
of receivables. ABS further assumes that all the receivables are the same size
and  amortize at the same rate and that each  receivable  in each month of its
life will either be paid as scheduled or be prepaid in full. For example, in a
pool of receivables  originally  containing 10,000 receivables,  a 1% ABS rate
means that 100  receivables  prepay each  month.  ABS does not purport to be a
historical  description  of  prepayment  experience  or a  prediction  of  the
anticipated  rate of  prepayment  of any pool of  receivables,  including  the
Receivables.

     The table captioned  "Percent of Initial  Security  Principal  Balance at
Various ABS  Percentages"  (the "ABS Table") has been prepared on the basis of
the following assumptions:

     (1)  the Trust  includes  20 pools of Initial  Receivables  and 1 pool of
          Subsequent  Receivables  with the  characteristics  set forth in the
          following table;

     (2)  the Receivables prepay in full at the specified constant  percentage
          of ABS monthly;

     (3)  each  scheduled  monthly  payment on the  Receivables is made on the
          last day of each month and each month has 30 days;

     (4)  the  initial  principal  amount  of  each  Class  of  Notes  and the
          Certificates are as set forth on the cover page hereof;

     (5)  interest  accrues during each Interest Period at the applicable Note
          Rate or Pass-Through Rate;

     (6)  payments  on the  Securities  are made on the 25th day of each month
          whether or not a Business Day;

     (7)  the Securities are purchased on the Closing Date;

     (8)  the  scheduled   monthly   payment  for  each  Receivable  has  been
          calculated  on the  basis  of  the  assumed  characteristics  in the
          following  table such that each  Receivable will amortize in amounts
          sufficient to repay the principal  balance of such Receivable by its
          indicated remaining term to maturity;

     (9)  the assumed cutoff date for each Initial  Receivable is the close of
          business on August 31, 1999;

     (10) the  entire  Pre-Funded  Amount  is  used  to  purchase   Subsequent
          Receivables  on the last day of the  Collection  Period in  December
          1999; and

     (11) the   Servicer   does  not  exercise  its  option  to  purchase  the
          Receivables, except as described therein.


                                                        Initial Receivables

<TABLE>
<CAPTION>
                                                                                          Amortized       Number
                                                   Original        Stated Remaining       Remaining      Of Months
          Aggregate Principal                        Term                Term               Term         Payment
Pool            Balance                APR        (in Months)         (in Months)        (in Months)       Delay
- ----            -------                ---        -----------         -----------        -----------       -----

<S>        <C>                       <C>              <C>                 <C>                  <C>           <C>
1             $143,606,941.43         9.572%           40                  25                   81            0
2                4,506,501.95         9.168%           26                  20                   20            0
3                8,196,678.14         9.129%           35                  19                   18            0
4                8,489,733.37         9.718%           60                  10                   10            0
5               54,574,744.88         9.374%           48                  41                   41            0
6              114,723,832.34         9.435%           58                  42                   42            0
7              204,875,411.53         9.482%           60                  55                   55            0
8               34,865,895.28         7.043%           35                  21                   78            0
9                2,452,198.81         6.334%           25                  20                   22            0
10               3,635,145.98         7.029%           35                  19                   19            0
11              17,075,465.06         6.834%           60                  12                   12            0
12              49,501,031.96         6.531%           48                  42                   41            0
13              73,538,328.25         6.516%           59                  43                   43            0
14             270,005,375.24         5.629%           60                  56                   56            0
15               3,231,898.49         9.255%           60                  60                   60            1
16                 496,965.93         8.807%           42                  42                   42            1
17                 388,954.12         5.717%           44                  44                   44            1
18               5,799,175.79         4.408%           60                  60                   60            1
19                 144,123.05         8.882%           58                  58                   57            2
20                 283,870.75         3.005%           60                  60                   60            2
            -----------------
Total       $1,000,392,272.35
            =================
</TABLE>

<TABLE>
<CAPTION>
                                                      Subsequent Receivables

                                                                                      Amortized        Number
                                                Original        Stated Remaining      Remaining      Of Months
          Aggregate Principal                     Term                Term               Term         Payment
Pool            Balance             APR        (in Months)         (in Months)        (in Months)       Delay
- ----            -------             ---        -----------         -----------        -----------       -----
<S>        <C>                     <C>             <C>                 <C>                <C>            <C>
1           $112,777,957.15         9.250%          54                  52                 52             0
</TABLE>

     The ABS Table  indicates,  based on the assumptions set forth above,  the
percentages  of the  initial  principal  amount of each Class of Notes and the
Certificates  that would be outstanding  after each of the Distribution  Dates
shown at various  percentages of ABS and the  corresponding  weighted  average
lives of such Securities.  The actual  characteristics  and performance of the
Receivables  will differ from the  assumptions  used in  constructing  the ABS
Table.  The assumptions  used are  hypothetical and have been provided only to
give a general  sense of how the  principal  cash  flows  might  behave  under
varying  prepayment  scenarios.  For  example,  it is very  unlikely  that the
Receivables  will prepay at a constant level of ABS until maturity or that all
of the Receivables will prepay at the same level of ABS. Moreover, the diverse
terms  of  the   Receivables   could  produce   slower  or  faster   principal
distributions  than  indicated  in  the  ABS  Table  at the  various  constant
percentages of ABS specified.


<TABLE>
<CAPTION>
                                           Percent of Initial Security Principal Balance
                                                    at Various ABS Percentages

                                       Class A-1 Notes                                Class A-2 Notes
                         --------------------------------------------    -------------------------------------------
Distribution Date        0.50%     1.00%    1.50%     2.00%     2.50%    0.50%     1.00%    1.50%     2.00%    2.50%
- -----------------        -----     -----    -----     -----     -----    -----     -----    -----     -----    -----

<S>                      <C>       <C>      <C>       <C>       <C>      <C>       <C>      <C>       <C>      <C>
Closing Date...........    100%      100%     100%      100%      100%     100%      100%     100%      100%     100%
October 1999                88        85       81        70        62      100       100      100       100      100
November 1999               76        70       62        45        37      100       100      100       100      100
December 1999               63        55       44        25        13      100       100      100       100      100
January 2000                51        40       26         5         0      100       100      100       100       96
February 2000               38        24        7         0         0      100       100      100        93       84
March 2000                  25         8        0         0         0      100       100       95        83       72
April 2000                  11         0        0         0         0      100        97       86        73       60
May 2000                     0         0        0         0         0      100        90       78        64       49
June 2000                    0         0        0         0         0       94        83       70        55       38
July 2000                    0         0        0         0         0       88        76       61        46       28
August 2000                  0         0        0         0         0       82        69       54        37       17
September 2000               0         0        0         0         0       76        62       46        28        7
October 2000                 0         0        0         0         0       71        56       39        19        0
November 2000                0         0        0         0         0       65        49       31        11        0
December 2000                0         0        0         0         0       60        43       24         3        0
January 2001                 0         0        0         0         0       55        37       17         0        0
February 2001                0         0        0         0         0       49        31       10         0        0
March 2001                   0         0        0         0         0       44        25        4         0        0
April 2001                   0         0        0         0         0       38        19        0         0        0
May 2001                     0         0        0         0         0       33        13        0         0        0
June 2001                    0         0        0         0         0       22         3        0         0        0
July 2001                    0         0        0         0         0       17         0        0         0        0
August 2001                  0         0        0         0         0       12         0        0         0        0
September 2001               0         0        0         0         0        7         0        0         0        0
October 2001                 0         0        0         0         0        0         0        0         0        0
Avg.Life (years)(1)
    To Maturity........   0.37      0.31     0.26      0.19      0.17     1.42      1.20     1.00      0.83     0.70
    To 10% Call........   0.37      0.31     0.26      0.19      0.17     1.42      1.20     1.00      0.83     0.70


- -----------------
(1)  The weighted  average life of a Note is determined by (1) multiplying  the amount of each principal  payment on a Note by the
     number of years from the date of the issuance of the Note to the related  Distribution  Date,  (2) adding the results and (3)
     dividing the sum by the related initial principal amount of the Note.
</TABLE>


<TABLE>
<CAPTION>
                                            Class A-3 Notes                             Class A-4 Notes
                                            ---------------                             ---------------
Distribution Date        0.50%     1.00%    1.50%     2.00%     2.50%    0.50%     1.00%    1.50%     2.00%    2.50%
- -----------------        -----     -----    -----     -----     -----    -----     -----    -----     -----    -----

<S>                      <C>       <C>      <C>       <C>       <C>      <C>       <C>      <C>       <C>      <C>
Closing Date...........    100%      100%     100%      100%      100%     100%      100%     100%      100%     100%
October 1999               100       100      100       100       100      100       100      100       100      100
November 1999              100       100      100       100       100      100       100      100       100      100
December 1999              100       100      100       100       100      100       100      100       100      100
January 2000               100       100      100       100       100      100       100      100       100      100
February 2000              100       100      100       100       100      100       100      100       100      100
March 2000                 100       100      100       100       100      100       100      100       100      100
April 2000                 100       100      100       100       100      100       100      100       100      100
May 2000                   100       100      100       100       100      100       100      100       100      100
June 2000                  100       100      100       100       100      100       100      100       100      100
July 2000                  100       100      100       100       100      100       100      100       100      100
August 2000                100       100      100       100       100      100       100      100       100      100
September 2000             100       100      100       100       100      100       100      100       100      100
October 2000               100       100      100       100        97      100       100      100       100      100
November 2000              100       100      100       100        84      100       100      100       100      100
December 2000              100       100      100       100        72      100       100      100       100      100
January 2001               100       100      100        94        60      100       100      100       100      100
February 2001              100       100      100        83        49      100       100      100       100      100
March 2001                 100       100      100        74        38      100       100      100       100      100
April 2001                 100       100       96        64        27      100       100      100       100      100
May 2001                   100       100       88        55        17      100       100      100       100      100
June 2001                  100       100       74        42         5      100       100      100       100      100
July 2001                  100        96       67        34         0      100       100      100       100       94
August 2001                100        89       59        26         0      100       100      100       100       79
September 2001             100        82       52        18         0      100       100      100       100       64
October 2001                72        50       26         0         0      100       100      100       100       53
November 2001               66        44       20         0         0      100       100      100        90       44
December 2001               60        38       15         0         0      100       100      100        80       36
January 2002                54        32        9         0         0      100       100      100        71       28
February 2002               49        27        4         0         0      100       100      100        62       21
March 2002                  43        21        0         0         0      100       100       97        53       14
April 2002                  37        16        0         0         0      100       100       88        45        8
May 2002                    31        11        0         0         0      100       100       80        38        2
June 2002                   26         5        0         0         0      100       100       72        31        0
July 2002                   20         0        0         0         0      100       100       64        24        0
August 2002                 14         0        0         0         0      100        92       56        19        0
September 2002               9         0        0         0         0      100        83       49        14        0
October 2002                 3         0        0         0         0      100        75       42         9        0
November 2002                0         0        0         0         0       96        67       36         4        0
December 2002                0         0        0         0         0       86        59       30         0        0
January 2003                 0         0        0         0         0       76        51       24         0        0
February 2003                0         0        0         0         0       67        43       18         0        0
March 2003                   0         0        0         0         0       59        37       14         0        0
April 2003                   0         0        0         0         0       52        31       10         0        0
May 2003                     0         0        0         0         0       46        27        6         0        0
June 2003                    0         0        0         0         0       40        22        3         0        0
July 2003                    0         0        0         0         0       35        18        0         0        0
August 2003                  0         0        0         0         0       29        13        0         0        0
September 2003               0         0        0         0         0       23         9        0         0        0
October 2003                 0         0        0         0         0       18         5        0         0        0
November 2003                0         0        0         0         0       12         1        0         0        0
December 2003                0         0        0         0         0        6         0        0         0        0
January 2004                 0         0        0         0         0        1         0        0         0        0
February 2004                0         0        0         0         0        0         0        0         0        0
Avg.Life (years)(1)
    To Maturity........   2.48      2.25     2.00      1.73      1.45     3.69      3.43     3.06      2.61     2.19
    To 10% Call........   2.48      2.25     2.00      1.73      1.45     3.56      3.26     2.91      2.49     2.10

(1)  The weighted  average life of a Note is determined by (1) multiplying  the amount of each principal  payment on a Note by the
     number of years from the date of the issuance of the Note to the related  Distribution  Date,  (2) adding the results and (3)
     dividing the sum by the related initial principal amount of the Note.
</TABLE>


                                        Certificates
                         --------------------------------------------
Distribution Date        0.50%     1.00%    1.50%     2.00%     2.50%
- -----------------        -----     -----    -----     -----     -----

Closing Date...........    100%      100%     100%      100%      100%
October 1999               100       100      100       100       100
November 1999              100       100      100       100       100
December 1999              100       100      100       100       100
January 2000               100       100      100       100       100
February 2000              100       100      100       100       100
March 2000                 100       100      100       100       100
April 2000                 100       100      100       100       100
May 2000                   100       100      100       100       100
June 2000                  100       100      100       100       100
July 2000                  100       100      100       100       100
August 2000                100       100      100       100       100
September 2000             100       100      100       100       100
October 2000               100       100      100       100       100
November 2000              100       100      100       100       100
December 2000              100       100      100       100       100
January 2001               100       100      100       100       100
February 2001              100       100      100       100       100
March 2001                 100       100      100       100       100
April 2001                 100       100      100       100       100
May 2001                   100       100      100       100       100
June 2001                  100       100      100       100       100
July 2001                  100       100      100       100       100
August 2001                100       100      100       100       100
September 2001             100       100      100       100       100
October 2001               100       100      100       100       100
November 2001              100       100      100       100       100
December 2001              100       100      100       100       100
January 2002               100       100      100       100       100
February 2002              100       100      100       100       100
March 2002                 100       100      100       100       100
April 2002                 100       100      100       100       100
May 2002                   100       100      100       100       100
June 2002                  100       100      100       100        80
July 2002                  100       100      100       100        54
August 2002                100       100      100       100        31
September 2002             100       100      100       100        18
October 2002               100       100      100       100        13
November 2002              100       100      100       100         9
December 2002              100       100      100       100         5
January 2003               100       100      100        83         2
February 2003              100       100      100        66         0
March 2003                 100       100      100        51         0
April 2003                 100       100      100        37         0
May 2003                   100       100      100        25         0
June 2003                  100       100      100        15         0
July 2003                  100       100      100         8         0
August 2003                100       100       85         6         0
September 2003             100       100       71         4         0
October 2003               100       100       58         2         0
November 2003              100       100       46         1         0
December 2003              100        85       36         0         0
January 2004               100        66       26         0         0
February 2004               76        47       18         0         0
March 2004                  48        29       10         0         0
April 2004                  20        12        4         0         0
May 2004                     2         1        0         0         0
June 2004                    2         1        0         0         0
July 2004                    1         1        0         0         0
August 2004                  1         0        0         0         0
September 2004               0         0        0         0         0
October 2004                 0         0        0         0         0
November 2004                0         0        0         0         0
Avg.Life (years)(1)
    To Maturity........   4.53      4.44     4.20      3.57      2.92
    To 10% Call........   3.74      3.41     3.07      2.66      2.24


- ----------------
(1)      The  weighted  average life of a  Certificate  is  determined  by (1)
         multiplying the amount of each principal  payment on a Certificate by
         the number of years from the date of the issuance of the  Certificate
         to the  related  Distribution  Date,  (2) adding the  results and (3)
         dividing  the sum by the  related  initial  principal  amount  of the
         Certificate.


                           DESCRIPTION OF THE NOTES


General

     The Trust will issue its 5.64% Asset Backed Notes,  Class A-1 (the "Class
A-1 Notes") in an aggregate  initial  principal  amount of  $190,000,000  (the
"Initial  Class A-1 Note  Balance"),  its 6.16% Asset Backed Notes,  Class A-2
(the  "Class  A-2  Notes")  in  an  aggregate   initial  principal  amount  of
$400,000,000  (the "Initial Class A-2 Note  Balance"),  its 6.41% Asset Backed
Notes,  Class A-3 (the "Class A-3 Notes") in an  aggregate  initial  principal
amount of  $300,000,000  (the "Initial  Class A-3 Note Balance") and its 6.54%
Asset Backed  Notes,  Class A-4 (the "Class A-4 Notes" and,  together with the
Class A-1 Notes,  the Class A-2 Notes and the Class A-3 Notes, the "Notes") in
an aggregate  initial principal amount of $171,600,000 (the "Initial Class A-4
Note  Balance")  pursuant to an  Indenture  dated as of September 1, 1999 (the
"Indenture"), between the Trust and the Indenture Trustee, a form of which has
been  filed  as an  exhibit  to the  Registration  Statement.  A  copy  of the
Indenture  will be filed with the  Commission  following  the  issuance of the
Notes.  The  following  summary  describes  certain terms of the Notes and the
Indenture.  The summary does not purport to be complete and is subject to, and
qualified by reference to, all the  provisions of the Notes and the Indenture.
The following summary supplements and, to the extent  inconsistent  therewith,
replaces the  description  of the general terms and provisions of the Notes of
any given series and the related  Indenture  set forth in the  Prospectus,  to
which description reference is hereby made.


Payments of Interest

     Interest  with  respect  to each  Distribution  Date  will  accrue on the
principal  balance of the Class A-1 Notes (the  "Class  A-1  Monthly  Interest
Distributable  Amount") at the Class A-1 Rate.  Interest  with respect to each
Distribution  Date will accrue on the principal balance of the Class A-2 Notes
(the "Class A-2 Monthly Interest Distributable Amount") at the Class A-2 Rate.
Interest with respect to each  Distribution  Date will accrue on the principal
balance of the Class A-3 Notes (the "Class A-3 Monthly Interest  Distributable
Amount") at the Class A-3 Rate.  Interest  with  respect to each  Distribution
Date will accrue on the  principal  balance of the Class A-4 Notes (the "Class
A-4  Monthly  Interest  Distributable  Amount")  at the Class  A-4 Rate.  Such
interest  will be  payable to the  holders  of the Notes on each  Distribution
Date,  commencing on October 25, 1999.  Interest on the Class A-1 Notes,  with
respect to any Distribution Date, will accrue from the preceding  Distribution
Date through the day immediately preceding such Distribution Date. Interest on
the Notes (other than the Class A-1 Notes),  with respect to any  Distribution
Date,  will accrue from and including  the 25th day of the preceding  calendar
month (or, in the case of the first  Distribution Date, from and including the
Closing  Date) to and  including  the 24th day of the calendar  month in which
such  Distribution  Date  occurs.  Interest  on the Class  A-1  Notes  will be
calculated on the basis of the number of days in the related  Interest Accrual
Period and a 360-day  year.  Interest  on the Notes  (other than the Class A-1
Notes) will be calculated on the basis of a 360-day year  consisting of twelve
30-day months.  Interest accrued as of any  Distribution  Date but not paid on
such  Distribution Date will be due on the next  Distribution  Date,  together
with interest on such overdue interest (to the extent lawful) at the Class A-1
Rate,  the  Class A-2  Rate,  the  Class  A-3 Rate or the  Class A-4 Rate,  as
applicable (the "Class A-1 Interest Carryover Shortfall",  "Class A-2 Interest
Carryover Shortfall",  "Class A-3 Interest Carryover Shortfall" and "Class A-4
Interest Carryover Shortfall", respectively).

     The Class A-1  Monthly  Interest  Distributable  Amount and the Class A-1
Interest Carryover Shortfall are referred to herein collectively as the "Class
A-1  Interest   Distributable   Amount";   the  Class  A-2  Monthly   Interest
Distributable  Amount  and the  Class A-2  Interest  Carryover  Shortfall  are
referred  to herein  collectively  as the  "Class A-2  Interest  Distributable
Amount"; the Class A-3 Monthly Interest Distributable Amount and the Class A-3
Interest Carryover Shortfall are referred to herein collectively as the "Class
A-3  Interest  Distributable  Amount";  and the  Class  A-4  Monthly  Interest
Distributable  Amount  and the  Class A-4  Interest  Carryover  Shortfall  are
referred  to herein  collectively  as the  "Class A-4  Interest  Distributable
Amount."

     Interest  payments  on the Notes  will  generally  be made from the Total
Distribution Amount remaining after payment of the Servicing Fee. In the event
such  remaining  amount  is  insufficient  to pay  the  Noteholders'  Interest
Distributable  Amount in full,  that shortfall  will be paid from amounts,  if
any,  available in the Reserve  Account.  See "Description of the Transfer and
Servicing  Agreements--Distributions."  Interest  payments  to  holders of the
Class A-1 Notes,  the Class A-2  Notes,  the Class A-3 Notes and the Class A-4
Notes  will  have the same  priority.  Under  limited  circumstances,  amounts
available to make  interest  payments on the Notes could be less than the full
amount of interest payable on the Notes on a Distribution  Date, in which case
the Noteholders will receive their ratable share of that amount,  based on the
aggregate amount of interest due on that date on each class of the Notes.

     The "Class  A-1 Rate" will be 5.64% per annum.  The "Class A-2 Rate" will
be 6.16% per annum.  The "Class A-3 Rate" will be 6.41% per annum.  The "Class
A-4 Rate" will be 6.54% per annum.

     "Distribution  Date" means, with respect to each Collection  Period,  the
twenty-fifth day of the following month or, if such day is not a Business Day,
the  immediately  following  Business  Day,  commencing  on October 25,  1999.
Payments  on the Notes  will be made on each  Distribution  Date to holders of
record of the Notes (the "Noteholders") as of the close of business on the day
immediately preceding such Distribution Date (the "Record Date").

     The "Collection Period" with respect to any Distribution Date will be the
calendar month preceding the month in which that Distribution Date occurs.

     As used  herein,  "Business  Day" means any day other than a Saturday,  a
Sunday,   a  legal  holiday  or  any  other  day  on  which  national  banking
institutions or commercial banking institutions in the States of New York, New
Jersey, Ohio or Delaware are authorized or required by law, executive order or
governmental decree to be closed.


Payments of Principal

     Principal  payments will be made to the Noteholders on each  Distribution
Date in an amount generally equal to the Noteholders' Principal  Distributable
Amount for such Distribution Date.

     The "Noteholders'  Principal Distributable Amount" means, with respect to
any  Distribution  Date,  the  greater  of (1) the  lesser of (a) the  Regular
Principal  Distribution Amount on such Distribution Date and (b) the principal
balance of the Class A-1 Notes immediately prior to that Distribution Date and
(2) the excess, if any, of (x) the aggregate  outstanding  principal amount of
the Securities as of the day immediately preceding such Distribution Date over
(y) the sum of the Pool  Balance at the end of the related  Collection  Period
and the amount,  if any, on deposit in the Pre-Funding  Account less the Yield
Supplement  Overcollateralization  Amount  with  respect to such  Distribution
Date; provided,  however, that the Noteholders' Principal Distributable Amount
shall not exceed the outstanding principal balance of the Notes; and provided,
further, that:

     (1)  the  Noteholders'  Principal  Distributable  Amount on the Class A-1
          Final Scheduled  Distribution Date shall not be less than the amount
          that is necessary to reduce the outstanding principal balance of the
          Class A-1 Notes to zero;

     (2)  the  Noteholders'  Principal  Distributable  Amount on the Class A-2
          Final Scheduled  Distribution Date shall not be less than the amount
          that is necessary to reduce the outstanding principal balance of the
          Class A-2 Notes to zero;

     (3)  the  Noteholders'  Principal  Distributable  Amount on the Class A-3
          Final Scheduled  Distribution Date shall not be less than the amount
          that is necessary to reduce the outstanding principal balance of the
          Class A-3 Notes to zero; and

     (4)  the  Noteholders'  Principal  Distributable  Amount on the Class A-4
          Final Scheduled  Distribution Date shall not be less than the amount
          that is necessary to reduce the outstanding principal balance of the
          Class A-4 Notes to zero.

     Principal  payments will be made to the Noteholders in sequential  order.
No principal  payments will be made on the Class A-2 Notes until the Class A-1
Notes have been paid in full. No principal  payments will be made on the Class
A-3 Notes  until the Class  A-2  Notes  have been paid in full.  No  principal
payments  will be made on the Class A-4 Notes  until the Class A-3 Notes  have
been paid in full.

     The  principal  balance  of  the  Class  A-1  Notes,  to the  extent  not
previously  paid,  will be due on the  Distribution  Date in August  2000 (the
"Class A-1 Final Scheduled  Distribution  Date"). The principal balance of the
Class  A-2  Notes,  to the  extent  not  previously  paid,  will be due on the
Distribution   Date  in  December   2001  (the  "Class  A-2  Final   Scheduled
Distribution  Date").  The  principal  balance of the Class A-3 Notes,  to the
extent not previously paid, will be due on the Distribution Date in April 2003
(the "Class A-3 Final Scheduled  Distribution Date"). The principal balance of
the Class A-4 Notes,  to the extent not  previously  paid,  will be due on the
Distribution  Date in April 2004 (the "Class A-4 Final Scheduled  Distribution
Date"). The actual date on which the aggregate outstanding principal amount of
any of the Class A-1 Notes,  the Class A-2  Notes,  the Class A-3 Notes or the
Class  A-4  Notes is paid in full may be  earlier  than the  applicable  Final
Scheduled  Distribution  Date due to a variety  of  factors,  including  those
described herein under "Weighted Average Life of the Securities."


Mandatory Redemption

     The Notes are subject to partial  mandatory  redemption  on the Mandatory
Redemption Date if any portion of the Pre-Funded  Amount remains on deposit in
the Pre-Funding  Account after giving effect to the purchase of all Subsequent
Receivables,  including those  purchases,  if any, made on the last day of the
Funding  Period.  If the  amount on  deposit  in the  Pre-Funding  Account  is
$100,000  or less,  then such  amount  will be  applied  in  reduction  of the
principal  balance  of the Class A-1  Notes.  If the  amount on deposit in the
Pre-Funding  Account  exceeds  $100,000,  then such  amount will be applied in
reduction  of the  principal  balance  of each  Class  of  Notes  based on the
respective  principal balances thereof as of the preceding  Distribution Date.
The "Mandatory Redemption Date" is the Distribution Date immediately following
the end of the Funding Period.


Optional Redemption

     The Notes will be subject to early retirement,  in whole but not in part,
on any  Distribution  Date on which  the  Servicer  exercises  its  option  to
purchase the Receivables. Under the terms of the Sale and Servicing Agreement,
the  Servicer  may  purchase  the  Receivables  when the Pool Balance has been
reduced to 10% or less of the sum of the Initial  Pool  Balance and the amount
on deposit in the Pre-Funding  Account on the Closing Date. The "Pool Balance"
on any  Distribution  Date will equal the aggregate  principal  balance of the
Receivables at the end of the related Collection  Period,  after giving effect
to all payments of principal received from Obligors and Purchase Amounts to be
remitted  by the  Servicer  or the  Sellers,  as the  case  may be,  for  such
Collection  Period,  and after reduction to zero of the aggregate  outstanding
principal balance of all Receivables that became Liquidated Receivables during
such  Collection  Period.  The "Initial Pool Balance" will equal the aggregate
principal  balance of the Receivables as of the Cutoff Date. Any such purchase
of the Receivables by the Servicer will result in the early  retirement of the
outstanding  Notes at a  purchase  price  equal to the  outstanding  principal
amounts thereof plus accrued and unpaid interest thereon.


Certain Provisions of the Indenture

     Indenture  Events of  Default;  Rights upon  Indenture  Event of Default.
"Events of Default" under the Indenture  ("Indenture  Events of Default") will
consist of:

     (1)  a default  for five days or more in the  payment of any  interest on
          any Note when the same becomes due and payable;

     (2)  a default  in the  payment  of  principal  of any Note when the same
          becomes due and payable upon maturity;

     (3)  a default in the observance or  performance in any material  respect
          of any  other  covenant  or  agreement  of  the  Trust  made  in the
          Indenture and the  continuation  of any such default for a period of
          30 days after notice  thereof is given to the Trust by the Indenture
          Trustee or to the Trust and the Indenture  Trustee by the holders of
          50% of the aggregate outstanding principal amount of the Notes;

     (4)  any representation or warranty made by the Trust in the Indenture or
          in any  certificate  delivered  pursuant  thereto  or in  connection
          therewith having been incorrect in a material respect as of the time
          made if such breach is not cured within 30 days after notice thereof
          is given to the Trust by the  Indenture  Trustee or to the Trust and
          the  Indenture  Trustee  by the  holders  of  50%  of the  aggregate
          outstanding principal amount of the Notes; or

     (5)  certain    events   of   bankruptcy,    insolvency,    receivership,
          conservatorship or liquidation with respect to the Trust. The amount
          of principal  required to be paid to Noteholders under the Indenture
          on any  Distribution  Date will  generally  be  limited  to  amounts
          available  to  be  deposited  in  the  Note  Distribution   Account;
          therefore,  the  failure to pay  principal  on a class of Notes will
          generally not result in the  occurrence of an Event of Default under
          the Indenture until the applicable Final Scheduled Distribution Date
          for such class of Notes.

     If an Indenture Event of Default occurs,  then the Indenture  Trustee may
and at the  direction  of the  holders  of not  less  than a  majority  of the
outstanding  principal  amount  of the  Notes  shall  declare  the Notes to be
immediately due and payable.  Under such circumstances,  the Indenture Trustee
may institute  proceedings to foreclose on the  Receivables,  may exercise any
other remedies as a secured party,  including selling the Receivables,  or may
elect  to  maintain  possession  of the  Receivables  and  continue  to  apply
collections  on the  Receivables  as if  there  had  been  no  declaration  of
acceleration.  The  Indenture  Trustee  will be  prohibited  from  selling the
Receivables  following an Indenture  Event of Default  other than an Indenture
Event of Default  listed in clauses  (1) or (2) of the  immediately  preceding
paragraph,  however,  unless  (a) the  holders  of all the  outstanding  Notes
consent to such sale;  (b) the proceeds of such sale are  sufficient to pay in
full the principal of and accrued  interest on such  outstanding  Notes at the
date of such sale; or (c) the Indenture Trustee  determines based solely on an
analysis provided by an independent accounting firm (which shall not be at the
expense of the Indenture  Trustee) that the proceeds of the Receivables  would
not be  sufficient  on an ongoing  basis to make all  payments on the Notes as
such payments would have become due if such  obligations had not been declared
due and payable and the Indenture  Trustee  obtains the consent of the holders
of Notes representing two-thirds of the aggregate outstanding principal amount
of the  Notes.  Any  proceeds  received  in  connection  with  a  sale  of the
Receivables   described  in  this  paragraph   shall  be  distributed  to  the
Securityholders in sequential order to the Class A-1, Class A-2, Class A-3 and
Class A-4 Notes, in that order until each such Class is reduced to zero.

     Subject to the provisions of the Indenture  relating to the duties of the
Indenture  Trustee,  if an Indenture Event of Default occurs and is continuing
with respect to the Notes,  the Indenture  Trustee will be under no obligation
to exercise any of its rights or powers under the  Indenture at the request or
direction of any of the Noteholders if the Indenture  Trustee believes it will
not be adequately indemnified against the costs, expenses and liabilities that
it might incur in complying  with such request.  Subject to the provisions for
indemnification  and  certain  limitations  contained  in the  Indenture,  the
holders of a majority of the  aggregate  outstanding  principal  amount of the
Notes will have the right to direct the time,  method and place of  conducting
any proceeding or exercising any remedy available to the Indenture Trustee; in
addition,  the  holders  of Notes  representing  a majority  of the  aggregate
outstanding  principal  amount of the Notes may, in certain  cases,  waive any
Indenture  Event of Default except a default in the payment of principal of or
interest on any Note or a default in respect of a covenant or provision of the
Indenture that cannot be modified or amended  without the waiver or consent of
the holders of all the outstanding Notes.

     No holder of a Note will have the right to institute any proceeding  with
respect to the Indenture unless:

     (1)  such holder  previously has given to the Indenture  Trustee  written
          notice of a continuing Indenture Event of Default;

     (2)  the holders of not less than 25% of the outstanding principal amount
          of the Notes have made written  request to the Indenture  Trustee to
          institute such proceeding in its own name as Indenture Trustee;

     (3)  such holder or holders have offered the Indenture  Trustee indemnity
          satisfactory to the Indenture Trustee;

     (4)  the  Indenture  Trustee  has for 60 days  failed to  institute  such
          proceeding; and

     (5)  no direction  inconsistent  with such written request has been given
          to the Indenture Trustee during such 60-day period by the holders of
          a majority of the outstanding principal amount of the Notes.

     None of the  Indenture  Trustee or the Owner  Trustee  in its  individual
capacity,   any   Certificateholder   or  any  of  their  respective   owners,
beneficiaries, agents, officers, directors, employees, affiliates, successors,
or assigns  will, in the absence of an express  agreement to the contrary,  be
personally  liable for the payment of principal of or interest on the Notes or
for the agreements of the Trust contained in the Indenture.

     Each  Noteholder,  by accepting a Note,  and the  Indenture  Trustee will
covenant  that they will not at any time  institute  against  the Trust or the
Depositor any bankruptcy, reorganization or other proceeding under any federal
or state bankruptcy or similar law.

     The Trust may not engage in any activity other than as described  herein.
The Trust may not  incur,  assume or  guarantee  any  indebtedness  other than
indebtedness incurred pursuant to the Notes and the Indenture.

     Certain  Covenants.  The Trust may not consolidate with or merge into any
other entity unless:

     (1)  the entity formed by or surviving  such  consolidation  or merger is
          organized  under  the laws of the  United  States,  any state or the
          District of Columbia;

     (2)  such entity expressly assumes the Trust's obligation to make due and
          punctual  payments  on the Notes and to  perform  or  observe  every
          agreement and covenant of the Trust under the Indenture;

     (3)  no Indenture Event of Default shall have occurred  immediately after
          such merger or consolidation;

     (4)  the Trust has been advised by each Rating Agency that such merger or
          consolidation  will not result in the  qualification,  reduction  or
          withdrawal of such Rating Agency's  then-current rating of any class
          of the Notes; and

     (5)  the Trust  shall have  received  an opinion of counsel to the effect
          that such  consolidation  or merger  will have no  material  adverse
          federal tax consequence to the Trust or to any Securityholder.

     The Trust will not:

     (1)  except as expressly  permitted by the  Indenture or the Transfer and
          Servicing Agreements,  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  principal  and
          interest  payable  in  respect  of the  Notes  (other  than  amounts
          withheld under the Code or applicable  state tax laws) or assert any
          claim  against any present or former  holder of the Notes because of
          the payment of taxes levied or assessed upon the Trust;

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

     (4)  permit the validity or effectiveness of the Indenture to be impaired
          or  permit  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;

     (5)  permit 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 thereof; or

     (6)  permit the lien of the  Indenture  not to  constitute  a valid first
          priority  perfected  security interest (other than with respect to a
          tax, mechanics' or similar lien) in the assets of the Trust.

     Modification of Indenture.  The Trust and the Indenture Trustee may, with
the  consent  of  the  holders  of a  majority  of the  aggregate  outstanding
principal  amount  of the  Notes,  execute  a  supplemental  indenture  to add
provisions  to,  change in any  manner or  eliminate  any  provisions  of, the
Indenture,  or modify  (except as provided  below) in any manner the rights of
the  Noteholders.   However,  without  the  consent  of  the  holder  of  each
outstanding Note affected thereby, no supplemental indenture may

     (1)  change the due date of any  installment  of principal of or interest
          on the Notes or reduce the principal  amount  thereof,  the interest
          rate specified  thereon or the redemption price with respect thereto
          or change  any place of  payment  where or the coin or  currency  in
          which the Notes 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 aggregate  outstanding  amount of the
          Notes,  the consent of the holders of which is required for any such
          supplemental  indenture or for any waiver of compliance with certain
          provisions of the Indenture or of certain  defaults  thereunder  and
          their consequences as provided for in the Indenture;

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

     (5)  reduce the  percentage  of the aggregate  outstanding  amount of the
          Notes, the consent of the holders of which is required to direct the
          Indenture  Trustee  to  sell or  liquidate  the  Receivables  if the
          proceeds  of such sale would be  insufficient  to pay the  principal
          amount and accrued and unpaid interest on the outstanding Notes;

     (6)  decrease the  percentage  of the aggregate  principal  amount of the
          Notes  required to amend the sections of the Indenture  that specify
          the  percentage  of the  aggregate  principal  amount  of the  Notes
          necessary  to  amend  the   Indenture  or  certain   other   related
          agreements; or

     (7)  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 collateral for
          the Notes or, except as otherwise  permitted or  contemplated in the
          Indenture,  terminate the lien of the Indenture on the collateral or
          deprive any holder of the Notes of the security afforded by the lien
          of the Indenture.

     The Trust and the  Indenture  Trustee  may also enter  into  supplemental
indentures,  without obtaining the consent of the Noteholders, for the purpose
of, among other things,  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 such action does not, as
evidenced  by an opinion  of  counsel,  materially  and  adversely  affect the
interests of any Noteholder;  provided,  however, that such amendment shall be
deemed not to materially and adversely affect the interests of any Noteholder,
and no such  opinion  of counsel  shall be  required,  if the rating  agencies
confirm that the amendment will not result in the withdrawal, qualification or
reduction of the then current ratings of the Notes.

     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,  upon deposit with the Indenture  Trustee of funds sufficient for
the payment in full of all the Notes.


The Indenture Trustee

     The Chase  Manhattan  Bank, a New York banking  corporation,  will be the
Indenture Trustee under the Indenture (the "Indenture Trustee"). The Indenture
Trustee may resign at any time,  in which event the Trust will be obligated to
appoint a successor  Indenture Trustee.  The Trust will be obligated to remove
the Indenture  Trustee and appoint a successor if the Indenture Trustee ceases
to be eligible to continue as such under the  Indenture,  breaches  any of its
representations,  warranties or covenants under the  transaction  documents or
becomes  insolvent.  No  resignation  or removal of the Indenture  Trustee and
appointment  of a successor  Indenture  Trustee  will become  effective  until
acceptance of the appointment by such successor  Indenture  Trustee.  Unless a
successor  trustee  shall  have  been so  appointed  and shall  have  accepted
appointment  within  90 days  after  giving  of  notice  of  resignation,  the
Indenture  Trustee  may  petition a court of  competent  jurisdiction  for the
appointment of a successor trustee.


                        DESCRIPTION OF THE CERTIFICATES


General

     The Trust will issue the Asset Backed  Certificates  (the  "Certificates"
and,  together  with  the  Notes,  the  "Securities")  pursuant  to the  Trust
Agreement,  a form of which has been filed as an  exhibit to the  Registration
Statement.  A copy of the Trust  Agreement  will be filed with the  Commission
following  the issuance of the  Securities.  The following  summary  describes
certain terms of the Certificates  and the Trust  Agreement.  The summary does
not purport to be complete and is subject to, and qualified in its entirety by
reference to, all the provisions of the  Certificates and the Trust Agreement.
The following summary supplements and, to the extent  inconsistent  therewith,
replaces  the   description  of  the  general  terms  and  provisions  of  the
Certificates  of any given series and the related Trust Agreement set forth in
the Prospectus, to which description reference is hereby made.


Distributions of Interest Income

     Certificateholders  will be entitled to distributions of interest, to the
extent of funds available  therefor,  on each  Distribution  Date beginning on
October  25,  1999 in an  amount  equal  to the  Certificateholders'  Interest
Distributable   Amount.   As  used   herein,   "Certificateholders'   Interest
Distributable  Amount" means, with respect to any Distribution Date,  interest
accrued  at  the  Pass-Through  Rate  on  the  Certificate  Balance  as of the
immediately  preceding  Distribution  Date  (or,  in the  case  of  the  first
Distribution  Date, as of the Closing Date) from and including the 25th day of
the preceding  calendar month (or, in the case of the first Distribution Date,
from and  including  the Closing  Date) to and  including  the 24th day of the
calendar month in which such Distribution Date occurs,  after giving effect to
all distributions of principal to the  Certificateholders  on such immediately
preceding  Distribution  Date,  plus any interest due but not  distributed  to
Certificateholders  on  previous  Distribution  Dates,  with  interest on such
overdue  interest  (to  the  extent  lawful)  at the  Pass-Through  Rate  (the
"Certificateholders'  Interest Carryover Shortfall").  The Certificateholders'
Interest  Distributable  Amount will be  calculated  on the basis of a 360-day
year consisting of twelve 30-day months.  Interest  distributions with respect
to the  Certificates  generally  will be funded  from the portion of the Total
Distribution Amount remaining after the distribution of the Servicing Fee, the
Noteholders'  Interest  Distributable  Amount and the  Noteholders'  Principal
Distributable  Amount  and that  portion,  if any,  of funds on deposit in the
Reserve Account and the  Certificate  Interest  Reserve  Account  available to
cover  shortfalls  in the  Total  Distribution  Amount  Available  to pay  the
Certificateholders' Interest Distributable Amount.


Distributions of Principal Payments

     No distributions of principal on the Certificates  will be made until the
Notes have been paid in full.  On each  Distribution  Date,  commencing on the
Distribution  Date on which  the  Notes  are paid in  full,  principal  of the
Certificates  will be  payable in an amount  equal to the  Certificateholders'
Principal  Distributable  Amount for the  related  Collection  Period,  to the
extent   of   funds   available    therefor    following    payment   of   the
Certificateholders'  Interest  Distributable Amount. The  "Certificateholders'
Principal  Distributable Amount" will be (a) on any Distribution Date prior to
the date on which the Notes are paid in full, zero and (b) on any Distribution
Date on or after  the  Distribution  Date on which the Notes are paid in full,
the excess, if any, of (x) the aggregate  outstanding  principal amount of the
Certificates as of the day immediately  preceding such  Distribution Date over
(y) the sum of the Pool  Balance at the end of the related  Collection  Period
and the amount,  if any, on deposit in the Pre-Funding  Account less the Yield
Supplement  Overcollateralization  Amount  with  respect to such  Distribution
Date. The principal balance of the Certificates,  to the extent not previously
paid, will be due on the Certificate Final Scheduled Distribution Date.


Optional Prepayment

     If the Servicer exercises its option to purchase the Receivables when the
Pool  Balance  declines to 10% or less of the sum of the Initial  Pool Balance
and the amount on  deposit in the  Pre-Funding  Account on the  Closing  Date,
Certificateholders will receive an amount in respect of the Certificates equal
to the  outstanding  Certificate  Balance  together  with  accrued  but unpaid
interest at the  Pass-Through  Rate after the Notes have been  retired,  which
distribution  shall  effect  an  early  retirement  of the  Certificates.  See
"Description of the Notes--Optional Redemption" herein.


                 CERTAIN INFORMATION REGARDING THE SECURITIES


Form, Exchange, Registration and Title

      The Notes and Certificates will initially be registered in the name
of Cede & Co.  ("Cede"),  the nominee of The Depository Trust Company ("DTC").
Noteholders  and  Certificateholders  may hold their  Securities in the United
States  through DTC, or,  solely in the case of the Notes,  in Europe  through
Cedelbank or the Euroclear System  ("Euroclear"),  if they are participants of
such systems,  or indirectly  through  organizations  that are participants in
such systems.

     Cede,  as nominee for DTC,  will hold the global Notes and  Certificates.
Cedelbank and Euroclear will hold omnibus positions on behalf of the Cedelbank
Participants and the Euroclear Participants,  respectively, through customers'
securities accounts in Cedelbank's and Euroclear's names 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.

     DTC is a  limited-purpose  trust company  organized under the laws of the
State of New  York,  a member  of the  Federal  Reserve  System,  a  "clearing
corporation" within the meaning of the New York Uniform Commercial Code, and a
"clearing agency" registered  pursuant to the provisions of Section 17A of the
1934  Act.  DTC  accepts   securities  for  deposit  from  its   participating
organizations ("Participants") and facilitates the clearance and settlement of
securities  transactions  between  Participants  in  such  securities  through
electronic book-entry changes in accounts of Participants, thereby eliminating
the need for physical movement of securities.  Participants include securities
brokers and dealers,  banks and trust companies and clearing  corporations and
may include certain other organizations.  Indirect access to the DTC system is
also available to others such as banks,  brokers,  dealers and trust companies
that clear through or maintain a custodial  relationship  with a  Participant,
either directly or indirectly.

     Transfers  between  Participants will occur in accordance with DTC rules.
Transfers between Cedelbank Participants and Euroclear Participants will occur
in the ordinary way in accordance  with their  applicable  rules and operating
procedures.

     Cross-market  transfers  between persons  holding  directly or indirectly
through DTC, 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.

     Because of time-zone  differences,  credits of securities in Cedelbank or
Euroclear as a result of a transaction  with a 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 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.

     Noteholders and Certificateholders who are not Participants but desire to
purchase,  sell or otherwise  transfer  ownership of the Notes or Certificates
may do so only through  Participants  (unless and until Definitive  Securities
(as   defined   below)   are   issued).    In   addition,    Noteholders   and
Certificateholders will receive all distributions of principal of and interest
on the Notes and Certificates  from the Indenture Trustee or the Owner Trustee
(the   "Trustees"   )   through   DTC  and   Participants.   Noteholders   and
Certificateholders  will  not  receive  or be  entitled  to  receive  physical
securities   representing   their   respective   interests  in  the  Notes  or
Certificates, except under the limited circumstances described below.

     Unless and until Definitive Securities are issued, it is anticipated that
the only  Noteholder  or  Certificateholder  will be Cede,  as nominee of DTC.
Beneficial owners of the Notes and Certificates  will not be  Securityholders.
Beneficial owners are only permitted to exercise the rights of Securityholders
indirectly through Participants and DTC.

     While  the Notes  and  Certificates  are  outstanding  (except  under the
circumstances  described below),  under the rules,  regulations and procedures
creating and affecting DTC and its operations  (the "Rules"),  DTC is required
to make book-entry  transfers among  Participants on whose behalf it acts with
respect  to  the   Securities   and  is  required  to  receive  and   transmit
distributions  of principal  of, and interest on, the  Securities.  Unless and
until  Definitive  Securities  are  issued,  beneficial  owners  who  are  not
Participants may transfer ownership of Securities only through Participants by
instructing  such  Participants  to  transfer  the  Securities  by  book-entry
transfer  through DTC for the account of the  purchasers  of such  Securities,
which  account is maintained  with their  respective  Participants.  Under the
Rules and in accordance with DTC's normal  procedures,  transfers of ownership
of the  Securities  will be  executed  through  DTC and  the  accounts  of the
respective Participants at DTC will be debited and credited.

     Physical  Notes or  Certificates  will be  issued in  registered  form to
Noteholders or  Certificateholders  or their nominees rather than to DTC (such
being referred to herein as "Definitive Securities") only if:

     (1)  DTC or the Depositor advises the applicable  Trustee in writing that
          DTC  is  no  longer  willing  or  able  to  discharge  properly  its
          responsibilities  as nominee  and  depository  with  respect to such
          Securities and the Depositor or the applicable  Trustee is unable to
          locate a qualified successor,

     (2)  the  Depositor,  at its sole  option  and with  the  consent  of the
          applicable  Trustee,  elects  to  terminate  the  book-entry  system
          through DTC or

     (3)  in the case of the Notes, after the occurrence of an Indenture Event
          of Default,  DTC, at the direction of Noteholders  having a majority
          in interest of the Notes,  advises the Indenture  Trustee in writing
          that the  continuation  of a  book-entry  system  through  DTC (or a
          successor  thereto) to the  exclusion  of any  physical  Notes being
          issued  to  Noteholders  is  no  longer  in  the  best  interest  of
          Noteholders.  Upon issuance of Definitive Securities to Noteholders,
          such Notes will be  transferable  directly (and not exclusively on a
          book-entry  basis),  and registered  holders will deal directly with
          the  Indenture  Trustee  with  respect  to  transfers,  notices  and
          distributions.

     DTC has advised the Depositor and the applicable Trustee that, unless and
until Definitive  Securities are issued, DTC will take any action permitted to
be taken by a Noteholder under the Indenture or a Certificateholder  under the
Trust Agreement only at the direction of one or more Participants to whose DTC
account such  Securities are credited.  DTC has advised the Depositor that DTC
will take such action with  respect to any  Percentage  Interests of the Notes
only at the  direction of and on behalf of such  Participants  with respect to
such Percentage Interests of the Notes. DTC may take actions, at the direction
of the related  Participants,  with respect to some  Securities  that conflict
with actions taken with respect to other Securities.

     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.  Transactions may be
settled in 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  professional  depository,
Cedelbank  is subject to  regulation  by the  Luxembourg  Monetary  Institute.
Cedelbank Participants are recognized financial institutions around the world,
including   underwriters,   securities  brokers  and  dealers,   banks,  trust
companies,  clearing  corporations  and certain  other  organizations  and may
include  the  underwriters  of any  class of  Securities.  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.

     Euroclear was created in 1968 to hold securities for  participants of 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  securities  and any risk from lack of  simultaneous  transfers of
securities and cash.  Transactions may now be settled in any of 32 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 Morgan  Guaranty  Trust  Company of New York,  Brussels,  Belgium
office  (the  "Euroclear  Operator"  or  "Euroclear"),   under  contract  with
Euroclear  Clearance  System,  S.C., a Belgian  cooperative  corporation  (the
"Euroclear  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  Euroclear
Cooperative.  The Euroclear  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. 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 securities to specific securities  clearance accounts.
The Euroclear  Operator acts under the Terms and Conditions  only on behalf of
Euroclear  Participants  and has no record  of or  relationship  with  persons
holding through Euroclear Participants.

     Distributions  with respect to Notes held through  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.  See "Material Federal Income Tax Consequences" herein. Cedelbank
or the  Euroclear  Operator,  as the case may be,  will take any other  action
permitted  to be taken by a  Noteholder  under  the  Indenture  on behalf of a
Cedelbank  Participant or Euroclear  Participant  only in accordance  with its
relevant  rules and  procedures  and  subject to its  Depositary's  ability to
effect such actions on its behalf through DTC.

     Although  DTC,  Cedelbank  and  Euroclear  have  agreed to the  foregoing
procedures in order to facilitate transfers of the Notes 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.

     In the event that any of DTC,  Cedelbank or Euroclear should  discontinue
its  services,   the  Depositor  would  seek  an  alternative  depositary  (if
available) or cause the issuance of Definitive  Securities to  Securityholders
or their nominees in the manner described above.

     Issuance of the  Securities  in  book-entry  form rather than as physical
Securities  may  adversely  affect  the  liquidity  of the  Securities  in the
secondary  market  and the  ability  of  Securityholders  to pledge  them.  In
addition, since distributions on the Securities will be made by the applicable
Trustee to DTC and DTC will credit such  distributions  to the accounts of its
Participants,  which will  further  credit  them to the  accounts  of indirect
participants of Securityholders,  Securityholders may experience delays in the
receipt of such distributions.


Year 2000 Matters

     DTC management is aware that some computer  applications  systems and the
like for processing data  ("Systems")  that are dependent upon calendar dates,
including dates before, on and after January 1, 2000, may encounter "Year 2000
problems."  DTC  has  informed  its  participants  and  other  members  of the
financial community (the "Industry") that it has developed and is implementing
a program so that its Systems,  as the same  related to the timely  payment of
distributions  (including  principal and income payments) to  securityholders,
book-entry  deliveries,  and settlement of trades within DTC ("DTC Services"),
continue  to  function  appropriately.   This  program  includes  a  technical
assessment and a remediation  plan,  each of which is complete.  Additionally,
DTC's plan includes a testing phase,  which is expected to be completed within
appropriate time frames.

     However, DTC's ability to perform properly its services is also dependent
upon other parties,  including,  but not limited to, issuers and their agents,
as well as DTC's direct and indirect Participants and third party vendors from
whom DTC licenses  software  and hardware and third party  vendors on whom DTC
relies   for   information   or   the   provision   of   services,   including
telecommunication and electrical utility service providers,  among others. DTC
has informed the Industry that it is contacting (and will continue to contact)
third party vendors from whom DTC acquires  services to: (i) impress upon them
the importance of such services being Year 2000 compliant;  and (ii) determine
the extent of their efforts for Year 2000  remediation  (and, as  appropriate,
testing) of their services.  In addition,  DTC is in the process of developing
such contingency plans as it deems appropriate.

     According to DTC, the foregoing  information with respect to DTC has been
provided to the Industry for  informational  purposes only and is not intended
to serve as a representation, warranty, or contract modification of any kind.

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


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following summary describes certain terms of the Receivables Purchase
Agreement,  the Sale and Servicing Agreement, the Administration Agreement and
the Trust Agreement  (collectively,  the "Transfer and Servicing Agreements").
Forms of the Transfer and Servicing  Agreements have been filed as exhibits to
the Registration Statement. A copy of the Sale and Servicing Agreement will be
filed with the  Commission  following  the  issuance of the  Securities.  This
summary  does not purport to be complete  and is subject to, and  qualified by
reference to, all the provisions of the Transfer and Servicing Agreements. The
following  summary  supplements,  and to  the  extent  inconsistent  therewith
replaces,  the description of the general terms and provisions of the Transfer
and Servicing  Agreements set forth in the  Prospectus,  to which  description
reference is hereby made.


Sale and Assignment of Receivables; Subsequent Receivables

     On the  Closing  Date,  the  Sellers  will sell and  assign  the  Initial
Receivables to the Depositor,  without  recourse,  pursuant to the Receivables
Purchase  Agreement,  and the  Depositor  will  sell and  assign  the  Initial
Receivables to the Trust, without recourse, pursuant to the Sale and Servicing
Agreement.  Each Initial  Receivable  will be  identified in a schedule to the
Receivables Purchase Agreement and the Sale and Servicing Agreement.

     In the  Receivables  Purchase  Agreement,  the Sellers will represent and
warrant to the Depositor that, among other things:

     (1)  the information  provided with respect to the Initial Receivables is
          correct in all material respects as of the Cutoff Date;

     (2)  the  Obligor on each  Initial  Receivable  is  required  to maintain
          physical  damage   insurance   covering  the  Financed   Vehicle  in
          accordance with the Sellers' normal requirements;

     (3)  upon the purchase of the Initial  Receivables by the Depositor,  the
          Receivables will be free and clear of all security interests, liens,
          charges and encumbrances,  and no offsets, defenses or counterclaims
          will have been asserted or threatened under such Receivables;

     (4)  immediately  prior to the  sale of the  Initial  Receivables  by the
          Sellers to the Depositor and by the Depositor to the Trust,  each of
          the  Initial  Receivables  will  be  secured  by  a  first  priority
          perfected security interest in the related Financed Vehicle in favor
          of the applicable Seller; and

     (5)  each Initial  Receivable,  at the time it was  originated,  complied
          and, at the Closing Date, will comply in all material  respects with
          applicable federal and state laws,  including,  without  limitation,
          consumer  credit,  truth-in-lending,  equal credit  opportunity  and
          disclosure laws.

     The Sellers will be obligated to repurchase  for the Purchase  Amount any
Receivable   with   respect  to  which  there  is  a  material   breach  of  a
representation  or warranty  unless  such breach is cured in a timely  manner.
"The  Purchase  Amount" with respect to any  Receivable  will equal the unpaid
principal  balance owed by the Obligor thereof plus interest on such amount at
the applicable APR to the last day of the month of repurchase.

     The right of the Depositor to enforce the Sellers' repurchase  obligation
under the Receivables  Purchase Agreement will be assigned to the Trust in the
Sale and Servicing  Agreement.  The repurchase  obligation will constitute the
sole remedy available to the Depositor,  the Trust,  the Indenture  Trustee or
the  Securityholders  with respect to the Sellers for any such uncured breach.
There is no  assurance  that the Sellers  will have the  financial  ability to
effect any repurchase of Receivables.

     In  addition,  during  the  Funding  Period,  pursuant  to the  Sale  and
Servicing  Agreement,  the  Depositor  will be  obligated to sell to the Trust
Subsequent  Receivables  to the extent that such  Subsequent  Receivables  are
available.

     During the Funding Period, on each Subsequent  Transfer Date,  subject to
the  conditions  described  under "The  Receivables  Pool" and in the Sale and
Servicing Agreement and the Receivables Purchase Agreement, the Depositor will
sell and  assign  to the  Trust,  without  recourse,  the  Depositor's  entire
interest in the Subsequent  Receivables  designated by the Depositor as of the
applicable Subsequent Cutoff Date and identified in a schedule attached to the
applicable  Subsequent Transfer  Agreement.  Upon the conveyance of Subsequent
Receivables  to the Trust on a Subsequent  Transfer Date, (1) the Pool Balance
will  increase by an amount equal to the aggregate  principal  balance of such
Subsequent  Receivables,  and (2) an amount equal to the  aggregate  principal
balance of such Subsequent  Receivables will be withdrawn from the Pre-Funding
Account  and  used to  purchase  such  Subsequent  Receivables  and  fund  any
applicable accounts.


Servicing Procedures

     The Servicer  will follow its current  standards,  or such more  exacting
standards  as  the  Servicer  may  employ  in the  future,  in  servicing  the
Receivables. The Servicer will make reasonable efforts to collect all payments
due with respect to the Receivables and, in a manner  consistent with the Sale
and  Servicing  Agreement,  will  continue  such  collection  procedures as it
follows with respect to retail  installment  sale  contracts and loan notes it
services for itself and others.  Consistent  with its normal  procedures,  the
Servicer may, in its discretion and in compliance  with the Sale and Servicing
Agreement,  arrange  with an Obligor to extend the  payment due date under the
related Receivable.  No such arrangement will extend the final payment date on
any Receivable  beyond the last day of the Collection Period ending six months
prior  to the  Final  Scheduled  Maturity  Date.  If the  Servicer  grants  an
extension  with  respect to a  Receivable  other than in  accordance  with the
aforementioned  limitations,  the  Servicer  will be required to purchase  the
Receivable for the Purchase Amount.

     On or before the earlier of (1) the eighteenth calendar day of each month
(or if such eighteenth day is not a Business Day, the next succeeding Business
Day) and (2) the fifth  Business Day preceding the related  Distribution  Date
(each such day, a "Determination Date"), the Servicer will prepare and deliver
to the  Indenture  Trustee,  the  Owner  Trustee  and the  Rating  Agencies  a
certificate (the "Servicer's  Certificate") setting forth, among other things,
the amount collected on the Receivables  during the related Collection Period,
including the Purchase  Amounts for any Purchased  Receivables  and the unpaid
principal balance of any Receivables that became Liquidated Receivables during
such Collection Period, and any other information  reasonably requested by the
Indenture Trustee or the Owner Trustee to enable the Indenture Trustee and the
Owner Trustee to make all required  distributions and to deliver the Statement
to Securityholders on the related Distribution Date.


Monthly Advances

     With respect to each Distribution  Date, not later than the date on which
deposits are required to be made to the Collection Account,  the Servicer will
remit to the Indenture Trustee for deposit in the Collection Account an amount
to be distributed on such Distribution Date, equal to the interest due but not
received on each of the Receivables during the previous Collection Period (net
of the  Servicing  Fee) (the  "Advance").  The  Servicer's  obligation to make
Advances  continues  with  respect to each  Receivable  until such  Receivable
becomes a Liquidated Receivable.

     Notwithstanding  the foregoing,  the Servicer is not required to make any
Advance if, in the good faith  judgment and sole  discretion  of the Servicer,
the Servicer  determines  that the Advance will not be ultimately  recoverable
from  collections  received  from  the  Obligor  in  respect  to  the  related
Receivable   or  other   recoveries   in   respect  of  that   Receivable   (a
"Nonrecoverable  Advance").  However,  if any Advance  paid by the Servicer is
determined by the Servicer to be nonrecoverable from such sources,  the amount
of that  Nonrecoverable  Advance may be  reimbursed to the Servicer from other
amounts  on  deposit  in the  Collection  Account.  The  Servicer's  right  to
reimbursement  for  Nonrecoverable  Advances  is  prior to the  rights  of the
holders of the Securities.


Accounts

     On or before the Closing Date, the Trust will  establish,  or cause to be
established,  the  Collection  Account,  the Note  Distribution  Account,  the
Pre-Funding  Account,  the Capitalized  Interest Account, the Reserve Account,
the Certificate  Interest  Reserve  Account and the  Certificate  Distribution
Account, which will be used by the Servicer and the Indenture Trustee or Owner
Trustee,  as applicable,  in connection  with the servicing of the Receivables
and making distributions pursuant to the Sale and Servicing Agreement.

     Funds in the  Collection  Account,  the Note  Distribution  Account,  the
Pre-Funding  Account,  the Capitalized  Interest Account, the Reserve Account,
the  Certificate  Distribution  Account and the Certificate  Interest  Reserve
Account  will be invested as provided in the Sale and  Servicing  Agreement in
Eligible  Investments.   "Eligible   Investments"  are  generally  limited  to
investments  rated in the  highest  investment  category by each of the Rating
Agencies. Any earnings on amounts on deposit in the Trust Accounts (other than
the Collection Account) will be available to fund distributions to Noteholders
or Certificateholders.

     The Collection Account,  the Note Distribution  Account,  the Pre-Funding
Account,  the Capitalized  Interest Account and the Reserve Account (together,
the  "Trust  Accounts")  will be  maintained  as  Eligible  Deposit  Accounts.
"Eligible  Deposit  Account"means  either  (a) a  segregated  account  with an
Eligible  Institution  or (b) a segregated  trust  account with the  corporate
trust department of a depository  institution  organized under the laws of the
United  States of America or any one of the states  thereof or the District of
Columbia,  having  corporate  trust  powers and  acting as  trustee  for funds
deposited in such account, so long as any of the securities of such depository
institution have a credit rating from each Rating Agency in one of its generic
rating categories that signifies investment grade. "Eligible Institution"means
(a) the  corporate  trust  department  of the  Indenture  Trustee or the Owner
Trustee or (b) a depository institution organized under the laws of the United
States  of  America  or any  one of the  states  thereof  or the  District  of
Columbia,  (1)  which  has  either  (A)  a  long-term  unsecured  debt  rating
acceptable to each Rating Agency or (B) a short-term  unsecured debt rating or
certificate of deposit  rating  acceptable to each Rating Agency and (2) whose
deposits are insured by the Federal Deposit Insurance Corporation.

     Collection Account. The Servicer,  for the benefit of the Noteholders and
the Certificateholders,  will establish and maintain a collection account (the
"Collection  Account")  at  the  Indenture  Trustee  and in  the  name  of the
Indenture Trustee.  For so long as the Servicer satisfies certain requirements
for  depositing  collections  less  frequently,  the Servicer will deposit all
amounts that it receives in respect of the Receivables  during each Collection
Period into the  Collection  Account on the  Business Day prior to the related
Distribution  Date.  BMW FS currently  satisfies  those  requirements.  If the
Servicer no longer  satisfies  the  conditions  referred  to in the  preceding
sentence, the Servicer will deposit all amounts that it receives in respect of
the  Receivables  during each  Collection  Period into the Collection  Account
within two  Business  Days of receipt  thereof  and in no event later than the
Business Day prior to the related  Distribution  Date.  If the Servicer is not
able to remit such amounts at such time, those funds will not be available for
distribution to Securityholders,  and Securityholders  might incur a loss as a
result.  The Indenture  Trustee will possess all right,  title and interest in
all funds on deposit  from time to time in the  Collection  Account and in all
proceeds   thereof   (including  all  income  thereon)  and  all  such  funds,
investments,  proceeds  and  income  shall be part of the  Trust  Estate.  The
Collection  Account  will be  under  the  sole  dominion  and  control  of the
Indenture   Trustee   for   the   benefit   of   the   Noteholders   and   the
Certificateholders, as applicable.

     Note Distribution Account. On or prior to the Closing Date, the Indenture
Trustee  will  establish  and maintain  initially  with itself an account into
which amounts released from the Collection Account and the Reserve Account for
payment to the Noteholders will be deposited and from which all  distributions
to the Noteholders will be made (the "Note Distribution Account").

     Pre-Funding  Account.  On the  Closing  Date,  a  cash  amount  equal  to
approximately $112,777,957.15 (the "Pre-Funded Amount") will be deposited into
an account (the  "Pre-Funding  Account") which will be established in the name
of the  Indenture  Trustee.  The  Pre-Funding  Account will be an asset of the
Trust and will be pledged to the Indenture  Trustee pursuant to the Indenture.
Such amount will be funded from the sale of the  Securities and is expected to
be used to acquire Subsequent Receivables.  The "Funding Period" is the period
from  and   including   the  Closing  Date  until  the  earliest  of  (1)  the
Determination  Date on which the amount on deposit in the Pre-Funding  Account
is $100,000 or less;  (2) the occurrence of a Servicer  Termination  Event (as
defined in the Sale and Servicing  Agreement) or an Indenture Event of Default
under the Indenture;  and (3) the last day of the  Collection  Period in March
2000. The  Pre-Funded  Amount will be reduced during the Funding Period by the
amount thereof used to purchase Subsequent  Receivables in accordance with the
Sale and  Servicing  Agreement  and by the  amount  thereof  deposited  in the
Reserve   Account  in  connection   with  the  purchase  of  such   Subsequent
Receivables.  Any  earnings on amounts on deposit in the  Pre-Funding  Account
will be included in the Interest  Distribution  Amount and  distributed on the
next  Distribution  Date  pursuant to the Sale and  Servicing  Agreement.  Any
Pre-Funded  Amount  remaining at the end of the Funding Period will be payable
as  a  principal  distribution  to  the  Noteholders  as a  partial  mandatory
redemption or prepayment on the immediately following Distribution Date.

     Capitalized   Interest  Account.  On  the  Closing  Date,   approximately
$2,509,221  will  be  deposited  in  an  account  (the  "Capitalized  Interest
Account") which will be established in the name of the Indenture Trustee.  The
Capitalized  Interest  Account  will be an  asset  of the  Trust,  and will be
pledged to the  Indenture  Trustee  pursuant to the  Indenture.  The amount so
deposited in the Capitalized Interest Account,  including  reinvestment income
thereon,  will be deposited to the Collection  Account as a collection on each
Distribution  Date up to and  including the  Mandatory  Redemption  Date in an
amount equal to the interest  accrued at the Weighted  Average  Security  Rate
less  2.5%  on  the  amount  on  deposit  in  the  Pre-Funding   Account  (the
"Capitalized  Interest  Payments").  Any amounts on deposit in the Capitalized
Interest Account in excess of the required amount on each Distribution Date or
on deposit  therein at the end of the  Funding  Period  will be paid to BMW FS
Receivables  Corporation.  The "Weighted  Average  Security Rate" shall be the
percentage equivalent of a fraction,  the numerator of which is the sum of (1)
the  product of the Class A-1 Rate times the Initial  Class A-1 Note  Balance,
(2) the  product  of the  Class  A-2 Rate  times  the  Initial  Class A-2 Note
Balance,  (3) the  product of the Class A-3 Rate times the  Initial  Class A-3
Note  Balance,  (4) the product of the Class A-4 Rate times the Initial  Class
A-4 Note  Balance  and (5) the  product  of the  Pass-Through  Rate  times the
initial  Certificate  Balance,  and the denominator of which is the sum of the
Initial  Class A-1 Note  Balance,  the  Initial  Class A-2 Note  Balance,  the
Initial  Class A-3 Note  Balance,  the Initial  Class A-4 Note Balance and the
initial Certificate Balance.

     Reserve  Account.  On the Closing  Date,  the Trust will deposit from the
proceeds  of the  sale  of the  Securities  approximately  $37,514,710  into a
reserve  account (the "Reserve  Account").  Thereafter,  the "Reserve  Account
Required  Amount" for a Distribution  Date will be an amount equal to 5.00% of
the  sum of the  Pool  Balance  and the  amount,  if any,  on  deposit  in the
Pre-Funding  Account as of the end of the  related  Collection  Period.  In no
event,  however,  will the Reserve Account Required Amount on any Distribution
Date be less than the lesser of $11,131,702 and the aggregate principal amount
of the Securities after giving effect to  distributions  on such  Distribution
Date. The Reserve  Account shall be an Eligible  Account held by the Indenture
Trustee,  and will be pledged to the Indenture  Trustee for the benefit of the
Noteholders.  On each  Distribution Date on which the amount on deposit in the
Reserve Account is less than the Reserve Account  Required  Amount,  the Total
Distribution  Amount  remaining  after the  payment of clauses (1) through (5)
under  "Description  of the Transfer and  Servicing  Agreements--Distributions
- --Deposits to the Distribution Accounts" herein, up to an amount equal to such
shortfall, will be deposited to the Reserve Account.

     All amounts on deposit in the Reserve  Account on any  Distribution  Date
will be  available to make up  shortfalls  in the  Noteholders'  Distributable
Amount  and  the  Certificateholders'   Distributable  Amount  to  the  extent
described herein and for certain other purposes.  On each  Distribution  Date,
amounts on deposit in the  Reserve  Account in excess of the  Reserve  Account
Required Amount will be released to BMW FS Receivables Corporation, subject to
certain  conditions  set  forth  in the  Sale  and  Servicing  Agreement.  The
Securityholders will have no further interest in or rights with respect to any
amounts so released from the Reserve Account.

     Certificate  Distribution Account. In addition to the Trust Accounts, the
Servicer  will  establish  an  account in the name of the Owner  Trustee  (the
"Certificate  Distribution  Account")  into which  amounts  released  from the
Collection Account,  the Reserve Account and the Certificate  Interest Reserve
Account for distribution to the Certificateholders  will be deposited and from
which  all  distributions  to  the   Certificateholders   will  be  made.  The
Certificate  Distribution  Account will be maintained  as an Eligible  Deposit
Account.

     Certificate  Interest Reserve Account. In addition to the Trust Accounts,
the Servicer  will  establish an account in the name of the Owner Trustee (the
"Certificate  Interest  Reserve Account" into which  approximately  $1,153,970
will  be  deposited  on  the  Closing  Date.   After  the  Closing  Date,  the
"Certificate  Interest  Reserve Account  Required Amount" for any Distribution
Date will be  $1,153,970  until the Notes have been retired,  and  thereafter,
zero.  On each  Distribution  Date on  which  the  amount  on  deposit  in the
Certificate  Interest  Reserve Account is less than the  Certificate  Interest
Reserve Account Required Amount, the Total Distribution Amount remaining after
the payment of clauses (1) through (6) under  "Description of the Transfer and
Servicing  Agreements--Distributions  --Deposits to the Distribution Accounts"
herein,  up to an amount  equal to such  shortfall,  will be  deposited to the
Certificate Interest Reserve Account.

     All amounts on deposit in the Certificate Interest Reserve Account on any
Distribution   Date  will  be   available  to  make  up   shortfalls   in  the
Certificateholders'  Interest  Distributable  Amount to the  extent  described
herein.  After the Notes  have been  retired,  all  amounts  on deposit in the
Certificate Interest Reserve Account will be withdrawn therefrom and deposited
into the Reserve  Account.  The Certificate  Interest  Reserve Account will be
maintained as an Eligible Deposit Account.


Credit Enhancement

     Subordination  of the  Certificates.  No  distribution  will  be  made to
Certificateholders  on any  Distribution  Date until the  holders of the Notes
have been paid the  Noteholders'  Distributable  Amount for such  Distribution
Date and all  other  required  payments  and  deposits  have been  made.  This
subordination  is intended to enhance the  likelihood of timely receipt by the
Noteholders of the full amount of interest and principal distributable to them
on each  Distribution  Date and to afford the Noteholders  limited  protection
against losses in respect of the Receivables.

     Reserve Account.  Funds in the Reserve Account,  to the extent available,
will be used to make up shortfalls in the  Noteholders'  Distributable  Amount
and the Certificateholders'  Distributable Amount on any Distribution Date, as
described under "--Accounts--Reserve Account" herein.

     Certificate  Interest Reserve Account.  Funds in the Certificate Interest
Reserve Account,  to the extent available,  will be used to make up shortfalls
in the  Certificateholders'  Interest Distributable Amount on any Distribution
Date, as described under  "--Accounts--Certificate  Interest  Reserve Account"
herein.


Yield Supplement Overcollateralization Amount

     On the Closing  Date,  the sum of the Initial Pool Balance and the amount
on deposit in the Pre-Funding Account will exceed the initial principal amount
of  the  Securities,   by  $18,170,230  (the  "Initial   Overcollateralization
Amount"),  which is approximately  1.63% of the sum of the aggregate principal
balance of the  Initial  Receivables  as of the Cutoff  Date and the amount on
deposit in the Pre-Funding  Account on the Closing Date. The Yield  Supplement
Overcollateralization  Amount is  intended to  compensate  for the low APRs on
some of the Receivables.

     With   respect  to  any   Distribution   Date,   the  "Yield   Supplement
Overcollateralization  Amount" is the amount  specified  below with respect to
that Distribution Date:


<TABLE>
<S>            <C>          <C>              <C>              <C>          <C>
Closing Date                 18,170,229.50    May              2002         3,401,917.81
October         1999         17,512,440.65    June             2002         3,133,068.81
November        1999         16,888,111.51    July             2002         2,875,798.38
December        1999         16,275,397.39    August           2002         2,630,030.49
January         2000         15,673,396.88    September        2002         2,395,784.36
February        2000         15,082,027.07    October          2002         2,173,035.72
March           2000         14,501,151.99    November         2002         1,961,805.72
April           2000         13,930,691.91    December         2002         1,762,174.95
May             2000         13,370,699.36    January          2003         1,574,257.05
June            2000         12,821,585.55    February         2003         1,398,099.39
July            2000         12,283,166.98    March            2003         1,233,692.72
August          2000         11,755,609.17    April            2003         1,080,982.66
September       2000         11,239,044.02    May              2003           939,880.66
October         2000         10,733,916.67    June             2003           810,096.62
November        2000         10,241,282.66    July             2003           691,321.50
December        2000          9,760,889.10    August           2003           583,178.47
January         2001          9,292,660.08    September        2003           485,288.37
February        2001          8,835,547.19    October          2003           397,295.19
March           2001          8,389,737.85    November         2003           318,897.63
April           2001          7,955,649.52    December         2003           249,985.22
May             2001          7,533,619.25    January          2004           190,315.52
June            2001          7,124,251.90    February         2004           139,599.65
July            2001          6,727,707.83    March            2004            97,570.07
August          2001          6,342,240.25    April            2004            63,946.45
September       2001          5,967,760.12    May              2004            38,309.94
October         2001          5,604,937.11    June             2004            20,066.17
November        2001          5,254,988.60    July             2004             8,445.79
December        2001          4,917,248.13    August           2004             2,429.96
January         2002          4,591,537.59    September        2004               330.29
February        2002          4,277,163.18    October          2004                15.30
March           2002          3,974,036.21    November         2004                  -
April           2002          3,682,268.54
</TABLE>

     The Yield Supplement Overcollateralization Amount has been calculated for
each  Distribution  Date as the sum of the amount for each Receivable equal to
the excess,  if any, of (x) the scheduled  payments due on that Receivable for
each future Collection Period discounted to present value as of the end of the
preceding  Collection  Period  at the  APR of  that  Receivable  over  (y) the
scheduled  payments due on the  Receivable for each future  Collection  Period
discounted to present value as of the end of the preceding  Collection  Period
at 8.00%. For purposes of the preceding definition,  future scheduled payments
on the Receivables are assumed to be made on their scheduled due dates without
any delays, defaults or prepayments.


Distributions

     Deposits to Collection Account. On or before each Determination Date, the
Servicer  will  provide the  Indenture  Trustee and the Owner  Trustee  with a
certificate  (the  "Servicer's  Certificate")  in which the Servicer  will set
forth  certain  information  with  respect to the related  Collection  Period,
including  the amount of  aggregate  collections  on the  Receivables  and the
aggregate  Purchase  Amount of  Receivables to be repurchased by the Seller or
purchased  by the  Servicer.  No later  than one  Business  Day  prior to each
Distribution Date, the Servicer will cause to be deposited into the Collection
Account all collections and other amounts  constituting the Total Distribution
Amount  (which  amount shall not include any  investment  earnings on funds on
deposit in the Collection Account).

     The "Total  Distribution  Amount" with respect to each  Distribution Date
will equal the sum of the Regular Principal  Distributable  Amount (other than
the  portion  thereof  attributable  to  Realized  Losses)  and  the  Interest
Distribution Amount.

     The  "Interest  Distribution  Amount" for any  Distribution  Date will be
equal  to  the  sum of the  following  amounts  with  respect  to the  related
Collection Period:

     (1)  that portion of all collections on Receivables allocable to interest
          (including  the  amount,  if any, of  Advances  for that  Collection
          Period,  but  excluding  the amount,  if any, of  reimbursements  of
          Advances previously made by the Servicer);

     (2)  the  Purchase  Amount of each  Receivable  that  became a  Purchased
          Receivable during such Collection Period to the extent  attributable
          to accrued interest on such Receivable;

     (3)  Recoveries for such Collection Period;

     (4)  investment earnings on the Trust Accounts (other than the Collection
          Account) for the related Distribution Date;

     (5)  net Liquidation  Proceeds for such  Collection  Period to the extent
          allocable to interest; and

     (6)  net Investment Losses required to be deposited by the Servicer.

     The "Regular Principal Distribution Amount" on any Distribution Date will
be the sum of the following amounts, without duplication,  with respect to the
related Collection Period:

     (1)  that  portion  of all  collections  on  Receivables  (including  any
          Balloon  Payments  on  Balloon  Payment  Receivables)  allocable  to
          principal;

     (2)  the aggregate  outstanding principal balance of all Receivables that
          became Liquidated Receivables during such Collection Period;

     (3)  that portion  allocable  to principal of the Purchase  Amount of all
          Receivables that became Purchased  Receivables  during or in respect
          of such Collection Period; and

     (4)  on  the  Distribution  Date  immediately  following  the  end of the
          Funding Period, the remaining  Pre-Funded Amount not used to acquire
          Subsequent Receivables.

     "Liquidated  Receivable"  means a  Receivable  with  respect to which the
earliest  of the  following  shall have  occurred:  (1) the  related  Financed
Vehicle has been repossessed and liquidated,  (2) the related Financed Vehicle
has been repossessed in excess of 90 days and has not yet been liquidated, (3)
in the  case of a  Balloon  Payment  Receivable  for  which  the  Obligor  has
exercised the Sale Option,  the related  Financed  Vehicle has been liquidated
(which must occur  within 90 days of the date the Sale  Option is  exercised),
(4) the Servicer has  determined in accordance  with its  collection  policies
that all amounts  that it expects to receive  with  respect to the  Receivable
have  been  received  or (5) the end of the  Collection  Period  in which  the
Receivable becomes 150 days or more past due.

     "Realized  Losses" as to any Distribution  Date will equal the amount, if
any, by which the outstanding  aggregate  principal balance of all Receivables
that  became  Liquidated  Receivables  during the  related  Collection  Period
exceeds that portion  allocable to principal of all net  liquidation  proceeds
received with respect to such Liquidated Receivables.

     "Recoveries"  means,  with  respect  to any  Receivable  that  becomes  a
Liquidated  Receivable,  monies  collected in respect  thereof,  from whatever
source,  during any Collection Period following the Collection Period in which
such Receivable became a Liquidated Receivable,  net of the sum of any amounts
expended  by the  Servicer  for the  account of the  Obligor  and any  amounts
required by law to be remitted to the Obligor.

     The Interest Distribution Amount and the Regular Principal  Distributable
Amount on any  Distribution  Date shall  exclude  all  payments  and  proceeds
(including net liquidation  proceeds) of any Receivables,  the Purchase Amount
of  which  has been  included  in the  Total  Distribution  Amount  in a prior
Collection Period.

     The  first  Collection  Period  will  begin  on the open of  business  on
September 1, 1999 and will  continue  through  September  30, 1999.  The first
Distribution  Date  will  occur  on  October  25,  1999,  on  which  date  the
Noteholders'  Principal  Distributable  Amount will include those  collections
received in respect of the Receivables for the Collection Period, allocable to
principal, as described herein. Each Collection Period thereafter will consist
of one calendar  month.  The following sets forth an example of a hypothetical
monthly distribution:

January 1--January  31        Collection    Period.     Scheduled    payments,
                              prepayments   and  other  proceeds  on  or  with
                              respect to the  Receivables  are remitted to the
                              Servicer  and  are  to  be  deposited  into  the
                              Collection  Account no later  than the  Business
                              Day preceding the Distribution Date.

February 18                   Determination  Date.  On or before this date the
                              Servicer  will notify the Owner  Trustee and the
                              Indenture  Trustee of, among other  things,  the
                              amount  of  collections   received   during  the
                              related   Collection   Period  and  the  amounts
                              required to be distributed  on the  Distribution
                              Date.

February 24                   Record Date.  Distributions  on the Distribution
                              Date will be made to  Securityholders  of record
                              at the close of business on this date.

February 25                   Distribution  Date.  The Indenture  Trustee will
                              pay the amounts  specified,  and in the priority
                              described,  below.

     Deposits to the Distribution  Accounts.  On each  Distribution  Date, the
Servicer will instruct the  Indenture  Trustee to make the following  deposits
and  distributions,  to the extent of the Total  Distribution  Amount,  in the
following order of priority:

     (1)  to the  Servicer,  the  Servicing  Fee (and any  accrued  and unpaid
          Servicing  Fees from  prior  Collection  Periods)  and the  servicer
          transition costs, if any;

     (2)  to  the  Note   Distribution   Account,   for  distribution  to  the
          Noteholders as described below, from the Total  Distribution  Amount
          remaining  after the  application  of clause (1),  the  Noteholders'
          Interest Distributable Amount;

     (3)  to  the  Note   Distribution   Account,   for  distribution  to  the
          Noteholders as described below, from the Total  Distribution  Amount
          remaining  after  the  application  of  clauses  (1)  and  (2),  the
          Noteholders' Principal Distributable Amount;

     (4)  to the Certificate Distribution Account, from the Total Distribution
          Amount  remaining  after the application of clauses (1) through (3),
          the Certificateholders' Interest Distributable Amount;

     (5)  to the Certificate Distribution Account, from the Total Distribution
          Amount  remaining  after the application of clauses (1) through (4),
          the Certificateholders' Principal Distributable Amount;

     (6)  to the Reserve Account, from the Total Distribution Amount remaining
          after the  application of clauses (1) through (5), any deficiency in
          the Reserve Account Required Amount;

     (7)  to  the  Certificate  Interest  Reserve  Account,   from  the  Total
          Distribution  Amount  remaining after the application of clauses (1)
          through (6), any  deficiency  in the  Certificate  Interest  Reserve
          Account Required Amount;

     (8)  to the  Indenture  Trustee  and the  Owner  Trustee,  from the Total
          Distribution  Amount  remaining after the application of clauses (1)
          through (7), any other  accrued and unpaid fees or expenses  owed to
          such party,  to the extent  such fees are not paid by the  Servicer;
          and

     (9)  the remainder,  if any, of the Total Distribution  Amount, to BMW FS
          Receivables Corporation.

     If the Total Distribution Amount remaining on any Distribution Date after
payment of the amounts due pursuant to clause (1) above is insufficient to pay
the amounts due pursuant to clause (2), then such shortfall shall be paid from
amounts available,  if any, in the Reserve Account.  If the Total Distribution
Amount  remaining on any  Distribution  Date after  payment of the amounts due
pursuant to clause (2) above is  insufficient  to pay amounts due  pursuant to
clause (3), then such shortfall shall be paid from amounts available,  if any,
in the Reserve  Account  (but, on the Class A-1 Final  Scheduled  Distribution
Date,  the Class A-2 Final  Scheduled  Distribution  Date, the Class A-3 Final
Scheduled  Distribution  Date or the Class A-4  Final  Scheduled  Distribution
Date, as applicable, only to the extent of the outstanding principal amount of
the Class A-1 Notes, the Class A-2 Notes, the Class A-3 Notes or the Class A-4
Notes,  as  applicable).  If the Total  Distribution  Amount  remaining on any
Distribution  Date after  payment of the  amounts  due  pursuant to clause (3)
above is insufficient to pay the amounts due pursuant to clause (4), then such
shortfall  shall  be paid  from  amounts  available,  if any,  in the  Reserve
Account.  If the Total Distribution  Amount remaining on any Distribution Date
after  payment of the amounts due pursuant to clause (3) above,  together with
any amount  withdrawn from the Reserve  Account,  is  insufficient  to pay the
amounts  due  pursuant to clause (4),  then such  shortfall  will be paid from
amounts available, if any, in the Certificate Interest Reserve Account. If the
Total Distribution  Amount remaining on any Distribution Date after payment of
the amounts due  pursuant to clause (4) above is  insufficient  to pay amounts
due  pursuant to clause (5),  then such  shortfall  shall be paid from amounts
available,  if any, in the Reserve  Account  (but,  on the  Certificate  Final
Scheduled  Distribution Date, only to the extent of the outstanding  principal
amount of the Certificates).

     Notwithstanding  that the Notes  have been  paid in full,  the  Indenture
Trustee shall continue to maintain the  Collection  Account under the Sale and
Servicing Agreement until the Certificate Balance is reduced to zero.

     On each  Distribution  Date, any amount on deposit in the Reserve Account
on the  Determination  Date in excess of the then  applicable  Reserve Account
Required Amount will be distributed to BMW FS Receivables Corporation.

     For  purposes  hereof,  the  following  terms  shall  have the  following
meanings:

     "Noteholders'  Interest  Distributable Amount" means, with respect to any
Distribution Date, the sum of the Class A-1 Interest  Distributable Amount for
such Distribution Date, the Class A-2 Interest  Distributable  Amount for such
Distribution  Date,  the  Class A-3  Interest  Distributable  Amount  for such
Distribution  Date and the Class A-4  Interest  Distributable  Amount for such
Distribution Date.

     "Servicing  Fee" means an amount  equal to the sum of (a) the  product of
the  Servicing  Fee  Rate  and  the  amount  specified  in  clause  (1) of the
definition  of "Pool  Balance" as of the first day of the  related  Collection
Period, and (b) any late fees, extension fees and other administrative fees or
similar charges collected on the Receivables.

     "Servicing Fee Rate" means 1.00% per annum.

     Payments to Noteholders. On each Distribution Date, all amounts deposited
into  the Note  Distribution  Account  will be  generally  distributed  to the
Noteholders in the following order of priority:

          (1)  to the applicable  Noteholders,  accrued and unpaid interest on
               the outstanding  principal  balance of the applicable  class of
               Notes at the applicable Interest Rate;

          (2)  the  Noteholders'   Principal   Distributable   Amount  in  the
               following order of priority:

               (a)  to the Class A-1  Noteholders  in  reduction  of principal
                    until  the  principal  balance  of the Class A-1 Notes has
                    been reduced to zero;

               (b)  to the Class A-2  Noteholders  in  reduction  of principal
                    until  the  principal  balance  of the Class A-2 Notes has
                    been reduced to zero;

               (c)  to the Class A-3  Noteholders  in  reduction  of principal
                    until  the  principal  balance  of the Class A-3 Notes has
                    been reduced to zero; and

               (d)  to the Class A-4  Noteholders  in  reduction  of principal
                    until the principal  balance of the Notes has been reduced
                    to zero.

     Distributions  to  Certificateholders.  On each  Distribution  Date,  all
amounts deposited into the Certificate  Distribution Account will be generally
distributed to the Certificateholders in the following order of priority:

          (1)  to the  Certificateholders,  accrued and unpaid interest on the
               Certificate Balance at the Pass-Through Rate; and

          (2)  on each  Distribution Date on or after the Class A-4 Notes have
               been paid in full,  to the  Certificateholders  in reduction of
               principal  until the  Certificate  Balance has been  reduced to
               zero.


List of Securityholders

     Three  or  more  Noteholders  or  Certificateholders,   or  one  or  more
Noteholders  or  Certificateholders  evidencing  not less than 25% of the Note
Balance or Certificate  Balance, as applicable,  may by written request to the
Indenture Trustee or Owner Trustee,  as applicable,  obtain access to the list
of like  Securityholders  maintained  by the  Indenture  Trustee  or the Owner
Trustee for the purpose of communicating with other like  Securityholders with
respect to their rights under the Indenture  and Notes or Trust  Agreement and
Certificate,  as applicable.  The Indenture Trustee or Owner Trustee may elect
not to afford the requesting  Securityholders access to such list if it agrees
to mail the desired communication or proxy, on behalf of and at the expense of
the requesting Securityholders, to all like Securityholders.


Reports to Securityholders

     On each Determination  Date, the Servicer will prepare and provide to the
Indenture  Trustee a statement  to be delivered  to the  Securityholders  (the
"Statement to Securityholders") on such Distribution Date. Each such Statement
to Securityholders will include the following  information with respect to the
Securities  and  the  related  Distribution  Date  or  Collection  Period,  as
applicable:

     (1)  the amount of the distribution  allocable to principal of each Class
          of Notes;

     (2)  the amount of the  distribution  allocable  to  interest  on or with
          respect to each Class of Notes;

     (3)  the  amount  of  the  distribution  allocable  to  principal  of the
          Certificates;

     (4)  the amount of the distribution allocable to interest on with respect
          to the Certificates;

     (5)  the Pool  Balance as of the close of business on the last day of the
          related Collection Period;

     (6)  the outstanding  aggregate principal amount of, and the note factor,
          for each Class of Notes after giving effect to all payments reported
          under clause (1) above on such date;

     (7)  the  Certificate  Balance and the certificate  factor,  after giving
          effect to all payments reported under clause (3) above on such date;

     (8)  the amount of the Servicing Fee paid to the Servicer with respect to
          the related Collection Period;

     (9)  the aggregate  amounts of Realized  Losses,  if any, with respect to
          the related Collection Period;

     (10) the balance of the  Reserve  Account  and the  Certificate  Interest
          Reserve  Account on the  related  Determination  Date  after  giving
          effect to deposits and  withdrawals to be made on such  Distribution
          Date, if any;

     (11) the amount of any deposit to the Reserve Account and the Certificate
          Interest Reserve Account and the amount and application of any funds
          withdrawn from each such account,  in each case with respect to such
          Distribution Date;

     (12) the  aggregate  principal  balance of all  Receivables  that  became
          Liquidated  Receivables or Purchased  Receivables during the related
          Collection Period;

     (13) the aggregate  principal  balance of  Receivables  that are 30 to 59
          days, 60 to 89 days or 90 days or more delinquent as of the last day
          of the related Collection Period;

     (14) the Class A-1 Interest Carryover  Shortfall,  the Class A-2 Interest
          Carryover Shortfall, the Class A-3 Interest Carryover Shortfall, the
          Class A-4 Interest Carryover  Shortfall and the  Certificateholders'
          Interest  Carryover  Shortfall,  in each case after giving effect to
          payments on such  Distribution  Date, and any change in such amounts
          from the preceding statement;

     (15) the aggregate  Purchase Amounts for  Receivables,  if any, that were
          purchased during or with respect to such Collection Period;

     (16) the aggregate  Principal  Balance and number of all Receivables with
          respect to which the related Financed Vehicle was repossessed;

     (17) the  aggregate  principal  balance  and number of  Receivables  with
          respect to which the Servicer granted a deferment; and

     (18) the  Yield  Supplement  Overcollateralization  Amount  for the  next
          Distribution Date.

     Each amount set forth on the  Distribution  Date statement  under clauses
(1),  (2),  (3), (4) or (14) above shall be  expressed as a dollar  amount per
$1,000 of original principal balance of a Certificate or Note, as applicable.

     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
and the Owner  Trustee  will mail to each  person who at any time  during such
calendar year has been a Noteholder or Certificateholder,  as applicable,  and
received  any payment on the Notes or  Certificates,  a  statement  containing
certain information for the purposes of such  Securityholder's  preparation of
federal income tax returns.  See "Material  Federal  Income Tax  Consequences"
herein.


Servicing Compensation

     The  Servicer  will be  entitled  to receive  the  Servicing  Fee on each
Distribution  Date in an amount equal to the product of the Servicing Fee Rate
and the Pool Balance as of the first day of the related Collection Period. The
Servicer will also collect and retain any late fees,  extension fees and other
administrative  fees or similar charges allowed by applicable law with respect
to the Receivables.

     The  Servicing  Fee will  compensate  the  Servicer  for  performing  the
functions  of a third  party  servicer of  receivables,  as an agent for their
beneficial owner, including collecting and posting all payments, responding to
inquiries  of Obligors on the  Receivables,  investigating  delinquencies  and
policing the  collateral.  The Servicing Fee also will compensate the Servicer
for  administering the Receivables,  including  accounting for collections and
furnishing  monthly and annual  statements  to the  Indenture  Trustee and the
Owner Trustee and generating federal income tax information. The Servicing Fee
also will reimburse the Servicer for certain taxes,  accounting fees,  outside
auditor fees,  data processing  costs,  and other costs incurred in connection
with administering the Receivables.


Evidence as to Compliance

     The Sale and Servicing  Agreement will provide that a firm of independent
public  accountants will furnish to the Indenture  Trustee,  the Owner Trustee
and the Rating  Agencies  within 120 days after the end of each fiscal year, a
statement as to compliance by the Servicer during the twelve months that ended
as of  the  end  of  such  fiscal  year  (or in the  case  of the  first  such
certificate,  the period from the Closing Date to the end of such fiscal year)
with certain standards relating to the servicing of the Receivables.

     The Sale and  Servicing  Agreement  will also provide for the delivery to
the Indenture Trustee,  the Owner Trustee and the Rating Agencies,  within 120
days after the end of each fiscal 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 fiscal year (or in
the case of the first such  certificate,  the period from the Closing  Date to
the  end of  such  fiscal  year)  or,  if  there  has  been a  default  in the
fulfillment  of any such  obligation,  describing  each such  default  and the
status thereof.  The Servicer has agreed to give the Indenture Trustee and the
Owner  Trustee  notice of any  Servicer  Termination  Event under the Sale and
Servicing Agreement.

     Copies of such accountants'  statements and officer's certificates may be
obtained by  Securityholders  on request in writing addressed to the Indenture
Trustee or Owner Trustee, as applicable.


Certain Matters Regarding the Servicer

     The Sale and Servicing  Agreement  will provide that the Servicer may not
resign  from its  obligations  and duties as Servicer  thereunder  except upon
determination  that its  performance  of such duties is no longer  permissible
under  applicable  law.  No such  resignation  will become  effective  until a
successor Servicer has assumed the servicing  obligations and duties under the
Sale and  Servicing  Agreement.  In the event BMW FS resigns as Servicer or is
terminated  as  Servicer,  the  Indenture  Trustee  has  agreed to assume  the
servicing obligations and duties under the Sale and Servicing Agreement.

     The Sale and Servicing  Agreement  will further  provide that neither the
Servicer nor any of its directors, officers, employees or agents will be under
any liability to the Trust or the Securityholders for taking any action or for
refraining  from  taking  any  action  pursuant  to  the  Sale  and  Servicing
Agreement;  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 negligence in the performance of
duties  or  by  reason  of  reckless   disregard  of  obligations  and  duties
thereunder.

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

     The Sale and Servicing  Agreement  will permit the Servicer to reorganize
its corporate structure into a limited liability company.


Servicer Termination Event

     A "Servicer  Termination  Event" under the Sale and  Servicing  Agreement
will mean the occurrence of any of the following:

     (1)  any failure by the Servicer to deposit to the Collection Account any
          proceeds or  payments  required to be so  delivered,  which  failure
          continues  unremedied  for five  Business  Days,  or any  failure to
          deliver the Servicer's  Certificate by the applicable  Determination
          Date, which failure  materially and adversely  affects the rights of
          Securityholders and continues unremedied for five days;

     (2)  any  failure  by the  Servicer  duly to  observe  or  perform in any
          material  respect any other covenant or agreement under the Sale and
          Servicing Agreement,  which failure materially and adversely affects
          the rights of Securityholders  and continues  unremedied for 60 days
          after the giving of written  notice of such  failure to the Servicer
          by  (a)  the   Indenture   Trustee  or  (b)  the  holders  of  Notes
          representing more than 50% of the Note Balance; and

     (3)  certain events of insolvency,  readjustment of debt,  marshalling of
          assets and  liabilities or similar  proceedings  with respect to the
          Servicer.


Rights Upon Servicer Termination Event

     If a Servicer  Termination  Event occurs,  then the Indenture  Trustee or
holders of Notes evidencing 50% or more of the Note Balance, may terminate all
the  rights  and  obligations  of the  Servicer  under the Sale and  Servicing
Agreement,  whereupon the successor Servicer,  as shall have been appointed by
the Indenture Trustee,  will succeed to all the  responsibilities,  duties and
liabilities of the Servicer under the Sale and Servicing Agreement and will be
entitled to similar compensation arrangements.  There is no assurance that the
succession of a successor Servicer will not result in a material disruption in
the performance of the duties of the Servicer.


Waiver of Past Defaults

     The holders of Notes evidencing not less than a majority of the aggregate
outstanding  principal  amount  of the Notes  may  waive  any  default  by the
Servicer in the  performance of its  obligations  under the Sale and Servicing
Agreement and its  consequences.  No such waiver shall impair the Noteholders'
rights with respect to subsequent defaults.


Amendment

     Each of the  Transfer  and  Servicing  Agreements  may be  amended by the
parties thereto, without the consent of the Noteholders or Certificateholders,
for the  purpose  of adding any  provisions  to or  changing  in any manner or
eliminating any of the provisions of such Transfer and Servicing Agreements or
of  modifying  in any  manner the  rights of the  Securityholders  thereunder;
provided,  that any such  action  will not,  as  evidenced  by an  opinion  of
counsel,  adversely  affect  in any  material  respect  the  interests  of any
Securityholder;  provided, however, that such amendment shall be deemed not to
materially and adversely  affect the interests of any  Securityholder,  and no
such opinion of counsel shall be required, if the Rating Agencies confirm that
the amendment will not result in the withdrawal, qualification or reduction of
the then current ratings of the Securities.

     The Transfer and  Servicing  Agreements  may also be amended from time to
time by the parties thereto with the consent of the Noteholders  evidencing at
least a majority of the Note Balance and the Certificateholders  evidencing at
least a majority  of the  Certificate  Balance,  for the purpose of adding any
provisions to or changing in any manner or  eliminating  any of the provisions
of the Transfer  and  Servicing  Agreements  or of modifying in any manner the
rights  of the  Securityholders;  provided,  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  Receivables  or
distributions   that  are   required  to  be  made  for  the  benefit  of  the
Securityholders  or (2)  reduce  the  aforesaid  percentage  of the  Notes  or
Certificates  that is required to consent to any such  amendment,  without the
consent of the holders of all of the  outstanding  Notes or  Certificates,  as
applicable.


Termination

     The obligations of the Servicer,  the Depositor,  the Administrator,  the
Owner Trustee and the Indenture  Trustee with respect to the Trust pursuant to
the Transfer and  Servicing  Agreements  will  terminate  upon the earliest to
occur of:

     (1)  the  maturity or other  liquidation  of the last  Receivable  in the
          Receivables  Pool and the  disposition of any amounts  received upon
          liquidation of any such remaining Receivables,

     (2)  the payment to Securityholders of all amounts required to be paid to
          them pursuant to the Transfer and Servicing Agreements and

     (3)  the purchase by the Servicer of all of the Receivables as of the end
          of any Collection Period after the Pool Balance is reduced to 10% or
          less of the sum of the  Initial  Pool  Balance  and  the  amount  on
          deposit in the  Pre-Funding  Account on the Closing Date pursuant to
          the terms of the Sale and Servicing Agreement.


Administration Agreement

     BMW FS, in its capacity as the Administrator (the "Administrator"),  will
enter  into the  Administration  Agreement  with the Trust  and the  Indenture
Trustee pursuant to which the Administrator  will agree to provide the notices
and to perform other administrative obligations required by the Indenture. The
Administrator  shall not be paid a  separate  fee for the  performance  of its
duties as Administrator.


                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     In the  opinion of Brown & Wood LLP,  special  federal tax counsel to the
Trust,  for federal income tax purposes,  the Notes will be  characterized  as
debt, and the Trust will not be characterized as an association (or a publicly
traded partnership) that is taxable as a corporation.  Each Noteholder, by the
acceptance  of a Note,  will  agree to treat the Notes as  indebtedness.  Each
Certificateholder,  by  acceptance of a  Certificate,  will agree to treat the
Trust  as  a  partnership  for  federal  income  tax  purposes  in  which  the
Certificateholders  and BMW FS Receivables  Corporation are the partners.  See
"Material Federal Income Tax Consequences" in the Prospectus.


                             ERISA CONSIDERATIONS


The Notes

     The Notes may be purchased by an employee  benefit plan or an  individual
retirement  account  (a  "Plan")  subject to the  Employee  Retirement  Income
Security  Act of 1974,  as amended  ("ERISA")  or Section  4975 of the Code. A
fiduciary of a Plan must  determine  that the purchase of a Note is consistent
with its  fiduciary  duties  under  ERISA and does not  result in a  nonexempt
prohibited  transaction  as defined in Section 406 of ERISA or Section 4975 of
the Code. For additional  information  regarding  treatment of the Notes under
ERISA, see "ERISA Considerations" in the Prospectus.

     The  Notes  may  not be  purchased  with  the  assets  of a  Plan  if the
Depositor,  the Servicer,  the Indenture Trustee,  the Owner Trustee or any of
their affiliates (a) has investment or administrative  discretion with respect
to such Plan assets; (b) has authority or responsibility to give, or regularly
gives,  investment  advice  with  respect  to such Plan  assets  for a fee and
pursuant to an agreement or understanding that such advice (1) will serve as a
primary basis for  investment  decisions  with respect to such Plan assets and
(2) will be based on the particular  investment needs for such Plan; or (c) is
an employer maintaining or contributing to such Plan.


The Certificates

     The Certificates may not be acquired by any employee benefit plan subject
to ERISA,  or Section  4975 of the Internal  Revenue Code of 1986,  as amended
(the  "Code"),   or  by  an   individual   retirement   account.   See  "ERISA
Considerations" in this Prospectus Supplement and in the Prospectus.


                                 UNDERWRITING

     Subject  to  the  terms  and  conditions  set  forth  in an  Underwriting
Agreement  among  the  Depositor  and  the  Underwriters  (the   "Underwriting
Agreement"),  the  Depositor  has agreed to cause the Trust to sell to each of
the  Underwriters  named below,  and each of the  Underwriters  has  severally
agreed to purchase,  the principal amount of the Securities set forth opposite
its name below.

<TABLE>
<CAPTION>
                                       Principal        Principal        Principal       Principal
                                       Amount of        Amount of        Amount of       Amount of       Principal
                                       Class A-1        Class A-2        Class A-3       Class A-4       Amount of
Underwriter                              Notes            Notes            Notes           Notes        Certificates
- -----------                              -----            -----            -----           -----        ------------
<S>                                   <C>               <C>             <C>             <C>             <C>
Salomon Smith Barney Inc.............. $152,000,000      $320,000,000    $240,000,000    $138,000,000    $33,400,000
Chase Securities Inc. ................ $ 19,000,000      $ 40,000,000    $ 30,000,000    $ 16,800,000
Credit Suisse First Boston
Corporation........................... $ 19,000,000      $ 40,000,000    $ 30,000,000    $ 16,800,000
</TABLE>

     In the Underwriting  Agreement,  the Underwriters  have severally agreed,
subject to the terms and conditions set forth therein,  to purchase all of the
Securities  if any  Securities  are  purchased.  In the event of default by an
Underwriter,   the   Underwriting   Agreement   provides   that,   in  certain
circumstances, the Underwriting Agreement may be terminated.

     The  Depositor  has been  advised by the  Underwriters  that they propose
initially to offer the Securities to the public at the prices set forth on the
cover  page of this  Prospectus  Supplement,  and to  certain  dealers at such
prices less the initial  selling  concession  not in excess of the  applicable
percentage set forth in the table below.  The  Underwriters may allow and such
dealers may reallow a concession  not in excess of the  applicable  percentage
set forth in the table  below to  certain  other  dealers.  After the  initial
public  offering  of the  Securities,  the  public  offering  price  and  such
concessions may be changed.

                                             Selling
                                           Concession       Reallowance
                                           ----------       -----------
Class A-1 Notes.........................      0.060%           0.03%
Class A-2 Notes.........................      0.100%           0.05%
Class A-3 Notes.........................      0.120%           0.06%
Class A-4 Notes.........................      0.135%           0.07%
Certificates............................      0.170%           0.09%

     Until the  distribution  of the  Securities  is  completed,  rules of the
Commission may limit the ability of the Underwriters and certain selling group
members to bid for and  purchase  the  Securities.  As an  exception  to these
rules, the Underwriters are permitted to engage in certain  transactions  that
stabilize the price of the Securities.  Such  transactions  consist of bids or
purchases for the purpose of pegging,  fixing or maintaining  the price of the
Securities.

     If  the  Underwriters  create  a  short  position  in the  Securities  in
connection with the offering,  i.e., if they sell more Securities than are set
forth on the cover page of this Prospectus  Supplement,  the  Underwriters may
reduce that short position by purchasing Securities in the open market.

     In general,  purchases of a security for the purpose of  stabilization or
to reduce a short  position could cause the price of the security to be higher
than it might be in the absence of such purchases.

     Neither   the   Depositor   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  prices  of  the
Securities.  In addition,  neither the Depositor  nor any of the  Underwriters
makes  any   representation   that  the  Underwriters   will  engage  in  such
transactions  or  that  such  transactions,   once  commenced,   will  not  be
discontinued without notice.

     Each  Underwriter  has represented and agreed that (a) it has not offered
or sold,  and will not offer or sell,  any Securities to persons in the United
Kingdom except to persons whose ordinary activities involve them in acquiring,
holding,  managing or disposing of investments (as principal or agent) for the
purposes  of  their  businesses  or  otherwise  in  circumstances  that do not
constitute  an offer to the public in the United  Kingdom for the  purposes of
the Public Offers of Securities Regulations 1995, (b) it has complied and will
comply with all  applicable  provisions of the Financial  Services Act 1986 of
Great  Britain  with  respect  to  anything  done  by it in  relation  to  the
Securities  in, from or otherwise  involving the United Kingdom and (c) it has
only issued or passed on and will only issue or pass on in the United  Kingdom
any document in connection with the issue of the Securities to a person who is
of a kind  described  in  Article  11(3) of the  Financial  Services  Act 1986
(Investment Advertisements) (Exemptions) Order 1995 or is a person to whom the
document may otherwise lawfully be issued or passed on.

     Upon receipt of a request by an investor  who has received an  electronic
Prospectus  Supplement and Prospectus from an Underwriter or a request by such
investor's   representative  within  the  period  during  which  there  is  an
obligation to deliver a Prospectus Supplement and Prospectus, the Depositor or
the  Underwriter  will promptly  deliver,  or cause to be  delivered,  without
charge, a paper copy of the Prospectus Supplement and Prospectus.

     The  Underwriting  Agreement  provides that the Depositor  will indemnify
each of the Underwriters  against certain liabilities,  including  liabilities
under  the  Securities  Act,  or  contribute  to  payments  that  any  of  the
Underwriters may be required to make in respect thereof.


                                 LEGAL MATTERS

     Certain  legal  matters will be passed upon for the  Depositor by Brown &
Wood LLP and for the  Sellers  and the  Servicer  by Weil,  Gotshal  & Manges.
Certain legal matters with respect to the federal income tax matters discussed
under "Material Federal Income Tax Consequences" herein will be passed upon by
Brown & Wood LLP, special federal tax counsel to the Depositor.  Certain legal
matters will be passed upon for the Underwriters by Brown & Wood LLP.


<PAGE>


                            INDEX OF DEFINED TERMS

Term                                       Page (S- )
- ----                                       ----------

ABS................................................29
ABS Table..........................................29
Administrator......................................58
Advance........................................10, 47
APR.................................................4
Balloon Payment Receivables.........................4
BMW AG..........................................4, 15
BMW FS..........................................4, 15
BMW Funding.....................................4, 16
BMW Group...........................................4
BMW NA.............................................15
Business Day.......................................36
Capitalized Interest Account.......................48
Capitalized Interest Payments......................48
Cede............................................2, 42
Cedelbank Participants.............................43
Certificate Distribution Account...................49
Certificate Interest Reserve Account...............49
Certificate Interest Reserve Account
  Required Amount..................................49
Certificateholders'Interest Carryover Shortfall....41
Certificateholders'Interest Distributable Amount...41
Certificateholders'Principal Distributable Amount..41
Certificates.......................................41
Class A-1 Final Scheduled Distribution Date........37
Class A-1 Interest Carryover Shortfall.............35
Class A-1 Interest Distributable Amount............35
Class A-1 Monthly Interest Distributable Amount....35
Class A-1 Notes....................................35
Class A-1 Rate.....................................36
Class A-2 Final Scheduled Distribution Date........37
Class A-2 Interest Carryover Shortfall.............35
Class A-2 Interest Distributable Amount............35
Class A-2 Monthly Interest Distributable Amount....35
Class A-2 Notes....................................35
Class A-2 Rate.....................................36
Class A-3 Final Scheduled Distribution Date........37
Class A-3 Interest Carryover Shortfall.............35
Class A-3 Interest Distributable Amount............35
Class A-3 Monthly Interest Distributable Amount....35
Class A-3 Notes....................................35
Class A-3 Rate.....................................36
Class A-4 Final Scheduled Distribution Date........37
Class A-4 Interest Carryover Shortfall.............35
Class A-4 Interest Distributable Amount............35
Class A-4 Monthly Interest Distributable Amount....35
Class A-4 Notes....................................35
Class A-4 Rate.....................................36
Closing Date.......................................22
Code...........................................10, 59
Collection Account.................................47
Collection Period..................................36
Contracts..........................................16
Custodian..........................................21
Cutoff Date.....................................4, 21
Cutoff Date Pool Balance...........................21
Dealer Agreement...................................16
Dealers............................................16
Definitive Securities..............................43
Depositaries.......................................42
Depositor...........................................4
Determination Date.................................46
Distribution Date...............................5, 36
DTC................................................42
DTC Services.......................................45
Due Date...........................................17
Eligible Deposit Account...........................47
Eligible Institution...............................47
Eligible Investments...............................47
ERISA..............................................58
ERISA Considerations...............................58
Euroclear......................................42, 44
Euroclear Cooperative..............................44
Euroclear Operator.................................44
Euroclear Participants.............................44
Federal Tax Counsel................................10
Financed Vehicles..................................21
Funding Period..................................5, 48
Indenture..........................................35
Indenture Event of Default.........................13
Indenture Events of Default........................37
Indenture Trustee...............................4, 40
Industry...........................................45
Initial Class A-1 Note Balance.....................35
Initial Class A-2 Note Balance.....................35
Initial Class A-3 Note Balance.....................35
Initial Class A-4 Note Balance.....................35
Initial Overcollateralization Amount............9, 50
Initial Pool Balance...............................37
Initial Receivables.................................4
Interest Distribution Amount.......................51
Liquidated Receivable..............................51
Moody's............................................11
Motor Vehicle Contracts............................16
Nonrecoverable Advance.............................47
Note Distribution Account..........................48
Noteholders........................................36
Noteholders'Interest Distributable Amount..........53
Noteholders'Principal Distributable Amount.........36
Obligor............................................22
Owner Trustee...................................4, 21
Participants.......................................42
Payment Date........................................5
Plan...............................................58
Pool Balance.......................................37
Pre-Funded Amount..................................48
Pre-Funding Account.............................5, 48
Purchase Amount....................................46
Rating Agencies....................................11
Realized Losses....................................52
Receivables.....................................4, 21
Receivables Purchase Agreement.....................22
Record Date........................................36
Recoveries.........................................52
Regular Principal Distribution Amount..............51
Reserve Account....................................48
Reserve Account Required Amount....................48
Rules..............................................43
S&P................................................11
Sale and Servicing Agreement.......................22
Sale Price.........................................24
Securities......................................4, 41
Sellers.............................................4
Servicer............................................4
Servicer Termination Event.........................57
Servicer's Certificate.........................46, 51
Servicing Fee......................................53
Servicing Fee Rate.................................53
Statement to Securityholders.......................54
Subsequent Purchase Agreement......................23
Subsequent Receivables..........................5, 21
Subsequent Transfer Agreement......................23
Subsequent Transfer Date...........................23
Systems............................................45
Terms and Conditions...............................44
Total Distribution Amount..........................51
Transfer and Servicing Agreements..................45
Trust...........................................4, 20
Trust Accounts.....................................47
Trustees...........................................43
Underwriting Agreement.............................59
Weighted Average Security Rate.....................48
Yield Supplement Overcollateralization Amount......50


<PAGE>


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

                             Prospectus Supplement



PROSPECTUS

                              ASSET BACKED NOTES
                           ASSET BACKED CERTIFICATES
                           (EACH ISSUABLE IN SERIES)

                          SSB VEHICLE SECURITIES INC.

     The Asset  Backed Notes (the  "Notes") and the Asset Backed  Certificates
(the "Certificates" and, together with the Notes, the "Securities")  described
herein may be sold from time to time in one or more  series,  in  amounts,  at
prices and on terms to be  determined  at the time of sale and to be set forth
in a supplement to this Prospectus (a "Prospectus Supplement"). Each series of
Securities,  which may include one or more classes of Notes and/or one or more
classes of  Certificates,  will be issued by a trust to be formed with respect
to such series (each, a "Trust"). Each Trust will be formed pursuant to either
(i) a Trust  Agreement to be entered into between SSB Vehicle  Securities Inc.
(the  "Company")  or a  limited  purpose  finance  subsidiary  of the  Company
organized and  established by the Company (each such limited  purpose  finance
subsidiary,  a  "Transferor"),  as depositor (the  "Depositor" and the Trustee
specified in the related  Prospectus  Supplement  (the  "Trustee"),  or (ii) a
Pooling and  Servicing  Agreement to be entered  into among the  Trustee,  the
Depositor and the servicer specified in the related Prospectus Supplement (the
"Servicer").  If a series of  Securities  includes  Notes,  such Notes will be
issued  and  secured  pursuant  to an  Indenture  between  the  Trust  and the
Indenture  Trustee  specified  in  the  related  Prospectus   Supplement  (the
"Indenture Trustee") and will represent indebtedness of the related Trust. The
Certificates of a series will represent  fractional undivided interests in the
related Trust. The related  Prospectus  Supplement will specify which class or
classes of Notes, if any, and which class or classes of Certificates,  if any,
of the related  series are being offered  thereby.  The property of each Trust
will include a pool of retail  installment sale contracts,  retail installment
loans, purchase money notes or other notes (the "Receivables")  secured by new
or used  (i)  automobiles,  light-duty  trucks  and  motorcycles  and/or  (ii)
recreational vehicles,  certain monies due or received thereunder on and after
the applicable  Cut-off Date set forth in the related  Prospectus  Supplement,
security  interests in the items financed  thereby and certain other property,
all as described herein and in the related Prospectus Supplement. In addition,
if so  specified  in the related  Prospectus  Supplement,  the property of the
Trust will  include  monies on deposit in a trust  account  (the  "Pre-Funding
Account") to be established with the Indenture Trustee,  which will be used to
purchase  additional  Receivables  (the  "Subsequent  Receivables")  from  the
Depositor from time to time during the Funding Period specified in the related
Prospectus   Supplement.   For  additional   information,   please  see  "Risk
Factors--Risks  Associated  with  Subsequent  Receivables  and the Pre-Funding
Account"  below.

     Each  class of  Securities  of any  series  will  represent  the right to
receive a specified  amount of payments of  principal  and/or  interest on the
related  Receivables,  at the rates, on the dates and in the manner  described
herein and in the related Prospectus Supplement. If a series includes multiple
classes of  Securities,  the rights of one or more  classes of  Securities  to
receive  payments may be senior or subordinate to the rights of one or more of
the other classes of such series.  Distributions  on  Certificates of a series
may be  subordinated  in priority to payments due on any related  Notes to the
extent described herein and in the related Prospectus Supplement. A series may
include one or more  classes of Notes and/or  Certificates  which differ as to
the timing and priority of payment,  interest rate or amount of  distributions
in respect of  principal or interest or both. A series may include one or more
classes  of Notes or  Certificates  entitled  to  distributions  in respect of
principal with disproportionate,  nominal or no interest distributions,  or to
interest distributions with  disproportionate,  nominal or no distributions in
respect of principal. The rate of payment in respect of principal of any class
of Notes and  distributions  in  respect  of the  Certificate  Balance  of the
Certificates of any class will depend on the priority of payment of such class
and  the  rate  and  timing  of  payments  (including  prepayments,  defaults,
liquidations  and repurchases of Receivables)  on the related  Receivables.  A
rate of payment lower or higher than that  anticipated may affect the weighted
average life of each class of Securities in the manner described herein and in
the related Prospectus Supplement.

PROSPECTIVE  INVESTORS  SHOULD  CONSIDER THE INFORMATION SET FORTH UNDER "RISK
FACTORS" BEGINNING ON PAGE 8 HEREOF AND IN THE RELATED PROSPECTUS SUPPLEMENT.

ANY NOTES OF A SERIES  REPRESENT  OBLIGATIONS  OF, AND THE  CERTIFICATES  OF A
SERIES  REPRESENT  BENEFICIAL  INTERESTS IN, THE RELATED TRUST ONLY AND DO NOT
REPRESENT  OBLIGATIONS  OF OR INTERESTS IN, AND ARE NOT  GUARANTEED OR INSURED
BY, SSB VEHICLE  SECURITIES INC., THE SERVICER,  THE SELLER(S) OR ANY OF THEIR
RESPECTIVE AFFILIATES.  NONE OF THE NOTES, THE CERTIFICATES OR THE RECEIVABLES
IS GUARANTEED OR INSURED BY ANY GOVERNMENT AGENCY OR INSTRUMENTALITY.

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

Retain this Prospectus for future reference. This Prospectus may not be used to
     consummate sales of Securities offered hereby unless accompanied by a
                            Prospectus Supplement.

September 21, 1999


<PAGE>


                             AVAILABLE INFORMATION

     SSB Vehicle Securities Inc. (the "Company") has filed with the Securities
and Exchange Commission (the "Commission") a Registration  Statement (together
with  all  amendments  and  exhibits  thereto,   referred  to  herein  as  the
"Registration  Statement")  under the  Securities Act of 1933, as amended (the
"Securities  Act"),  with  respect to the Notes and the  Certificates  offered
pursuant to this Prospectus. For further information, reference is made to the
Registration  Statement  which  may be  inspected  and  copied  at the  public
reference  facilities  maintained by the Commission at 450 Fifth Street, N.W.,
Washington,  D.C. 20549; and at the Commission's  regional offices at Citicorp
Center, 500 West Madison Street, Suite 1400, Chicago,  Illinois 60661-2511 and
Seven World Trade Center,  Suite 1300, New York, New York 10048. Copies of the
Registration  Statement may be obtained from the Public  Reference  Section of
the  Commission  at  450  Fifth  Street,  N.W.,  Washington,  D.C.  20549,  at
prescribed  rates. The Commission  maintains a Web site at  http://www.sec.gov
containing  reports,  proxy and information  statements and other  information
regarding  registrants,  including  SSB  Vehicle  Securities  Inc.,  that file
electronically with the Commission.


                INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All documents  filed by the Company on behalf of the Trust referred to in
the accompanying  Prospectus Supplement,  pursuant to Section 13(a), 13(c), 14
or 15(d) of the  Securities  Exchange Act of 1934,  as amended (the  "Exchange
Act"),  subsequent to the date of this Prospectus and prior to the termination
of the offering of the Securities  offered by such Trust shall be deemed to be
incorporated by reference in this Prospectus.  Any statement  contained herein
or in a document incorporated or deemed to be incorporated by reference herein
shall be deemed to be modified or superseded  for purposes of this  Prospectus
to the extent that a statement  contained herein or in any subsequently  filed
document  which also is or is deemed to be  incorporated  by reference  herein
modifies or  supersedes  such  statement.  Any such  statement  so modified or
superseded  shall not be  deemed,  except as so  modified  or  superseded,  to
constitute a part of this Prospectus.

     The Company will provide  without  charge to each person,  including  any
beneficial  owner  of  Securities,  to  whom  a copy  of  this  Prospectus  is
delivered, on the written or oral request of any such person, a copy of any or
all  of  the  documents  incorporated  herein  or in  any  related  Prospectus
Supplement by reference,  except the exhibits to such  documents  (unless such
exhibits  are  specifically  incorporated  by  reference  in such  documents).
Requests  for such copies  should be directed  to Ted  Yarbrough,  SSB Vehicle
Securities  Inc., 7 World Trade Center,  New York,  New York 10048;  telephone
212-783-7000.


<PAGE>


                               SUMMARY OF TERMS

The  following  summary is qualified by reference to the detailed  information
appearing  elsewhere in this  Prospectus  and by reference to the  information
with  respect  to  the  Securities  of any  series  contained  in the  related
Prospectus  Supplement  to be prepared and  delivered in  connection  with the
offering of such Securities.  Certain  capitalized  terms used in this summary
are defined  elsewhere in this Prospectus on the pages indicated in the "Index
of Terms".

Issuer.............................    With   respect   to  each   series   of
                                       Securities,  the trust (the  "Trust" or
                                       the "Issuer") to be formed  pursuant to
                                       either a Trust  Agreement  (as  amended
                                       and  supplemented  from time to time, a
                                       "Trust  Agreement") among the Depositor
                                       and  the  trustee   specified   in  the
                                       related   Prospectus   Supplement  (the
                                       "Trustee")  and, if so specified in the
                                       related   Prospectus   Supplement,    a
                                       limited purpose affiliate of the Seller
                                       (the "Seller  Affiliate")  or a Pooling
                                       and Servicing Agreement (as amended and
                                       supplemented   from  time  to  time,  a
                                       "Pooling  and   Servicing   Agreement")
                                       among the Trustee,  the  Depositor  and
                                       the  servicer  specified in the related
                                       Prospectus Supplement (the "Servicer").

Company............................    SSB  Vehicle   Securities   Inc.   (the
                                       "Company").    See    "The    Company".

Depositor..........................    With   respect   to  each   series   of
                                       Securities,  either  the  Company  or a
                                       limited purpose  finance  subsidiary of
                                       the Company (each such limited  purpose
                                       finance  subsidiary,  a  "Transferor").

Seller(s)..........................    With   respect   to  each   series   of
                                       Securities,   the  Seller(s)   will  be
                                       specified  in  the  related  Prospectus
                                       Supplement.

Servicer...........................    With   respect   to  each   series   of
                                       Securities,   the   Servicer   will  be
                                       specified  in  the  related  Prospectus
                                       Supplement.

Trustee............................    With   respect   to  each   series   of
                                       Securities,   the   Trustee   will   be
                                       specified  in  the  related  Prospectus
                                       Supplement.

Indenture Trustee..................    With respect to any  applicable  series
                                       of  Securities,  the Indenture  Trustee
                                       will  be   specified   in  the  related
                                       Prospectus Supplement.

The Notes..........................    A series of Securities  may include one
                                       or more classes of Notes, which will be
                                       issued pursuant to an Indenture between
                                       the Trust and the Indenture Trustee (as
                                       amended and  supplemented  from time to
                                       time,  an  "Indenture").   The  related
                                       Prospectus   Supplement   will  specify
                                       which  class  or  classes,  if any,  of
                                       Notes of the  related  series are being
                                       offered   thereby.

                                       Unless   otherwise   specified  in  the
                                       related  Prospectus  Supplement,  Notes
                                       will  be  available   for  purchase  in
                                       minimum  denominations  of  $1,000  and
                                       will be  available in  book-entry  form
                                       only. Unless otherwise specified in the
                                       related     Prospectus      Supplement,
                                       Noteholders  will be  able  to  receive
                                       Definitive  Notes  only in the  limited
                                       circumstances  described  herein  or in
                                       the related Prospectus Supplement.  See
                                       "Certain   Information   Regarding  the
                                       Securities--Definitive--   Securities".

                                       Except in the case of any  Strip  Notes
                                       (as defined below), each class of Notes
                                       will have a stated principal amount and
                                       will bear interest at a specified  rate
                                       or rates (with respect to each class of
                                       Notes, the "Interest Rate"). Each class
                                       of Notes may have a different  Interest
                                       Rate, which may be a fixed, variable or
                                       adjustable   Interest   Rate,   or  any
                                       combination  of  the   foregoing.   The
                                       related   Prospectus   Supplement  will
                                       specify  the  Interest   Rate,  or  the
                                       method  for  determining  the  Interest
                                       Rate,  for each  class of  Notes.

                                       With respect to a series that  includes
                                       two or  more  classes  of  Notes,  each
                                       class may  differ as to the  timing and
                                       priority   of   payments,    seniority,
                                       allocations of losses, Interest Rate or
                                       amount  of  payments  of  principal  or
                                       interest,  or payments of  principal or
                                       interest  in  respect of any such class
                                       or classes  may or may not be made upon
                                       the  occurrence of specified  events or
                                       on  the  basis  of   collections   from
                                       designated  portions of the Receivables
                                       Pool.

                                       In  addition,  a series may include one
                                       or  more   classes  of  Notes   ("Strip
                                       Notes")   entitled  to  (i)   principal
                                       payments with disproportionate, nominal
                                       or  no   interest   payments   or  (ii)
                                       interest          payments         with
                                       disproportionate,    nominal    or   no
                                       principal  payments.

                                       If the Servicer exercises its option to
                                       purchase  the  Receivables  of a  Trust
                                       (or,  if not and,  if and to the extent
                                       provided  in  the  related   Prospectus
                                       Supplement,  satisfactory  bids for the
                                       purchase   of  such   Receivables   are
                                       received),  in  the  manner  and on the
                                       respective    terms   and    conditions
                                       described  under  "Description  of  the
                                       Transfer         and          Servicing
                                       Agreements--Termination",           the
                                       outstanding  Notes will be  redeemed as
                                       set  forth  in the  related  Prospectus
                                       Supplement. In addition, if the related
                                       Prospectus Supplement provides that the
                                       property  of a  Trust  will  include  a
                                       Pre-Funding  Account  (as such  term is
                                       defined  in  the   related   Prospectus
                                       Supplement, the "Pre-Funding Account"),
                                       one or more classes of the  outstanding
                                       Notes  may  be   subject   to   partial
                                       redemption on or immediately  following
                                       the end of the Funding  Period (as such
                                       term   is   defined   in  the   related
                                       Prospectus  Supplement,   the  "Funding
                                       Period")   in  an  amount   and  manner
                                       specified  in  the  related  Prospectus
                                       Supplement.   In  the   event  of  such
                                       partial redemption, the Noteholders may
                                       be  entitled  to  receive a  prepayment
                                       premium  from the Trust,  in the amount
                                       and  to  the  extent  provided  in  the
                                       related  Prospectus   Supplement.   The

Certificates.......................    A  series  may   include  one  or  more
                                       classes  of  Certificates  and  may not
                                       include   any   Notes.    The   related
                                       Prospectus   Supplement   will  specify
                                       which class or classes,  if any, of the
                                       Certificates are being offered thereby.

                                       Unless   otherwise   specified  in  the
                                       related     Prospectus      Supplement,
                                       Certificates   will  be  available  for
                                       purchase in a minimum  denomination  of
                                       $1,000   and  will  be   available   in
                                       book-entry form only.  Unless otherwise
                                       specified  in  the  related  Prospectus
                                       Supplement,  Certificateholders will be
                                       able to receive Definitive Certificates
                                       only  in  the   limited   circumstances
                                       described  herein  or  in  the  related
                                       Prospectus  Supplement.   See  "Certain
                                       Information        Regarding        the
                                       Securities--Definitive     Securities".

                                       Except   in  the  case  of  any   Strip
                                       Certificates  (as defined below),  each
                                       class  of  Certificates   will  have  a
                                       stated Certificate Balance specified in
                                       the related Prospectus  Supplement (the
                                       "Certificate  Balance") and will accrue
                                       interest on such Certificate Balance at
                                       a specified  rate (with respect to each
                                       class  of   Certificates,   the   "Pass
                                       Through    Rate").    Each   class   of
                                       Certificates  may have a different Pass
                                       Through  Rate,  which  may be a  fixed,
                                       variable  or  adjustable  Pass  Through
                                       Rate,   or  any   combination   of  the
                                       foregoing.   The   related   Prospectus
                                       Supplement   will   specify   the  Pass
                                       Through   Rate,   or  the   method  for
                                       determining  the Pass Through Rate, for
                                       each   class  of   Certificates.

                                       With respect to a series that  includes
                                       two or more  classes  of  Certificates,
                                       each  class may differ as to timing and
                                       priority of  distributions,  seniority,
                                       allocations  of  losses,  Pass  Through
                                       Rate  or  amount  of  distributions  in
                                       respect of principal  or  interest,  or
                                       distributions  in respect of  principal
                                       or  interest  in  respect  of any  such
                                       class or classes may or may not be made
                                       upon the occurrence of specified events
                                       or on the  basis  of  collections  from
                                       designated  portions of the Receivables
                                       Pool. In addition, a series may include
                                       one or  more  classes  of  Certificates
                                       ("Strip Certificates")  entitled to (i)
                                       distributions  in respect of  principal
                                       with  disproportionate,  nominal  or no
                                       interest distributions or (ii) interest
                                       distributions  with   disproportionate,
                                       nominal or no  distributions in respect
                                       of principal.

                                       If  a  series  of  securities  includes
                                       classes  of  Notes,   distributions  in
                                       respect  of  the  Certificates  may  be
                                       subordinated  in priority of payment to
                                       payments  on the  Notes  to the  extent
                                       specified  in  the  related  Prospectus
                                       Supplement.

                                       If the Servicer exercises its option to
                                       purchase  the  Receivables  of a  Trust
                                       (or,  if not,  and if and to the extent
                                       provided  in  the  related   Prospectus
                                       Supplement,  satisfactory  bids for the
                                       purchase   of  such   Receivables   are
                                       received),  in  the  manner  and on the
                                       respective    terms   and    conditions
                                       described  under  "Description  of  the
                                       Transfer         and          Servicing
                                       Agreements--Termination",
                                       Certificateholders  will  receive  as a
                                       prepayment  an amount in respect of the
                                       Certificates   as   specified   in  the
                                       related   Prospectus   Supplement.   In
                                       addition,  if  the  related  Prospectus
                                       Supplement  provides  that the property
                                       of a Trust will  include a  Pre-Funding
                                       Account, Certificateholders may receive
                                       a partial prepayment of principal on or
                                       immediately  following  the  end of the
                                       Funding  Period in an amount and manner
                                       specified  in  the  related  Prospectus
                                       Supplement.   In  the   event  of  such
                                       partial         prepayment,         the
                                       Certificateholders  may be  entitled to
                                       receive a  prepayment  premium from the
                                       Trust,  in the amount and to the extent
                                       provided  in  the  related   Prospectus
                                       Supplement.

The Trust Property.................    The property of each Trust will include
                                       a  pool  of  retail   installment  sale
                                       contracts,  retail  installment  loans,
                                       purchase  money  notes or  other  notes
                                       (the  "Receivables")  secured by new or
                                       used (i) automobiles, light-duty trucks
                                       and  motorcycles  (the "Financed  Motor
                                       Vehicles")   and/or  (ii)  recreational
                                       vehicles  (the  "Financed  Recreational
                                       Vehicles"), including rights to receive
                                       certain  payments  made with respect to
                                       such Receivables, security interests in
                                       the   Financed   Motor   Vehicles   and
                                       Financed      Recreational     Vehicles
                                       (collectively, the "Financed Vehicles")
                                       financed thereby,  certain accounts and
                                       the  proceeds  thereof and any proceeds
                                       from   claims   on   certain    related
                                       insurance policies.  On or prior to the
                                       Closing  Date  specified in the related
                                       Prospectus Supplement with respect to a
                                       Trust,   the  Seller(s)  will  sell  or
                                       transfer   Receivables   (the  "Initial
                                       Receivables")   having   an   aggregate
                                       principal   balance  specified  in  the
                                       related Prospectus Supplement as of the
                                       dates  specified  therein (the "Initial
                                       Cut-off  Date") to the  Depositor,  and
                                       the Depositor will transfer the Initial
                                       Receivables   to  such   Trust  on  the
                                       Closing Date  pursuant to either a Sale
                                       and  Servicing   Agreement   among  the
                                       Depositor, the Servicer and the Trustee
                                       (as amended and supplemented  from time
                                       to   time,   a  "Sale   and   Servicing
                                       Agreement")  or,  if the Trust is to be
                                       treated as a grantor  trust for federal
                                       income  tax   purposes,   the   related
                                       Pooling and Servicing  Agreement  among
                                       the  Depositor,  the  Servicer  and the
                                       Trustee.  The  property  of each  Trust
                                       will also include amounts on deposit in
                                       certain trust  accounts,  including the
                                       related   Collection    Account,    any
                                       Pre-Funding    Account,   any   Reserve
                                       Account    and   any   other    account
                                       identified in the applicable Prospectus
                                       Supplement.

                                       To the extent  provided  in the related
                                       Prospectus  Supplement,  the  Seller(s)
                                       will be obligated  (subject only to the
                                       availability  thereof)  to  sell to the
                                       Depositor  which will be  obligated  to
                                       purchase and sell to the related Trust,
                                       and such Trust  will then be  obligated
                                       to    purchase    (subject    to    the
                                       satisfaction   of  certain   conditions
                                       described  in the  applicable  Sale and
                                       Servicing   Agreement  or  Pooling  and
                                       Servicing    Agreement),     additional
                                       Receivables       (the      "Subsequent
                                       Receivables")  from  time to  time  (as
                                       frequently as daily) during the Funding
                                       Period   specified   in   the   related
                                       Prospectus    Supplement    having   an
                                       aggregate       principal       balance
                                       approximately  equal to the  amount  on
                                       deposit in the Pre-Funding Account (the
                                       "Pre-Funded  Amount")  on such  Closing
                                       Date. With respect to any Trust that is
                                       to be  treated  as a grantor  trust for
                                       federal   income  tax   purposes,   the
                                       Funding Period, if any, will not exceed
                                       the period of 90 days after the Closing
                                       Date,  and with  respect  to any  other
                                       Trust will not exceed the period of one
                                       year  after  the  Closing  Date.   With
                                       respect to each Trust,  the  Pre-Funded
                                       Amount  on the  Closing  Date  will not
                                       exceed  25%  of the  aggregate  initial
                                       principal  balance  of the  Securities.
                                       The  Receivables  arise  or will  arise
                                       from loans  originated by motor vehicle
                                       and  recreational  vehicle dealers (the
                                       "Dealers") and  purchased,  directly or
                                       indirectly,  by a Seller(s) and sold to
                                       the Depositor.

                                       The  Receivables  will be selected from
                                       the  contracts  and  loans  owned  by a
                                       Seller(s) or the Depositor based on the
                                       criteria  specified  in  the  Sale  and
                                       Servicing  Agreement or the Pooling and
                                       Servicing Agreement, as applicable, and
                                       described  herein  and in  the  related
                                       Prospectus Supplement.

Credit and Cash Flow
  Enhancement......................    If and to the extent  specified  in the
                                       related Prospectus  Supplement,  credit
                                       and cash flow  enhancement with respect
                                       to a Trust or any class or  classes  of
                                       Securities  may include any one or more
                                       of the following:  subordination of one
                                       or more other classes of Securities,  a
                                       Reserve Account, overcollateralization,
                                       letters of credit,  credit or liquidity
                                       facilities,  surety  bonds,  guaranteed
                                       investment  contracts,  swaps  or other
                                       interest  rate  protection  agreements,
                                       repurchase      obligations,      yield
                                       supplement   agreements   or  accounts,
                                       other  agreements with respect to third
                                       party payments or other  support,  cash
                                       deposits or other arrangements.  Unless
                                       otherwise   specified  in  the  related
                                       Prospectus  Supplement,   any  form  of
                                       credit  or cash flow  enhancement  will
                                       have certain limitations and exclusions
                                       from coverage thereunder, which will be
                                       described  in  the  related  Prospectus
                                       Supplement.

Transfer and Servicing
  Agreements.......................    With respect to each Trust,  the Seller
                                       will sell the  related  Receivables  to
                                       the  Depositor,  which,  in turn,  will
                                       sell the  related  Receivables  to such
                                       Trust  pursuant to a Sale and Servicing
                                       Agreement  or a Pooling  and  Servicing
                                       Agreement.  The rights and  benefits of
                                       any  Trust  under a Sale and  Servicing
                                       Agreement   will  be  assigned  to  the
                                       Indenture Trustee as collateral for the
                                       Notes  of  the  related   series.   The
                                       Servicer  will agree with such Trust to
                                       be responsible for servicing, managing,
                                       maintaining   custody   of  and  making
                                       collections on the  Receivables.  If so
                                       specified  in  the  related  Prospectus
                                       Supplement,    the   person   specified
                                       therein as Administrator will undertake
                                       certain  administrative duties under an
                                       Administration  Agreement  with respect
                                       to any  Trust  that has  issued  Notes,
                                       which  duties,  in  the  absence  of an
                                       Administrator,  would be performed  for
                                       such  Trust  by the  related  Indenture
                                       Trustee  or by  the  Depositor.

                                       Unless   otherwise   specified  in  the
                                       related  Prospectus   Supplement,   the
                                       Servicer    will   advance    scheduled
                                       payments    under   each    Precomputed
                                       Receivable  which  shall  not have been
                                       timely made (a "Precomputed  Advance"),
                                       to the extent that the Servicer, in its
                                       sole discretion,  expects to recoup the
                                       Precomputed   Advance  from  subsequent
                                       payments  on or  with  respect  to such
                                       Receivable  or from  other  Precomputed
                                       Receivables.  With  respect  to  Simple
                                       Interest   Receivables,   the  Servicer
                                       shall advance any interest shortfall (a
                                       "Simple Interest Advance" and, together
                                       with   a   Precomputed    Advance,   an
                                       "Advance").   The  Servicer   shall  be
                                       entitled to  reimbursement  of Advances
                                       from  subsequent  payments  on or  with
                                       respect  to  the   Receivables  to  the
                                       extent  described  herein  and  in  the
                                       related Prospectus  Supplement.  Unless
                                       otherwise   provided   in  the  related
                                       Prospectus  Supplement,  the  Depositor
                                       will be  obligated  to  repurchase  any
                                       Receivable  from  the  Trust,  and  the
                                       related  Seller  will be  obligated  to
                                       simultaneously      repurchase     such
                                       Receivable  from the Depositor,  if the
                                       interest  of the  applicable  Trust  in
                                       such Receivable is materially adversely
                                       affected    by   a   breach    of   any
                                       representation or warranty made by such
                                       Seller with respect to the  Receivable,
                                       if  the   breach  has  not  been  cured
                                       following the discovery by or notice to
                                       such  Seller and the  Depositor  of the
                                       breach.  If so specified in the related
                                       Prospectus   Supplement,   the  related
                                       Seller   or  the   Depositor   will  be
                                       permitted,  in a circumstance  where it
                                       would    otherwise   be   required   to
                                       repurchase a Receivable as described in
                                       the  preceding  sentence,   to  instead
                                       substitute a comparable  Receivable for
                                       the  Receivable   otherwise   requiring
                                       repurchase,    subject    to    certain
                                       conditions and eligibility criteria for
                                       the  substitute to be summarized in the
                                       related Prospectus  Supplement.

                                       Unless   otherwise   provided   in  the
                                       related  Prospectus   Supplement,   the
                                       Servicer  will be obligated to purchase
                                       or make  Advances  with  respect to any
                                       Receivable  if, among other things,  it
                                       extends  the date for final  payment by
                                       the Obligor of such  Receivable  beyond
                                       the applicable Final Scheduled Maturity
                                       Date  (as   defined   in  the   related
                                       Prospectus   Supplement,   the   "Final
                                       Scheduled Maturity Date"),  changes the
                                       annual   percentage   rate  ("APR")  or
                                       amount of a  scheduled  payment of such
                                       Receivable   or  fails  to  maintain  a
                                       perfected   security  interest  in  the
                                       related Financed Vehicle.

                                       Unless   otherwise   specified  in  the
                                       related  Prospectus   Supplement,   the
                                       Servicer  will be entitled to receive a
                                       fee for  servicing the  Receivables  of
                                       each   Trust   equal  to  a   specified
                                       percentage of the  aggregate  principal
                                       balance  of  the  related   Receivables
                                       Pool,  as  set  forth  in  the  related
                                       Prospectus  Supplement,   plus  certain
                                       late fees, prepayment charges and other
                                       administrative fees or similar charges.
                                       See  "Description  of the  Transfer and
                                       Servicing         Agreements--Servicing
                                       Compensation  and Payment of  Expenses"
                                       herein  and in the  related  Prospectus
                                       Supplement.

Certain Legal Aspects of the
  Receivables; Repurchase
  Obligations......................    In   connection   with   the   sale  of
                                       Receivables   to  a   Trust,   security
                                       interests  in  the  Financed   Vehicles
                                       securing  such   Receivables   will  be
                                       assigned,  directly or  indirectly,  by
                                       the related Dealer to the Seller(s) and
                                       by the  Seller(s) to the  Depositor and
                                       by the Depositor to such Trust.  Due to
                                       administrative  burden and expense, the
                                       certificates  of title to the  Financed
                                       Motor   Vehicles  and  those   Financed
                                       Recreational   Vehicles   financed   in
                                       states  where  security   interests  in
                                       recreational  vehicles  are  subject to
                                       certificate  of title statutes will not
                                       be   amended   to   reflect   any  such
                                       assignments,   the  Uniform  Commercial
                                       Code ("UCC")  financing  statements  in
                                       respect of those Financed  Recreational
                                       Vehicles   financed  in  states   where
                                       security   interests  in   recreational
                                       vehicles  are  perfected  by  filing  a
                                       UCC-1  financing  statement will not be
                                       amended to reflect such assignments. In
                                       the  absence of such  procedures,  such
                                       Trust may not have a perfected security
                                       interest  in the  Financed  Vehicles in
                                       some  states.  If such  Trust  does not
                                       have a perfected security interest in a
                                       Financed   Vehicle,   its   ability  to
                                       realize on such Financed Vehicle in the
                                       event  of a  default  may be  adversely
                                       affected.  To the extent  the  security
                                       interest is perfected,  such Trust will
                                       have  a  prior  claim  over  subsequent
                                       purchasers of such Financed Vehicle and
                                       holders   of   subsequently   perfected
                                       security interests. However, as against
                                       liens for repairs of a Financed Vehicle
                                       or for taxes unpaid by an Obligor under
                                       a  Receivable,  or  because of fraud or
                                       negligence,  such Trust  could lose the
                                       priority  of its  security  interest or
                                       its  security  interest  in a  Financed
                                       Vehicle.

                                       Federal and state  consumer  protection
                                       laws impose requirements upon creditors
                                       in connection with extensions of credit
                                       and  collections of retail  installment
                                       loans,  and  certain of these laws make
                                       an  assignee  of such a loan  liable to
                                       the obligor  thereon for any  violation
                                       by   the   lender.   Unless   otherwise
                                       specified  in  the  related  Prospectus
                                       Supplement,   the  Depositor   will  be
                                       obligated to repurchase  from the Trust
                                       and   the   related   Seller   will  be
                                       obligated to simultaneously  repurchase
                                       from the Depositor any Receivable which
                                       fails to comply with such requirements.
                                       The Depositor's obligation to make such
                                       repurchase  is   contingent   upon  the
                                       related    Seller     performing    its
                                       obligation    to    repurchase     such
                                       Receivable   from  the   Depositor   on
                                       account of such failure.

Tax Status.........................    Owner Trust

                                       Unless   the   Prospectus    Supplement
                                       specifies  that the related  Trust will
                                       be  treated as a grantor  trust,  it is
                                       the  opinion  of Tax  Counsel  to  such
                                       Trust  that  for  federal   income  tax
                                       purposes:  (i) all or certain specified
                                       classes of Notes of such series will be
                                       characterized  as debt  and  (ii)  such
                                       Trust will not be  characterized  as an
                                       association   (or  a  publicly   traded
                                       partnership)  taxable as a corporation.
                                       In  respect  of any such  series,  each
                                       Noteholder, by the acceptance of a Note
                                       of such  series,  will  agree  to treat
                                       such  Note as  indebtedness,  and  each
                                       Certificateholder, by the acceptance of
                                       a  Certificate  of  such  series,  will
                                       agree   to  treat   such   Trust  as  a
                                       partnership      in     which      such
                                       Certificateholder   is  a  partner  for
                                       federal  income  and state  income  tax
                                       purposes. Alternative characterizations
                                       of such Trust and such Certificates are
                                       possible,   but  would  not  result  in
                                       materially  adverse tax consequences to
                                       Certificateholders.    See    "Material
                                       Federal Income Tax Consequences--Trusts
                                       for  Which a  Partnership  Election  is
                                       Made"  herein.

                                       Grantor Trust

                                       If the Prospectus  Supplement specifies
                                       that the related  Trust will be treated
                                       as a grantor  trust,  it is the opinion
                                       of Tax  Counsel to such Trust that such
                                       Trust  will  be  treated  as a  grantor
                                       trust for federal  income tax  purposes
                                       and  will  not be  subject  to  federal
                                       income  tax.   See--"Material   Federal
                                       Income Tax Consequences--Trusts Treated
                                       as a Grantor  Trust"  herein.

                                       FASIT

                                       If the Prospectus  Supplement specifies
                                       that the related  Trust will be treated
                                       as  a  financial  asset  securitization
                                       investment trust  ("FASIT"),  it is the
                                       opinion of Tax Counsel  that such Trust
                                       will on the startup  date  qualify as a
                                       FASIT  and  its   proposed   method  of
                                       operation will enable it to continue to
                                       meet the requirements for qualification
                                       and  taxation as a FASIT under the Code
                                       assuming  a timely  FASIT  election  is
                                       made.   Based  on  the   foregoing  and
                                       assuming     compliance     with    the
                                       Transaction  Documents,  certain of the
                                       Securities   will  qualify  as  regular
                                       interests   in   a   FASIT    ("Regular
                                       Securities")  which will  generally  be
                                       treated as debt for U.S. federal income
                                       tax purposes.  The beneficial owners of
                                       FASIT   Regular   Securities   will  be
                                       required   to  include   the   interest
                                       payable   on   such    FASIT    Regular
                                       Securities  in  gross  income  as  such
                                       interest  accrues,  regardless  of  the
                                       regular method of tax accounting and in
                                       advance   of   receipt   of  the   cash
                                       attributable  to such interest  income.
                                       See   "Material   Federal   Income  Tax
                                       Consequences  --  Trusts  for  which  a
                                       FASIT  Election is Made" herein.

ERISA Considerations...............    Subject to the considerations discussed
                                       under "ERISA Considerations" herein and
                                       in the related  Prospectus  Supplement,
                                       and unless otherwise specified therein,
                                       any   Notes   of  a   series   and  any
                                       Certificates that are issued by a Trust
                                       that  is a  grantor  trust  and are not
                                       subordinated  to  any  other  class  of
                                       Certificates  are eligible for purchase
                                       by  employee   benefit  plans.   Unless
                                       otherwise   specified  in  the  related
                                       Prospectus Supplement, the Certificates
                                       of any series that are  subordinated to
                                       any other  Security  of that series may
                                       not be acquired by any employee benefit
                                       plan subject to the Employee Retirement
                                       Income Security Act of 1974, as amended
                                       ("ERISA"),   or   by   any   individual
                                       retirement    account.    See    "ERISA
                                       Considerations"   herein   and  in  the
                                       related Prospectus Supplement.


<PAGE>


                                 RISK FACTORS

Certain Legal Aspects--Security Interests in Financed Vehicles may be Limited

     Trusts May Not Have a Perfected  Security  Interest  in Certain  Financed
Vehicles.  In connection  with the sale of  Receivables  to a Trust,  security
interests in the Financed  Vehicles securing such Receivables will be, or will
have been,  assigned by the Seller(s) to the Depositor and by the Depositor to
such Trust simultaneously with the sale of such Receivables to such Trust. Due
to  administrative  burden and expense,  (i) the  certificates of title to the
Financed Motor Vehicles and those Financed  Recreational  Vehicles financed in
states where  security  interests  in  recreational  vehicles,  are subject to
certificate of title statutes will not be amended to reflect such assignments,
and (ii) UCC financing  statements in respect of those  Financed  Recreational
Vehicles financed in states where security interests in recreational  vehicles
are  perfected by filing a UCC-1  financing  statement  will not be amended to
reflect such  assignments.  In the absence of such procedures,  such Trust may
not have a  perfected  security  interest  in the  Financed  Vehicles  in some
states.

     Unless  otherwise  provided in the  related  Prospectus  Supplement,  the
Depositor  will be  obligated  to  repurchase  from the related  Trust and the
related  Seller  will be  obligated  simultaneously  to  repurchase  from  the
Depositor any Receivable  sold to such Trust as to which a perfected  security
interest in the name of the related  Seller in the Financed  Vehicle  securing
such Receivable  shall not exist as of the date such Receivable is transferred
to such Trust, if such failure shall materially  adversely affect the interest
of such Trust in such Receivable and if such failure shall not have been cured
by the last day of the second month  following  the  discovery by or notice to
the  Seller(s)  of such  breach.  The  Depositor's  obligation  to  make  such
repurchase is contingent upon the related Seller  performing its obligation to
repurchase  such  Receivable  from the  Depositor on account of such  failure.
Moreover,   such  repurchase  obligations  will  not  address  or  remedy  the
circumstance  where a perfected  security  interest in the name of the related
Seller in the Financed Vehicle securing a Receivable has not been perfected in
the related  Trust as a result of the absence of the  procedures  described in
the preceding paragraph or for any other reason. If such Trust does not have a
perfected  security interest in a Financed Vehicle,  its ability to realize on
such Financed Vehicle in the event of a default may be adversely affected and,
as a result, the amount available for distribution to the  Securityholders may
be adversely affected.

     Certain Liens Will Have Priority over a Perfected Security  Interest.  To
the extent the security  interest is  perfected,  such Trust will have a prior
claim over  subsequent  purchasers  of such  Financed  Vehicle  and holders of
subsequently  perfected  security  interests.  However,  as against  liens for
repairs  of a  Financed  Vehicle  or for taxes  unpaid by an  Obligor  under a
Receivable, or through fraud or negligence, such Trust could lose the priority
of its security interest or its security interest in a Financed Vehicle.  None
of the  Seller(s),  the Servicer or the Depositor  will have any obligation to
repurchase  a  Receivable  as to which any of the  aforementioned  occurrences
result in such Trust's  losing the  priority of its  security  interest or its
security  interest  in such  Financed  Vehicle  after the date  such  security
interest  was  conveyed  to such  Trust.  See  "Certain  Legal  Aspects of the
Receivables--Security Interest in Vehicles" herein.


Certain Legal Aspects--Security Interest in Receivables May be Limited

     The  Receivables  will be  treated by each  Trust as  "chattel  paper" as
defined in the UCC.  Pursuant to the UCC, the sale of chattel paper is treated
in a manner similar to a security  interest in chattel paper.  Perfection of a
security  interest  in chattel  paper may  generally  be made by filing  UCC-1
financing statements in respect thereof or by possession of the chattel paper.
In order to  protect  each  Trust's  ownership  or  security  interest  in its
Receivables,  the  Depositor  will file UCC-1  financing  statements  with the
appropriate  authorities  in the States of New York and Delaware and any other
states  deemed  advisable  by the  Depositor  to give  notice of such  Trust's
ownership interest (and any related Indenture  Trustee's security interest) in
the Receivables and proceeds thereof.  Under each Sale and Servicing Agreement
and Pooling and Servicing Agreement,  the Servicer will be appointed Custodian
of the Receivables by the Trustee and the Servicer will otherwise be obligated
to  maintain  the  perfection  of the  interest  of each Trust and any related
Indenture Trustee in the Receivables. The filing of UCC-1 financing statements
as described  above and  possession  of the chattel paper by the Servicer will
reduce but not eliminate the risks involved in perfection.  A trust could lose
priority of its security  interest in the Receivables to certain liens arising
by operation of law or in certain cases by fraud or negligence.  Moreover,  if
the Servicer  should lose or  inadvertently  give up possession of the chattel
paper, a good faith purchaser of the chattel paper without knowledge who gives
new  value  and  takes  possession  of it  in  the  ordinary  course  of  such
purchaser's  business  has priority  over a security  interest  (including  an
ownership  interest)  in the chattel  paper that is  perfected by filing UCC-1
financing statements.

Certain  Legal  Aspects--Consumer  Protection  Laws  May  Reduce  Payments  to
Securityholders

     Federal  and state  consumer  protection  laws impose  requirements  upon
creditors in connection  with  extensions of credit and  collections of retail
installment  loans and  certain of these laws make an  assignee of such a loan
(such as a Trust)  liable to the  obligor  thereon  for any  violation  by the
lender.  The application of such laws could render a Receivable  unenforceable
or otherwise uncollectible.  The inability of a Trust to realize amounts would
in respect of such Receivable  could adversely affect the amount available for
distribution to the Securityholders. Unless otherwise specified in the related
Prospectus Supplement,  the Depositor will be obligated to repurchase from the
Trust and the related  Seller will be obligated to  simultaneously  repurchase
from  the   Depositor  any   Receivable   which  fails  to  comply  with  such
requirements. The Depositor's obligation to make such repurchase is contingent
upon  the  related  Seller   performing  its  obligation  to  repurchase  such
Receivable  from the Depositor on account of such failure.  See "Certain Legal
Aspects of the Receivables--Consumer Protection Laws" herein.

Certain  Legal  Aspects--Insolvency  May  Result in Delays  or  Reductions  of
Payments to Securityholders

     Each Seller will  represent and warrant that the transfer of  Receivables
by it to the  Depositor  will  constitute a sale.  In addition,  the Depositor
intends that the transfer of Receivables by it to the Trust will  constitute a
sale.

     Considerations  Relating  to the  Insolvency  of a Nonbank  Seller or the
Depositor.  If either a Seller that is not a bank (a "Nonbank  Seller") or the
Depositor  were to become a debtor in a  bankruptcy  case (or if the parent of
either  were to become a debtor  in a  bankruptcy  case and the  assets of the
Nonbank Seller or Depositor,  as applicable,  were  consolidated with those of
its  parent) and a creditor  or  trustee-in-bankruptcy  of such debtor or such
debtor  itself were to take the position that the transfer of  Receivables  to
the Depositor or such Trust, as the case may be, should,  notwithstanding  the
intent of the  parties  that it be treated as a sale,  instead be treated as a
pledge of such  Receivables  to secure a borrowing of such  debtor,  delays in
payments of collections of  Receivables to the related  Securityholders  could
occur or  (should  the  court  rule in favor of any such  trustee,  debtor  or
creditor)  reductions  in the amounts of such payments  could  result.  If the
transfer  of  Receivables  by a  Nonbank  Seller  to the  Depositor  or by the
Depositor  to a Trust is  treated  as a  pledge  instead  of a sale,  a tax or
government  lien on the property of the Nonbank  Seller or the  Depositor,  as
applicable,  arising before such  Receivables  transfer may have priority over
such Trust's interest in such  Receivables.  If the transactions  contemplated
herein are treated as a sale, the Receivables would not be part of the Nonbank
Seller's or Depositor's  bankruptcy estate and would not be available to their
respective creditors.

     Considerations  Relating to an  Insolvency  Event of the Depositor or the
Seller Affiliate Related to Certain Trusts. With respect to each Trust that is
not a grantor trust, if the related  Prospectus  Supplement so provides,  upon
the  occurrence of an  Insolvency  Event of either the Depositor or the Seller
Affiliate  identified therein, the Indenture Trustee or Trustee for such trust
will promptly sell, dispose of or otherwise  liquidate the related Receivables
in a commercially  reasonable manner on commercially  reasonable terms, except
under  certain  limited  circumstances.  The  proceeds  from  any  such  sale,
disposition or  liquidation  of Receivables  will be treated as collections on
the Receivables and deposited in the Collection  Account of such Trust. If the
proceeds from the liquidation of the Receivables and any amounts on deposit in
the Reserve Account,  if any, the Note Distribution  Account,  if any, and the
Certificate  Distribution  Account  with  respect  to any such  Trust  and any
amounts  available from any credit  enhancement  are not sufficient to pay any
Notes  and the  Certificates  of the  related  series in full,  the  amount of
principal  returned to any Noteholders or  Certificateholders  will be reduced
and such Noteholders and Certificateholders will incur a loss.

     Octagon Gas Case.  In Octagon Gas Systems,  Inc. v. Rimmer,  995 F.2d 948
(10th Cir.  1993),  the U.S. Court of Appeals for the 10th Circuit  determined
that  "accounts," a defined term under the Uniform  Commercial  Code, would be
included in the  bankruptcy  estate of a transferor  regardless of whether the
transfer is treated as a sale or a secured loan.  Although the Receivables are
likely  to be  viewed  as  "chattel  paper,"  as  defined  under  the  Uniform
Commercial  Code,  rather than as  accounts,  the  Octagon  holding is equally
applicable to chattel paper. The circumstances under which the Octagon holding
would apply are not fully  known and the extent to which the Octagon  decision
will be  followed  in other  courts or  outside  of the Tenth  Circuit  is not
certain.  If the  holding  in Octagon  were  applied  in a  bankruptcy  of the
Depositor or a Seller,  however,  even if the transfer of  Receivables  to the
Depositor and the transfer of the  Receivables  to the Trust were treated as a
sale, the Receivables would be part of the Depositor's or Seller's  bankruptcy
estate (as  applicable)  and would be subject to claims of certain  creditors,
and delays and reductions in payments to the Securityholders could result.

Reliance on Representations and Warranties by the Depositor, the Seller(s) and
the Servicer  Which Proves to be Inadequate May Result in Delays or Reductions
of Payment to Securityholders

     None of the  Seller(s),  the  Servicer,  the  Depositor  or any of  their
respective  affiliates  will  generally  be  obligated to make any payments in
respect of any Notes, the Certificates or the Receivables of a Trust. However,
in connection  with the sale of  Receivables by the Seller(s) to the Depositor
and the Depositor to a Trust,  the  Seller(s)  will make  representations  and
warranties with respect to the  characteristics  of such  Receivables  and, in
certain  circumstances,  the Depositor may be required to repurchase  from the
Trust and the related  Seller would be required to  simultaneously  repurchase
from the Depositor  Receivables with respect to which such representations and
warranties have been breached.  Alternatively,  if so specified in the related
Prospectus Supplement,  the related Seller or the Depositor will be permitted,
in a  circumstance  where it would  otherwise  be  required  to  repurchase  a
Receivable as described in the  preceding  sentence,  to instead  substitute a
comparable  Receivable  for the  Receivable  otherwise  requiring  repurchase,
subject to certain  conditions  and  eligibility  criteria for the  substitute
Receivable  to  be  summarized  in  the  related  Prospectus  Supplement.  The
Depositor's  obligation to make such  repurchase or substitution is contingent
upon the related Seller  performing its obligation to repurchase or substitute
for such Receivable from the Depositor.  See  "Description of the Transfer and
Servicing Agreements--Sale and Assignment of Receivables".  In addition, under
certain  circumstances,  the Servicer may be required to purchase Receivables.
See   "Description   of  the  Transfer  and  Servicing   Agreements--Servicing
Procedures". If collections on any Receivable should be reduced as a result of
any matter giving rise to a repurchase  or purchase  obligation on the part of
the  Depositor,  the Seller and/or the  Servicer,  as the case may be, and the
Depositor,  the  Seller  and/or  the  Servicer  should  fail for any reason to
perform in  accordance  with that  obligation,  then delays in payments on the
Securities  and  reductions  in the  amount  of those  payments  could  occur.
Moreover,  if the  Servicer  were to  cease  acting  as  Servicer,  delays  in
processing  payments on the  Receivables  and  information in respect  thereof
could occur and result in delays in payments to the Securityholders.

     Subordination  of Certain  Certificates May Result in Reduced Payments to
Those  Certificates.  To  the  extent  specified  in  the  related  Prospectus
Supplement,  distributions of interest and principal on one or more classes of
Certificates  of a series  may be  subordinated  in  priority  of  payment  to
interest and principal due on the Notes, if any, of such series or one or more
other classes of Certificates of such series.

     Limited  Assets and Risk that such Assets will not be  Sufficient  to Pay
Securities in Full. Moreover, each Trust will not have, nor is it permitted or
expected to have,  any  significant  assets or sources of funds other than the
Receivables and, to the extent provided in the related Prospectus  Supplement,
a Pre-Funding Account, a Reserve Account and any other credit enhancement. The
Notes of any series will represent obligations solely of, and the Certificates
of any series  will  represent  interests  solely in,  the  related  Trust and
neither  the Notes nor the  Certificates  of any  series  will be  insured  or
guaranteed by any of the Seller(s), the Depositor, the applicable Trustee, any
Indenture Trustee or any other person or entity. Consequently,  holders of the
Securities of any series must rely for repayment  upon payments on the related
Receivables  and,  if and to the extent  available,  amounts on deposit in the
Pre-Funding  Account  (if any),  the  Reserve  Account  (if any) and any other
credit enhancement,  all as specified in the related Prospectus Supplement. If
such amounts and credit  enhancement  are  exhausted,  the related  Trust will
depend  solely on payments on the  Receivables  to make  distributions  on the
Securities,  and the  Securities  will  bear the risk of  delinquencies,  loan
losses and repossessions with respect to the Receivables.

     Risk that  Prepayments  will Adversely  Affect Average Life and Yields of
Securities.  All the Receivables are prepayable at any time. (For this purpose
the term  "prepayments"  includes  prepayments  in full,  partial  prepayments
(including  those related to rebates of extended  warranty  contract costs and
insurance  premiums) and liquidations  due to default,  as well as receipts of
proceeds from physical damage,  credit life and disability  insurance policies
and certain other Receivables  repurchased for  administrative  reasons).  The
rate of  prepayments  on the  Receivables  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 Receivable
without  causing  the  related  loan to become  due and  payable.  The rate of
prepayment on the  Receivables  may also be influenced by the structure of the
loan evidencing the Receivable. In addition, under certain circumstances,  the
Depositor  will be obligated  to  repurchase  from the Trust,  and the related
Seller will be obligated to  simultaneously  repurchase from the Depositor (or
in either  case,  if so  specified in the related  Prospectus  Supplement  and
subject to the conditions  summarized  therein,  substitute  for)  Receivables
pursuant to a Sale and Servicing  Agreement or Pooling and Servicing Agreement
as a result of certain breaches of  representations  and warranties and, under
certain circumstances,  the Servicer will be obligated to purchase Receivables
pursuant  to such  Sale and  Servicing  Agreement  or  Pooling  and  Servicing
Agreement as a result of breaches of certain  covenants.  See  "Description of
the Transfer and Servicing  Agreements--Sale  and Assignment of  Receivables".
Any  reinvestment  risks  resulting  from a  faster  or  slower  incidence  of
prepayment of Receivables  held by a given Trust will be borne entirely by the
Securityholders  of the related series of Securities.  See "Description of the
Transfer  and  Servicing  Agreements--Termination"  regarding  the  Servicer's
option to purchase the Receivables of a given  Receivables  Pool. In addition,
as  described  above  under the  caption  "Certain  Legal  Aspects--Insolvency
Considerations--Considerations   Relating  to  an  Insolvency   Event  of  the
Depositor or the Seller Affiliate  Related to Certain Trust", in the case of a
Trust that is not a grantor  trust if so specified  in the related  Prospectus
Supplement,  the sale of the Receivables  owned by such Trust will be required
if an Insolvency  Event with respect to the Depositor or any Seller  Affiliate
occurs.

     Risk of Commingling by the Servicer May Lead to Funds not being Available
for  Distribution.  With respect to each Trust,  the Servicer will deposit all
payments on the related Receivables (from whatever source) and all proceeds of
such Receivables  collected during each Collection  Period into the Collection
Account of such Trust within two business days of receipt thereof. However, in
the event that the Servicer satisfies certain requirements for monthly or less
frequent  remittances  and the Rating Agencies (as such term is defined in the
related Prospectus Supplement,  the "Rating Agencies") affirm their ratings of
the related  Securities at the initial level, then for so long as the servicer
specified in the related  Prospectus  Supplement  is the Servicer and provided
that (i) there  exists no Servicer  Default and (ii) each other  condition  to
making  such  monthly or less  frequent  deposits as may be  specified  by the
Rating  Agencies  and  described  in  the  related  Prospectus  Supplement  is
satisfied,  the Servicer will not be required to deposit such amounts into the
Collection Account of such Trust until on or before the business day preceding
each  Distribution  Date or  Payment  Date.  The  Servicer  will  deposit  the
aggregate  Purchase  Amount of Receivables  purchased by the Servicer into the
applicable  Collection  Account on or before the business day  preceding  each
Distribution  Date or  Payment  Date.  Pending  deposit  into such  Collection
Account,  collections  may be invested by the Servicer at its own risk and for
its own benefit and will not be segregated from funds of the Servicer.  If the
Servicer  should  be unable  to remit  such  funds,  such  funds  would not be
available  for  distribution  to  the  applicable   Securityholders  and  such
Securityholders  might  incur a loss.  To the extent set forth in the  related
Prospectus Supplement,  the Servicer may, in order to satisfy the requirements
described  above,  obtain a letter of credit or other security for the benefit
of the  related  Trust to secure  timely  remittances  of  collections  on the
related  Receivables and payment of the aggregate Purchase Amount with respect
to Receivables purchased by the Servicer.

Risks Associated with Subsequent Receivables and the Pre-Funding Account

     If so specified in the related Prospectus Supplement,  the Seller(s) will
be obligated to sell, and the Depositor will be obligated to purchase and then
transfer to the related  Trust which Trust will then be obligated to purchase,
Subsequent  Receivables  from time to time during the Funding Period specified
in the related Prospectus Supplement.  With respect to any Trust that is to be
treated as a grantor  trust for  federal  income  tax  purposes,  the  Funding
Period,  if any,  will not  exceed  the  period  of 90 days from and after the
Closing Date and, with respect to any other Trust,  will not exceed the period
of one year from and after the Closing Date.  With respect to each Trust,  the
Pre-Funded  Amount on the  Closing  Date will not exceed 25% of the  aggregate
initial principal balance of the Securities.

     Changes  in   Characteristics  of  Receivables  Pool  Due  to  Subsequent
Receivables.  Amounts on deposit in any  Pre-Funding  Account  may be invested
only in Eligible Investments.  Subsequent Receivables may be originated by the
Dealers at a later date using credit criteria  different from those which were
applied to any Initial  Receivables  and may be of a different  credit quality
and  seasoning.  Underwriting  criteria,  if  any,  applicable  to  Subsequent
Receivables  will be set forth in the  applicable  Prospectus  Supplement.  In
addition,  following the transfer of Subsequent  Receivables to the applicable
Trust, the characteristics of the entire pool of Receivables  included in such
Trust may vary  from  those of the  Initial  Receivables  transferred  to such
Trust.  However,  except as otherwise set forth in the  applicable  Prospectus
Supplement and unless the applicable  underwriting  criteria so permit,  it is
not expected that such variance in the  characteristics of the entire pool due
to the inclusion of Subsequent  Receivables will be materially  different from
the characteristics of the pool of Initial  Receivables.  Nevertheless,  it is
possible that the credit quality of the  Receivables  in a Trust,  as a whole,
may decline as a result of the  inclusion of  Subsequent  Receivables  and may
result in a higher  rate of payment  to the  applicable  Securityholders  as a
result of an increased level of defaults on such Receivables.

     Subsequent  Receivables  May Affect  Weighted  Average  Maturity of Notes
Issued by a FASIT.  Subsequent  Receivables  could extend the weighted average
life of Notes in a particular FASIT. The outstanding  principal amount of each
Class  of  Notes  will  be  payable  on  their   respective   Final  Scheduled
Distribution  Dates. The Final Scheduled  Distribution  Date for each Class of
Notes  will  not be  extended  or  shortened  by the  addition  of  Subsequent
Receivables.

     Use of Balance in Pre-Funding  Account to Prepay Securities May Adversely
Affect Average Life and Yields of  Securities.  A higher than expected rate of
payment  may result in a  reduction  in the yield to  maturity of any class of
Securities to which such payments are distributed.  To the extent that amounts
on  deposit in the  Pre-Funding  Account  have not been  fully  applied to the
conveyance  of  Subsequent  Receivables  to a Trust by the end of the  Funding
Period and such amount exceeds the applicable  amount described in the related
Prospectus  Supplement,  the holders of Securities issued by the related Trust
will  receive,  on the  Distribution  Date or Payment  Date on or  immediately
following  the last day of the  applicable  Funding  Period,  a prepayment  of
principal  in an  amount  equal to the  amount  remaining  in the  Pre-Funding
Account following the purchase of any Subsequent Receivables on or immediately
preceding such  Distribution  Date or Payment Date. It is anticipated that the
principal  balance  of  Subsequent  Receivables  sold to a Trust  will  not be
exactly equal to the amount on deposit in the  Pre-Funding  Account,  and that
therefore there will be at least a nominal amount of principal  prepaid to the
holders of the Securities issued by such Trust.  Securityholders will bear all
reinvestment  risk associated with any such distribution of amounts on deposit
in the Pre-Funding Account after termination of the applicable Funding Period.
Any such  distribution  will have the effect of a  prepayment  on the  related
Receivables  and may result in a  reduction  in the yield to  maturity  of any
class of Securities to which such amounts are distributed.

Rights of the  Noteholders  to Direct  Certain  Matters May  Adversely  Affect
Certificateholders

     In general, with respect to any Trust issuing Notes, until the Notes have
been  paid in full the right to direct  the  related  Trust  with  respect  to
certain actions permitted to be taken under the related Transfer and Servicing
Agreements  rests  with the  related  Indenture  Trustee  and the  Noteholders
instead of the Certificateholders.

     For  example,  with  respect  to a Trust  issuing  Notes,  in the event a
Servicer Default occurs, the Indenture Trustee or the Noteholders with respect
to such series, as described under  "Description of the Transfer and Servicing
Agreements--Rights upon Servicer Default", may remove the Servicer without the
consent of the Trustee or any of the  Certificateholders  with respect to such
series. The Trustee or the Certificateholders with respect to such series will
not have the ability to remove the Servicer if a Servicer  Default occurs.  In
addition,  the  Noteholders  of such series  have the  ability,  with  certain
specified  exceptions,  to waive defaults by the Servicer,  including defaults
that could materially adversely affect the  Certificateholders of such series.
See  "Description  of the Transfer and  Servicing  Agreements--Waiver  of Past
Defaults".

Book-Entry Registration May Reduce the Liquidity of the Securities

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
class of Securities of a given series will be initially  represented by one or
more certificates  registered in the name of Cede & Co. ("Cede"), or any other
nominee  for the  Depository  Trust  Company  ("DTC") set forth in the related
Prospectus Supplement (Cede, or such other nominee, "DTC's Nominee"), and will
not be registered in the names of the holders of the Securities of such series
or their nominees. Because of this, unless and until Definitive Securities for
such series are issued,  holders of such  Securities will not be recognized by
the  Trustee or any  applicable  Indenture  Trustee  as  "Certificateholders",
"Noteholders" or "Securityholders", as the case may be (as such terms are used
herein or in the related Pooling and Servicing  Agreement or related Indenture
and Trust Agreement,  as applicable).  Hence, until Definitive  Securities are
issued, holders of such Securities will only be able to exercise the rights of
Securityholders  indirectly  through DTC and its participating  organizations.
See "Certain Information  Regarding the  Securities--Book-Entry  Registration"
and "--Definitive Securities".


<PAGE>


                                  THE TRUSTS

     With respect to each series of Securities, the Depositor will establish a
separate  Trust  pursuant to the  respective  Trust  Agreement  or Pooling and
Servicing Agreement, as applicable,  for the transactions described herein and
in the related Prospectus Supplement.  The property of each Trust will include
a pool (a "Receivables Pool") of retail installment sales contracts,  purchase
money notes or other notes between dealers (the "Dealers") and purchasers (the
"Obligors") of new and used (i) automobiles, light-duty trucks and motorcycles
("Financed Motor  Vehicles," and the Receivables with respect thereto,  "Motor
Vehicle   Receivables")   and/or   (ii)   recreational   vehicles   ("Financed
Recreational   Vehicles,"   and  the   Receivables   with   respect   thereto,
"Recreational  Vehicle Receivables") or installment loans made to Obligors for
such  purchases and all payments due  thereunder  on and after the  applicable
cutoff date (as such term is defined in the related Prospectus  Supplement,  a
"Cut-off  Date ") in the  case of  Precomputed  Receivables  and all  payments
received  thereunder on and after the  applicable  Cut-off Date in the case of
Simple Interest  Receivables.  A Receivables  Pool may consist solely of Motor
Vehicle Receivables, Recreational Vehicle Receivables or a combination of such
Receivables,  all as  specified  in the  related  Prospectus  Supplement.  The
Receivables of each Receivables Pool were or will be originated by the Dealers
or lenders,  purchased by the Seller(s),  directly or indirectly,  pursuant to
agreements with Dealers ("Dealer  Agreements") or such lenders and sold to the
Depositor.  Such Receivables will be serviced by the Servicer.  On or prior to
the applicable  Closing Date,  the Seller(s) will sell the  Receivables to the
Depositor. On the applicable Closing Date, the Depositor will sell the Initial
Receivables of the applicable  Receivables Pool to the Trust to the extent, if
any, specified in the related Prospectus Supplement. To the extent so provided
in the related Prospectus Supplement,  Subsequent Receivables will be conveyed
to the Trust as frequently as daily during the Funding Period.  Any Subsequent
Receivables so conveyed will also be assets of the applicable  Trust,  subject
to the prior rights of the related Indenture  Trustee and the Noteholders,  if
any, therein. The property of each Trust will also include (i) such amounts as
from  time to time may be held in  separate  trust  accounts  established  and
maintained pursuant to the related Sale and Servicing Agreement or Pooling and
Servicing Agreement and the proceeds of such accounts, as described herein and
in the related Prospectus Supplement;  (ii) security interests in the Financed
Vehicles and any other  interest of the Depositor in such  Financed  Vehicles;
(iii) the rights to proceeds from claims on certain  physical  damage,  credit
life and disability  insurance  policies covering the Financed Vehicles or the
Obligors,  as the  case may be;  (iv) the  interest  of the  Depositor  in any
proceeds from  recourse to Dealers on  Receivables  or Financed  Vehicles with
respect to which the Servicer has determined  that eventual  repayment in full
is unlikely;  (v) any property  that shall have secured a Receivable  and that
shall  have  been  acquired  by the  applicable  Trust;  and  (vi) any and all
proceeds of the foregoing.  To the extent specified in the related  Prospectus
Supplement,  a Pre-Funding  Account, a Reserve Account or other form of credit
enhancement may be a part of the property of any given Trust or may be held by
the Trustee or an Indenture  Trustee for the benefit of holders of the related
Securities.  Additionally, pursuant to the Dealer Agreements, the Dealers have
an obligation after origination to repurchase  Receivables as to which Dealers
have made certain misrepresentations.

     The Servicer will continue to service the Receivables  held by each Trust
and will receive fees for such services.  See "Description of the Transfer and
Servicing  Agreements--Servicing  Compensation and Payment of Expenses" herein
and in the related Prospectus  Supplement.  To facilitate the servicing of the
Receivables,  each Trustee  will  authorize  the  Servicer to retain  physical
possession of the Receivables held by each Trust and other documents  relating
thereto as custodian for each such Trust. Due to the administrative burden and
expense, the certificates of title or UCC financing statements, as applicable,
to the  Financed  Vehicles  will  not be  amended  to  reflect  the  sale  and
assignment  of the security  interest in the Financed  Vehicles to each Trust.
See  "Risk  Factors--Certain  Legal  Aspects--Security  Interest  in  Financed
Vehicles,"  "Certain Legal Aspects of the Receivables" and "Description of the
Transfer and Servicing Agreements--Sale and Assignment of Receivables" herein.

     If the  protection  provided  to any  holders of a series of Notes by the
subordination of the related  Certificates and by the Reserve Account, if any,
or other  credit  enhancement  for such series or the  protection  provided to
Certificateholders  by any such Reserve Account or other credit enhancement is
insufficient,  such  Noteholders  or  Certificateholders,  as the case may be,
would have to look principally to the Obligors on the related Receivables, the
proceeds  from the  repossession  and sale of Financed  Vehicles  which secure
defaulted  Receivables and the proceeds from any recourse against Dealers with
respect to such  Receivables.  In such  event,  certain  factors,  such as the
applicable  Trust's not having  perfected  security  interests in the Financed
Vehicles in all states or, if  applicable,  under  federal law, may affect the
Servicer's  ability  to  repossess  and  sell  the  collateral   securing  the
Receivables, and thus may reduce the proceeds to be distributed to the holders
of the  Securities  of such  series.  See  "Description  of the  Transfer  and
Servicing Agreements--Distributions", "--Credit and Cash Flow Enhancement" and
"Certain Legal Aspects of the Receivables" herein.

     The  principal  offices of each  Trust and the  related  Trustee  will be
specified in the applicable Prospectus Supplement.

FASIT Election

     If specified in the related Prospectus Supplement,  principal collections
received on the Receivables may be applied to purchase additional  Receivables
which will become part of the Trust Fund for a series.  Such  additions may be
made in connection  with a Trust Fund that is taxed as a  partnership  or with
respect  to which a FASIT  election  has been  made.  The  related  Prospectus
Supplement will set forth the characteristics that such additional Receivables
will be required to meet. Such  characteristics  will be specified in terms of
the categories described in this section.

The Trustee

     The Trustee for each Trust will be  specified  in the related  Prospectus
Supplement.  The Trustee's  liability in connection with the issuance and sale
of the related Securities is limited solely to the express obligations of such
Trustee set forth in the related  Trust  Agreement  and the Sale and Servicing
Agreement or the related  Pooling and Servicing  Agreement,  as applicable.  A
Trustee may resign at any time, in which event the Servicer, or its successor,
will be obligated to appoint a successor trustee.  The Administrator,  if any,
of a Trust that is not a grantor  trust and the Servicer in respect of a Trust
that is a grantor  trust may also remove the Trustee if the Trustee  ceases to
be  eligible  to continue as Trustee  under the  related  Trust  Agreement  or
Pooling and Servicing  Agreement,  as  applicable,  or if the Trustee  becomes
insolvent.   In  such  circumstances,   the  Administrator  or  Servicer,   as
applicable,  will be obligated to appoint a successor trustee. Any resignation
or removal of a Trustee and appointment of a successor trustee will not become
effective until acceptance of the appointment by the successor trustee.


                             THE RECEIVABLES POOLS

General

     The  Receivables  in  each  Receivables  Pool  are  and  will  be  retail
installment sales contracts,  retail installment loans,  purchase money orders
or other notes that have been or will be  originated by a Dealer and purchased
by a Seller  pursuant to a Dealer  Agreement  between the related  seller (the
"Seller")  and  the  Dealer  and  will be  Motor  Vehicle  Receivables  and/or
Recreational Vehicle Receivables. Receivables held by any Seller may have been
acquired  from  other  Sellers.  The  Sellers  of  each of the  Motor  Vehicle
Receivables and/or Recreational Vehicle Receivables may include banks, finance
companies or other financial institutions and will be entities involved in the
financing  of each of the  particular  types  of  assets  (i.e.,  new and used
automobiles,  light duty trucks and motorcycles, and new and used recreational
vehicles)  securing  the  Receivables  being  sold by such  Seller  and in the
origination,   secondary   market   purchasing   and/or  servicing  of  retail
installment  sales contracts,  retail  installment loans and other receivables
secured by each of such asset  types.  Each Seller with respect to a series of
Securities  will  be  identified  in  the  related  Prospectus  Supplement.  A
Receivables Pool may consist solely of Motor Vehicle Receivables, Recreational
Vehicle Receivables or a combination of such Receivables,  all as specified in
the related Prospectus Supplement. In addition, to the extent described in any
Prospectus  Supplement,  the related  Receivables Pool may include Receivables
acquired by an Affiliate through acquisitions. Receivables of a Seller will be
transferred to the Depositor pursuant to a Receivables  Purchase Agreement for
sale by the Depositor to the applicable Trust.

     The  Receivables  to be held  by each  Trust  will  be  purchased  by the
Depositor  from the  portfolio of the Seller(s) for inclusion in a Receivables
Pool in accordance with several  criteria,  including that each Receivable (i)
is secured by a new or used motor vehicle or motorcycle  recreational vehicle,
(ii)  was  originated  in  the  United  States,  (iii)  is a  Simple  Interest
Receivable or a Precomputed Receivable and (iv) as of the Cut-off Date (a) had
an  outstanding  principal  balance  of at least the  amount  set forth in the
related  Prospectus  Supplement,  (b) was not more than 30 days (or such other
number of days specified in the related  Prospectus  Supplement) past due, (c)
had a  remaining  number of  scheduled  payments  not more than the number set
forth in the related  Prospectus  Supplement,  (d) had an  original  number of
scheduled  payments  not  more  than  the  number  set  forth  in the  related
Prospectus  Supplement  and (e) had an APR of not less than the rate per annum
set  forth in the  related  Prospectus  Supplement.  No  selection  procedures
believed by the Depositor to be adverse to the  Securityholders  of any series
were or will be used in selecting the related Receivables. Terms of the retail
installment sales contracts,  retail installment loans,  purchase money orders
or notes  constituting  such  Receivables  which are material to investors are
described herein or in the related Prospectus Supplement.

     "Simple  Interest  Receivables"  are  receivables  that  provide  for the
amortization  of the amount  financed under each  receivable  over a series of
fixed  level  payment  monthly  installments.   However,  unlike  the  monthly
installment under an Actuarial  Receivable,  each monthly installment consists
of an amount of interest  which is calculated on the basis of the  outstanding
principal balance of the receivable multiplied by the stated Contract Rate and
further  multiplied by the period  elapsed (as a fraction of a calendar  year)
since the  preceding  payment of interest  was made.  As payments are received
under a Simple Interest Receivable,  the amount received is applied, first, to
interest  accrued  to the  date of  payment,  second,  to  reduce  the  unpaid
principal balance, and third, to late fees and other fees and charges, if any.
Accordingly,  if an  Obligor  pays a  fixed  monthly  installment  before  its
scheduled due date,  the portion of the payment  allocable to interest for the
period  since the  preceding  payment was made will be less than it would have
been had the payment  been made as  scheduled,  and the portion of the payment
applied  to  reduce  the  unpaid  principal  balance  will be  correspondingly
greater.  Conversely, if an Obligor pays a fixed monthly installment after its
scheduled due date,  the portion of the payment  allocable to interest for the
period since the preceding payment was made will be greater than it would have
been had the payment  been made as  scheduled,  and the portion of the payment
applied to reduce the unpaid principal balance will be  correspondingly  less.
In either case, the Obligor pays a fixed monthly  installment  until the final
scheduled  payment date, at which time the amount of the final  installment is
increased or decreased  as necessary to repay the then  outstanding  principal
balance  and unpaid  accrued  interest.  If a Simple  Interest  Receivable  is
prepaid,  the  Obligor  is  required  to pay  interest  only  to the  date  of
prepayment.

     "Precomputed   Receivables"  consist  of  either  (i)  monthly  actuarial
receivables  ("Actuarial  Receivables")  or (ii)  receivables that provide for
allocation of payments  according to the "sum of periodic balances" or "sum of
monthly  payments"  method,  similar  to the  "Rule  of 78's"  ("Rule  of 78's
Receivables").  An Actuarial  Receivable provides for amortization of the loan
over a series  of fixed  level  payment  monthly  installments.  Each  monthly
installment,  including the monthly installment representing the final payment
on the Receivable,  consists of an amount of interest equal to 1/12 of the APR
of the loan  multiplied by the unpaid  principal  balance of the loan,  and an
amount of principal equal to the remainder of the monthly  payment.  A Rule of
78's  Receivable  provides for the payment by the Obligor of a specified total
amount of payments,  payable in equal monthly  installments  on each due date,
which total represents the principal amount financed and add-on interest in an
amount  calculated at the stated APR for the term of the receivable.  The rate
at which such amount of add-on  interest is earned and,  correspondingly,  the
amount of each fixed monthly payment allocated to reduction of the outstanding
principal are calculated in accordance with the "Rule of 78's".

     Information  with respect to each  Receivables  Pool will be set forth in
the related Prospectus Supplement,  including, to the extent appropriate,  the
composition,  the  geographic  distribution  and  distribution  by APR and the
portion of such Receivables Pool consisting of Precomputed  Receivables and of
Simple Interest  Receivables and the portion of such  Receivables Pool made up
by Motor Vehicle Receivables and/or  Recreational  Vehicle Receivables and the
portion of each category secured by new Financed Vehicles and by used Financed
Vehicles.

Subsequent Receivables

     Subsequent  Receivables  may be originated by the Dealers at a later date
using credit  criteria  different from those which were applied to any Initial
Receivables  and  may be of a  different  credit  quality  and  seasoning.  In
addition,  following the transfer of Subsequent  Receivables to the applicable
Trust, the characteristics of the entire pool of Receivables  included in such
Trust may vary significantly from those of the Initial Receivables transferred
to such Trust.  Each  Prospectus  Supplement  will  describe  the effects that
including  such  Subsequent  Receivables  may  have  on the  Receivables  Pool
included in the Trust Property of each Trust issuing Securities.

Underwriting

     The  related   Prospectus   Supplement   will  describe  the   Seller(s)'
underwriting  procedures  and  guidelines,  including the type of  information
reviewed in respect of an applicant.

Servicing and Collections

     The related Prospectus  Supplement will describe the Servicer's servicing
procedures,  including  the steps  customarily  taken in respect of delinquent
Receivables and the maintenance of physical damage insurance.

Delinquencies, Repossessions and Net losses

     Certain  information  concerning  the  Seller(s)'  loss  and  delinquency
experience  with  respect  to its  portfolio  of motor  vehicle  loans  and/or
recreational vehicle loans (including previously sold contracts which a Seller
continues to service) will be set forth in each Prospectus  Supplement.  There
can be no assurance that the delinquency, repossession and net loss experience
on any  Receivables  Pool will be  comparable  to prior  experience or to such
information.


                    WEIGHTED AVERAGE LIFE OF THE SECURITIES

     The weighted average life of the Notes, if any, and the Certificates,  if
any,  of any series  will  generally  be  influenced  by the rate at which the
principal  balances of the related  Receivables are paid, which payment may be
in the form of scheduled  amortization or prepayments.  (For this purpose, the
term  "prepayments"   includes   prepayments  in  full,  partial   prepayments
(including  those related to rebates of extended  warranty  contract costs and
insurance  premiums),  liquidations  due to  default,  as well as  receipts of
proceeds from physical damage,  credit life and disability  insurance policies
and certain other Receivables repurchased by the Depositor or the Servicer for
administrative  reasons.) All of the  Receivables  are  prepayable at any time
without penalty to the Obligor. The rates of prepayment of motor vehicle loans
and recreational vehicle loans are 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 Receivable  without the consent of
the Servicer. The rate of prepayment on the Receivables may also be influenced
by the structure of the loan. In addition,  under certain  circumstances,  the
Depositor will be obligated to repurchase  from a Trust and the related Seller
will be obligated  simultaneously  to  repurchase  from the  Depositor  (or in
either case, if so specified in the related Prospectus  Supplement and subject
to the conditions summarized therein,  substitute for) Receivables pursuant to
the related Sale and Servicing Agreement or Pooling and Servicing Agreement as
a result of breaches of  representations  and warranties and the Servicer will
be obligated to purchase Receivables from such Trust pursuant to such Sale and
Servicing Agreement or Pooling and Servicing Agreement as a result of breaches
of certain  covenants.  In the case of any Security purchased at a discount to
its principal amount, a slower than anticipated rate of principal  payments is
likely to result in a lower than anticipated  yield. In the case of a Security
purchased at a premium to its principal amount, a faster than anticipated rate
of principal  payments is likely to result in a lower than anticipated  yield.
See "Description of the Transfer and Servicing Agreements--Sale and Assignment
of Receivables" and  "--Servicing  Procedures".  See also  "Description of the
Transfer  and  Servicing  Agreements--Termination"  regarding  the  Servicer's
option to purchase the  Receivables  from a given Trust.  No prediction can be
made as to the rate of prepayment that the Receivables will experience.

     In light of the above considerations, there can be no assurance as to the
amount  of  principal  payments  to be  made  on the  Notes,  if  any,  or the
Certificates,  if any, of a given series on each Payment Date or  Distribution
Date, as applicable,  since such amount will depend, in part, on the amount of
principal  collected  on the related  Receivables  Pool during the  applicable
Collection  Period.  Any reinvestment  risks resulting from a faster or slower
incidence  of  prepayment  of  Receivables  will  be  borne  entirely  by  the
Noteholders, if any, and the Certificateholders of a given series. The related
Prospectus  Supplement  may set  forth  certain  additional  information  with
respect  to the  maturity  and  prepayment  considerations  applicable  to the
particular Receivables Pool and the related series of Securities.


                     POOL FACTORS AND TRADING INFORMATION

     The "Note Pool  Factor"  for each  class of Notes  will be a  seven-digit
decimal  which the  Servicer  will  compute  prior to each  distribution  with
respect to such class of Notes indicating the remaining  outstanding principal
balance of such  class of Notes,  as of the  applicable  Payment  Date  (after
giving effect to payments to be made on such Payment  Date),  as a fraction of
the  initial  outstanding  principal  balance  of such  class  of  Notes.  The
"Certificate Pool Factor" for each class of Certificates will be a seven-digit
decimal  which the  Servicer  will  compute  prior to each  distribution  with
respect to such class of  Certificates  indicating  the remaining  Certificate
Balance of such class of Certificates,  as of the applicable Distribution Date
(after giving effect to distributions to be made on such  Distribution  Date),
as  a  fraction  of  the  initial   Certificate   Balance  of  such  class  of
Certificates.  Each Note Pool  Factor and each  Certificate  Pool  Factor will
initially be 1.0000000 and  thereafter  will decline to reflect  reductions in
the  outstanding  principal  balance of the applicable  class of Notes, or the
reduction of the Certificate  Balance of the applicable class of Certificates,
as the  case may be.  A  Noteholder's  portion  of the  aggregate  outstanding
principal  balance  of the  related  class of Notes is the  product of (i) the
original  denomination of such  Noteholder's Note and (ii) the applicable Note
Pool  Factor.  A  Certificateholder's  portion  of the  aggregate  outstanding
Certificate  Balance for the related class of  Certificates  is the product of
(a) the original denomination of such Certificateholder's  Certificate and (b)
the applicable Certificate Pool Factor.

     Unless  otherwise  provided in the  related  Prospectus  Supplement  with
respect to a Trust, the Noteholders and the Certificateholders, as applicable,
will receive reports on or about each Payment Date concerning (i) with respect
to the Collection  Period  immediately  preceding such Payment Date,  payments
received on the Receivables,  the Pool Balance (as such term is defined in the
related  Prospectus  Supplement,  the "Pool  Balance"),  each Certificate Pool
Factor  or Note  Pool  Factor,  as  applicable,  and  various  other  items of
information,  and (ii) with respect to the Collection  Period second preceding
such Payment Date, as  applicable,  amounts  allocated or  distributed  on the
preceding Payment Date and any reconciliation of such amounts with information
provided by the Servicer  prior to such  current  Payment  Date.  In addition,
Securityholders   of  record  during  any  calendar  year  will  be  furnished
information  for tax  reporting  purposes  not  later  than  the  latest  date
permitted by law. See "Certain Information  Regarding the  Securities--Reports
to Securityholders".


                                USE OF PROCEEDS

     Unless the related Prospectus Supplement provides for other applications,
the net  proceeds  from the sale of the  Securities  of a given series will be
applied by the applicable  Trust (i) to the purchase of the  Receivables  from
the Depositor,  (ii) to make the initial deposit into the Reserve Account,  if
any,  and  (iii)  to make  the  deposit  of the  Pre-Funded  Amount  into  the
Pre-Funding  Account,  if any. The Depositor will use that portion of such net
proceeds  paid to it with  respect to any such Trust to  purchase  Receivables
from the Seller(s) and to pay for certain expenses incurred in connection with
the purchase of Receivables and sale of Securities.


                                  THE COMPANY

     SSB Vehicle Securities Inc. (the "Company") was incorporated in the State
of Delaware on November 7, 1997 as a wholly-owned  subsidiary of Salomon Smith
Barney Holdings Inc. The Depositor  maintains its principal  office at 7 World
Trade  Center,  New  York,  New York  10048.  Its  telephone  number  is (212)
783-7000.

     The only obligations,  if any, of the Company with respect to a series of
Certificates  and/or Notes may be pursuant to certain limited  representations
and warranties and limited  undertakings to repurchase (or, if so specified in
related  Prospectus  Supplement,  substitute  for)  Receivables  under certain
circumstances,  but  only to the  extent  the  related  Seller  simultaneously
performs its obligation to repurchase such Receivables.  The Company will have
no ongoing  servicing  obligations  or  responsibilities  with  respect to any
Financed  Vehicle.  The Company does not have, is not required to have, and is
not expected in the future to have, any significant assets.

     As  specified in the related  Prospectus  Supplement,  the Servicer  with
respect to any series of Certificates  and/or Notes may be an affiliate of the
Company.  The Company anticipates that it will acquire Receivables in the open
market or in privately negotiated transactions, which may be through or from a
Seller or Transferor.

     None of the Company, the Seller(s) or any of their respective  affiliates
will insure or guarantee the Receivables or the  Certificates  and/or Notes of
any series.


                           DESCRIPTION OF THE NOTES

General

     With  respect to each Trust that  issues  Notes,  one or more  classes of
Notes  of the  related  series  will be  issued  pursuant  to the  terms of an
Indenture,  a form of which has been filed as an  exhibit to the  Registration
Statement of which this  Prospectus  forms a part. The following  summary does
not purport to be complete  and is subject to, and is  qualified  by reference
to, all the provisions of the Notes and the Indenture.

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
class of Notes will  initially be  represented  by one or more Notes,  in each
case registered in the name of the nominee of DTC (together with any successor
depository selected by the Trust, the "Depository") except as set forth below.
Unless otherwise  specified in the related  Prospectus  Supplement,  the Notes
will be  available  for  purchase  in  denominations  of $1,000  and  integral
multiples  thereof in book-entry form only. The Depositor has been informed by
DTC that DTC's nominee will be Cede,  unless  another  nominee is specified in
the related Prospectus Supplement. Accordingly, such nominee is expected to be
the holder of record of the Notes of each class.  Unless and until  Definitive
Notes are issued under the limited  circumstances  described  herein or in the
related  Prospectus  Supplement,  no Noteholder  will be entitled to receive a
physical  certificate  representing a Note.  All references  herein and in the
related Prospectus Supplement to actions by Noteholders refer to actions taken
by  DTC  upon   instructions  from  its   participating   organizations   (the
"Participants")  and  all  references  herein  and in the  related  Prospectus
Supplement to  distributions,  notices,  reports and statements to Noteholders
refer to distributions, notices, reports and statements to DTC or its nominee,
as the  registered  holder of the Notes,  for  distribution  to Noteholders in
accordance  with  DTC's   procedures  with  respect   thereto.   See  "Certain
Information   Regarding   the    Securities--Book-Entry    Registration"   and
"--Definitive Securities".

Principal of and Interest on the Notes

     The timing and  priority of payment,  seniority,  allocations  of losses,
Interest Rate and amount of or method of determining payments of principal and
interest  on each class of Notes of a given  series will be  described  in the
related Prospectus  Supplement.  The right of holders of any class of Notes to
receive payments of principal and interest may be senior or subordinate to the
rights of holders of any other  class or classes of Notes of such  series,  as
described in the related Prospectus  Supplement.  Unless otherwise provided in
the related Prospectus  Supplement,  payments of interest on the Notes of such
series  will be made prior to  payments of  principal  thereon.  To the extent
provided in the  related  Prospectus  Supplement,  a series may include one or
more  classes  of  Strip  Notes  entitled  to  (i)  principal   payments  with
disproportionate,  nominal or no interest  payments or (ii) interest  payments
with disproportionate,  nominal or no principal payments.  Each class of Notes
may  have a  different  Interest  Rate,  which  may be a  fixed,  variable  or
adjustable  Interest Rate (and which may be zero for certain  classes of Strip
Notes), or any combination of the foregoing. The related Prospectus Supplement
will  specify the  Interest  Rate for each class of Notes of a given series or
the method for  determining  such  Interest  Rate.  See  "Certain  Information
Regarding  the   Securities--Fixed   Rate  Securities"  and  "--Floating  Rate
Securities".  One or more  classes of Notes of a series may be  redeemable  in
whole or in part under the circumstances  specified in the related  Prospectus
Supplement, including at the end of the Funding Period (if any) or as a result
of the Servicer's  exercising  its option to purchase the related  Receivables
Pool.

     To the extent specified in any Prospectus Supplement, one or more classes
of Notes of a series may have fixed principal payment schedules,  as set forth
in such Prospectus Supplement;  Noteholders of such Notes would be entitled to
receive as payments of principal on any Payment  Date the  applicable  amounts
set forth on such  schedule  with respect to such Notes,  in the manner and to
the extent set forth in the related Prospectus Supplement.

     Unless otherwise specified in the related Prospectus Supplement, payments
to Noteholders of all classes within a series in respect of interest will have
the same priority. Under certain circumstances,  the amount available for such
payments could be less than the amount of interest payable on the Notes on any
of the dates  specified  for  payments  in the related  Prospectus  Supplement
(each, a "Payment Date"), in which case each class of Noteholders will receive
its ratable  share  (based upon the  aggregate  amount of interest due to such
class of Noteholders) of the aggregate  amount  available to be distributed in
respect of  interest  on the Notes of such  series.  See  "Description  of the
Transfer and Servicing  Agreements--Distributions" and "--Credit and Cash Flow
Enhancement".

     In the case of a series of Notes which  includes  two or more  classes of
Notes,  the  sequential  order and priority of payment in respect of principal
and interest,  and any schedule or formula or other  provisions  applicable to
the determination thereof, of each such class will be set forth in the related
Prospectus  Supplement.  Payments in respect of principal  and interest of any
class of Notes will be made on a pro rata basis among all the  Noteholders  of
such class.

The Indenture

     Modification  of  Indenture.  With  respect to each Trust that has issued
Notes pursuant to an Indenture,  the Trust and the Indenture Trustee may, with
the  consent  of the  holders of a majority  of the  outstanding  Notes of the
related series,  execute a supplemental indenture to add provisions to, change
in any manner or eliminate any provisions of, the related Indenture, or modify
(except  as  provided   below)  in  any  manner  the  rights  of  the  related
Noteholders.

     Unless  otherwise  specified in the related  Prospectus  Supplement  with
respect to a series of Notes,  in the  absence of the consent of the holder of
each such outstanding Note affected thereby,  no supplemental  indenture will:
(i) change the due date of any  installment of principal of or interest on any
such Note or reduce the principal amount thereof,  the interest rate specified
thereon or the  redemption  price with respect  thereto or change any place of
payment  where or the coin or currency in which any such Note or any  interest
thereon  is  payable;  (ii)  impair  the  right  to  institute  suit  for  the
enforcement of certain provisions of the related Indenture  regarding payment;
(iii) reduce the percentage of the aggregate  amount of the outstanding  Notes
of such  series,  the consent of the holders of which is required for any such
supplemental  indenture or the consent of the holders of which is required for
any waiver of compliance with certain  provisions of the related  Indenture or
of certain defaults  thereunder and their consequences as provided for in such
Indenture;  (iv)  modify  or alter the  provisions  of the  related  Indenture
regarding the voting of Notes held by the applicable  Trust, any other obligor
on such Notes,  the  Depositor,  the Seller(s) or an affiliate of any of them;
(v) reduce the percentage of the aggregate  outstanding  amount of such Notes,
the  consent  of the  holders  of which is  required  to  direct  the  related
Indenture Trustee to sell or liquidate the Receivables if the proceeds of such
sale would be  insufficient  to pay the  principal  amount of and  accrued but
unpaid  interest on the  outstanding  Notes of such series;  (vi) decrease the
percentage of the aggregate  principal  amount of such Notes required to amend
the sections of the related Indenture which specify the applicable  percentage
of aggregate  principal  amount of the Notes of such series necessary to amend
such  Indenture  or certain  other  related  agreements;  or (vii)  permit the
creation  of any lien  ranking  prior  to or on a parity  with the lien of the
related  Indenture  with respect to any of the  collateral  for such Notes or,
except as otherwise permitted or contemplated in such Indenture, terminate the
lien of such  Indenture  on any such  collateral  or deprive the holder of any
such Note of the security afforded by the lien of such Indenture.

     The  Trust and the  applicable  Indenture  Trustee  may also  enter  into
supplemental  indentures,  without obtaining the consent of the Noteholders of
the  related  series,  for the  purpose of,  among  other  things,  adding any
provisions to or changing in any manner or  eliminating  any of the provisions
of the  related  Indenture  or of  modifying  in any manner the rights of such
Noteholders;  provided  that such action  will not  materially  and  adversely
affect the interest of any such Noteholder.

     Events of  Default;  Rights upon Event of  Default.  With  respect to the
Notes of a given series,  unless otherwise specified in the related Prospectus
Supplement,  "Events of Default" under the related  Indenture will consist of:
(i) a default for five days (or such longer  period  specified  in the related
Prospectus  Supplement)  or more in the  payment of any  interest  on any such
Note;  (ii) a default in the payment of the principal of or any installment of
the principal of any such Note when the same becomes due and payable;  (iii) a
default in the  observance or  performance of any covenant or agreement of the
applicable  Trust made in the related  Indenture and the  continuation  of any
such  default  for a period of 30 days after  notice  thereof is given to such
Trust by the applicable  Indenture Trustee or to such Trust and such Indenture
Trustee by the holders of at least 50% in principal  amount of such Notes then
outstanding;  (iv) any  representation  or warranty  made by such Trust in the
related  Indenture  or in any  certificate  delivered  pursuant  thereto or in
connection  therewith  having been  incorrect in a material  respect as of the
time made,  and such breach not having been cured  within 30 days after notice
thereof is given to such Trust by the applicable  Indenture Trustee or to such
Trust and such  Indenture  Trustee by the holders of at least 50% in principal
amount of such Notes then  outstanding;  or (v) certain  events of bankruptcy,
insolvency,  receivership or liquidation of the applicable Trust. However, the
amount of principal  required to be paid to  Noteholders  of such series under
the related  Indenture  will  generally be limited to amounts  available to be
deposited in the  applicable  Note  Distribution  Account.  Therefore,  unless
otherwise specified in the related Prospectus  Supplement,  the failure to pay
principal on a class of Notes  generally  will not result in the occurrence of
an Event of Default until the final  scheduled  Payment Date for such class of
Notes.

     If an Event of Default should occur and be continuing with respect to the
Notes of any series, the related Indenture Trustee or holders of a majority in
principal  amount of such Notes then  outstanding may declare the principal of
such Notes to be immediately due and payable.  Unless  otherwise  specified in
the  related  Prospectus  Supplement,  such  declaration  may,  under  certain
circumstances,  be rescinded by the holders of a majority in principal  amount
of such Notes then outstanding.

     If the Notes of any  series  are due and  payable  following  an Event of
Default with respect  thereto,  the related  Indenture  Trustee may  institute
proceedings to collect  amounts due or foreclose on Trust  property,  exercise
remedies as a secured party, sell the related Receivables or elect to have the
applicable Trust maintain possession of such Receivables and continue to apply
collections  on such  Receivables  as if  there  had  been no  declaration  of
acceleration. Unless otherwise specified in the related Prospectus Supplement,
however,  such  Indenture  Trustee is  prohibited  from  selling  the  related
Receivables following an Event of Default, other than a default in the payment
of any  principal  of or a default for five days or more in the payment of any
interest  on any  Note of such  series,  unless  (i) the  holders  of all such
outstanding  Notes  consent to such sale,  (ii) the  proceeds of such sale are
sufficient  to pay in full the  principal of and the accrued  interest on such
outstanding  Notes at the date of such sale or (iii)  such  Indenture  Trustee
determines  that the proceeds of  Receivables  would not be  sufficient  on an
ongoing basis to make all payments on such Notes as such  payments  would have
become due if such obligations had not been declared due and payable, and such
Indenture  Trustee  obtains  the  consent of the  holders of a majority of the
aggregate outstanding principal amount of such Notes.

     Subject to the  provisions of the  applicable  Indenture  relating to the
duties of the related Indenture Trustee,  if an Event of Default occurs and is
continuing with respect to a series of Notes,  such Indenture  Trustee will be
under no  obligation  to  exercise  any of the  rights  or powers  under  such
Indenture at the request or direction of any of the holders of such Notes,  if
such  Indenture  Trustee  reasonably   believes  it  will  not  be  adequately
indemnified  against  the  costs,  expenses  and  liabilities  which  might be
incurred by it in complying  with such request.  Subject to the provisions for
indemnification  and certain  limitations  contained in the related Indenture,
the holders of a majority in principal  amount of the  outstanding  Notes of a
given  series  will  have the right to direct  the time,  method  and place of
conducting any proceeding or any remedy available to the applicable  Indenture
Trustee,  and the holders of a majority in principal amount of such Notes then
outstanding  may, in certain  cases,  waive any default with respect  thereto,
except a default  in the  payment of  principal  or  interest  or a default in
respect of a covenant or provision of such  Indenture  that cannot be modified
without the waiver or consent of all the holders of such outstanding Notes.

     Unless  otherwise  specified  in the related  Prospectus  Supplement,  no
holder of a Note of any series will have the right to institute any proceeding
with respect to the related  Indenture,  unless (i) such holder previously has
given to the applicable Indenture Trustee written notice of a continuing Event
of Default,  (ii) the holders of not less than 25% in principal  amount of the
outstanding  Notes of such series have made written  request to such Indenture
Trustee to institute  such  proceeding  in its own name as Indenture  Trustee,
(iii) such holder or holders have offered such  Indenture  Trustee  reasonable
indemnity,  (iv) such  Indenture  Trustee has for 60 days failed to  institute
such  proceeding and (v) no direction  inconsistent  with such written request
has been given to such  Indenture  Trustee  during such  60-day  period by the
holders of a majority in principal amount of such outstanding Notes.

     In  addition,  each  Indenture  Trustee and the related  Noteholders,  by
accepting  the related  Notes,  will  covenant  that they will not at any time
institute against the applicable Trust any bankruptcy, reorganization or other
proceeding under any federal or state bankruptcy or similar law.

     With respect to any Trust,  neither the related Indenture Trustee nor the
related  Trustee in its individual  capacity,  nor any holder of a Certificate
representing an ownership  interest in such Trust nor any of their  respective
owners,  beneficiaries,  agents, officers, directors,  employees,  affiliates,
successors  or assigns  will,  in the absence of an express  agreement  to the
contrary, be personally liable for the payment of the principal of or interest
on the related  Notes or for the  agreements  of such Trust  contained  in the
applicable Indenture.

     Certain Covenants. Each Indenture will provide that the related Trust may
not  consolidate  with or merge into any other  entity,  unless (i) the entity
formed by or surviving  such  consolidation  or merger is organized  under the
laws of the United  States,  any state or the District of Columbia,  (ii) such
entity  expressly  assumes  such Trust's  obligation  to make due and punctual
payments  upon  the  Notes  of the  related  series  and  the  performance  or
observance of every  agreement and covenant of such Trust under the Indenture,
(iii) no Event of Default shall have  occurred and be  continuing  immediately
after such merger or consolidation,  (iv) such Trust has been advised that the
rating of the Notes or the  Certificates  of such series then in effect  would
not be reduced or withdrawn by the Rating  Agencies as a result of such merger
or consolidation  and (v) such Trust has received an opinion of counsel to the
effect that such  consolidation  or merger would have no material  adverse tax
consequence to the Trust or to any related Noteholder or Certificateholder.

     Each  Trust  will not,  among  other  things,  (i)  except  as  expressly
permitted by the applicable  Indenture,  the applicable Transfer and Servicing
Agreements  or  certain   related   documents   with  respect  to  such  Trust
(collectively, the "Related Documents"), sell, transfer, exchange or otherwise
dispose of any of the assets of such  Trust,  (ii) claim any credit on or make
any deduction from the principal and interest  payable in respect of the Notes
of the  related  series  (other  than  amounts  withheld  under  the  Code  or
applicable state law) or assert any claim against any present or former holder
of such Notes  because of the payment of taxes  levied or  assessed  upon such
Trust,  (iii)  dissolve  or  liquidate  in whole or in part,  (iv)  permit the
validity or  effectiveness  of the related  Indenture to be impaired or permit
any person to be released  from any covenants or  obligations  with respect to
such Notes under such Indenture except as may be expressly  permitted  thereby
or (v) permit 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 such Trust or any part thereof,  or any interest  therein
or the proceeds thereof.

     No Trust may engage in any  activity  other than as  specified  under the
section of the related  Prospectus  Supplement  entitled "The Trust". No Trust
will incur,  assume or  guarantee  any  indebtedness  other than  indebtedness
incurred pursuant to the related Notes and the related Indenture,  pursuant to
any Advances  made to it by the Servicer or otherwise in  accordance  with the
Related Documents.

     Annual Compliance Statement. Each Trust will be required to file annually
with the related  Indenture  Trustee a written statement as to the fulfillment
of its obligations under the Indenture.

     Indenture  Trustee's Annual Report.  The Indenture Trustee for each Trust
will be required to mail each year to all related  Noteholders  a brief report
relating to its eligibility and qualification to continue as Indenture Trustee
under the related  Indenture,  any amounts advanced by it under the Indenture,
the amount,  interest rate and maturity date of certain  indebtedness owing by
such Trust to the applicable Indenture Trustee in its individual capacity, the
property and funds  physically held by such Indenture  Trustee as such and any
action taken by it that materially  affects the related Notes and that has not
been previously reported.

     Satisfaction and Discharge of Indenture.  An Indenture will be discharged
with respect to the collateral securing the related Notes upon the delivery to
the  related  Indenture  Trustee for  cancellation  of all such Notes or, with
certain  limitations,  upon  deposit  with  such  Indenture  Trustee  of funds
sufficient for the payment in full of all such Notes.

The Indenture Trustee

     The  Indenture  Trustee  for a series of Notes will be  specified  in the
related Prospectus Supplement. The Indenture Trustee for any series may resign
at any  time,  in which  event  the  Issuer  will be  obligated  to  appoint a
successor  trustee  for such  series.  The  Issuer  may also  remove  any such
Indenture  Trustee if such Indenture Trustee ceases to be eligible to continue
as such under the  related  Indenture  or if such  Indenture  Trustee  becomes
insolvent.  In such  circumstances,  the Issuer will be obligated to appoint a
successor  trustee for the  applicable  series of Notes.  Any  resignation  or
removal of the Indenture  Trustee and  appointment of a successor  trustee for
any  series  of Notes  does  not  become  effective  until  acceptance  of the
appointment by the successor trustee for such series.


<PAGE>


                        DESCRIPTION OF THE CERTIFICATES

General

     With respect to each Trust,  one or more classes of  Certificates  of the
related series will be issued  pursuant to the terms of a Trust Agreement or a
Pooling and Servicing Agreement,  a form of each of which has been filed as an
exhibit to the  Registration  Statement of which this Prospectus forms a part.
The  following  summary does not purport to be complete and is subject to, and
is qualified by reference to, all the provisions of the  Certificates  and the
Trust Agreement or Pooling and Servicing Agreement, as applicable.

     Unless  otherwise  specified  in the related  Prospectus  Supplement  and
except  for the  Certificates,  if any,  of a given  series  purchased  by the
Depositor,  each class of Certificates will initially be represented by one or
more  Certificates  registered  in the name of the  Depository,  except as set
forth below. Unless otherwise  specified in the related Prospectus  Supplement
and except for the  Certificates,  if any, of a given series  purchased by the
Depositor,  the  Certificates  will  be  available  for  purchase  in  minimum
denominations  of $1,000 in  book-entry  form  only.  The  Depositor  has been
informed by DTC that DTC's  nominee will be Cede,  unless  another  nominee is
specified in the related Prospectus Supplement.  Accordingly,  such nominee is
expected to be the holder of record of the Certificates of any series that are
not purchased by the Depositor.  Unless and until Definitive  Certificates are
issued  under the  limited  circumstances  described  herein or in the related
Prospectus Supplement, no Certificateholder (other than the Depositor) will be
entitled to receive a physical  certificate  representing a  Certificate.  All
references  herein  and in the  related  Prospectus  Supplement  to actions by
Certificateholders  refer to actions taken by DTC upon  instructions  from the
Participants  and  all  references  herein  and  in  the  related   Prospectus
Supplement   to   distributions,    notices,   reports   and   statements   to
Certificateholders refer to distributions,  notices, reports and statements to
DTC or its  nominee,  as the  case may be,  as the  registered  holder  of the
Certificates,  for distribution to Certificateholders in accordance with DTC's
procedures  with respect  thereto.  See  "Certain  Information  Regarding  the
Securities--Book-Entry   Registration"  and  "--Definitive  Securities".   Any
Certificates  of a given  series  owned by the  Depositor  will be entitled to
equal and  proportionate  benefits  under the  applicable  Trust  Agreement or
Pooling and Servicing Agreement,  except that such Certificates will be deemed
not to be  outstanding  for the purpose of  determining  whether the requisite
percentage   of   Certificateholders   have   given   any   request,   demand,
authorization,  direction,  notice,  consent or other action under the Related
Documents.

Distributions of Principal and Interest

     The timing and  priority  of  distributions,  seniority,  allocations  of
losses,   Pass  Through  Rate  and  amount  of,  or  method  of   determining,
distributions  with  respect to  principal  of and  interest  on each class of
Certificates  will  be  described  in  the  related   Prospectus   Supplement.
Distributions  of  interest  on such  Certificates  will be made on the  dates
specified in the related Prospectus  Supplement (each, a "Distribution  Date")
and will be made prior to  distributions  with  respect to  principal  of such
Certificates.   With   respect  to  any  Trust  that  issues  both  Notes  and
Certificates, the Distribution Date for the Certificates may coincide with the
Payment Date for the Notes, in which case such date will be referred to in the
related Prospectus Supplement as a Payment Date with respect to both the Notes
and  the  Certificates.  To the  extent  provided  in the  related  Prospectus
Supplement,  a series may  include one or more  classes of Strip  Certificates
entitled to (i)  distributions in respect of principal with  disproportionate,
nominal or no  interest  distributions  or (ii)  interest  distributions  with
disproportionate,  nominal or no distributions  in respect of principal.  Each
class of Certificates  may have a different Pass Through Rate,  which may be a
fixed,  variable or  adjustable  Pass  Through Rate (and which may be zero for
certain  classes of Strip  Certificates)  or any combination of the foregoing.
The related Prospectus  Supplement will specify the Pass Through Rate for each
class of  Certificates  of a given series or the method for  determining  such
Pass Through Rate. See "Certain  Information  Regarding the  Securities--Fixed
Rate  Securities" and "--Floating Rate  Securities"  herein.  Unless otherwise
provided in the related Prospectus Supplement, distributions in respect of the
Certificates  of a given  series that  includes  Notes may be  subordinate  to
payments in respect of the Notes of such series as more fully described in the
related  Prospectus  Supplement.  Distributions  in respect of interest on and
principal of any class of Certificates  will be made on a pro rata basis among
all the Certificateholders of such class.

     In the  case of a  series  of  Certificates  which  includes  two or more
classes of Certificates,  the timing, sequential order, priority of payment or
amount of distributions in respect of interest and principal, and any schedule
or formula or other provisions  applicable to the  determination  thereof,  of
each such class shall be as set forth in the related Prospectus Supplement.


                 CERTAIN INFORMATION REGARDING THE SECURITIES

     Each class of  Securities  (other than certain  classes of Strip Notes or
Strip  Certificates)  may bear interest at a fixed rate per annum ("Fixed Rate
Securities")  or at a variable or adjustable  rate per annum  ("Floating  Rate
Securities"),  as more fully described below and in the applicable  Prospectus
Supplement.

Fixed Rate Securities

     Each class of Fixed Rate  Securities will bear interest at the applicable
Interest Rate or Pass Through Rate per annum, as the case may be, specified in
the  applicable  Prospectus  Supplement.  Interest on each class of Fixed Rate
Securities  will be computed on the basis of a 360-day  year of twelve  30-day
months. See "Description of the Notes--Principal of and Interest on the Notes"
and   "Description  of  the   Certificates--Distributions   of  Principal  and
Interest".

Floating Rate Securities

     Each  class of  Floating  Rate  Securities  will bear  interest  for each
applicable  Interest  Reset  Period (as such term is  defined  in the  related
Prospectus Supplement with respect to a class of Floating Rate Securities, the
"Interest  Reset  Period") at a rate per annum  determined  by reference to an
interest  rate basis (the "Base Rate"),  plus or minus the Spread,  if any, or
multiplied by the Spread Multiplier,  if any, in each case as specified in the
related Prospectus Supplement. The "Spread" is the number of basis points (one
basis point equals  one-hundredth of a percentage point) that may be specified
in the applicable Prospectus Supplement as being applicable to such class, and
the  "Spread  Multiplier"  is the  percentage  that  may be  specified  in the
applicable Prospectus Supplement as being applicable to such class.

     The applicable  Prospectus Supplement will designate one of the following
Base Rates as  applicable  to a given  Floating  Rate  Security:  (i) LIBOR (a
"LIBOR  Security"),  (ii) the Commercial Paper Rate (a "Commercial  Paper Rate
Security"),  (iii) the Treasury Rate (a "Treasury  Rate  Security"),  (iv) the
Federal Funds Rate (a "Federal Funds Rate  Security"),  (v) the CD Rate (a "CD
Rate  Security")  or  (vi)  such  other  Base  Rate  as is set  forth  in such
Prospectus  Supplement.  The "Index  Maturity"  for any class of Floating Rate
Securities  is the period of maturity of the  instrument  or  obligation  from
which the Base Rate is calculated.

     "H.15(519)"   means  the  publication   entitled   "Statistical   Release
H.15(519),  Selected Interest Rates", or any successor publication,  published
by  the  Board  of  Governors  of  the  Federal  Reserve  System.   "Composite
Quotations" means the daily statistical  release entitled "Composite 3:30 p.m.
Quotations for U.S.  Government  Securities"  published by the Federal Reserve
Bank  of  New  York.  "Interest  Reset  Date"  will  be the  first  day of the
applicable  Interest Reset Period or such other day as may be specified in the
related  Prospectus  Supplement  with  respect  to a class  of  Floating  Rate
Securities.

     As specified  in the  applicable  Prospectus  Supplement,  Floating  Rate
Securities  of a given class may also have either or both of the following (in
each  case  expressed  as a rate per  annum):  (i) a  maximum  limitation,  or
ceiling,  on the rate at which interest may accrue during any interest  period
and (ii) a minimum  limitation,  or floor,  on the rate at which  interest may
accrue during any interest  period.  In addition to any maximum  interest rate
that may be applicable to any class of Floating Rate Securities,  the interest
rate  applicable to any class of Floating Rate  Securities will in no event be
higher than the maximum rate  permitted by applicable  law, as the same may be
modified by United States law of general application.

     Each Trust with respect to which a class of Floating Rate Securities will
be issued will appoint,  and enter into agreements  with, a calculation  agent
(each, a "Calculation  Agent") to calculate  interest rates on each such class
of Floating  Rate  Securities  issued with  respect  thereto.  The  applicable
Prospectus Supplement will set forth the identity of the Calculation Agent for
each such class of Floating Rate  Securities  of a given series,  which may be
either the related  Trustee or Indenture  Trustee with respect to such series.
All  determinations of interest by the Calculation Agent shall, in the absence
of manifest  error,  be conclusive for all purposes and binding on the holders
of Floating Rate Securities of a given class.  Unless  otherwise  specified in
the  applicable  Prospectus  Supplement,  all  percentages  resulting from any
calculation  of the rate of  interest  on a  Floating  Rate  Security  will be
rounded,  if necessary,  to the nearest 1/100,000 of 1% (.0000001),  with five
one-millionths of a percentage point rounded upward.

     CD Rate  Securities.  Each CD Rate  Security  will bear interest for each
Interest Reset Period at the interest rate calculated with reference to the CD
Rate and the Spread or Spread  Multiplier,  if any, specified in such Security
and in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus  Supplement,  the
"CD Rate" for each  Interest  Reset  Period shall be the rate as of the second
business day prior to the Interest  Reset Date for such Interest  Reset Period
(a "CD Rate Determination Date") for negotiable certificates of deposit having
the Index  Maturity  designated  in the  applicable  Prospectus  Supplement as
published in  H.15(519)  under the heading "CDs  (Secondary  Market)".  In the
event that such rate is not  published  prior to 3:00 p.m.,  New York time, on
the Calculation Date pertaining to such CD Rate  Determination  Date, then the
"CD  Rate" for such  Interest  Reset  Period  will be the rate on such CD Rate
Determination  Date  for  negotiable  certificates  of  deposit  of the  Index
Maturity  designated in the applicable  Prospectus  Supplement as published in
Composite Quotations under the heading  "Certificates of Deposit".  If by 3:00
p.m., New York time, on such  Calculation  Date such rate is not yet published
in  either  H.15(519)  or  Composite  Quotations,  then the "CD Rate" for such
Interest Reset Period will be calculated by the Calculation  Agent for such CD
Rate Security and will be the arithmetic mean of the secondary  market offered
rates as of 10:00 a.m., New York time, on such CD Rate Determination  Date, of
three  leading  nonbank  dealers in negotiable  U.S.  dollar  certificates  of
deposit in The City of New York selected by the Calculation  Agent for such CD
Rate Security for  negotiable  certificates  of deposit of major United States
money  center  banks  of the  highest  credit  standing  (in  the  market  for
negotiable  certificates of deposit) with a remaining  maturity closest to the
Index  Maturity   designated  in  the  related  Prospectus   Supplement  in  a
denomination of $5,000,000; provided, however, that if the dealers selected as
aforesaid by such Calculation Agent are not quoting offered rates as mentioned
in this  sentence,  the "CD Rate" for such  Interest  Reset Period will be the
same as the CD Rate for the immediately preceding Interest Reset Period.

     The "Calculation Date" pertaining to any CD Rate Determination Date shall
be the  first  to occur  of (a) the  tenth  calendar  day  after  such CD Rate
Determination  Date or, if such day is not a business day, the next succeeding
business day or (b) the second  business day preceding the date any payment is
required to be made for any period  following the  applicable  Interest  Reset
Date.

     Commercial  Paper Rate  Securities.  Each Commercial  Paper Rate Security
will  bear  interest  for each  Interest  Reset  Period at the  interest  rate
calculated  with  reference  to the  Commercial  Paper  Rate and the Spread or
Spread  Multiplier,  if any,  specified in such Security and in the applicable
Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus  Supplement,  the
"Commercial  Paper Rate" for each Interest  Reset Period will be determined by
the Calculation Agent for such Commercial Paper Rate Security as of the second
business day prior to the Interest  Reset Date for such Interest  Reset Period
(a "Commercial Paper Rate  Determination  Date") and shall be the Money Market
Yield  on such  Commercial  Paper  Rate  Determination  Date of the  rate  for
commercial  paper  having  the  Index  Maturity  specified  in the  applicable
Prospectus Supplement,  as such rate shall be published in H.15(519) under the
heading "Commercial Paper". In the event that such rate is not published prior
to 3:00 p.m.,  New York  time,  on the  Calculation  Date  pertaining  to such
Commercial Paper Rate Determination Date, then the "Commercial Paper Rate" for
such Interest Reset Period shall be the Money Market Yield on such  Commercial
Paper  Rate  Determination  Date  of the  rate  for  commercial  paper  of the
specified  Index  Maturity as  published  in  Composite  Quotations  under the
heading  "Commercial  Paper".  If  by  3:00  p.m.,  New  York  time,  on  such
Calculation  Date  such  rate is not yet  published  in  either  H.15(519)  or
Composite Quotations, then the "Commercial Paper Rate" for such Interest Reset
Period shall be the Money Market Yield of the  arithmetic  mean of the offered
rates,  as of 11:00  a.m.,  New  York  time,  on such  Commercial  Paper  Rate
Determination Date of three leading dealers of commercial paper in The City of
New York  selected by the  Calculation  Agent for such  Commercial  Paper Rate
Security for commercial  paper of the specified  Index Maturity  placed for an
industrial issuer whose bonds are rated "AA" or the equivalent by a nationally
recognized rating agency;  provided,  however, that if the dealers selected as
aforesaid by such Calculation Agent are not quoting offered rates as mentioned
in this sentence,  the "Commercial  Paper Rate" for such Interest Reset Period
will be the same as the Commercial  Paper Rate for the  immediately  preceding
Interest Reset Period.

     "Money Market Yield" shall be a yield  calculated in accordance  with the
following formula:

                                      D x 360
           Money Market Yield = -------------------
                                   360 - (D x M)

where "D" refers to the applicable rate per annum for commercial  paper quoted
on a bank  discount  basis and  expressed as a decimal,  and "M" refers to the
actual number of days in the specified Index Maturity.

     The   "Calculation   Date"   pertaining  to  any  Commercial  Paper  Rate
Determination  Date shall be the first to occur of (a) the tenth  calendar day
after such Commercial Paper Rate  Determination  Date or, if such day is not a
business day, the next succeeding  business day or (b) the second business day
preceding the date any payment is required to be made for any period following
the applicable Interest Reset Date.

     Federal Funds Rate Securities. Each Federal Funds Rate Security will bear
interest for each Interest Reset Period at the interest rate  calculated  with
reference to the Federal  Funds Rate and the Spread or Spread  Multiplier,  if
any, specified in such Security and in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus  Supplement,  the
"Federal  Funds Rate" for each  Interest  Reset Period shall be the  effective
rate on the  Interest  Reset Date for such  Interest  Reset Period (a "Federal
Funds Rate  Determination  Date") for Federal  Funds as published in H.15(519)
under the heading "Federal Funds (Effective)".  In the event that such rate is
not published prior to 3:00 p.m., New York time, on the  Calculation  Date (as
defined below) pertaining to such Federal Funds Rate  Determination  Date, the
"Federal  Funds Rate" for such Interest Reset Period shall be the rate on such
Federal  Funds Rate  Determination  Date as published in Composite  Quotations
under the heading  "Federal  Funds/Effective  Rate". If by 3:00 p.m., New York
time,  on such  Calculation  Date  such  rate is not yet  published  in either
H.15(519) or  Composite  Quotations,  then the  "Federal  Funds Rate" for such
Interest   Reset  Period  shall  be  the  rate  on  such  Federal  Funds  Rate
Determination  Date made publicly available by the Federal Reserve Bank of New
York which is  equivalent  to the rate which  appears in  H.15(519)  under the
heading "Federal Funds (Effective)";  provided,  however, that if such rate is
not made  publicly  available by the Federal  Reserve Bank of New York by 3:00
p.m.,  New York time, on such  Calculation  Date, the "Federal Funds Rate" for
such  Interest  Reset  Period  will be the same as the  Federal  Funds Rate in
effect for the immediately  preceding  Interest Reset Period. In the case of a
Federal  Funds Rate  Security  that resets  daily,  the interest  rate on such
Security  for the period  from and  including  a Monday to but  excluding  the
succeeding  Monday will be reset by the Calculation Agent for such Security on
such second Monday (or, if not a business day, on the next succeeding business
day) to a rate equal to the average of the Federal  Funds Rates in effect with
respect to each such day in such week.

     The "Calculation Date" pertaining to any Federal Funds Rate Determination
Date shall be the next succeeding business day.

     LIBOR  Securities.  Each  LIBOR  Security  will  bear  interest  for each
Interest Reset Period at the interest rate  calculated with reference to LIBOR
and the Spread or Spread Multiplier, if any, specified in such Security and in
the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus Supplement,  with
respect  to LIBOR  indexed  to the  offered  rates for U.S.  dollar  deposits,
"LIBOR" for each Interest  Reset Period will be determined by the  Calculation
Agent for any LIBOR Security as follows:

     (i) On the second London Banking Day prior to the Interest Reset Date for
   such Interest Reset Period (a "LIBOR Determination  Date"), the Calculation
   Agent for such LIBOR  Security will  determine the  arithmetic  mean of the
   offered  rates for  deposits  in U.S.  dollars  for the period of the Index
   Maturity specified in the applicable Prospectus  Supplement,  commencing on
   such  Interest  Reset Date,  which  appear on either,  as  specified in the
   related  Prospectus  Supplement,  (a)  the  Reuters  Screen  LIBO  Page  at
   approximately 11:00 a.m., London time, on such LIBOR Determination Date, if
   at least two such  offered  rates  appear on the  Reuters  Screen LIBO Page
   ("LIBOR  Reuters") or (b) the Telerate  Page 3750 ("LIBOR  Telerate").  For
   purposes of calculating LIBOR,  "London Banking Day" means any business day
   on which  dealings in deposits in United States  dollars are  transacted in
   the London interbank  market;  "Reuters Screen LIBO Page" means the display
   designated  as page "LIBO" on the Reuters  Monitor  Money Rates Service (or
   such  other  page as may  replace  the LIBO  page on that  service  for the
   purpose of displaying London interbank  offered rates of major banks);  and
   "Telerate  Page 3750"  means the display  designated  as page "3750" on the
   Telerate  Service  (or such other page as may replace the 3750 page on that
   service or services as may be nominated by the British Bankers' Association
   for the  purpose of  displaying  London  interbank  offered  rates for U.S.
   dollar  deposits).  If LIBOR is LIBOR Reuters and at least two such offered
   rates  appear on the Reuters  Screen LIBO Page,  "LIBOR" for such  Interest
   Reset  Period  will  be the  arithmetic  mean  of  such  offered  rates  as
   determined by the  Calculation  Agent for such LIBOR  Security.  If neither
   LIBOR  Reuters or LIBOR  Telerate is  specified  in the related  Prospectus
   Supplement,  LIBOR  will  be  determined  as if  LIBOR  Telerate  had  been
   specified.

     (ii) If fewer than two offered  rates  appear on the Reuters  Screen LIBO
   Page, or if no rate appears on the Telerate Page 3750,  as  applicable,  on
   such  LIBOR  Determination  Date,  the  Calculation  Agent  for such  LIBOR
   Security  will request the principal  London  offices of each of four major
   banks in the London interbank market selected by such Calculation  Agent to
   provide such Calculation Agent with its offered  quotations for deposits in
   U.S. dollars for the period of the specified Index Maturity,  commencing on
   such Interest Reset Date, to prime banks in the London  interbank market at
   approximately 11:00 a.m., London time, on such LIBOR Determination Date and
   in a principal  amount equal to an amount of not less than $1,000,000 that,
   in  the  Calculation  Agent's  judgment,  is  representative  of  a  single
   transaction  in such market at such time.  If at least two such  quotations
   are provided, "LIBOR" for such Interest Reset Period will be the arithmetic
   mean of such  quotations.  If fewer than two such  quotations are provided,
   "LIBOR" for such Interest Reset Period will be the arithmetic mean of rates
   quoted  by  three  major  banks in The  City of New  York  selected  by the
   Calculation Agent for such LIBOR Security at approximately  11:00 a.m., New
   York time, on such LIBOR  Determination  Date for loans in U.S.  dollars to
   leading  European  banks,  for the period of the specified  Index Maturity,
   commencing on such Interest Reset Date, and in a principal  amount equal to
   an amount of not less than  $1,000,000  that,  in the  Calculation  Agent's
   judgment,  is representative of a single transaction in such market at such
   time;  provided,  however,  that if the banks selected as aforesaid by such
   Calculation  Agent are not quoting  rates as  mentioned  in this  sentence,
   "LIBOR" for such  Interest  Reset  Period will be the same as LIBOR for the
   immediately preceding Interest Reset Period.

     Treasury Rate Securities.  Each Treasury Rate Security will bear interest
for each Interest Reset Period at the interest rate  calculated with reference
to the Treasury Rate and the Spread or Spread Multiplier, if any, specified in
such Security and in the applicable Prospectus Supplement.

     Unless otherwise specified in the applicable Prospectus  Supplement,  the
"Treasury  Rate"  for  each  Interest  Reset  Period  will be the rate for the
auction held on the Treasury Rate  Determination  Date for such Interest Reset
Period of direct  obligations of the United States  ("Treasury  bills") having
the Index Maturity specified in the applicable Prospectus Supplement,  as such
rate shall be  published  in  H.15(519)  under the  heading  "U.S.  Government
Securities--Treasury  bills--auction  average  (investment)"  or, in the event
that such rate is not  published  prior to 3:00 p.m.,  New York  time,  on the
Calculation  Date  pertaining to such Treasury Rate  Determination  Date,  the
auction average rate (expressed as a bond equivalent on the basis of a year of
365 or 366 days, as applicable, and applied on a daily basis) on such Treasury
Rate Determination Date as otherwise announced by the United States Department
of the  Treasury.  In the event that the  results of the  auction of  Treasury
bills having the  specified  Index  Maturity are not  published or reported as
provided above by 3:00 p.m., New York time, on such Calculation Date, or if no
such  auction  is held on such  Treasury  Rate  Determination  Date,  then the
"Treasury  Rate" for such  Interest  Reset Period shall be  calculated  by the
Calculation  Agent for such  Treasury  Rate Security and shall be the yield to
maturity  (expressed as a bond equivalent on the basis of a year of 365 or 366
days, as applicable,  and applied on a daily basis) of the arithmetic  mean of
the secondary market bid rates, as of approximately  3:30 p.m., New York time,
on such Treasury Rate  Determination  Date,  of three leading  primary  United
States  government  securities  dealers selected by such Calculation Agent for
the issue of Treasury bills with a remaining maturity closest to the specified
Index Maturity;  provided,  however, that if the dealers selected as aforesaid
by such  Calculation  Agent are not  quoting  bid rates as  mentioned  in this
sentence,  then the "Treasury Rate" for such Interest Reset Period will be the
same as the Treasury Rate for the immediately preceding Interest Reset Period.

     The "Treasury  Rate  Determination  Date" for each Interest  Reset Period
will be the day of the week in which the Interest Reset Date for such Interest
Reset  Period  falls on which  Treasury  bills would  normally  be  auctioned.
Treasury  bills are  normally  sold at auction on Monday of each week,  unless
that day is a legal holiday, in which case the auction is normally held on the
following  Tuesday,  except  that such  auction  may be held on the  preceding
Friday.  If, as the  result of a legal  holiday,  an auction is so held on the
preceding  Friday,  such Friday will be the Treasury Rate  Determination  Date
pertaining  to the Interest  Reset Period  commencing  in the next  succeeding
week.  If an auction  date shall  fall on any day that would  otherwise  be an
Interest  Reset Date for a Treasury Rate  Security,  then such Interest  Reset
Date shall  instead be the business  day  immediately  following  such auction
date.

     The "Calculation Date" pertaining to any Treasury Rate Determination Date
shall be the first to occur of (a) the tenth  calendar day after such Treasury
Rate  Determination  Date or, if such a day is not a  business  day,  the next
succeeding  business day or (b) the second business day preceding the date any
payment  is  required  to be made  for any  period  following  the  applicable
Interest Reset Date.

Book-Entry Registration

     Holders of the  Certificates  or the Notes may hold  through  DTC (in the
United  States) or,  solely in the case of the Notes,  Cedel or Euroclear  (in
Europe)  if they are  participants  of such  systems,  or  indirectly  through
organizations that are participants in such systems.  The Certificates may not
be held, directly or indirectly,  through Cedel or Euroclear. Cede, as nominee
for DTC,  will hold the  Securities.  Cedel and  Euroclear  will hold  omnibus
positions in the Notes on behalf of the Cedel  Participants  and the Euroclear
Participants,  respectively, through customers' securities accounts in Cedel's
and  Euroclear's   names  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.

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

     Transfers between DTC's participating  organizations (the "Participants")
will occur in accordance with DTC rules.  Transfers between Cedel Participants
and Euroclear  Participants  will occur in the ordinary way in accordance with
their applicable rules and operating procedures.

     Cross-market  transfers  between persons  holding  directly or indirectly
through  DTC,  on the one hand,  and  directly  or  indirectly  through  Cedel
Participants or Euroclear Participants,  on the other, will be effected 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. Cedel Participants
and  Euroclear  Participants  may not  deliver  instructions  directly  to the
Depositaries.

     Because  of  time-zone  differences,  credits of  securities  in Cedel or
Euroclear as a result of a transaction  with a 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 Cedel Participant or Euroclear Participant on such business day. Cash
received  in  Cedel or  Euroclear  as a result  of sales of  securities  by or
through a Cedel  Participant or a Euroclear  Participant to a Participant will
be received with value on the DTC settlement date but will be available in the
relevant Cedel or Euroclear cash account only as of the business day following
settlement in DTC.

     Unless  otherwise   specified  in  the  related  Prospectus   Supplement,
Securityholders that are not Participants or Indirect  Participants but desire
to purchase,  sell or otherwise  transfer ownership of, or other interests in,
Securities may do so only through Participants and Indirect  Participants.  In
addition,  Securityholders  will receive all  distributions  of principal  and
interest  from the  related  Indenture  Trustee  or the  related  Trustee,  as
applicable  (the  "Applicable   Trustee"),   through  Participants.   Under  a
book-entry format,  Securityholders may experience some delay in their receipt
of payments,  since such payments will be forwarded by the Applicable  Trustee
to DTC's nominee.  DTC will forward such payments to its  Participants,  which
thereafter  will forward  them to Indirect  Participants  or  Securityholders.
Except to the extent the  Depositor  holds  Certificates  with  respect to any
series  of  Securities,  it is  anticipated  that the  only  "Securityholder",
"Noteholder" and "Certificateholder"  will be DTC's nominee.  Noteholders will
not be recognized by each Indenture  Trustee as  Noteholders,  as such term is
used in each  Indenture,  and  Noteholders  will be  permitted to exercise the
rights  of  Noteholders  only  indirectly  through  DTC and its  Participants.
Similarly,  Certificateholders  will  not be  recognized  by each  Trustee  as
Certificateholders as such term is used in each Trust Agreement or Pooling and
Servicing Agreement,  and Certificateholders will be permitted to exercise the
rights of Certificateholders only indirectly through DTC and its Participants.

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

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

     DTC has advised the Depositor  that it will take any action  permitted to
be taken by a Noteholder  under the related  Indenture or a  Certificateholder
under the related Trust  Agreement or Pooling and Servicing  Agreement only at
the  direction  of one or more  Participants  to whose  accounts  with DTC the
applicable  Notes or  Certificates  are  credited.  DTC may  take  conflicting
actions  with  respect to other  undivided  interests  to the extent that such
actions  are taken on behalf  of  Participants  whose  holdings  include  such
undivided interests.

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

     The  Euroclear  System  was  created  in  1968  to  hold  securities  for
participants of 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 Euroclear
in any of 32 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. The Euroclear System is
operated  by Morgan  Guaranty  Trust  Company of New York,  Brussels,  Belgium
office  (the  "Euroclear  Operator"  or  "Euroclear"),   under  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 Underwriter(s)  for the related Notes.  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.

     Distributions  with respect to Notes held through Cedel or Euroclear will
be  credited  to  the  cash  accounts  of  Cedel   Participants  or  Euroclear
Participants in accordance with the relevant 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.  See "Material Federal Income Tax Consequences" in the Prospectus
and "Global Clearance, Settlement and Tax Documentation Procedures" in Annex I
to this Prospectus.  Cedel or the Euroclear Operator, as the case may be, will
take  any  other  action  permitted  to be  taken by a  Noteholder  under  the
Indenture on behalf of a Cedel Participant or 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, Cedel and Euroclear have agreed to the foregoing procedures
in order to facilitate transfers of Notes among participants of DTC, Cedel and
Euroclear, they are under no obligation to perform or continue to perform such
procedures and such procedures may be discontinued at any time.

     In the event that any of DTC, Cedel or Euroclear  should  discontinue its
services,  the Administrator,  if any, or the Applicable Trustee would seek an
alternative  depository  (if  available)  or cause the issuance of  Definitive
Securities  to the owners  thereof or their  nominees in the manner  described
under "Definitive Securities" below.

     Except as required by law,  neither the  Administrator,  if any,  nor the
applicable  Trustee  will have any  liability  for any  aspect of the  records
relating to or payments made on account of beneficial  ownership  interests of
the  Securities  of any  series  held by DTC's  nominee,  or for  maintaining,
supervising  or reviewing any records  relating to such  beneficial  ownership
interests.

Definitive Securities

     If so specified in the related Prospectus Supplement,  the Notes, if any,
and  the  Certificates  of a  series  will  be  issued  in  fully  registered,
certificated   form   ("Definitive   Notes"  and  "Definitive   Certificates",
respectively,  and collectively referred to herein as "Definitive Securities")
to Noteholders or Certificateholders or their respective nominees, rather than
to DTC or its nominee,  only if (i) the related  Applicable Trustee determines
that  DTC  is  no  longer   willing  or  able  to   discharge   properly   its
responsibilities  as  depository  with  respect  to such  Securities  and such
Applicable  Trustee  is  unable  to  locate a  qualified  successor,  (ii) the
Applicable Trustee,  at its option,  elects to terminate the book-entry system
through DTC or (iii) after the occurrence of an Event of Default or a Servicer
Default  with  respect to such  Securities,  holders  representing  at least a
majority of the outstanding principal amount of the Notes or the Certificates,
as the case may be, of such series advise the Applicable  Trustee  through DTC
in writing  that the  continuation  of a book-entry  system  through DTC (or a
successor  thereto) with respect to such Notes or Certificates is no longer in
the best interest of the holders of such Securities.

     Upon the occurrence of any event described in the  immediately  preceding
paragraph,  the  Applicable  Trustee will be required to notify all applicable
Securityholders of a given series through  Participants of the availability of
Definitive  Securities.  Upon surrender by DTC of the definitive  certificates
representing  the  corresponding  Securities and receipt of  instructions  for
re-registration,  the  Applicable  Trustee  will reissue  such  Securities  as
Definitive Securities to such Securityholders.

     Distributions   of  principal  of,  and  interest  on,  such   Definitive
Securities  will  thereafter be made by the  Applicable  Trustee in accordance
with the  procedures  set forth in the related  Indenture or the related Trust
Agreement  or Pooling and  Servicing  Agreement,  as  applicable,  directly to
holders of Definitive Securities in whose names the Definitive Securities were
registered at the close of business on the  applicable  Record Date  specified
for such Securities in the related Prospectus  Supplement.  Such distributions
will be made by check  mailed to the  address of such  holder as it appears on
the register  maintained by the Applicable  Trustee.  The final payment on any
such 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 to the applicable Securityholders.

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

List of Securityholders

     Unless  otherwise  specified in the related  Prospectus  Supplement  with
respect to the Notes of any series, three or more holders of the Notes of such
series or one or more  holders of such Notes  evidencing  not less than 25% of
the  aggregate  outstanding  principal  balance of such Notes may,  by written
request to the related  Indenture  Trustee,  obtain  access to the list of all
Noteholders   maintained  by  such  Indenture   Trustee  for  the  purpose  of
communicating  with other  Noteholders  with respect to their rights under the
related Indenture or under such Notes. Such Indenture Trustee may elect not to
afford the  requesting  Noteholders  access to the list of  Noteholders  if it
agrees to mail the  desired  communication  or proxy,  on behalf of and at the
expense of the requesting Noteholders, to all Noteholders of such series.

     Unless  otherwise  specified in the related  Prospectus  Supplement  with
respect  to the  Certificates  of any  series,  three or more  holders  of the
Certificates  of such  series  or one or  more  holders  of such  Certificates
evidencing not less than 25% of the Certificate  Balance of such  Certificates
may, by written request to the related  Trustee,  obtain access to the list of
all  Certificateholders   maintained  by  such  Trustee  for  the  purpose  of
communicating with other Certificateholders with respect to their rights under
the related Trust  Agreement or Pooling and Servicing  Agreement or under such
Certificates.

Reports to Securityholders

     With respect to each series of  Securities  that  includes  Notes,  on or
prior to each  Payment  Date,  the  Servicer  will  prepare and provide to the
related  Indenture  Trustee  a  statement  to  be  delivered  to  the  related
Noteholders  on such Payment Date.  With respect to each series of Securities,
on or prior to each  Distribution  Date, the Servicer will prepare and provide
to  the  related   Trustee  a  statement   to  be  delivered  to  the  related
Certificateholders.  With  respect  to each  series of  Securities,  each such
statement  to  be  delivered  to  Noteholders  will  include  (to  the  extent
applicable) the following  information (and any other information so specified
in the  related  Prospectus  Supplement)  as to the Notes of such  series with
respect to such Payment Date or the period since the previous Payment Date, as
applicable, and each such statement to be delivered to Certificateholders will
include (to the extent  applicable) the following  information  (and any other
information  so  specified  in the related  Prospectus  Supplement)  as to the
Certificates  of such series  with  respect to such  Distribution  Date or the
period since the previous Distribution Date, as applicable:

     (i) the amount of the  distribution  allocable to principal of each class
   of  such  Notes  and to the  Certificate  Balance  of  each  class  of such
   Certificates;

     (ii) the amount of the  distribution  allocable  to  interest  on or with
   respect to each class of Securities of such series;

     (iii) the Pool Balance as of the close of business on the last day of the
   preceding Collection Period;

     (iv) the aggregate outstanding principal balance and the Note Pool Factor
   for  each  class  of  such  Notes,  and  the  Certificate  Balance  and the
   Certificate  Pool  Factor for each class of such  Certificates,  each after
   giving effect to all payments reported under clause (i) above on such date;

     (v) the amount of the  Servicing Fee paid to the Servicer with respect to
   the related Collection Period or Collection Periods, as the case may be;

     (vi) the  Interest  Rate or Pass Through Rate for the next period for any
   class of Notes or  Certificates  of such series with variable or adjustable
   rates;

     (vii) the amount of the aggregate realized losses, if any, for the second
   preceding Collection Period;

     (viii) the Noteholders'  Interest Carryover  Shortfall,  the Noteholders'
   Principal Carryover Shortfall,  the Certificateholders'  Interest Carryover
   Shortfall and the  Certificateholders'  Principal Carryover Shortfall (each
   as defined in the related Prospectus  Supplement),  if any, in each case as
   applicable to each class of Securities, and the change in such amounts from
   the preceding statement;

     (ix) the aggregate  Purchase Amounts for  Receivables,  if any, that were
   repurchased or substituted for in such Collection Period;

     (x) the  balance of the  Reserve  Account  (if any) on such  date,  after
   giving effect to changes therein on such date;

     (xi) for each such date during the Funding Period (if any), the remaining
   Pre-Funded Amount; and

     (xii)for the first such date that is on or immediately  following the end
   of the  Funding  Period (if any),  the amount of any  remaining  Pre-Funded
   Amount  that  has  not  been  used  to  fund  the  purchase  of  Subsequent
   Receivables  and is being  passed  through as payments of  principal on the
   Securities of such series.

     Each amount set forth  pursuant to subclauses  (i),  (ii), (v) and (viii)
with respect to the Notes or the  Certificates of any series will be expressed
as a dollar amount per $1,000 of the initial  principal  balance of such Notes
or the initial Certificate Balance of such Certificates, as applicable.

     Within the prescribed period of time for tax reporting purposes after the
end of each  calendar  year  during  the term of each  Trust,  the  Applicable
Trustee will mail to each person who at any time during such calendar year has
been a  Securityholder  with  respect to such Trust and  received  any payment
thereon a statement  containing  certain  information for the purposes of such
Securityholder's  preparation  of federal  income tax returns.  See  "Material
Federal Income Tax Consequences".

     In  addition,  the filing with the  Commission  of periodic  reports with
respect to each Trust will cease following  completion of the reporting period
for such Trust required by Rule 15d-1 of Regulation D under the Exchange Act.


             DESCRIPTION OF THE TRANSFER AND SERVICING AGREEMENTS

     The following  summary describes certain terms of each Sale and Servicing
Agreement or Pooling and  Servicing  Agreement  pursuant to which a Trust will
purchase Receivables from the Depositor and the Servicer will agree to service
such  Receivables,  each Trust Agreement (in the case of a grantor trust,  the
Pooling and Servicing Agreement) pursuant to which a Trust will be created and
Certificates  will be issued and each  Administration  Agreement  pursuant  to
which the  Servicer  (or such other  person  named in the  related  Prospectus
Supplement)  will undertake  certain  administrative  duties with respect to a
Trust  that  issues  Notes   (collectively,   the   "Transfer   and  Servicing
Agreements").  Forms of the Transfer and Servicing  Agreements have been filed
as exhibits to the  Registration  Statement of which this  Prospectus  forms a
part.  This  summary  does not purport to be  complete  and is subject to, and
qualified by reference  to, all the  provisions  of the Transfer and Servicing
Agreements.

Sale and Assignment of Receivables

     On or prior to the closing  date (the  "Closing  Date")  specified in the
Prospectus  Supplement for a Trust, the Seller(s) specified in such Prospectus
Supplement will transfer and assign,  without recourse, to the Depositor their
respective  entire  interests  in the related  Initial  Receivables  and their
security  interests in the related Financed Vehicles pursuant to a receivables
purchase agreement (a "Receivables Purchase  Agreement").  On or prior to such
Closing  Date,  the  Depositor  will  transfer  and  assign to the  Applicable
Trustee,  without  recourse,  pursuant to a Sale and Servicing  Agreement or a
Pooling and Servicing  Agreement,  as applicable,  its entire interest in such
Initial Receivables,  including its security interests in the related Financed
Vehicles.  Each such Receivable will be identified in a schedule  appearing as
an exhibit to such  Pooling  and  Servicing  Agreement  or Sale and  Servicing
Agreement  (a  "Schedule  of  Receivables").   The  Applicable  Trustee  will,
concurrently  with such  transfer  and  assignment,  execute  and  deliver the
related Notes and/or Certificates.  The Applicable Trustee will not verify the
existence of the Receivables or review the Receivables files. Unless otherwise
provided in the related Prospectus Supplement,  the net proceeds received from
the sale of the  Certificates  and the Notes of a given series will be applied
to the  purchase of the related  Receivables  from the  Seller(s)  and, to the
extent specified in the related Prospectus  Supplement,  to the deposit of the
Pre-Funded  Amount  into  the  Pre-Funding  Account.  The  related  Prospectus
Supplement for a given Trust will specify whether,  and the terms,  conditions
and manner under which,  Subsequent  Receivables will be sold by the Seller(s)
to the  Depositor and by the  Depositor to the  applicable  Trust from time to
time during any Funding  Period on each date  specified as a transfer  date in
the related Prospectus Supplement (each, a "Subsequent Transfer Date").

     In each Receivables  Purchase Agreement the related Seller will represent
and warrant to the  Depositor  and, in each Sale and  Servicing  Agreement  or
Pooling and Servicing  Agreement,  the Depositor will represent and warrant to
the applicable Trust, among other things,  that: (i) the information  provided
in the related  Schedule of Receivables  is correct in all material  respects;
(ii) the Obligor on each related  Receivable is required to maintain  physical
damage  insurance  covering  the  Financed  Vehicle  in  accordance  with  the
Seller(s)' normal requirements; (iii) as of the applicable Closing Date or the
applicable Subsequent Transfer Date, if any, to the best of its knowledge, the
related  Receivables  are free and  clear of all  security  interests,  liens,
charges and encumbrances and no offsets,  defenses or counterclaims  have been
asserted  or  threatened;  (iv)  as of the  Closing  Date  or  the  applicable
Subsequent  Transfer  Date,  if any,  each of such  Receivables  is or will be
secured by a first perfected  security  interest in favor of the Seller in the
related  Financed  Vehicle;  (v) each related  Receivable,  at the time it was
originated,  complied and, as of the Closing Date or the applicable Subsequent
Transfer  Date,  if any,  complies in all material  respects  with  applicable
federal and state laws, including, without limitation,  consumer credit, truth
in lending,  equal credit  opportunity and disclosure laws; and (vi) any other
representations and warranties that may be set forth in the related Prospectus
Supplement.

     Unless otherwise provided in the related Prospectus Supplement, as of the
last  day of the  second  (or,  if the  Seller(s)  elects,  the  first)  month
following  the  discovery  by or  notice to the  Seller(s)  of a breach of any
representation  or warranty of the  Seller(s)  that  materially  and adversely
affects the interests of the related Trust in any  Receivable,  the Depositor,
unless the breach is cured,  will  repurchase  such Receivable from such Trust
and the related  Seller will be obligated to  simultaneously  repurchase  such
Receivable from the Depositor at a price equal to the unpaid principal balance
owed by the Obligor thereon plus interest thereon at the respective APR to the
last day of the month of repurchase (the "Purchase Amount"). Alternatively, if
so specified in the related Prospectus  Supplement,  the related Seller or the
Depositor  will be permitted,  in a circumstance  where it would  otherwise be
required to repurchase a Receivable as described in the preceding sentence, to
instead  substitute  a  comparable  Receivable  for the  Receivable  otherwise
requiring  repurchase,  subject to certain conditions and eligibility criteria
for the  substitute  Receivable  to be  summarized  in the related  Prospectus
Supplement.  The repurchase  obligation (or, if applicable,  the  substitution
alternative with respect thereto) constitutes the sole remedy available to the
Certificateholders  or the Trustee and any Noteholders or Indenture Trustee in
respect of such Trust for any such uncured breach. The Depositor's  obligation
to make such purchase or  substitution  is contingent  upon the related Seller
performing  its  corresponding  obligation  to purchase  (or,  if  applicable,
substitute for) such Receivable from the Depositor.

     Pursuant to each Sale and  Servicing  Agreement or Pooling and  Servicing
Agreement,  to assure  uniform  quality in servicing  the  Receivables  and to
reduce  administrative  costs,  each  Trust will  designate  the  Servicer  as
custodian to maintain possession, as such Trust's agent, of the related retail
installment sale contracts,  retail installment loans, purchase money notes or
other notes and any other documents relating to the Receivables. The Depositor
and the Seller(s)'  accounting  records and computer  systems will reflect the
sale and assignment of the related  Receivables  to the  applicable  Trust and
Uniform Commercial Code ("UCC") financing statements reflecting such sales and
assignments will be filed. The Receivables will not be segregated,  stamped or
otherwise marked to indicate that they have been sold to the related Trust. If
through  inadvertence  or  otherwise,  another  party  purchases  (or  takes a
security  interest in) the Receivables for new value in the ordinary course of
business and takes  possession of the Receivables  without actual knowledge of
the related Trust's interest, the purchaser (or secured party) will acquire an
interest in the Receivables superior to the interest of the related Trust.

Accounts

     With respect to each Trust that issues Notes, the Servicer will establish
and maintain with the related Indenture  Trustee one or more accounts,  in the
name of the  Indenture  Trustee  on  behalf  of the  related  Noteholders  and
Certificateholders,  into which all  payments  made on or with  respect to the
related Receivables will be deposited (the "Collection Account"). The Servicer
will  establish and maintain with such  Indenture  Trustee an account,  in the
name of such  Indenture  Trustee  on behalf of such  Noteholders,  into  which
amounts  released from the  Collection  Account and any  Pre-Funding  Account,
Reserve  Account or other credit or cash flow  enhancement for payment to such
Noteholders  will be  deposited  and  from  which  all  distributions  to such
Noteholders will be made (the "Note Distribution Account").  The Servicer will
establish  and maintain  with the related  Trustee an account,  in the name of
such Trustee on behalf of the related  Certificateholders,  into which amounts
released from the  Collection  Account and any  Pre-Funding  Account,  Reserve
Account or other  credit or cash flow  enhancement  for  distribution  to such
Certificateholders  will be deposited and from which all distributions to such
Certificateholders will be made (the "Certificate Distribution Account"). With
respect  to each  Trust  that does not issue  Notes,  the  Servicer  will also
establish and maintain the  Collection  Account and any other Trust Account in
the name of the related Trustee on behalf of the related Certificateholders.

     If so provided in the related  Prospectus  Supplement,  the Servicer will
establish for each series an additional account (the "Payahead  Account"),  in
the name of the related Indenture Trustee,  into which, to the extent required
by the Sale  and  Servicing  Agreement,  early  payments  by or on  behalf  of
Obligors with respect to Precomputed  Receivables will be deposited until such
time as the payment  becomes due. Until such time as payments are  transferred
from the Payahead Account to the Collection Account,  they will not constitute
collected  interest  or  collected  principal  and will not be  available  for
distribution to the applicable Noteholders or Certificateholders. The Payahead
Account will initially be maintained with the applicable Indenture Trustee or,
in the case of each Trust that does not issue Notes, the applicable Trustee.

     Any other accounts to be established  with respect to a Trust,  including
any  Pre-Funding  Account or any Reserve  Account,  will be  described  in the
related Prospectus Supplement.

     For any series of Securities,  funds in the Collection Account,  the Note
Distribution  Account and any Pre-Funding  Account,  Reserve Account and other
accounts   identified   as  such   in  the   related   Prospectus   Supplement
(collectively,  the "Trust  Accounts")  will be  invested  as  provided in the
related Sale and  Servicing  Agreement or Pooling and  Servicing  Agreement in
Eligible  Investments.   "Eligible   Investments"  are  generally  limited  to
investments  acceptable to the Rating Agencies rating such Securities as being
consistent  with the rating of such  Securities and may include motor vehicle,
recreational vehicle retail sale contracts or retail installment loans. Except
as  described  below  or  in  the  related  Prospectus  Supplement,   Eligible
Investments  are limited to obligations or securities that mature on or before
the date of the next  distribution  for such  series.  However,  to the extent
permitted by the Rating Agencies, funds in any Reserve Account may be invested
in securities that will not mature prior to the date of the next  distribution
with  respect to such  Certificates  or Notes and will not be sold to meet any
shortfalls. Thus, the amount of cash in any Reserve Account at any time may be
less than the balance of the  Reserve  Account.  If the amount  required to be
withdrawn from any Reserve  Account to cover  shortfalls in collections on the
related Receivables (as provided in the related Prospectus Supplement) exceeds
the  amount of cash in the  Reserve  Account,  a  temporary  shortfall  in the
amounts  distributed to the related  Noteholders or  Certificateholders  could
result,  which could,  in turn,  increase the average life of the Notes or the
Certificates  of such series.  Investment  earnings on funds  deposited in the
Trust  Accounts,   net  of  losses  and  investment  expenses   (collectively,
"Investment  Earnings"),  shall be  allocated  in the manner  described in the
related Prospectus Supplement.

     The Trust  Accounts  will be  maintained  as Eligible  Deposit  Accounts.
"Eligible  Deposit  Account"  means  either (a) a  segregated  account with an
Eligible  Institution  or (b) a segregated  trust  account with the  corporate
trust department of a depository  institution  organized under the laws of the
United  States of America or any one of the states  thereof or the District of
Columbia (or any domestic  branch of a foreign bank),  having  corporate trust
powers and acting as trustee for funds  deposited in such account,  so long as
any of the securities of such depository institution have a credit rating from
each Rating Agency in one of its generic  rating  categories  which  signifies
investment grade.  "Eligible  Institution" means, with respect to a Trust, (a)
the corporate trust department of the related Indenture Trustee or the related
Trustee, as applicable,  or (b) a depository  institution  organized under the
laws of the United  States of America or any one of the states  thereof or the
District of Columbia (or any domestic branch of a foreign bank), (i) which has
either (A) a long-term unsecured debt rating acceptable to the Rating Agencies
or (B) a short-term  unsecured  debt rating or  certificate  of deposit rating
acceptable to the Rating  Agencies and (ii) whose  deposits are insured by the
FDIC.

Servicing Procedures

     The  Servicer  will make  reasonable  efforts to collect all payments due
with respect to the  Receivables  held by any Trust and will,  consistent with
the related Sale and Servicing  Agreement or Pooling and Servicing  Agreement,
follow such collection  procedures as it follows with respect to motor vehicle
and/or  recreational  vehicle retail  installment sale contracts,  installment
loans,  purchase  money notes or other  notes that it services  for itself and
that  are  comparable  to  such   Receivables.   Consistent  with  its  normal
procedures, the Servicer may, in its discretion, arrange with the Obligor on a
Receivable to extend or modify the payment  schedule,  but no such arrangement
will,  for  purposes  of any Sale  and  Servicing  Agreement  or  Pooling  and
Servicing  Agreement or extend the final payment date of any Receivable beyond
the Final Scheduled Maturity Date (as such term is defined with respect to any
Receivables  Pool  in  the  related  Prospectus  Supplement).   Some  of  such
arrangements  may result in the Servicer  purchasing  the  Receivable  for the
Purchase Amount, while others may result in the Servicer making Advances.  The
Servicer may sell the Financed  Vehicle  securing  the related  Receivable  at
public or private sale or take any other action  permitted by applicable  law.
See "Certain Legal Aspects of the Receivables".

     The Servicer  may from time to time perform any portion of its  servicing
obligations  under the applicable Sale and Servicing  Agreement or Pooling and
Servicing   Agreement  through   subservicing   agreements  with  third  party
subservicers.  Each Sale and  Servicing  Agreement  or Pooling  and  Servicing
Agreement,  as  applicable,  will provide that,  not  withstanding  the use of
subservicers,  the Servicer will remain  liable for its  servicing  duties and
obligations as if the Servicer serviced the Receivables directly.

Collections

     With respect to each Trust, the Servicer will deposit all payments on the
related   Receivables   (from  whatever  source)  and  all  proceeds  of  such
Receivables  collected during each collection  period specified in the related
Prospectus  Supplement  (each,  a  "Collection  Period  ")  into  the  related
Collection Account within two business days after receipt thereof. However, at
any time that and for so long as (i) there exists no Servicer Default and (ii)
each other  condition to making  deposits less frequently than daily as may be
specified  by the  Rating  Agencies  or set  forth in the  related  Prospectus
Supplement  is  satisfied,  the Servicer  will not be required to deposit such
amounts  into  the  Collection  Account  until  on or  before  the  applicable
Distribution  Date or  Payment  Date.  Pending  deposit  into  the  Collection
Account,  collections  may be invested by the Servicer at its own risk and for
its own benefit and will not be segregated from its own funds. If the Servicer
were unable to remit such funds,  Securityholders  might incur a loss.  To the
extent set forth in the related  Prospectus  Supplement,  the Servicer may, in
order to satisfy the requirements  described above,  obtain a letter of credit
or other  security  for the  benefit  of the  related  Trust to secure  timely
remittances  of  collections  on the  related  Receivables  and payment of the
aggregate  Purchase  Amount  with  respect  to  Receivables  purchased  by the
Servicer.

     Collections on a Precomputed  Receivable made during a Collection  Period
shall be applied first to repay any outstanding  Precomputed  Advances made by
the Servicer with respect to such Receivable (as described below),  and to the
extent that collections on a Precomputed Receivable during a Collection Period
exceed the outstanding  Precomputed  Advances,  the collections  shall then be
applied  to the  scheduled  payment  on such  Receivable.  If any  collections
remaining after the scheduled  payment is made are  insufficient to prepay the
Precomputed  Receivable in full,  then,  generally such remaining  collections
(the  "Payaheads")  shall be transferred to and kept in the Payahead  Account,
until such later Collection  Period when the collections may be transferred to
the  Collection  Account and  applied  either to the  scheduled  payment or to
prepay such Receivable in full.

Advances

     Precomputed  Receivables.  If  so  provided  in  the  related  Prospectus
Supplement,  to the extent the  collections  of interest on and principal of a
Precomputed  Receivable with respect to a Collection  Period fall short of the
respective  scheduled payment, the Servicer will make a Precomputed Advance in
the  amount  of the  shortfall.  The  Servicer  will  be  obligated  to make a
Precomputed  Advance on a Precomputed  Receivable  only to the extent that the
Servicer,  in its  sole  discretion,  expects  to  recoup  such  advance  from
subsequent  collections or recoveries on such Receivable or other  Precomputed
Receivables  in the related  Receivables  Pool.  The Servicer will deposit the
Precomputed  Advance  in the  applicable  Collection  Account on or before the
business day preceding the applicable  Distribution  Date or Payment Date. The
Servicer will recoup its Precomputed Advance from subsequent payments by or on
behalf of the related  Obligor or from insurance or liquidation  proceeds with
respect to the  Receivable  and will  release  its right to  reimbursement  in
conjunction  with its purchase of the  Receivable  as  Servicer,  or, upon the
determination that reimbursement from the preceding sources is unlikely,  will
recoup its Precomputed  Advance from any collections made on other Precomputed
Receivables in the related  Receivables Pool or from any other source of funds
identified in the related Prospectus Supplement.

     Simple  Interest  Receivables.  If so provided in the related  Prospectus
Supplement,   on  or  before  the  business  day  prior  to  each   applicable
Distribution Date or Payment Date, the Servicer shall deposit into the related
Collection  Account as a Simple Interest Advance an amount equal to the amount
of  interest  that  would  have  been  due  on  the  related  Simple  Interest
Receivables  at  their  respective  APRs  for the  related  Collection  Period
(assuming that such Simple Interest  Receivables are paid on their  respective
due dates)  minus the amount of  interest  actually  received  on such  Simple
Interest Receivables during the related Collection Period. If such calculation
results in a negative number,  an amount equal to such amount shall be paid to
the Servicer in  reimbursement  of outstanding  Simple Interest  Advances.  In
addition,  in the event that a Simple Interest  Receivable becomes a Defaulted
Receivable (as such term is defined in the related Prospectus Supplement), the
amount of accrued and unpaid interest thereon (but not including  interest for
the then current  Collection  Period) shall be withdrawn  from the  Collection
Account  and paid to the  Servicer  in  reimbursement  of  outstanding  Simple
Interest  Advances.  No advances  of  principal  will be made with  respect to
Simple Interest Receivables. As used herein, "Advances" means both Precomputed
Advances and Simple Interest Advances.

Servicing Compensation and Payment of Expenses

     Unless otherwise  specified in the Prospectus  Supplement with respect to
any Trust,  the  Servicer  will be entitled  to receive a  servicing  fee (the
"Servicing Fee") for each Collection  Period in an amount equal to a specified
percentage per annum (as set forth in the related Prospectus  Supplement,  the
"Servicing  Fee Rate") of the Pool  Balance as of the first day of the related
Collection  Period.  The  Servicing  Fee  (together  with any  portion  of the
Servicing  Fee that remains  unpaid from prior  Distribution  Dates or Payment
Dates)  will be paid out of the  available  funds for the  related  collection
Period  prior  to  any   distribution(s)   on  the  related  Payment  Date  or
Distribution Date to the Noteholders or the  Certificateholders of the related
series.

     With respect to any Trust, the Servicer will generally collect and retain
any late fees,  prepayment  charges and other  administrative  fees or similar
charges allowed by applicable law with respect to the related  Receivables and
will be entitled  to  reimbursement  from such Trust for certain  liabilities.
Payments by or on behalf of Obligors  will be allocated to scheduled  payments
and late fees and other  charges  in  accordance  with the  Servicer's  normal
practices and procedures.

     The  Servicing  Fee will  compensate  the  Servicer  for  performing  the
functions  of a third party  servicer  of motor  vehicle  and/or  recreational
vehicle  as an agent for their  beneficial  owner,  including  collecting  and
posting all payments,  responding to inquiries of Obligors on the Receivables,
investigating  delinquencies,  sending payment coupons to Obligors,  reporting
tax  information to Obligors,  paying costs of collections  and disposition of
defaults and policing the  collateral.  The Servicing Fee also will compensate
the Servicer for administering the related Receivables Pool,  including making
Advances,  accounting  for  collections  and  furnishing  monthly  and  annual
statements  to the  related  Trustee and  Indenture  Trustee  with  respect to
distributions and generating federal income tax information for such Trust and
for the related  Noteholders  and  Certificateholders.  The Servicing Fee also
will reimburse the Servicer for certain taxes, the fees of the related Trustee
and Indenture  Trustee,  if any,  accounting fees,  outside auditor fees, data
processing costs and other costs incurred in connection with administering the
related Receivables Pool.

Distributions

     With respect to each series of Securities,  beginning on the Payment Date
or  Distribution  Date,  as  applicable,  specified in the related  Prospectus
Supplement,  distributions of principal of and interest (or, where applicable,
of principal of or interest  only) on each class of such  Securities  entitled
thereto  will be made by the  Applicable  Trustee to the  Noteholders  and the
Certificateholders of such series. The timing, calculation, allocation, order,
source,  priorities  of and  requirements  for all  payments  to each class of
Noteholders and all distributions to each class of  Certificateholders of such
series will be set forth in the related Prospectus Supplement.

     With respect to each Trust, on each Payment Date and  Distribution  Date,
as applicable, collections on the related Receivables will be transferred from
the  Collection  Account to the Note  Distribution  Account,  if any,  and the
Certificate Distribution Account for distribution to Noteholders,  if any, and
Certificateholders   to  the  extent   provided  in  the  related   Prospectus
Supplement.  Credit enhancement,  such as a Reserve Account, will be available
to cover any shortfalls in the amount  available for distribution on such date
to the extent specified in the related  Prospectus  Supplement.  As more fully
described in the related Prospectus Supplement, and unless otherwise specified
therein,  distributions  in respect of principal of a class of Securities of a
given series will be  subordinate to  distributions  in respect of interest on
such  class,  and   distributions  in  respect  of  one  or  more  classes  of
Certificates  of such  series may be  subordinate  to  payments  in respect of
Notes, if any, of such series or other classes of Certificates of such series.

Credit and Cash Flow Enhancement

     The  amounts and types of credit and cash flow  enhancement  arrangements
and the  provider  thereof,  if  applicable,  with  respect  to each  class of
Securities  of a given  series,  if  any,  will be set  forth  in the  related
Prospectus Supplement. If and to the extent provided in the related Prospectus
Supplement,   credit  and  cash  flow  enhancement  may  be  in  the  form  of
subordination  of  one  or  more  classes  of  Securities,  Reserve  Accounts,
over-collateralization,  letters of credit,  credit or  liquidity  facilities,
surety bonds,  guaranteed investment  contracts,  swaps or other interest rate
protection agreements,  repurchase  obligations,  yield supplement agreements,
other  agreements with respect to third party payments or other support,  cash
deposits  or  such  other  arrangements  as may be  described  in the  related
Prospectus  Supplement or any combination of two or more of the foregoing.  If
specified  in the  applicable  Prospectus  Supplement,  credit  or  cash  flow
enhancement  for a class of Securities  may cover one or more other classes of
Securities  of the same  series,  and  credit or cash flow  enhancement  for a
series of Securities may cover one or more other series of Securities.

     The presence of a Reserve  Account and other forms of credit  enhancement
for the  benefit of any class or series of  Securities  is intended to enhance
the  likelihood of receipt by the  Securityholders  of such class or series of
the full amount of  principal  and  interest  due thereon and to decrease  the
likelihood  that such  Securityholders  will  experience  losses.  The  credit
enhancement  for a class or series of  Securities  may not provide  protection
against  all  risks  of loss and may not  guarantee  repayment  of the  entire
principal balance and interest thereon; any such limitations will be described
in the related Prospectus Supplement.  If losses occur which exceed the amount
covered  by any  credit  enhancement  or which are not  covered  by any credit
enhancement,  Securityholders of any class or series will bear their allocable
share of deficiencies,  as described in the related Prospectus Supplement.  In
addition,  if a form of credit  enhancement  covers  more  than one  series of
Securities,  Securityholders  of any such  series  will be subject to the risk
that  such   credit   enhancement   will  be   exhausted   by  the  claims  of
Securityholders of other series.

     Reserve  Account.  If so provided in the related  Prospectus  Supplement,
pursuant to the related Sale and Servicing  Agreement or Pooling and Servicing
Agreement, the Depositor will establish for a series or class of Securities an
account,  as  specified in the related  Prospectus  Supplement  (the  "Reserve
Account"),  which will be  maintained  with the related  Trustee or  Indenture
Trustee,  as  applicable.  The  Reserve  Account  will be funded by an initial
deposit  by the  Depositor  or such  other  person  specified  in the  related
Prospectus  Supplement  on the  Closing  Date in the  amount  set forth in the
related Prospectus Supplement and, if the related series has a Funding Period,
will also be funded on each Subsequent  Transfer Date to the extent  described
in the related  Prospectus  Supplement.  As further  described  in the related
Prospectus  Supplement,  the amount on deposit in the Reserve  Account will be
increased  on each  Distribution  Date or Payment  Date  thereafter  up to the
Specified  Reserve  Account  Balance  (as  defined in the  related  Prospectus
Supplement) by the deposit therein of the amount of collections on the related
Receivables remaining on each such Distribution Date or Payment Date after the
payment of all other  required  payments and  distributions  on such date. The
related Prospectus Supplement will describe the circumstances and manner under
which distributions may be made out of the Reserve Account,  either to holders
of the  Securities  covered  thereby,  to the  Depositor  or such other person
specified in the related Prospectus Supplement.

Net Deposits

     As an  administrative  convenience,  unless the  Servicer  is required to
remit  collections  daily (see  "--Collections"  above),  the Servicer will be
permitted to make the deposit of collections,  aggregate Advances and Purchase
Amounts for any Trust for or with respect to the related Collection Period net
of  distributions  to be made to the  Servicer  for such Trust with respect to
such  Collection  Period.  The  Servicer  may  cause to be made a  single  net
transfer from the Collection Account to the related Payahead Account,  if any,
or vice  versa.  The  Servicer,  however,  will  account to the  Trustee,  any
Indenture Trustee, the Noteholders,  if any, and the  Certificateholders  with
respect to each Trust as if all deposits,  distributions  and  transfers  were
made individually. With respect to any Trust that issues both Certificates and
Notes,  if the related  Payment  Dates do not coincide  with the  Distribution
Dates, all distributions, deposits or other remittances made on a Payment Date
will be treated as having  been  distributed,  deposited  or  remitted  on the
Distribution  Date  for the  applicable  Collection  Period  for  purposes  of
determining  other amounts required to be distributed,  deposited or otherwise
remitted on such Distribution Date.

Statements to Trustees and Trust

     Prior to each  Distribution  Date or  Payment  Date with  respect to each
series of Securities,  the Servicer will provide to the Applicable  Trustee as
of the close of business on the last day of the preceding  Collection Period a
statement  setting forth  substantially the same information as is required to
be provided in the periodic reports provided to Securityholders of such series
described  under "Certain  Information  Regarding the  Securities--Reports  to
Securityholders" herein.

Evidence as to Compliance

     Each Sale and Servicing  Agreement  and Pooling and  Servicing  Agreement
will  provide  that a firm of  independent  public  accountants  will  furnish
annually to the related Trust and the Applicable  Trustee or Trustee statement
as to  compliance by the Servicer  during the preceding  twelve months (or, in
the case of the first such certificate, from the applicable Closing Date) with
certain standards relating to the servicing of the applicable Receivables, the
Servicer's  accounting  records and computer  files with  respect  thereto and
certain other matters.

     Each Sale and Servicing  Agreement  and Pooling and  Servicing  Agreement
will also  provide  for  delivery  to the  related  Trust  and the  Applicable
Trustee,  substantially  simultaneously with the delivery of such accountants'
statement  referred  to above,  of a  certificate  signed by an officer of the
Servicer  stating that the Servicer has  fulfilled its  obligations  under the
Sale  and  Servicing  Agreement  or  Pooling  and  Servicing   Agreement,   as
applicable,  throughout  the  preceding  twelve months (or, in the case of the
first such certificate, from the Closing Date) or, if there has been a default
in the fulfillment of any such obligation,  describing each such default.  The
Servicer has agreed to give each Applicable Trustee notice of certain Servicer
Defaults  under the  related  Sale and  Servicing  Agreement  or  Pooling  and
Servicing Agreement, as applicable.

     Copies  of  such   statements  and   certificates   may  be  obtained  by
Securityholders by a request in writing addressed to the Applicable Trustee.

Certain Matters Regarding the Servicer

     Each Sale and Servicing  Agreement  and Pooling and  Servicing  Agreement
will provide that the Servicer may not resign from its  obligations and duties
as  Servicer  thereunder,   except  upon  determination  that  the  Servicer's
performance of such duties is no longer  permissible  under applicable law and
except as provided below. No such  resignation will become effective until the
Applicable  Trustee  or  a  successor  servicer  has  assumed  the  Servicer's
servicing  obligations  and duties under such Sale and Servicing  Agreement or
Pooling and Servicing Agreement.

     Each Sale and Servicing  Agreement  and Pooling and  Servicing  Agreement
will further  provide  that  neither the  Servicer  nor any of its  directors,
officers,  employees  and agents  will be under any  liability  to the related
Trust or the related Noteholders or  Certificateholders  for taking any action
or for refraining  from taking any action  pursuant to such Sale and Servicing
Agreement or Pooling and Servicing Agreement or for errors in judgment; except
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 negligence in the performance of the Servicer's duties thereunder
or by reason of reckless  disregard of its obligations and duties  thereunder.
In  addition,  each Sale and  Servicing  Agreement  and Pooling 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 the Servicer's
servicing  responsibilities under such Sale and Servicing Agreement or Pooling
and Servicing  Agreement  and that, in its opinion,  may cause it to incur any
expense or liability.

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

Servicer Default

     "Servicer  Default"  under each Sale and Servicing  Agreement and Pooling
and  Servicing  Agreement  will  consist of (i) any failure by the Servicer to
deliver to the Applicable  Trustee for deposit in any of the Trust Accounts or
the  Certificate  Distribution  Account any required  payment or to direct the
Applicable Trustee to make any required distributions therefrom, which failure
continues  unremedied  for three  business days after written  notice from the
Applicable  Trustee is received by the  Servicer  or after  discovery  of such
failure by the  Servicer;  (ii) any failure by the Servicer duly to observe or
perform in any material  respect any other  covenant or agreement in such Sale
and  Servicing  Agreement or Pooling and  Servicing  Agreement,  which failure
materially  and  adversely  affects  the  rights  of  the  Noteholders  or the
Certificateholders of the related series and which continues unremedied for 60
days after the giving of written notice of such failure (A) to the Servicer or
the  Depositor,  as the case may be, by the  Applicable  Trustee or (B) to the
Servicer and to the Applicable  Trustee by holders of Notes or Certificates of
such series,  as applicable,  evidencing not less than 50% in principal amount
of such  outstanding  Notes or of such  Certificate  Balance;  and  (iii)  the
occurrence  of an Insolvency  Event with respect to the Servicer.  "Insolvency
Event"  means,  with  respect to any Person,  any of the  following  events or
actions:  certain events of insolvency,  readjustment of debt,  marshalling of
assets and liabilities or similar  proceedings with respect to such person and
certain  actions by such  person  indicating  its  insolvency,  reorganization
pursuant to bankruptcy proceedings or inability to pay its obligations.

Rights Upon Servicer Default

     In the case of any Trust  that has  issued  Notes,  as long as a Servicer
Default under a Sale and Servicing Agreement remains  unremedied,  the related
Indenture  Trustee or holders of Notes of the related  series  evidencing  not
less than 50% of the  principal  amount of such  Notes  then  outstanding  may
terminate all the rights and  obligations  of the Servicer under such Sale and
Servicing Agreement,  whereupon such Indenture Trustee or a successor servicer
appointed by such Indenture Trustee will succeed to all the  responsibilities,
duties and liabilities of the Servicer under such Sale and Servicing Agreement
and will be entitled to similar compensation arrangements.  In the case of any
Trust  that has not issued  Notes,  as long as a  Servicer  Default  under the
related  Pooling  and  Servicing  Agreement  remains  unremedied,  the related
Trustee or holders of Certificates  of the related series  evidencing not less
than 50% of the principal  amount of such  Certificates  then  outstanding may
terminate all the rights and  obligations  of the Servicer  under such Pooling
and  Servicing  Agreement,  whereupon  such  Trustee or a  successor  servicer
appointed by such Trustee will succeed to all the responsibilities, duties and
liabilities  of the Servicer  under such Pooling 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 Servicer Default other than such appointment has occurred, such trustee
or  official  may have the  power to  prevent  such  Indenture  Trustee,  such
Noteholders, such Trustee or such Certificateholders from effecting a transfer
of servicing. In the event that such Indenture Trustee or Trustee is unwilling
or  unable  to so act,  it may  appoint,  or  petition  a court  of  competent
jurisdiction  for the appointment of, a successor with a net worth of at least
$100,000,000  and whose  regular  business  includes  the  servicing  of motor
vehicle  receivables.   Such  Indenture  Trustee  or  Trustee  may  make  such
arrangements  for  compensation  to be paid,  which in no event may be greater
than the servicing  compensation to the Servicer under such Sale and Servicing
Agreement or Pooling and Servicing Agreement.

Waiver of Past Defaults

     With  respect  to each  Trust that has  issued  Notes,  unless  otherwise
provided in the related Prospectus Supplement, the holders of Notes evidencing
at least a majority in principal amount of the then  outstanding  Notes of the
related series (or the holders of the  Certificates of such series  evidencing
not less than a majority of the outstanding  Certificate  Balance, in the case
of any Servicer Default which does not adversely affect the related  Indenture
Trustee  or such  Noteholders)  may,  on  behalf of all such  Noteholders  and
Certificateholders,  waive any default by the Servicer in the  performance  of
its  obligations  under  the  related  Sale and  Servicing  Agreement  and its
consequences,  except a Servicer Default in making any required deposits to or
payments  from any of the Trust  Accounts or to the  Certificate  Distribution
Account in accordance with such Sale and Servicing Agreement.  With respect to
each Trust that has not issued Notes,  holders of  Certificates of such series
evidencing  not  less  than  a  majority  of  the  principal  amount  of  such
Certificates  then outstanding may, on behalf of all such  Certificateholders,
waive any default by the Servicer in the performance of its obligations  under
the related  Pooling and  Servicing  Agreement,  except a Servicer  Default in
making any required deposits to or payments from the Certificate  Distribution
Account or the related  Trust  Accounts in  accordance  with such  Pooling and
Servicing  Agreement.   No  such  waiver  will  impair  such  Noteholders'  or
Certificateholders' rights with respect to subsequent defaults.

Amendment

     Unless otherwise provided in the related Prospectus  Supplement,  each of
the Transfer and Servicing  Agreements may be amended by the parties  thereto,
without the consent of the related Noteholders or Certificateholders,  for the
purpose of adding any  provisions to or changing in any manner or  eliminating
any  of the  provisions  of  such  Transfer  and  Servicing  Agreements  or of
modifying in any manner the rights of such Noteholders or  Certificateholders;
provided that such action will not, in the opinion of counsel  satisfactory to
the related  Trustee or  Indenture  Trustee,  as  applicable,  materially  and
adversely  affect the interest of any such  Noteholder  or  Certificateholder.
Unless otherwise specified in the related Prospectus Supplement,  the Transfer
and Servicing  Agreements may also be amended by the Depositor,  the Servicer,
the related Trustee and any related  Indenture Trustee with the consent of the
holders of Notes  evidencing  at least a majority in principal  amount of then
outstanding  Notes,  if any,  of the  related  series  and the  holders of the
Certificates  of such series  evidencing  at least a majority of the principal
amount of such Certificates  then  outstanding,  for the purpose of adding any
provisions to or changing in any manner or  eliminating  any of the provisions
of such  Transfer and  Servicing  Agreements or of modifying in any manner the
rights of such Noteholders or Certificateholders;  provided,  however, that no
such  amendment  may (i)  increase  or reduce in any  manner the amount of, or
accelerate  or delay the timing of,  collections  of  payments  on the related
Receivables or  distributions  that are required to be made for the benefit of
such Noteholders or Certificateholders or (ii) reduce the aforesaid percentage
of the Notes or  Certificates  of such series which are required to consent to
any such amendment,  without the consent of the holders of all the outstanding
Notes or Certificates, as the case may be, of such series.

     Each Trust  Agreement will provide that the  applicable  Trustee does not
have the power to commence a voluntary  proceeding in bankruptcy  with respect
to  the  related   Trust  without  the   unanimous   prior   approval  of  all
Certificateholders (including the Depositor) of such Trust and the delivery to
such Trustee by each such  Certificateholder  (including  the  Depositor) of a
certificate  certifying that such  Certificateholder  reasonably believes that
such Trust is insolvent.

Payment of Notes

     Upon the payment in full of all  outstanding  Notes of a given series and
the satisfaction and discharge of the related  Indenture,  the related Trustee
will  succeed  to  all  the  rights  of  the   Indenture   Trustee,   and  the
Certificateholders  of such  series  will  succeed  to all the  rights  of the
Noteholders of such series, under the related Sale and Servicing Agreement.

Termination

     With  respect  to  each  Trust,  the  obligations  of the  Servicer,  the
Depositor,  the related  Trustee and the related  Indenture  Trustee,  if any,
pursuant to the Transfer and  Servicing  Agreements  will  terminate  upon the
earlier  of  (i)  the  maturity  or  other  liquidation  of the  last  related
Receivable and the disposition of any amounts received upon liquidation of any
such  remaining  Receivables,  (ii) the payment to  Noteholders,  if any,  and
Certificateholders of the related series of all amounts required to be paid to
them  pursuant  to  the  Transfer  and  Servicing  Agreements  and  (iii)  the
occurrence of either event described below.

     In order to avoid excessive  administrative expense, the Servicer will be
permitted  at its option to  purchase  from each  Trust,  as of the end of any
applicable  Collection  Period,  if the then  outstanding  Pool  Balance  with
respect to the Receivables held by such Trust is 10% (or such other percentage
not lower than 5% as is specified  in the related  Prospectus  Supplement)  or
less of the  Initial  Pool  Balance  (as  defined  in the  related  Prospectus
Supplement,  the "Initial Pool Balance"), all remaining related Receivables at
a price equal to the aggregate of the Purchase  Amounts  thereof as of the end
of such Collection Period.

     If and to the extent provided in the related  Prospectus  Supplement with
respect to a Trust, the Applicable  Trustee will,  within ten days following a
Distribution  Date or Payment Date as of which the Pool Balance is equal to or
less than the percentage of the Initial Pool Balance  specified in the related
Prospectus  Supplement,  solicit  bids  for the  purchase  of the  Receivables
remaining in such Trust, in the manner and subject to the terms and conditions
set forth in such Prospectus  Supplement.  If the Applicable  Trustee receives
satisfactory  bids  as  described  in such  Prospectus  Supplement,  then  the
Receivables remaining in such Trust will be sold to the highest bidder.

     As  more  fully  described  in the  related  Prospectus  Supplement,  any
outstanding  Notes of the related  series will be redeemed  concurrently  with
either of the events specified  above, and the subsequent  distribution to the
related  Certificateholders  of all amounts required to be distributed to them
pursuant to the applicable Trust Agreement or Pooling and Servicing  Agreement
will effect early retirement of the Certificates of such series.

Administration Agreement

     If so specified in the related Prospectus Supplement, the person named as
such in the related Prospectus  Supplement (the  "Administrator"),  will enter
into  an  agreement  (as  amended  and  supplemented  from  time to  time,  an
"Administration  Agreement") with each Trust that issues Notes and the related
Indenture  Trustee  pursuant to which the  Administrator  will  agree,  to the
extent provided in such Administration  Agreement,  to provide the notices and
to perform other administrative obligations required by the related Indenture.
Unless otherwise  specified in the related Prospectus  Supplement with respect
to any such Trust, as compensation for the performance of the  Administrator's
obligations under the applicable Administration Agreement and as reimbursement
for its expenses  related  thereto,  the  Administrator  will be entitled to a
monthly  administration  fee in  such an  amount  as may be set  forth  in the
related Prospectus Supplement (the "Administration Fee").


                   CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

General

     The  Receivables  will be  treated by each  Trust as  "chattel  paper" as
defined in the UCC.  Pursuant to the UCC, the sale of chattel paper is treated
in a manner  similar to a security  interest  in  chattel  paper.  In order to
protect each Trust's  ownership or security  interest in its Receivables,  the
Depositor  will  file  UCC-1   financing   statements   with  the  appropriate
authorities  in the States of New York,  Delaware and any other states  deemed
advisable  by the  Depositor  to give  notice of such  Trust's and any related
Indenture  Trustee's ownership of and security interest in the Receivables and
their  proceeds.  Under each Sale and  Servicing  Agreement  and  Pooling  and
Servicing Agreement, the Servicer will be obligated to maintain the perfection
of  each  Trust's  and  any  related  Indenture   Trustee's  interest  in  the
Receivables.  It should be noted,  however,  that a purchaser of chattel paper
who gives new value and takes  possession of it in the ordinary course of such
purchaser's  business  has  priority  over a security  interest,  including an
ownership  interest,  in the chattel  paper that is  perfected by filing UCC-1
financing  statements,  and not by  possession  of such  chattel  paper by the
original secured party, if such purchaser acts in good faith without knowledge
that the related chattel paper is subject to a security interest, including an
ownership  interest.  Any such  purchaser  would  not be  deemed  to have such
knowledge  because there are UCC filings and would not learn of the sale of or
security  interest in the Receivables  from a review of the Receivables  since
they would not be marked to show such sale.

Security Interest in Vehicles

     In states in which retail  installment  sale  contracts  and  installment
loans such as the Motor Vehicle and Recreational  Vehicle Receivables evidence
the credit sale of automobiles,  light-duty trucks or recreational vehicles by
dealers to obligors,  the contracts or loans also constitute personal property
security  agreements and include grants of security  interests in the vehicles
under the applicable UCC.  Perfection of security interests in the automobiles
and  recreational   vehicles  is  generally  governed  by  the  motor  vehicle
registration laws of the state in which the vehicle is located.  In all states
in which the  Receivables  have been  originated,  except  as noted  below,  a
security   interest  in  Financed  Vehicles  is  perfected  by  obtaining  the
certificate  of title to the  Financed  Vehicle  or  notation  of the  secured
party's lien on the Financed Vehicle's  certificate of title.  Notwithstanding
the foregoing,  in certain states,  folding  camping  trailers and/or slide-in
campers,  which may  constitute  the Financed  Vehicle with respect to certain
Recreational Vehicle Receivables, are not subject to state titling and vehicle
registration  laws and a security  interest  in such  recreation  vehicles  is
perfected by filing pursuant to the provisions of the UCC.

     Unless otherwise  specified in the related  Prospectus  Supplement,  each
Seller will be obligated to have taken all actions necessary under the laws of
the state in which the  Financed  Vehicle is located to perfect  its  security
interest in the Financed Vehicle securing the related Receivable  purchased by
it from a Dealer,  including,  where  applicable,  by having a notation of its
lien recorded on such vehicle's  certificate of title or, if  appropriate,  by
perfecting its security  interest in the related  recreational  vehicles under
the UCC.  Because the  Servicer  will  continue to service the  contracts  and
loans,  the  Obligors on the  contracts  and loans will not be notified of the
sales from a Seller to the Depositor or from the  Depositor to the Trust,  and
no action will be taken to record the transfer of the security interest from a
Seller to the Depositor or from the Depositor to the Trust by amendment of the
certificates of title for the Financed Vehicles or otherwise.

     Pursuant to each Receivables Purchase Agreement,  each Seller will assign
to the  Depositor its  interests in the Financed  Vehicles  securing the Motor
Vehicle and Recreational  Vehicle  Receivables  assigned by that Seller to the
Depositor  and,  with respect to each Trust,  pursuant to the related Sale and
Servicing  Agreement or Pooling and Servicing  Agreement,  the Depositor  will
assign its interests in the Financed Vehicles securing the related Receivables
to such Trust. However, because of the administrative burden and expense, none
of the Seller,  the Depositor,  the Servicer or the related Trustee will amend
any certificate of title to identify either the Depositor or such Trust as the
new secured party on such  certificate of title relating to a Financed Vehicle
nor will any such entity execute and file any transfer instrument  (including,
among other  instruments,  UCC-3  assignments for those Financed  Recreational
Vehicles for which perfection is governed by the UCC).

     In  most  states,  an  assignment  such as that  under  each  Receivables
Purchase  Agreement,  Sale and  Servicing  Agreement or Pooling and  Servicing
Agreement is an effective  conveyance of a security interest without amendment
of any lien noted on a  vehicle's  certificate  of title or the  execution  or
filing of any transfer  instrument,  and the assignee  succeeds thereby to the
assignor's rights as secured party. In some states, however, in the absence of
such an  amendment,  execution or filing,  the  assignment  to the  Applicable
Trustee of a security interest in Financed Vehicles registered therein may not
be effective or such security interest may not be perfected.  If any otherwise
effectively  assigned security interest in favor of the Applicable  Trustee is
not perfected,  such  assignment of the security  interest to such Trustee may
not  be  effective  against  creditors  or a  trustee  in  bankruptcy  of  the
applicable  Seller,  which  continues  to be specified  as  lienholder  on any
certificates  of title or as secured  party on any UCC  filing.  However,  UCC
financing  statements  with respect to the transfer of each Seller's  security
interest in related Financed Vehicles to the Depositor and the transfer to the
applicable Trust of the Seller's  security  interest in such Financed Vehicles
will  be  filed.  In  addition,   the  Servicer  will  continue  to  hold  any
certificates  of title relating to the Financed  Vehicles in its possession as
custodian for such Trust pursuant to the related Sale and Servicing  Agreement
or Pooling and  Servicing  Agreement.  See  "Description  of the  Transfer and
Servicing Agreements--Sale and Assignment of Receivables".

     In addition,  even in those states where an assignment such as that under
each Receivables  Purchase Agreement,  Sale and Servicing Agreement or Pooling
and  Servicing  Agreement is an effective  conveyance  of a security  interest
without  amendment of any lien noted on a vehicle's  certificate of title,  by
not identifying a Trust as the secured party on the certificate of title,  the
security interest of such Trust in the vehicle could be defeated through fraud
or  negligence.  In such  states,  in the  absence  of fraud or forgery by the
vehicle  owner  or the  Seller  or  administrative  error  by  state  or local
agencies,  the notation of the Seller's lien on the certificates of title will
be sufficient  to protect a Trust against the rights of subsequent  purchasers
of a Financed Vehicle or subsequent  lenders who take a security interest in a
Financed  Vehicle.  If there are any Financed  Vehicles as to which the Seller
failed to obtain a perfected security  interest,  the security interest of the
related  Trust  would be  subordinate  to,  among  others,  the  interests  of
subsequent  purchasers  of the  Financed  Vehicles  and  holders of  perfected
security interests therein. Such a failure, however, would constitute a breach
of the  warranties  of the  Depositor  under the  related  Sale and  Servicing
Agreement or Pooling and Servicing  Agreement and of the related  Seller under
the  Receivables  Purchase  Agreement  and would create an  obligation  of the
Depositor  to  repurchase  the  related  Receivable  from the Trust and of the
related Seller to  simultaneously  repurchase the related  Receivable from the
Depositor  unless the breach were cured.  See "Description of the Transfer and
Servicing   Agreements--Sale  and  Assignment  of  Receivables"  and  "Special
Considerations--Certain   Legal   Aspects--Security   Interests   in  Financed
Vehicles".

     Under the laws of most  states,  the  perfected  security  interest  in a
vehicle  would  continue for four months after the vehicle is moved to a state
other than the state in which it is initially  registered and thereafter until
the owner  thereof  re-registers  the vehicle in the new state.  A majority of
states generally  require surrender of a certificate of title to re-register a
vehicle.  Accordingly,  a secured party must surrender  possession if it holds
the  certificate  of  title  to the  vehicle  or,  in the  case  of a  vehicle
registered in a state  providing for the notation of a lien on the certificate
of title but not  possession  by the secured  party,  the secured  party would
receive  notice  of  surrender  if  the  security  interest  is  noted  on the
certificate of title.  Thus,  the secured party would have the  opportunity to
re-perfect  its security  interest in the vehicle in the state of  relocation.
However,  these  procedural  safeguards  will not protect the secured party if
through fraud, forgery or administrative  error, the debtor somehow procures a
new  certificate  of  title  that  does not list  the  secured  party's  lien.
Additionally,  in  states  that do not  require  a  certificate  of title  for
registration of a motor vehicle or recreational vehicle, re-registration could
defeat  perfection.  In the  ordinary  course of  servicing  motor  vehicle or
recreational  vehicle   receivables,   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 vehicle, the
Servicer must surrender possession of the certificate of title or will receive
notice as a result of its lien  noted  thereon  and  accordingly  will have an
opportunity to require  satisfaction of the related loan before release of the
lien.  Under each Sale and  Servicing  Agreement  and  Pooling  and  Servicing
Agreement,  the Servicer will be obligated to take  appropriate  steps, at the
Servicer's  expense,  to  maintain  perfection  of security  interests  in the
Financed  Vehicles and is obligated to purchase the related  Receivable  if it
fails to do so.

     Under the laws of most  states,  liens for repairs  performed  on a motor
vehicle or recreational  vehicle and liens for unpaid taxes take priority over
even a perfected security interest in a financed vehicle. The Code also grants
priority to certain  federal tax liens over the lien of a secured  party.  The
laws of certain states and federal law permit the  confiscation of vehicles by
governmental  authorities  under  certain  circumstances  if used in  unlawful
activities,  which  may  result  in the loss of a  secured  party's  perfected
security interest in the confiscated vehicle.  Under each Receivables Purchase
Agreement, the Seller will represent to the related Trust that, as of the date
the related  Receivable  is sold to such Trust,  each  security  interest in a
Financed  Vehicle is or will be prior to all other  present  liens (other than
tax liens and other liens that arise by  operation  of law) upon and  security
interests in such Financed Vehicle.  However, liens for repairs or taxes could
arise,  or the  confiscation  of a Financed  Vehicle could occur,  at any time
during the term of a Receivable.  No notice will be given to the Trustee,  any
Indenture Trustee, any Noteholders or the  Certificateholders  in respect of a
given Trust if such a lien arises or confiscation  occurs and any such lien or
confiscation  arising after the applicable Closing Date would not give rise to
the related Seller's  repurchase  obligation under the applicable  Receivables
Purchase Agreement.

Repossession

     In the event of default by  vehicle  purchasers,  the holder of the motor
vehicle or recreational  vehicle installment sale contract or installment loan
has  all  the  remedies  of a  secured  party  under  the  UCC,  except  where
specifically limited by other state laws. Among the UCC remedies,  the secured
party has the right to perform  self-help  repossession  unless such act would
constitute  a breach of the peace.  Self-help  is the method  employed  by the
Servicer in most cases and is  accomplished  simply by retaking  possession of
the  financed  vehicle.  In  the  event  of  default  by  the  obligor,   some
jurisdictions require that the obligor be notified of the default and be given
a time  period  within  which he may cure the default  prior to  repossession.
Generally,  the right of reinstatement may be exercised on a limited number of
occasions in any one-year period. 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, and the vehicle
must then be repossessed in accordance with that order.

Notice of Sale; Redemption Rights

     The UCC and other state laws  require  the  secured  party to provide the
obligor with reasonable  notice of the date, time and place of any public sale
and/or the date after which any private  sale of the  collateral  may be held.
The  obligor  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,  plus,  in  some   jurisdictions,
reasonable  attorneys'  fees,  or, in some  states,  by payment of  delinquent
installments or the unpaid balance.

Deficiency Judgments and Excess Proceeds

     The proceeds of resale of the vehicles generally will be applied first to
the expenses of resale and  repossession  and then to the  satisfaction of the
indebtedness.   While  some  states  impose  prohibitions  or  limitations  on
deficiency  judgments  if the net  proceeds  from resale do not cover the full
amount  of the  indebtedness,  a  deficiency  judgment  can be sought in those
states that do not prohibit or limit such judgments.  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  creditor to remit the surplus to any holder of a lien with respect to the
vehicle or if no such lienholder  exists or there are remaining funds, the UCC
requires the creditor 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 federal 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  Procedures  Act,  the  Magnuson--Moss  Warranty  Act,  the Federal
Reserve  Board's  Regulations B and Z, the Soldiers' and Sailors' Civil Relief
Act of 1940, the Texas Consumer  Credit Code,  state adoptions of the National
Consumer Act and of the Uniform  Consumer  Credit Code and state motor vehicle
retail installment sales acts, retail installment sales acts and other similar
laws. Also,  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 Receivables.

     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 statutes or the common law, has the effect
of subjecting a seller in a consumer credit  transaction  (and certain related
creditors and their assignees) to all claims and defenses which 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 thereunder from the obligor.

     Most of the  Receivables  will be subject to the  requirements of the FTC
Rule. Accordingly,  each Trust, as holder of the related Receivables,  will be
subject  to any  claims  or  defenses  that the  purchaser  of the  applicable
Financed Vehicle may assert against the seller of the Financed  Vehicle.  Such
claims are limited to a maximum  liability  equal to the  amounts  paid by the
Obligor on the Receivable. If an Obligor were successful in asserting any such
claim or  defense,  such claim or  defense  would  constitute  a breach of the
Seller's  warranties under the related Sale and Servicing Agreement or Pooling
and  Servicing  Agreement  and would  create an  obligation  of the  Seller to
repurchase the Receivable  unless the breach is cured. See "Description of the
Transfer and Servicing Agreements--Sale and Assignment of Receivables".

     Courts have  applied  general  equitable  principles  to secured  parties
pursuing  repossession and 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 borrowers.

     Under each  Receivables  Purchase  Agreement,  the  related  Seller  will
warrant to the related  Depositor  (who will in turn  assign its rights  under
such  warranty to the  applicable  Trust under the related Sale and  Servicing
Agreement or Pooling and Servicing  Agreement) that each  Receivable  complies
with all  requirements  of law in all material  respects.  Accordingly,  if an
Obligor has a claim against such Trust for violation of any law and such claim
materially and adversely  affects such Trust's interest in a Receivable,  such
violation would constitute a breach of the warranties of the Seller under such
Receivables Purchase Agreement and would create an obligation of the Seller to
repurchase the Receivable  unless the breach is cured. See "Description of the
Transfer and Servicing Agreements--Sale and Assignment of Receivables".

Other Limitations

     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 secured
party to realize  upon  collateral  or to enforce a deficiency  judgment.  For
example,  in a Chapter 13 proceeding under the federal bankruptcy law, a court
may  prevent a  creditor  from  repossessing  a vehicle,  and,  as part of the
rehabilitation  plan,  reduce the amount of the  secured  indebtedness  to the
market value of the vehicle at the time of  bankruptcy  (as  determined by the
court), leaving the creditor 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.


<PAGE>


                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

     The  following  is a general  summary  of  material  federal  income  tax
consequences  of the purchase,  ownership and disposition of the Notes and the
Certificates.  The summary  does not purport to deal with  federal  income tax
consequences  applicable to all  categories  of holders,  some of which may be
subject to special rules.  For example,  it does not discuss the tax treatment
of Noteholders or Certificateholders  that are insurance companies,  regulated
investment companies or dealers in securities. Moreover, there are no cases or
Internal  Revenue Service ("IRS ") rulings on similar  transactions  involving
both debt and equity  interests  issued by a trust with terms similar to those
of the Notes and the Certificates.  As a result, the IRS may disagree with all
or a part of the discussion below.  Prospective investors are urged to consult
their own tax advisors in determining the federal,  state, local,  foreign and
any other tax consequences to them of the purchase,  ownership and disposition
of the Notes and the Certificates.

     The  following  summary is based upon current  provisions of the Internal
Revenue  Code of 1986,  as amended  (the  "Code"),  the  Treasury  regulations
promulgated  thereunder  and  judicial or ruling  authority,  all of which are
subject to change,  which  change may be  retroactive.  The opinion of special
Federal  tax  counsel  to  each  Trust  specified  in the  related  Prospectus
Supplement  ("Tax Counsel"),  regarding  certain federal income tax matters is
discussed below. An opinion of Tax Counsel, however, is not binding on the IRS
or the courts.  No ruling on any of the issues  discussed below will be sought
from the IRS. For purposes of the following summary,  references to the Trust,
the Notes, the Certificates and related terms,  parties and documents shall be
deemed to refer,  unless  otherwise  specified  herein,  to each Trust and the
Notes,  Certificates  and related terms,  parties and documents  applicable to
such Trust.

     The  federal  income tax  consequences  to  Certificateholders  will vary
depending  on whether an election is made to treat the Trust as a  partnership
under the Code or whether  the Trust  will be  treated  as a grantor  trust or
whether an election is made to treat the Trust as a FASIT under the Code.  The
Prospectus  Supplement for each series of Certificates  will specify whether a
partnership  election  will be made or the Trust  will be treated as a grantor
trust.

Trusts for which a Partnership Election is Made

     With respect to a Trust for which a  partnership  election is made, it is
the  opinion  of Tax  Counsel  that  such  Trust  will  not be  treated  as an
association  (or publicly  traded  partnership)  taxable as a corporation  for
federal income tax purposes. This opinion will be based on the assumption that
the terms of the Trust Agreement and related  documents will be complied with,
and on Tax  Counsel's  opinion that the nature of the income of the Trust will
exempt it from the rule that certain publicly traded  partnerships are taxable
as corporations.

     If the Trust  were  taxable  as a  corporation  for  federal  income  tax
purposes,  the Trust would be subject to  corporate  income tax on its taxable
income.  The  Trust's  taxable  income  would  include  all its  income on the
Receivables,  possibly  reduced by its interest expense on the Notes. Any such
corporate income tax could  materially  reduce cash available to make payments
on the Notes and  distributions on the  Certificates,  and  Certificateholders
could be liable for any such tax that is unpaid by the Trust.

     Tax Consequences to Noteholders

     Treatment of the Notes as Indebtedness. The Depositor will agree, and the
     --------------------------------------
Noteholders will agree by their purchase of Notes, to treat such Notes as debt
for federal  income tax  purposes.  It is the opinion of Tax Counsel that such
Notes  will be  classified  as debt  for  federal  income  tax  purposes.  The
discussion below assumes this characterization of the Notes is correct.

     Original Issue Discount.  The discussion  below assumes that all payments
     -----------------------
on the  Notes  are  denominated  in U.S.  dollars,  and that the Notes are not
Indexed Securities or Strip Notes.  Moreover,  the discussion assumes that the
interest formula for the Notes meets the  requirements  for "qualified  stated
interest"  under  Treasury  regulations  (the "OID  regulations")  relating to
original  issue  discount  ("OID"),  and that any OID on the Notes (i.e.,  any
excess of the  principal  amount of the Notes over their issue price) does not
exceed a de minimis amount (i.e., 1/4% of their principal amount multiplied by
the number of full years  included in their  term),  all within the meaning of
the OID Regulations. If these conditions are not satisfied with respect to any
given  series of Notes,  additional  tax  considerations  with respect to such
Notes will be disclosed in the applicable Prospectus Supplement.

     Interest Income on the Notes. Based on the above  assumptions,  except as
     ----------------------------
discussed in the following  paragraph,  the Notes will not be considered to be
issued with OID. The stated  interest  thereon will be taxable to a Noteholder
as ordinary  interest  income when received or accrued in accordance with such
Noteholder's method of tax accounting.  Under the OID Regulations, a holder of
a Note issued with a de minimis amount of OID must include such OID in income,
on a pro rata basis,  as principal  payments are made on the Note. A purchaser
who buys a Note for more or less than its principal  amount will  generally be
subject, respectively, to the premium amortization or market discount rules of
the Code.

     A holder  of a Note that has a fixed  maturity  date of not more than one
year from the issue date of such Note (a "Short-Term  Note") may be subject to
special rules.  An accrual basis holder of a Short-Term Note (and certain cash
method holders,  including  regulated  investment  companies,  as set forth in
Section  1281 of the Code)  generally  would be  required  to report  interest
income as  interest  accrues  on a  straight-line  basis over the term of each
interest  period.  Other cash basis  holders of a  Short-Term  Note would,  in
general,  be  required to report  interest  income as interest is paid (or, if
earlier, upon the taxable disposition of the Short-Term Note). However, a cash
basis holder of a Short-Term Note reporting  interest income as it is paid may
be required to defer a portion of any interest expense otherwise deductible on
indebtedness  incurred  to  purchase  or carry the  Short-Term  Note until the
taxable  disposition of the  Short-Term  Note. A cash basis taxpayer may elect
under Section 1281 of the Code to accrue interest income on all  nongovernment
debt  obligations  with a term of one year or less, in which case the taxpayer
would include  interest on the  Short-Term  Note in income as it accrues,  but
would not be subject to the interest  expense deferral rule referred to in the
preceding  sentence.  Certain  special  rules  apply if a  Short-Term  Note is
purchased for more or less than its principal amount.

     Sale or Other Disposition.  If a Noteholder sells a Note, the holder will
     -------------------------
recognize gain or loss in an amount equal to the difference between the amount
realized  on the sale and the  holder's  adjusted  tax basis in the Note.  The
adjusted  tax  basis  of a Note to a  particular  Noteholder  will  equal  the
holder's  cost for the Note,  increased  by any market  discount,  acquisition
discount,  OID and gain previously  included by such Noteholder in income with
respect  to the Note and  decreased  by the  amount of bond  premium  (if any)
previously  amortized  and by the  amount  of  principal  payments  previously
received by such  Noteholder  with respect to such Note. Any such gain or loss
will be capital gain or loss if the Note was held as a capital  asset,  except
for gain  representing  accrued  interest  and  accrued  market  discount  not
previously included in income. Any such capital gain or loss will be long-term
capital  gain or loss if the Note were  held for more  than one year.  Capital
losses generally may be used only to offset capital gains. Prospective holders
are urged to consult their own tax advisors regarding these provisions.

     Foreign Holders.  Interest payments made (or accrued) to a Noteholder who
     ---------------
is a nonresident alien,  foreign corporation or other non-United States person
(a "foreign person") generally will be considered  "portfolio  interest",  and
generally  will  not be  subject  to  United  States  federal  income  tax and
withholding tax, if the interest is not effectively connected with the conduct
of a trade or business  within the United States by the foreign person and the
foreign  person  (i)  is  not  actually  or   constructively   a  "10  percent
shareholder"  of the Trust or the Depositor  (including a holder of 10% of the
outstanding  Certificates) or a "controlled foreign  corporation" with respect
to which the Trust or the Depositor is a "related  person"  within the meaning
of the Code  and (ii)  provides  the  Owner  Trustee  or other  person  who is
otherwise  required to  withhold  U.S.  tax with  respect to the Notes with an
appropriate  statement (on the applicable Form W-8 or a similar form),  signed
under penalties of perjury,  certifying that the beneficial  owner of the Note
is a foreign person and providing the foreign person's name and address.  If a
Note is held  through a  securities  clearing  organization  or certain  other
financial  institutions,  the  organization  or  institution  may  provide the
relevant signed statement to the withholding agent; in that case, however, the
signed  statement must be accompanied by the applicable Form W-8 or substitute
form  provided by the foreign  person that owns the Note.  If such interest is
not  portfolio  interest,  then it will be  subject to United  States  federal
income  tax  at  graduated  rates  (if  received  by a  non-U.S.  person  with
effectively  connected  income) and  withholding  tax at a rate of 30 percent,
unless reduced or eliminated pursuant to an applicable tax treaty.

     Any capital gain  realized on the sale,  redemption,  retirement or other
taxable  disposition  of a Note by a foreign person will be exempt from United
States federal income and withholding tax,  provided that (i) such gain is not
effectively  connected  with the  conduct of a trade or business in the United
States by the  foreign  person and (ii) in the case of an  individual  foreign
person, the foreign person is not present in the United States for 183 days or
more in the taxable year.

     Backup  Withholding.  Each holder of a Note (other than an exempt  holder
     -------------------
such  as  a  corporation,  tax-exempt  organization,   qualified  pension  and
profit-sharing  trust,  individual retirement account or nonresident alien who
provides  certification  as to status as a  nonresident)  will be  required to
provide,  under  penalties of perjury,  a certificate  containing the holder's
name, address,  correct federal taxpayer identification number and a statement
that the  holder is not  subject  to backup  withholding.  Should a  nonexempt
Noteholder  fail to  provide  the  required  certification,  the Trust will be
required to withhold 31 percent of the amount otherwise payable to the holder,
and remit the  withheld  amount to the IRS as a credit  against  the  holder's
federal income tax liability.

     New Withholding Regulations. Recently, the Treasury Department issued new
     ---------------------------
regulations (the "New  Regulations")  which make certain  modifications to the
withholding,  backup  withholding  and  information  reporting rules described
above.  The New Regulations  attempt to unify  certification  requirements and
modify reliance standards. The New Regulations will generally be effective for
payments made after December 31, 2000,  subject to certain  transition  rules.
Prospective  investors are urged to consult  their own tax advisors  regarding
the New Regulations.

     Possible Alternative Treatments of the Notes. If, contrary to the opinion
     --------------------------------------------
of Tax Counsel,  the IRS  successfully  asserted that one or more of the Notes
did not represent  debt for federal  income tax  purposes,  the Notes might be
treated as equity  interests  in the Trust.  If so  treated,  the Trust  would
likely be treated as a publicly traded  partnership  that would not be taxable
as a  corporation  because  it would meet  certain  qualifying  income  tests.
Nonetheless,  treatment  of the Notes as equity  interests  in such a publicly
traded partnership could have adverse tax consequences to certain holders. For
example, income to certain tax-exempt entities (including pension funds) would
be "unrelated  business taxable income",  income to foreign holders  generally
would be  subject to U.S.  tax and U.S.  tax  return  filing  and  withholding
requirements,  and individual holders might be subject to certain  limitations
on their ability to deduct their share of Trust expenses.

     Tax Consequences to Certificateholders

     Treatment of the Trust as a  Partnership.  The Depositor and the Servicer
     ----------------------------------------
will  agree,  and the  Certificateholders  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 Certificateholders (including
the Depositor 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  Depositor  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 Depositor or the Trust. Any such
characterization  would not result in materially  adverse tax  consequences to
Certificateholders  as  compared to the  consequences  from  treatment  of the
Certificates  as equity  in a  partnership,  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  Certificateholder  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 Receivables (including
appropriate  adjustments  for market  discount,  OID and bond premium) and any
gain upon  collection or disposition of  Receivables.  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 Receivables.

     The  tax  items  of a  partnership  are  allocable  to  the  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  Certificateholders  will be allocated taxable
income of the Trust for each month equal to the sum of (i) the  interest  that
accrues on the  Certificates  in  accordance  with their terms for such month,
including  interest  accruing  at the Pass  Through  Rate for such  month  and
interest  on  amounts   previously  due  on  the   Certificates  but  not  yet
distributed; (ii) any Trust income attributable to discount on the Receivables
that  corresponds  to any excess of the principal  amount of the  Certificates
over their  initial  issue  price;  (iii)  prepayment  premium  payable to the
Certificateholders  for such  month;  and (iv) any  other  amounts  of  income
payable to the  Certificateholders  for such month.  Such  allocation  will be
reduced  by any  amortization  by the Trust of  premium  on  Receivables  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  Depositor.  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  Certificateholders.
Moreover,  even under the foregoing  method of allocation,  Certificateholders
may be  allocated  income equal to the entire Pass Through 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 will
in effect be required to report  income from the  Certificates  on the accrual
basis and  Certificateholders 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 Certificateholders  but Certificateholders may be purchasing  Certificates
at different times and at different prices, Certificateholders 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.

     All of the taxable  income  allocated  to a  Certificateholder  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.

     An individual  taxpayer's  share of expenses of the Trust (including fees
to the Servicer  but not interest  expense)  would be  miscellaneous  itemized
deductions.  Such deductions might be disallowed to the individual in whole or
in part and might  result in such  holder  being  taxed on an amount of income
that exceeds the amount of cash actually  distributed  to such holder over the
life of the Trust.

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

     Discount  and  Premium.  Unless  otherwise  indicated  in the  Prospectus
     ----------------------
Supplement, the applicable Seller will represent that the Receivables were not
issued with OID, and, therefore, the Trust would not have OID income. However,
the  purchase  price paid by the Trust for the  Receivables  may be greater or
less than the remaining  principal  balance of the  Receivables at the time of
purchase.  If so,  the  Receivables  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
Receivable-by-Receivable basis.)

     If the Trust acquires the  Receivables  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 Receivables or to offset any such premium against
interest  income on the  Receivables.  As indicated  above,  a portion of such
market   discount   income  or  premium   deduction   may  be   allocated   to
Certificateholders.

     Section 708 Termination.  Pursuant to final Treasury  regulations  issued
     -----------------------
May 9, 1997 under  Section 708 of the Code,  a sale or exchange of 50% or more
of the capital and profits in the Trust would cause a deemed  contribution  of
assets of the Trust (the "old  partnership")  to a new  partnership  (the "new
partnership") in exchange for interests in the new partnership. Such interests
would  be  deemed  distributed  to the  parties  of  the  old  partnership  in
liquidation thereof and not constitute a sale or exchange.

     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. A  Certificateholder'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 Receivables 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  Certificateholder  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  Certificateholders 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 the actual transaction.

     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  Certificateholders.  The
Depositor 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  Certificateholder  sells its
     ---------------------
Certificates at a profit (loss), the purchasing  Certificateholder will have a
higher (lower) basis in the  Certificates  than the selling  Certificateholder
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 such  election.  As a result,  Certificateholders  might be  allocated  a
greater or lesser  amount of Trust income than would be  appropriate  based on
their own purchase price for Certificates.

     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  will  be the  calendar  year.  The  Trustee  will  file a
partnership  information  return (IRS Form 1065) with the IRS for each taxable
year of the Trust and will report each Certificateholder'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 (i) the name,
address and taxpayer  identification number of the nominee and (ii) as to each
beneficial  owner  (x) the name,  address  and  identification  number of such
person, (y) 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  (z)  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.

     The  Depositor  will be  designated  as the tax  matters  partner  in the
related Trust Agreement and, as such, will be responsible for representing the
Certificateholders  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
Certificateholders,  and, under certain circumstances, a Certificateholder 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
Certificateholder's returns and adjustments of items not related to the income
and losses of the Trust.

     Tax Consequences to Foreign  Certificateholders.  It is not clear whether
     -----------------------------------------------
the Trust  would be  considered  to be engaged in a trade or  business  in the
United  States for  purposes  of  federal  withholding  taxes with  respect to
non-U.S.  persons because there is no clear authority  dealing with that issue
under facts  substantially  similar to those described herein.  Although it is
not  expected  that the Trust  would be engaged in a trade or  business in the
United  States for such  purposes,  the Trust will  withhold  as if it were so
engaged in order to protect the Trust from possible adverse  consequences of a
failure to  withhold.  The Trust  expects to  withhold  on the  portion of its
taxable  income that is  allocable to foreign  Certificateholders  pursuant to
Section 1446 of the Code,  as if such income were  effectively  connected to a
U.S. trade or business,  at a rate of 35% for foreign holders that are taxable
as corporations and 39.6% for all other foreign holders.  Subsequent  adoption
of Treasury regulations or the issuance of other administrative pronouncements
may require the Trust to change its withholding  procedures.  In determining a
holder's withholding status, the Trust may rely on the applicable IRS Form W-8
or substantially  similar form, IRS Form W-9 or the holder's  certification of
nonforeign status signed under penalties of perjury.

     Each  foreign  holder  might be  required  to file a U.S.  individual  or
corporate  income tax return  (including,  in the case of a  corporation,  the
branch  profits tax) on its share of the Trust's  income.  Each foreign holder
must  obtain a taxpayer  identification  number  from the IRS and submit  that
number to the Trust on Form W-8 in order to assure  appropriate  crediting  of
the taxes withheld.  A foreign holder generally would be entitled to file with
the IRS a claim for refund with respect to taxes withheld by the Trust, taking
the  position  that no taxes were due  because  the Trust was not engaged in a
U.S.  trade or business.  However,  interest  payments  made (or accrued) to a
Certificateholder  who  is a  foreign  person  generally  will  be  considered
guaranteed  payments to the extent such payments are determined without regard
to  the  income  of  the  Trust.  If  these  interest  payments  are  properly
characterized as guaranteed payments, then the interest will not be considered
"portfolio  interest."  As a result,  Certificateholders  will be  subject  to
United States federal income tax and  withholding tax at a rate of 30 percent,
unless reduced or eliminated pursuant to an applicable treaty. In such case, a
foreign  holder  would only be entitled to claim a refund for that  portion of
the taxes in excess of the taxes that should be withheld  with  respect to the
guaranteed payments.

     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 Certificateholder  fails to comply with certain
identification  procedures,  unless  the holder is an exempt  recipient  under
applicable provisions of the Code.

     New Withholding Regulations. Recently, the Treasury Department issued the
     ---------------------------
New Regulations  which make certain  modifications to the withholding,  backup
withholding  and  information   reporting  rules  described   above.  The  New
Regulations  attempt to unify  certification  requirements and modify reliance
standards.  The New Regulations  will generally be effective for payments made
after  December 31, 2000,  subject to certain  transition  rules.  Prospective
investors  are urged to  consult  their  own tax  advisors  regarding  the New
Regulations.

Trusts Treated as Grantor Trusts

     If a  partnership  election is not made, it is the opinion of Tax Counsel
that  such a Trust  will not be  classified  as an  association  taxable  as a
corporation  and that such Trust will be  classified  as a grantor trust under
subpart  E,  Part I of  subchapter  J of the  Code.  In this  case,  owners of
Certificates (referred to herein as "Grantor Trust  Certificateholders")  will
be  treated  for  federal  income tax  purposes  as owners of a portion of the
Trust's assets as described below. The Certificates  issued by a Trust that is
treated  as  a  grantor  trust  are  referred  to  herein  as  "Grantor  Trust
Certificates".

     Characterization. Each Grantor Trust Certificateholder will be treated as
the owner of a pro rata  undivided  interest  in the  interest  and  principal
portions of the Trust  represented by the Grantor Trust  Certificates and will
be considered the equitable owner of a pro rata undivided  interest in each of
the  Receivables  in the  Trust.  Any  amounts  received  by a  Grantor  Trust
Certificateholder  in lieu of  amounts  due  with  respect  to any  Receivable
because of a default or  delinquency  in payment  will be treated  for federal
income tax purposes as having the same character as the payments they replace.

     Each Grantor  Trust  Certificateholder  will be required to report on its
federal   income   tax  return  in   accordance   with  such   Grantor   Trust
Certificateholder's  method of  accounting  its pro rata  share of the  entire
income  from  the  Receivables  in the  Trust  represented  by  Grantor  Trust
Certificates,  including interest,  OID, if any,  prepayment fees,  assumption
fees, any gain recognized upon an assumption and late payment charges received
by the  Servicer.  Under  Sections 162 or 212 of the Code,  each Grantor Trust
Certificateholder  will be entitled to deduct its pro rata share of  servicing
fees, prepayment fees, assumption fees, any loss recognized upon an assumption
and late payment charges retained by the Servicer,  provided that such amounts
are reasonable  compensation for services rendered to the Trust. Grantor Trust
Certificateholders that are individuals, estates or trusts will be entitled to
deduct their share of expenses only to the extent such expenses plus all other
Section  212  expenses  exceed two percent of its  adjusted  gross  income.  A
Grantor Trust  Certificateholder using the cash method of accounting must take
into account its pro rata share of income and deductions as and when collected
by or paid to the Servicer. A Grantor Trust Certificateholder using an accrual
method of  accounting  must take into account its pro rata share of income and
deductions  as they  become  due or are  paid to the  Servicer,  whichever  is
earlier.  If the  servicing  fees paid to the  Servicer  are  deemed to exceed
reasonable  servicing  compensation,  the  amount  of  such  excess  could  be
considered as an ownership interest retained by the Servicer (or any person to
whom the Servicer  assigned for value all or a portion of the servicing  fees)
in a portion of the  interest  payments on the  Receivables.  The  Receivables
would then be subject to the "coupon  stripping"  rules of the Code  discussed
below.

     Premium.  The price paid for a Grantor Trust Certificate by a holder will
be allocated to such holder's  undivided  interest in each Receivable based on
each Receivable's  relative fair market value, so that such holder's undivided
interest  in each  Receivable  will have its own tax  basis.  A Grantor  Trust
Certificateholder  that acquires an interest in  Receivables  at a premium may
elect to amortize such premium under a constant  interest method.  Amortizable
bond premium  will be treated as an offset to interest  income on such Grantor
Trust  Certificate.  The  basis for such  Grantor  Trust  Certificate  will be
reduced to the extent that  amortizable  premium is applied to offset interest
payments. It is not clear whether a reasonable prepayment assumption should be
used in  computing  amortization  of premium  allowable  under  Section 171. A
Grantor Trust  Certificateholder  that makes this election for a Grantor Trust
Certificate  that is  acquired  at a  premium  will be  deemed to have made an
election to amortize bond premium with respect to all debt instruments  having
amortizable  bond premium that such Grantor Trust  Certificateholder  acquires
during the year of the election or thereafter.

     If a premium is not subject to amortization using a reasonable prepayment
assumption,  the holder of a Grantor Trust  Certificate  acquired at a premium
should  recognize  a loss  if a  Receivable  prepays  in  full,  equal  to the
difference  between  the  portion  of the  prepaid  principal  amount  of such
Receivable that is allocable to the Grantor Trust  Certificate and the portion
of the adjusted  basis of the Grantor Trust  Certificate  that is allocable to
such  Receivable.  If a reasonable  prepayment  assumption is used to amortize
such premium, it appears that such a loss would be available,  if at all, only
if  prepayments  have  occurred at a rate faster than the  reasonable  assumed
prepayment  rate.  It is not  clear  whether  any other  adjustments  would be
required to reflect  differences  between an assumed  prepayment  rate and the
actual rate of prepayments.

     Stripped  Bonds and  Stripped  Coupons.  Although  the tax  treatment  of
stripped  bonds is not  entirely  clear,  based on guidance  by the IRS,  each
purchaser of a Grantor Trust Certificate will be treated as the purchaser of a
stripped bond which  generally  should be treated as a single debt  instrument
issued on the day it is  purchased  for purposes of  calculating  any original
issue discount.  Generally,  under recently issued Treasury  regulations  (the
"Section  1286 Treasury  Regulations"),  if the discount on a stripped bond is
larger than a de minimis  amount (as  calculated for purposes of the OID rules
of the Code) such  stripped  bond will be  considered to have been issued with
OID. See "Original Issue  Discount." Based on the preamble to the Section 1286
Treasury Regulations,  Tax Counsel is of the opinion that, although the matter
is not entirely clear,  the interest income on the  Certificates at the sum of
the Pass Through Rate and the portion of the  Servicing Fee Rate that does not
constitute  excess  servicing will be treated as "qualified  stated  interest"
within the meaning of the Section 1286 Treasury  Regulations,  and such income
will be so treated in the Trustee's tax information reporting.

     Original Issue Discount. The IRS has stated in published rulings that, in
circumstances similar to those described herein, the special rules of the Code
relating to "original  issue discount"  (currently  Sections 1271 through 1273
and 1275) will be applicable to a Grantor Trust  Certificateholder's  interest
in those  Receivables  meeting the conditions  necessary for these sections to
apply. Generally, a Grantor Trust Certificateholder that acquires an undivided
interest in a  Receivable  issued or acquired  with OID must  include in gross
income the sum of the "daily portions," of the OID on such Receivable for each
day on  which  it owns a  Certificate,  including  the  date of  purchase  but
excluding the date of  disposition.  In the case of an original  Grantor Trust
Certificateholder,  the daily  portions  of OID with  respect to a  Receivable
generally  would be determined as follows.  A calculation  will be made of the
portion of OID that accrues on the Receivable  during each successive  monthly
accrual  period (or shorter period in respect of the date of original issue or
the final  Distribution  Date).  This  will be done,  in the case of each full
monthly  accrual  period,  by adding (i) the  present  value of all  remaining
payments to be received on the Receivable under the prepayment assumption used
in respect of the  Receivables  and (ii) any  payments  received  during  such
accrual period,  and subtracting from that total the "adjusted issue price" of
the Receivable at the beginning of such accrual period.  No  representation is
made that the  Receivables  will  prepay  at any  prepayment  assumption.  The
"adjusted  issue price" of a Receivable  at the beginning of the first accrual
period is its issue price (as  determined for purposes of the OID rules of the
Code) and the  "adjusted  issue price" of a Receivable  at the  beginning of a
subsequent  accrual  period is the "adjusted  issue price" at the beginning of
the immediately  preceding  accrual period plus the amount of OID allocable to
that  accrual  period and  reduced by the amount of any  payment  (other  than
"qualified stated interest") made at the end of or during that accrual period.
The OID accruing during such accrual period will then be divided by the number
of days in the period to  determine  the daily  portion of OID for each day in
the period.  With  respect to an initial  accrual  period  shorter than a full
monthly accrual period, the daily portions of OID must be determined according
to an appropriate  allocation under either an exact or approximate  method set
forth in the OID Regulations,  or some other reasonable method,  provided that
such  method is  consistent  with the method  used to  determine  the yield to
maturity of the Receivables.

     With  respect  to the  Receivables,  the  method  of  calculating  OID as
described  above will cause the accrual of OID to either  increase or decrease
(but never  below zero) in any given  accrual  period to reflect the fact that
prepayments  are  occurring  at a faster  or slower  rate than the  prepayment
assumption  used in respect of the  Receivables.  Subsequent  purchasers  that
purchase  Receivables at more than a de minimis  discount should consult their
tax advisors with respect to the proper method to accrue such OID.

     Market  Discount.  A Grantor  Trust  Certificateholder  that  acquires an
undivided  interest in Receivables may be subject to the market discount rules
of  Sections  1276  through  1278 to the  extent an  undivided  interest  in a
Receivable  is  considered  to have been  purchased  at a  "market  discount."
Generally, the amount of market discount is equal to the excess of the portion
of the  principal  amount  of  such  Receivable  allocable  to  such  holder's
undivided  interest  over such  holder's  tax basis in such  interest.  Market
discount with respect to a Grantor Trust  Certificate will be considered to be
zero if the amount  allocable to the Grantor  Trust  Certificate  is less than
0.25% of the Grantor Trust  Certificate's  stated redemption price at maturity
multiplied  by the  weighted  average  maturity  remaining  after  the date of
purchase. Treasury regulations implementing the market discount rules have not
yet been issued;  therefore,  investors  should consult their own tax advisors
regarding the application of these rules and the advisability of making any of
the elections allowed under Code Sections 1276 through 1278.

     The Code provides that any principal payment (whether a scheduled payment
or a prepayment) or any gain on disposition of a market discount bond shall be
treated as  ordinary  income to the extent that it does not exceed the accrued
market  discount  at the time of such  payment.  The amount of accrued  market
discount for purposes of determining the tax treatment of subsequent principal
payments or  dispositions  of the market discount bond is to be reduced by the
amount so treated as ordinary income.

     The  Code  also  grants  the  Treasury  Department   authority  to  issue
regulations  providing for the  computation of accrued market discount on debt
instruments,  the principal of which is payable in more than one  installment.
While the Treasury Department has not yet issued regulations,  rules described
in the relevant  legislative history will apply. Under those rules, the holder
of a market  discount bond may elect to accrue market  discount  either on the
basis  of a  constant  interest  rate  or  according  to one of the  following
methods.  If a Grantor  Trust  Certificate  is issued with OID,  the amount of
market  discount that accrues  during any accrual period would be equal to the
product of (i) the total remaining  market  discount and (ii) a fraction,  the
numerator of which is the OID accruing  during the period and the  denominator
of which is the total  remaining OID at the  beginning of the accrual  period.
For  Grantor  Trust  Certificates  issued  without  OID,  the amount of market
discount that accrues during a period is equal to the product of (i) the total
remaining  market discount and (ii) a fraction,  the numerator of which is the
amount of stated  interest paid during the accrual period and the  denominator
of which is the total  amount of stated  interest  remaining to be paid at the
beginning of the accrual period.  For purposes of calculating  market discount
under any of the above methods in the case of instruments (such as the Grantor
Trust  Certificates)  that provide for  payments  that may be  accelerated  by
reason of prepayments of other obligations securing such instruments, the same
prepayment assumption applicable to calculating the accrual of OID will apply.
Because the regulations described above have not been issued, it is impossible
to predict what effect those  regulations might have on the tax treatment of a
Grantor Trust Certificate  purchased at a discount or premium in the secondary
market.

     A holder who acquired a Grantor Trust  Certificate  at a market  discount
also may be required  to defer a portion of its  interest  deductions  for the
taxable  year  attributable  to any  indebtedness  incurred  or  continued  to
purchase  or carry  such  Grantor  Trust  Certificate  purchased  with  market
discount.  For these purposes,  the de minimis rule referred to above applies.
Any such deferred  interest  expense would not exceed the market discount that
accrues  during such taxable  year and is, in general,  allowed as a deduction
not later than the year in which such market discount is includible in income.
If such holder  elects to include  market  discount in income  currently as it
accrues on all market  discount  instruments  acquired  by such holder in that
taxable year or thereafter,  the interest  deferral rule described  above will
not apply.

     Premium. To the extent a Grantor Trust Certificateholder is considered to
have  purchased  an undivided  interest in a Receivable  for an amount that is
greater than its stated redemption price at maturity of such Receivable,  such
Grantor  Trust  Certificateholder  will be  considered  to have  purchased the
Receivable with  "amortizable  bond premium" equal in amount to such excess. A
Grantor Trust Certificateholder (who does not hold the Certificate for sale to
customers or in inventory) may elect under Section 171 of the Code to amortize
such premium. Under the Code, premium is allocated among the interest payments
on the  Receivables to which it relates and is considered as an offset against
(and thus a reduction of) such  interest  payments.  With certain  exceptions,
such an election  would  apply to all debt  instruments  held or  subsequently
acquired by the electing holder. Absent such an election,  the premium will be
deductible as an ordinary loss only upon disposition of the Certificate or pro
rata as principal is paid on the Receivables.

     Election  to Treat All  Interest  as OID.  The OID  regulations  permit a
Grantor  Trust  Certificateholder  to elect to accrue all  interest,  discount
(including de minimis market or original issue discount) and premium in income
as interest,  based on a constant yield method. If such an election were to be
made with respect to a Grantor Trust  Certificate  with market  discount,  the
Certificateholder  would be deemed  to have made an  election  to  include  in
income  currently  market discount with respect to all other debt  instruments
having  market  discount that such Grantor  Trust  Certificateholder  acquires
during the year of the  election or  thereafter.  Similarly,  a Grantor  Trust
Certificateholder  that makes this  election for a Grantor  Trust  Certificate
that is  acquired  at a premium  will be deemed  to have made an  election  to
amortize bond premium with respect to all debt instruments  having amortizable
bond premium that such Grantor Trust  Certificateholder  owns or acquires. See
"--Premium" above. The election to accrue interest,  discount and premium on a
constant  yield  method  with  respect  to  a  Grantor  Trust  Certificate  is
irrevocable.

     Sale or Exchange of a Grantor  Trust  Certificate.  Sale or exchange of a
Grantor  Trust  Certificate  prior to its maturity will result in gain or loss
equal to the difference,  if any,  between the amount received and the owner's
adjusted basis in the Grantor Trust Certificate. Such adjusted basis generally
will equal the  seller's  purchase  price for the Grantor  Trust  Certificate,
increased by the OID included in the seller's gross income with respect to the
Grantor Trust  Certificate,  and reduced by principal  payments on the Grantor
Trust Certificate previously received by the seller. Such gain or loss will be
capital gain or loss to an owner for which a Grantor  Trust  Certificate  is a
"capital  asset"  within the meaning of Section  1221,  and will be  long-term
capital gain or loss if the Grantor Trust  Certificate has been owned for more
than one year.

     Grantor Trust Certificates will be "evidences of indebtedness" within the
meaning of Section 582(c)(1), so that gain or loss recognized from the sale of
a Grantor Trust  Certificate  by a bank or a thrift  institution to which such
section applies will be treated as ordinary income or loss.

     Non-U.S.  Persons.   Generally,  to  the  extent  that  a  Grantor  Trust
Certificate evidences ownership in underlying  Receivables that were issued on
or before  July 18,  1984,  interest  or OID paid by the  person  required  to
withhold  tax under  Section  1441 or 1442 to (i) an owner  that is not a U.S.
Person (as defined below) or (ii) a Grantor Trust Certificateholder holding on
behalf of an owner that is not a U.S. Person will be subject to federal income
tax,  collected by withholding,  at a rate of 30% or such lower rate as may be
provided for interest by an applicable  tax treaty.  Accrued OID recognized by
the owner on the sale or exchange  of such a Grantor  Trust  Certificate  also
will be  subject  to federal  income  tax at the same  rate.  Generally,  such
payments  would not be subject  to  withholding  to the extent  that a Grantor
Trust  Certificate  evidences  ownership in Receivables  issued after July 18,
1984, by natural persons if such Grantor Trust Certificateholder complies with
certain identification requirements (including delivery of a statement, signed
by the Grantor Trust Certificateholder under penalties of perjury,  certifying
that such Grantor Trust  Certificateholder  is not a U.S. Person and providing
the name and  address of such  Grantor  Trust  Certificateholder).  Additional
restrictions apply to Receivables where the obligor is not a natural person in
order to qualify for the exemption from withholding.

     As used herein, a "U.S. Person" means a citizen or resident of the United
States,  a  corporation  or a partnership  (including  an entity  treated as a
corporation  or  partnership  for United States  federal  income tax purposes)
organized in or under the laws of the United States,  any State thereof or the
District of Columbia (other than a partnership that is not treated as a United
States person under any applicable  Treasury  regulations)  or an estate,  the
income of which from sources  outside the United States is includible in gross
income for federal income tax purposes  regardless of its connection  with the
conduct of a trade or business  within the United States or a trust if a court
within  the  United  States is able to  exercise  primary  supervision  of the
administration  of the trust and one or more United  States  persons  have the
authority to control all substantial  decisions of the trust.  Notwithstanding
the  preceding  sentence,  to the extent  provided  in  Treasury  regulations,
certain  trusts in existence on August 20, 1996,  and treated as United States
persons  prior to such date,  that elect to  continue  to be treated as United
States persons also will be a U.S. Person.

     Information  Reporting and Backup Withholding.  The Servicer will furnish
or make  available,  within a reasonable  time after the end of each  calendar
year,  to each person who was a Grantor  Trust  Certificateholder  at any time
during such year, such  information as may be deemed necessary or desirable to
assist Grantor Trust  Certificateholders in preparing their federal income tax
returns, or to enable holders to make such information available to beneficial
owners or financial  intermediaries  that hold Grantor Trust  Certificates  as
nominees  on behalf of  beneficial  owners.  If a  holder,  beneficial  owner,
financial  intermediary  or  other  recipient  of a  payment  on  behalf  of a
beneficial owner fails to supply a certified taxpayer identification number or
if the Secretary of the Treasury  determines that such person has not reported
all interest and dividend  income  required to be shown on its federal  income
tax  return,  31%  backup  withholding  may be  required  with  respect to any
payments. Any amounts deducted and withheld from a distribution to a recipient
would be allowed  as a credit  against  such  recipient's  federal  income tax
liability.

     New Withholding Regulations. Recently, the Treasury Department issued the
New Regulations which make certain modifications to the backup withholding and
information  reporting rules described above.  The New Regulations  attempt to
unify  certification  requirements  and  modify  reliance  standards.  The New
Regulations  will  generally be effective for payments made after December 31,
2000, subject to certain transition rules.  Prospective investors are urged to
consult their own tax advisors regarding the New Regulations.

Trusts for which a FASIT Election is Made

     General.  It is the  opinion of Tax Counsel  that the Trust will,  on the
startup  day,  qualify as a FASIT and its proposed  method of  operation  will
enable it to continue to meet the requirements for  qualification and taxation
as a FASIT under the Code assuming a timely FASIT  election is made.  Based on
the foregoing and assuming compliance with the Transaction Documents,  certain
of the  Securities  will  qualify as regular  interests  in a FASIT  ("Regular
Securities")  which will generally be treated as debt for U.S.  federal income
tax purposes.  The Small  Business Job  Protection  Act of 1996 added Sections
860H through 860L of the Code (the "FASIT  Provisions  "), which provide for a
new type of entity for federal income tax purposes known as a "financial asset
securitization  investment  trust" (a "FASIT "). Although the FASIT provisions
of the Code became effective on September 1, 1997, no Treasury  regulations or
other   administrative   guidance  has  been  issued  with  respect  to  those
provisions.  Accordingly,  definitive guidance cannot be provided with respect
to many aspects of the tax treatment of the holders of Regular  Securities and
the  ownership   interest  (the  "Ownership   Securities,"  with  the  Regular
Securities,  the  "Securities")  in a FASIT (the  "FASIT  Securityholders  ").
Investors  also  should  note  that  the  FASIT  discussion  contained  herein
constitutes  only the material  federal income tax  consequences to holders of
FASIT  Securities.  The  Receivables  will only be added to or deleted  from a
Trust  Fund  for  which  a FASIT  election  has  been  made  only in a  manner
consistent  with additions or deletions that would be permitted in the case of
a REMIC.

     FASIT  Securities will be classified as either FASIT Regular  Securities,
which  generally will be treated as debt for federal  income tax purposes,  or
FASIT Ownership  Securities,  which generally are not treated as debt for such
purposes,  but rather as representing rights and responsibilities with respect
to the taxable  income or loss of the related  Series  FASIT.  The  Prospectus
Supplement  for each Series of Securities  will  indicate  whether one or more
FASIT  elections  will be made for that  Series and which  Securities  of such
Series will be designated as Regular  Securities,  and which,  if any, will be
designated as Ownership Securities.

     Qualification  as a FASIT.  The Trust Fund underlying a Series (or one or
more designated pools of assets held in the Trust Fund) will qualify under the
Code as a FASIT in which the FASIT Regular  Securities and the FASIT Ownership
Securities  will   constitute  the  "regular   interest"  and  the  "ownership
interests,"  respectively,  if (i) a FASIT election is in effect, (ii) certain
tests  concerning (A) the composition of the FASIT's assets and (B) the nature
of the Securityholders'  interests in the FASIT are met on a continuing basis,
and (iii) the Trust Fund is not a regulated  investment  company as defined in
Section 851(a) of the Code.

     Asset  Composition.  In order for a Trust Fund (or one or more designated
pools  of  assets  held by a Trust  Fund) to be  eligible  for  FASIT  status,
substantially  all of the  assets of the Trust Fund (or the  designated  pool)
must  consist  of  "permitted  assets"  as of the  close  of the  third  month
beginning  after the  closing  date and at all times  thereafter  (the  "FASIT
Qualification  Test").  Permitted assets include (i) cash or cash equivalents,
(ii) debt  instruments  with fixed terms that would  qualify as REMIC  regular
interests  if issued  by a REMIC  (generally,  instruments  that  provide  for
interest  at a  fixed  rate,  a  qualifying  variable  rate,  or a  qualifying
interest-only  ("IO") type rate,  (iii)  foreclosure  property,  (iv)  certain
hedging  instruments  (generally,  interest and currency rate swaps and credit
enhancement  contracts)  that are  reasonably  required to  guarantee or hedge
against the FASIT's risks associated with being the obligor on FASIT interest,
(v) contract  rights to acquire  qualifying  debt  instruments  or  qualifying
hedging  instruments,  (vi) FASIT regular  interests,  and (vii) REMIC regular
interests.  Permitted assets do not include any debt instruments issued by the
holder of the  FASIT's  ownership  interest  or by any person  related to such
holder.

     Interests in a FASIT.  In addition to the foregoing  asset  qualification
requirements,  the  interests in a FASIT also must meet certain  requirements.
All of the  interests in a FASIT must belong to either of the  following:  (i)
one or more  classes of regular  interests or (ii) a single class of ownership
interest that is held by a fully taxable  domestic C corporation.  In the case
of Series that include FASIT Ownership Securities, the ownership interest will
be represented by the FASIT Ownership Securities.

     A FASIT interest  generally  qualifies as a regular interest if (i) it is
designated  as a regular  interest,  (ii) it has a stated  maturity no greater
than  thirty  years,  (iii) it entitles  its holder to a  specified  principal
amount,  (iv) the issue  price of the  interest  does not  exceed  125% of its
stated  principal  amount,  (v) the yield to maturity of the  interest is less
than the  applicable  Treasury rate published by the Service plus 5%, and (vi)
it if pays interest,  such interest is payable at either (a) a fixed rate with
respect to the principal  amount of the regular  interest or (b) a permissible
variable  rate with respect to such  principal  amount.  Permissible  variable
rates  for FASIT  regular  interests  are the same as those for REMIC  regular
interests (i.e., certain qualified floating rates and weighted average rates).
Interest  will be  considered  to be based on a  permissible  variable rate if
generally,  (i) such interest is  unconditionally  payable at least  annually,
(ii) the  issue  price of the  debt  instrument  does  not  exceed  the  total
noncontingent  principal  payments and (iii) interest is based on a "qualified
floating rate," an "objective  rate," a combination of a single fixed rate and
one or more "qualified  floating rate," one "qualified inverse floating rate,"
or a combination of "qualified floating rates" that do not operate in a manner
that  significantly  accelerates  or defers  interest  payments  on such FASIT
regular interest.

     If a FASIT Security fails to meet one or more of the requirements set out
in clauses (iii), (iv), or (v), but otherwise meets the above requirements, it
may  still  qualify  as a type of  regular  interest  known  as a  "High-Yield
Interest".  In addition,  if a FASIT Security fails to meet the requirement of
clause (vi), but the interest payable on the Security  consists of a specified
portion of the interest payments on permitted assets and that portion does not
vary  over the life of the  Security,  the  Security  also will  qualify  as a
High-Yield  Interest.  A  High-Yield  Interest  may be held only by domestic C
corporations  that are  fully  subject  to  corporate  income  tax  ("Eligible
Corporations"),  other  FASITs,  and dealers in  securities  who acquire  such
interests as inventory,  rather than for investment.  In addition,  holders of
High-Yield  Interests are subject to  limitations  on offset of income derived
from   such   interest.   See   "Federal   Income   Tax    Consequences--FASIT
Securities--Tax Treatment of FASIT Regular Securities--Treatment of High-Yield
Interests."

     Consequences of Disqualification.  If a Series FASIT fails to comply with
one or more of the Code's  ongoing  requirements  for FASIT status  during any
taxable  year,  the Code  provides  that its FASIT status may be lost for that
year and  thereafter.  If FASIT  status is lost,  the  treatment of the former
FASIT and the interests  therein for federal income tax purposes is uncertain.
The  former  FASIT  might  be  treated  as a  grantor  trust,  as  a  separate
association taxable as a corporation,  or as a partnership.  The FASIT Regular
Securities  could be  treated  as debt  instruments  for  federal  income  tax
purposes or as equity interests.  Although the Code authorizes the Treasury to
issue  regulations  that  address  situations  where a  failure  to  meet  the
requirements  for FASIT status occurs  inadvertently  and in good faith,  such
regulations  have not yet been issued.  It is possible  that  disqualification
relief  might  be  accompanied  by  sanctions,  such  as the  imposition  of a
corporate tax on all or a portion of the FASIT's income for the period of time
in which the requirements for FASIT status are not satisfied.

     Tax Treatment of FASIT Regular Securities

     General.  Payments received by holders of FASIT Regular  Securities other
     -------
than  High-Yield  Interests will be accorded the same tax treatment  under the
Code as payments received on other taxable debt instruments.  Holders of FASIT
Regular  Securities must report income from such  Securities  under an accrual
method of accounting, even if they otherwise would have used the cash receipts
and  disbursements  method and  accordingly,  may report  income  prior to the
receipt of any cash distribution  corresponding to such income.  Except in the
case of FASIT  Regular  Securities  issued  with  original  issue  discount or
acquired with market discount or premium,  interest paid or accrued on a FASIT
Regular  Security  generally  will  be  treated  as  ordinary  income  to  the
Securityholder  and a principal  payment on such Security will be treated as a
return of capital to the extent that the  Securityholder's  basis is allocable
to that payment.  FASIT Regular Securities issued with original issue discount
or acquired with market discount or premium  generally will treat interest and
principal  payments  on such  Securities  in the same  manner  as  other  debt
instruments.  High-Yield Securities may be held only by fully taxable domestic
C  corporations,  other FASITs,  and certain  securities  dealers.  Holders of
High-Yield  Securities  are  subject to  limitations  on their  ability to use
current losses or net operating loss carryforwards or carrybacks to offset any
income derived from those Securities.

     Treatment of Realized  Losses.  Although not entirely  clear,  it appears
     -----------------------------
that  holders of FASIT  Regular  Securities  that are  corporations  should in
general be allowed to deduct as an ordinary loss any loss sustained during the
taxable year on account of any such FASIT Regular Security  becoming wholly or
partially worthless, and that, in general, holders of FASIT Regular Securities
that are not corporations  should be allowed to deduct as a short-term capital
loss any loss  sustained  during the taxable year on account of any such FASIT
Regular Securities becoming wholly worthless.  Although the matter is unclear,
non-corporate  holders of FASIT Regular  Securities  may be allowed a bad debt
deduction at such time that the  principal  balance of any such FASIT  Regular
Security is reduced to reflect  realized losses  resulting from any liquidated
Underlying  Assets.  The Internal  Revenue  Service,  however,  could take the
position that  non-corporate  holders will be allowed a bad debt  deduction to
reflect  realized  losses only after all  Underlying  Assets  remaining in the
related  FASIT have been  liquidated  or the FASIT  Regular  Securities of the
related Series have been otherwise retired. Potential investors and Holders of
the FASIT  Regular  Securities  are urged to  consult  their own tax  advisors
regarding the appropriate  timing,  amount and character of any loss sustained
with respect to such FASIT Regular  Securities,  including any loss  resulting
from the failure to recover  previously  accrued  interest or discount income.
Special loss rules are applicable to banks and thrift institutions,  including
rules regarding  reserves for bad debts. Such taxpayers are advised to consult
their  tax  advisors  regarding  the  treatment  of  losses  on FASIT  Regular
Securities.

     In addition,  FASIT Regular Securities held by a financial institution to
which  Section  585 of the  Code  applies  will be  treated  as  evidences  of
indebtedness  for purposes of Section  582(c)(1) of the Code. FASIT Securities
will  not  qualify  as  "Government   securities"   for  either  REIT  or  RIC
qualification purposes.

     Treatment of  High-Yield  Interest.  High-Yield  Interests are subject to
     ----------------------------------
special rules regarding the eligibility of holders of such interests,  and the
ability of such holders to offset  income  derived  from their FASIT  Security
with losses.  High-Yield Interests may be held only by Eligible  Corporations,
other  FASITs,  and  dealers in  securities  who  acquire  such  interests  as
inventory.  If a  securities  dealer  (other  than  an  Eligible  Corporation)
initially  acquires a High-Yield  Interest as  inventory,  but later begins to
hold it for  investment,  the dealer will be subject to an excise tax equal to
the income from the High-Yield  Interest  multiplied by the highest  corporate
income  tax  rate.  In  addition,   transfers  of   High-Yield   Interests  to
disqualified holders will be disregarded for federal income tax purposes,  and
the transfer still will be treated as the holder of the High-Yield Interest.

     The holder of a High-Yield  Interest may not use non-FASIT current losses
or net operating loss carryforwards or carrybacks to offset any income derived
from the High-Yield  Interest,  for either regular federal income tax purposes
or for alternative  minimum tax purposes.  In addition,  the FASIT  provisions
contain an anti-abuse rule that imposes corporate income tax on income derived
from a FASIT  Regular  Security that is held by a  pass-through  entity (other
than another FASIT) that issues debt or equity  securities backed by the FASIT
Regular Security and that have the same features as High-Yield Interests.

     Tax Treatment of FASIT Ownership  Securities.  A FASIT Ownership Security
represents the residual  equity  interest in a FASIT. As such, the holder of a
FASIT Ownership Security  determines its taxable income by taking into account
all assets,  liabilities,  and items of income,  gain,  deduction,  loss,  and
credit of a FASIT. In general,  the character of the income to the holder of a
FASIT  Ownership  Interest will be the same as the character of such income to
the FASIT,  except that any tax-exempt  interest  income taken into account by
the holder of a FASIT  Ownership  Interest is treated as ordinary  income.  In
determining that taxable income, the holder of a FASIT Ownership Security must
determine the amount of interest,  original issue discount,  market  discount,
and  premium  recognized  with  respect  to the  FASIT's  assets and the FASIT
Regular  Securities  issued  by  the  FASIT  according  to  a  constant  yield
methodology and under an accrual method of accounting. In addition, holders of
FASIT  Ownership  Securities  are  subject  to the same  limitations  on their
ability to use losses to offset  income from their  FASIT  Security as are the
holders of High-Yield Interests.  See "Federal Income Tax  Consequences--FASIT
Securities--Tax Treatment of FASIT Regular Securities--Treatment of High-Yield
Interests."

     Rules  similar  to the wash  sale  rules  applicable  to  REMIC  Residual
Securities also will apply to FASIT Ownership Securities.  Accordingly, losses
on  dispositions of a FASIT  Ownership  Security  generally will be disallowed
where,  within six months before or after the disposition,  the seller of such
Security  acquires  any other FASIT  Ownership  Security  or, in the case of a
FASIT holding mortgage  assets,  any interest in a Taxable Mortgage Pool, that
is economically  comparable to a FASIT Ownership Security. In addition, if any
security that is sold or  contributed  to a FASIT by the holder of the related
FASIT  Ownership  Security  was  required  to be  marked-to-market  under Code
section 475 by such holder,  then  section 475 will  continue to apply to such
securities,  except that the amount  realized under the  mark-to-market  rules
will  be the  greater  of  the  securities'  value  under  present  law or the
securities'  value after applying  special  valuation  rules  contained in the
FASIT  provisions.  Those special  valuation rules generally  require that the
value of debt  instruments  that are not traded on an  established  securities
market be  determined  by  calculating  the  present  value of the  reasonably
expected  payments under the  instrument  using a discount rate of 120% of the
applicable Federal rate, compounded semiannually.

     The holder of a FASIT  Ownership  Security will be subject to a tax equal
to  100%  of  the  net  income  derived  by the  FASIT  from  any  "prohibited
transactions."  Prohibited  transactions  include  (i) the  receipt  of income
derived from assets that are not permitted assets,  (ii) certain  dispositions
of  permitted  assets,  (iii) the receipt of any income  derived from any loan
originated  by a FASIT,  and (iv) in  certain  cases,  the  receipt  of income
representing  a servicing  fee or other  compensation.  Any Series for which a
FASIT  election  is made  generally  will be  structured  in  order  to  avoid
application of the prohibited transaction tax.

     Backup Withholding,  Reporting and Tax  Administration.  Holders of FASIT
Securities will be subject to backup withholding to the same extent holders of
other debt  instruments  would be subject.  For purposes of reporting  and tax
administration,  holders  of  record  of FASIT  Securities  generally  will be
treated in the same manner as holders of other debt instruments.


                                     * * *

     THE FEDERAL TAX  CONSEQUENCES  SET FORTH ABOVE MAY NOT BE APPLICABLE TO A
PARTICULAR NOTEHOLDER OR CERTIFICATEHOLDER DEPENDING UPON SUCH NOTEHOLDER'S OR
CERTIFICATEHOLDER'S  PARTICULAR TAX SITUATION.  PROSPECTIVE  PURCHASERS SHOULD
CONSULT THEIR TAX ADVISORS WITH RESPECT TO THE TAX CONSEQUENCES TO THEM OF THE
PURCHASE,  OWNERSHIP AND DISPOSITION OF NOTES AND CERTIFICATES,  INCLUDING THE
TAX  CONSEQUENCES  UNDER  STATE,  LOCAL,  FOREIGN  AND  OTHER TAX LAWS AND THE
POSSIBLE EFFECTS OF FUTURE CHANGES IN FEDERAL OR OTHER TAX LAWS.


                             ERISA CONSIDERATIONS

     Section  406 of ERISA and  Section  4975 of the Code  prohibit a pension,
profit-sharing   or  other  employee  benefit  plan,  as  well  as  individual
retirement  accounts and certain types of Keogh Plans (each a "Benefit Plan"),
from  engaging  in certain  transactions  with  persons  that are  "parties in
interest" under ERISA or "disqualified persons" under the Code with respect to
such Benefit  Plan. A violation of these  "prohibited  transaction"  rules may
result in an excise tax or other penalties and liabilities under ERISA and the
Code for such persons.

     Certain  transactions  involving  a Trust  might be deemed to  constitute
prohibited  transactions  under  ERISA and the Code with  respect to a Benefit
Plan that purchased  Notes or  Certificates if assets of the Trust were deemed
to be assets of the  Benefit  Plan.  Under a  regulation  issued by the United
States  Department  of Labor (the "Plan Assets  Regulation"),  the assets of a
Trust  would be treated as plan assets of a Benefit  Plan for the  purposes of
ERISA and the Code only if the Benefit Plan  acquired an "equity  interest" in
the Trust and none of the exceptions  contained in the Plan Assets  Regulation
was applicable. An equity interest is defined under the Plan Assets Regulation
as an interest other than an instrument which is treated as indebtedness under
applicable local law and which has no substantial equity features.  The likely
treatment in this context of Notes and  Certificates of a given series will be
discussed in the related Prospectus Supplement.

     Employee benefit plans that are 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 ERISA requirements.

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

Senior Certificates Issued by Trusts that Do Not Issue Notes

     Unless  otherwise  specified in the related  Prospectus  Supplement,  the
following discussion applies only to nonsubordinated Certificates (referred to
herein as "Senior Certificates") issued by a Trust that does not issue Notes.

     The U.S. Department of Labor has granted to the lead Underwriter named in
the Prospectus  Supplement an exemption (the  "Exemption") from certain of the
prohibited  transaction  rules of ERISA with respect to the initial  purchase,
the  holding  and the  subsequent  resale  by  Benefit  Plans of  certificates
representing  interests in  asset-backed  pass-through  trusts that consist of
certain receivables,  loans and other obligations that meet the conditions and
requirements  of the  Exemption.  The  receivables  covered  by the  Exemption
include motor vehicle installment sales contracts such as the Receivables. The
Exemption  will  apply to the  acquisition,  holding  and resale of the Senior
Certificates by a Benefit Plan,  provided that certain conditions  (certain of
which are described below) are met.

     Among the  conditions  which must be satisfied for the Exemption to apply
to the Senior Certificates are the following:

     (i)  The  acquisition of the Senior  Certificates by a Benefit Plan is on
          terms (including the price for the Senior  Certificates) that are at
          least as  favorable to the Benefit Plan as they would be in an arm's
          length transaction with an unrelated party;

     (ii) The  rights  and  interests  evidenced  by the  Senior  Certificates
          acquired by the Benefit Plan are not  subordinated to the rights and
          interests evidenced by other certificates of the Trust;

     (iii)The Senior  Certificates  acquired by the Benefit Plan have received
          a rating at the time of such acquisition that is in one of the three
          highest  generic  rating  categories  from Standard & Poor's Ratings
          Service, Moody's Investor Service, Inc., Duff & Phelps Credit Rating
          Co. or Fitch IBCA, Inc.;

     (iv) The  Trustee  is  not  an  affiliate  of  any  other  member  of the
          Restricted Group (as defined below);

     (v)  The sum of all payments made to the  Underwriters in connection with
          the distribution of the Senior Certificates represents not more than
          reasonable  compensation for  underwriting the Senior  Certificates;
          the sum of all payments made to and retained by the Seller  pursuant
          to the sale of the Contracts to the Trust  represents  not more than
          the fair market value of such Contracts; and the sum of all payments
          made to and  retained  by the  Servicer  represents  not  more  than
          reasonable  compensation  for  the  Servicer's  services  under  the
          Agreement and reimbursement of the Servicer's reasonable expenses in
          connection therewith; and

     (vi) The  Benefit  Plan  investing  in  the  Senior  Certificates  is  an
          "accredited  investor" as defined in Rule 501 (a)(1) of Regulation D
          of the Securities and Exchange  Commission  under the Securities Act
          of 1933.

     Moreover,    the   Exemption    would   provide   relief   from   certain
self-dealing/conflict  of interest or prohibited  transactions  only if, among
other requirements,  (i) in the case of the acquisition of Senior Certificates
in connection  with the initial  issuance,  at least fifty (50) percent of the
Senior  Certificates and of the aggregate  interests in the Trust are acquired
by persons  independent  of the  Restricted  Group,  (ii) the  Benefit  Plan's
investment in Senior  Certificates does not exceed twenty-five (25) percent of
all of the Senior Certificates outstanding at the time of the acquisition, and
(iii) immediately after the acquisition, no more than twenty-five (25) percent
of the  assets of Benefit  Plans for which the  fiduciary  renders  investment
advice  or  has   discretionary   authority   are  invested  in   certificates
representing  an  interest  in one or more  trusts  containing  assets sold or
serviced by the same entity.  The  Exemption  does not apply to Benefit  Plans
sponsored by the Depositor, the related Seller, any Underwriter,  the Trustee,
the  Servicer,  any obligor with  respect to  Contracts  included in the Trust
constituting  more than five percent of the  aggregate  unamortized  principal
balance of the assets in the Trust,  or any  affiliate  of such  parties  (the
"Restricted Group").

     The  Prospectus  Supplement  for each series will indicate the classes of
Securities offered thereby to which the Exemptions will apply.


                             PLAN OF DISTRIBUTION

     On the terms and conditions set forth in an  underwriting  agreement with
respect to the  Securities of a given series (the  "Underwriting  Agreement"),
the  Depositor  will  agree  to  cause  the  related  Trust  to  sell  to  the
underwriters named therein and in the related Prospectus Supplement,  and each
of such underwriters will severally agree to purchase, the principal amount of
each  class of Notes  and  Certificates,  as the case may be,  of the  related
series set forth therein and in the related Prospectus Supplement.

     In each  Underwriting  Agreement  with  respect  to any  given  series of
Securities,  the several  underwriters  will  agree,  subject to the terms and
conditions set forth therein,  to purchase all the Notes and Certificates,  as
the case may be, described therein which are offered hereby and by the related
Prospectus  Supplement if any of such Notes and Certificates,  as the case may
be, are purchased.

     Each  Prospectus  Supplement will either (i) set forth the price at which
each  class of Notes  and  Certificates,  as the  case may be,  being  offered
thereby will be offered to the public and any concessions  that may be offered
to  certain  dealers   participating   in  the  offering  of  such  Notes  and
Certificates or (ii) specify that the related Notes and  Certificates,  as the
case may be, are to be resold by the  underwriters in negotiated  transactions
at varying prices to be determined at the time of such sale. After the initial
public  offering  of any such Notes and  Certificates,  such  public  offering
prices and such concessions may be changed.

     This Prospectus may be used, to the extent  required,  by the Underwriter
in connection with offers and sales related to market making transactions.

     Each  Underwriting   Agreement  will  provide  that  the  Depositor  will
indemnify  the  underwriters  against  certain  civil  liabilities,  including
liabilities  under the  Securities  Act, or contribute to payments the several
underwriters may be required to make in respect thereof.

     Each Trust may, from time to time, invest the funds in its Trust Accounts
in Eligible Investments acquired from such underwriters or from the Depositor.

     The place and time of  delivery  for the  Securities  in respect of which
this  Prospectus  is  delivered  will be set forth in the  related  Prospectus
Supplement.


                                LEGAL OPINIONS

     Certain  legal matters  relating to the  Securities of any series will be
passed upon for the related  Trust and the  Depositor by Brown & Wood LLP, New
York, New York, and for the  Underwriter  for such series by Brown & Wood LLP.
Material  federal  income tax  matters  will be passed  upon for each Trust by
Brown & Wood LLP.


<PAGE>


                                INDEX OF TERMS

Actuarial Receivables.......................................................16
Administration Agreement....................................................42
Administration Fee..........................................................43
Administrator...............................................................42
Advance......................................................................6
Advances....................................................................37
Applicable Trustee..........................................................30
APR..........................................................................6
Base Rate...................................................................25
Benefit Plan................................................................60
Calculation Agent...........................................................25
Calculation Date....................................................26, 27, 29
CD Rate.....................................................................26
CD Rate Determination Date..................................................26
CD Rate Security............................................................25
Cede........................................................................13
Cedel.......................................................................30
Cedel Participants..........................................................30
Certificate Balance..........................................................4
Certificate Distribution Account............................................35
Certificate Pool Factor.....................................................18
Certificates.................................................................1
Closing Date................................................................34
Code........................................................................47
Collection Account..........................................................35
Collection Period...........................................................37
Commercial Paper Rate.......................................................26
Commercial Paper Rate Determination Date....................................26
Commercial Paper Rate Security..............................................25
Commission...................................................................2
Company............................................................1, 2, 3, 19
Composite Quotations........................................................25
Cooperative.................................................................31
Cut-off Date................................................................14
Dealer Agreements...........................................................14
Dealers..................................................................5, 14
Definitive Certificates.....................................................31
Definitive Notes............................................................31
Definitive Securities.......................................................31
Depositaries................................................................29
Depositor....................................................................1
Depository..................................................................19
Distribution Date...........................................................24
DTC.........................................................................13
DTC's Nominee...............................................................13
Eligible Corporations.......................................................57
Eligible Deposit Account....................................................36
Eligible Institution........................................................36
Eligible Investments........................................................36
ERISA........................................................................8
Euroclear...................................................................31
Euroclear Operator..........................................................31
Euroclear Participants......................................................31
Events of Default...........................................................21
Exchange Act.................................................................2
Exemption...................................................................60
FASIT....................................................................8, 56
FASIT Provisions............................................................56
FASIT Qualification Test....................................................57
FASIT Securityholders.......................................................56
Federal Funds Rate..........................................................27
Federal Funds Rate Determination Date.......................................27
Federal Funds Rate Security.................................................25
Final Scheduled Maturity Date................................................6
Financed Motor Vehicles..................................................4, 14
Financed Recreational Vehicles...........................................4, 14
Financed Vehicles............................................................4
Fixed Rate Securities.......................................................25
Floating Rate Securities....................................................25
foreign person..............................................................48
FTC Rule....................................................................46
Funding Period...............................................................3
Grantor Trust Certificateholders............................................52
Grantor Trust Certificates..................................................52
H.15(519)...................................................................25
High-Yield Interest.........................................................57
Indenture....................................................................3
Indenture Trustee............................................................1
Index Maturity..............................................................25
Indirect Participants.......................................................29
Initial Cut-off Date.........................................................4
Initial Pool Balance........................................................42
Initial Receivables..........................................................4
Insolvency Event............................................................40
Interest Rate................................................................3
Interest Reset Date.........................................................25
Interest Reset Period.......................................................25
Investment Earnings.........................................................36
IO .........................................................................57
IRS.........................................................................46
Issuer.......................................................................3
LIBOR.......................................................................27
LIBOR Determination Date....................................................27
LIBOR Reuters...............................................................28
LIBOR Security..............................................................25
London Banking Day..........................................................28
Money Market Yield..........................................................27
Motor Vehicle Receivables...................................................14
new partnership.............................................................50
New Regulations.............................................................49
Nonbank Seller..............................................................10
Note Distribution Account...................................................35
Note Pool Factor............................................................17
Notes........................................................................1
Obligors....................................................................14
OID.........................................................................47
OID regulations.............................................................47
old partnership.............................................................50
Ownership Securities........................................................56
Participants............................................................19, 29
Pass Through Rate............................................................4
Payahead Account............................................................35
Payaheads...................................................................37
Payment Date................................................................20
Plan Assets Regulation......................................................60
Pool Balance................................................................18
Pooling and Servicing Agreement..............................................3
Precomputed Advance..........................................................6
Precomputed Receivables.....................................................16
Pre-Funded Amount............................................................5
Pre-Funding Account.......................................................1, 3
Prospectus Supplement........................................................1
Purchase Amount.............................................................35
Rating Agencies.............................................................12
Receivables...............................................................1, 4
Receivables Pool............................................................14
Receivables Purchase Agreement..............................................34
Recreational Vehicle Receivables............................................14
Registration Statement.......................................................2
Regular Securities.......................................................8, 56
Related Documents...........................................................22
Reserve Account.............................................................39
Restricted Group............................................................61
Reuters Screen LIBO Page....................................................28
Rule of 78's Receivables....................................................16
Rules.......................................................................30
Sale and Servicing Agreement.................................................4
Schedule of Receivables.....................................................34
Section 1286 Treasury Regulations...........................................53
Securities...............................................................1, 56
Securities Act...............................................................2
Seller......................................................................15
Seller Affiliate.............................................................3
Senior Certificates.........................................................60
Servicer..................................................................1, 3
Servicer Default............................................................40
Servicing Fee...............................................................38
Servicing Fee Rate..........................................................38
Short-Term Note.............................................................48
Simple Interest Advance......................................................6
Simple Interest Receivables.................................................16
Spread......................................................................25
Spread Multiplier...........................................................25
Strip Certificates...........................................................4
Strip Notes..................................................................3
Subsequent Receivables....................................................1, 5
Subsequent Transfer Date....................................................34
Tax Counsel.................................................................47
Telerate Page 3750..........................................................28
Terms and Conditions........................................................31
Transfer and Servicing Agreements...........................................34
Transferor................................................................1, 3
Treasury bills..............................................................28
Treasury Rate...............................................................28
Treasury Rate Determination Date............................................29
Treasury Rate Security......................................................25
Trust.....................................................................1, 3
Trust Accounts..............................................................36
Trust Agreement..............................................................3
Trustee...................................................................1, 3
U.S. Person.................................................................56
UCC......................................................................6, 35
Underwriting Agreement......................................................61


<PAGE>


                                                                       ANNEX I



         GLOBAL CLEARANCE, SETTLEMENT AND TAX DOCUMENTATION PROCEDURES

     Except in certain limited circumstances,  the globally offered Securities
(the "Global Securities") will be available only in book-entry form. Investors
in the Global Securities may hold such Global  Securities  through any of DTC,
CEDEL 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  CEDEL  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  CEDEL  or  Euroclear  and  DTC
Participants  holding  Notes will be  effected  on a  delivery-against-payment
basis  through the  respective  Depositaries  of CEDEL and  Euroclear (in such
capacity) and 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 & Co. 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, CEDEL 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 prior debt issues.  Investors'
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  CEDEL 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 restricted  period.  Global Securities will be credited to
the securities  custody  accounts on the settlement  date against  payments 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 book-entry
securities in same-day funds.

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

     Trading between DTC seller and CEDEL or Euroclear purchaser.  When Global
Securities are to be transferred  from the account of a DTC Participant to the
account of a CEDEL Participant or a Euroclear Participant,  the purchaser will
send  instructions  to CEDEL  or  Euroclear  through  a CEDEL  Participant  or
Euroclear Participant at least one business day prior to settlement.  CEDEL or
Euroclear,  as applicable,  will instruct its 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. Payment will then be made by such 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
applicable  clearing system and by the clearing system, in accordance with its
usual  procedures,  to the  CEDEL  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 CEDEL or Euroclear cash debit
will be valued instead as of the actual settlement date.

     CEDEL 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  CEDEL or  Euroclear.  Under this
approach,  they may take on credit  exposure to CEDEL or  Euroclear  until the
Global Securities are credited to their accounts one day later.

     As an alternative, if CEDEL or Euroclear has extended a line of credit to
them,  CEDEL   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, CEDEL 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 that one-day period may substantially  reduce
or offset the amount of such  overdraft  charges,  although  this  result will
depend on each CEDEL 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  CEDEL  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 CEDEL or Euroclear seller and DTC purchaser.  Due to time
zone differences in their favor, CEDEL Participants and Euroclear Participants
may  employ  their  customary  procedures  for  transactions  in which  Global
Securities are to be transferred by the respective  clearing systems,  through
their  respective  Depositaries,  to a DTC  Participant.  The seller will send
instructions  to CEDEL or Euroclear  through a CEDEL  Participant or Euroclear
Participant  at least one  business day prior to  settlement.  In these cases,
CEDEL  or  Euroclear  will  instruct   their   respective   Depositaries,   as
appropriate,  to deliver the bonds 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.  The  payment  will  then  be  reflected  in the  account  of the  CEDEL
Participant  or Euroclear  Participant  the following  day, and receipt of the
cash proceeds in the CEDEL  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 CEDEL  Participant or Euroclear
Participant  have a line of credit with its 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  CEDEL
Participant's or Euroclear Participant's account would instead be valued as of
the actual settlement date.  Finally,  day traders that use CEDEL or Euroclear
and that purchase  Global  Securities  from DTC  Participants  for delivery to
CEDEL  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  CEDEL or Euroclear for one day (until the purchase
        side of the day  trade  is  reflected  in  their  CEDEL  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 CEDEL or Euroclear
        account 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  CEDEL
        Participant or Euroclear Participant


Certain U.S. Federal Income Tax Documentation Requirements

     A beneficial owner of Global Securities  holding securities through CEDEL
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) on 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  of  non-U.S.  Persons  (Form W-8 or Form  W-8BEN).  Beneficial
owners of Notes  that are  non-U.S.  Persons  generally  can obtain a complete
exemption from the withholding tax by filing a signed Form W-8 (Certificate of
Foreign  Status) or Form W-8BEN  (Certificate  of Foreign Status of Beneficial
Owner for United States Tax Withholding). 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.  Person with  effectively  connected  income (Form
4224 or Form W-8ECI). 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) or Form W-8ECI (Certificate of Foreign
Person's Claim for Exemption From Withholding 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 beneficial  owners of Notes
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 of Notes or such owner's agent.

     Exemption for U.S. Persons (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 or Form W-8ECI
filer,  such owner's agent,  files by submitting the  appropriate  form to the
person through whom it holds the security (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 a citizen or resident of the United States,
a corporation  or a partnership  (including an entity treated as a corporation
or partnership for United States federal income tax purposes)  organized in or
under the laws of the United  States,  any State  thereof or the  District  of
Columbia  (other than a  partnership  that is not  treated as a United  States
person under any applicable Treasury  regulations) or an estate, the income of
which from sources outside the United States is includible in gross income for
federal income tax purposes regardless of its connection with the conduct of a
trade or business  within the United  States or a trust if a court  within the
United States is able to exercise primary supervision of the administration of
the trust and one or more United States  persons have the authority to control
all  substantial  decisions  of  the  trust.   Notwithstanding  the  preceding
sentence,  to the extent provided in Treasury  regulations,  certain trusts in
existence on August 20, 1996,  and treated as United  States  persons prior to
such date,  that elect to continue to be treated as United States persons also
will be a U.S. Person.


                        BMW Vehicle Owner Trust 1999-A

               $190,000,000 5.64% Asset Backed Notes, Class A-1
               $400,000,000 6.16% Asset Backed Notes, Class A-2
               $300,000,000 6.41% Asset Backed Notes, Class A-3
               $171,600,000 6.54% Asset Backed Notes, Class A-4
                  $33,400,000 6.91% Asset Backed Certificates


                        BMW Financial Services NA, Inc.
                          BMW FS Funding Corporation
                                    Sellers


                        BMW Financial Services NA, Inc.
                                   Servicer


                          SSB Vehicle Securities Inc.
                                   Depositor


                                     Notes

                             Salomon Smith Barney
                             Chase Securities Inc.
                          Credit Suisse First Boston


                                 Certificates

                             Salomon Smith Barney

     You should rely only on the  information  contained  or  incorporated  by
reference  in this  Prospectus  Supplement  and the  Prospectus.  We have  not
authorized anyone to provide you with different information.

     We are not offering these  Securities in any state where the offer is not
permitted.

     We do not  claim  the  accuracy  of the  information  in this  Prospectus
Supplement  and the  Prospectus  as of any date other than the dates stated on
their respective covers.

     Dealers will deliver a Prospectus  Supplement and Prospectus  when acting
as  underwriters  of  these  Securities  and  with  respect  to  their  unsold
allotments or subscriptions. In addition, all dealers selling these Securities
will deliver a Prospectus Supplement and Prospectus until December 21, 1999.


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




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