ROYAL ACCEPTANCE CORP
10SB12G, 2000-03-03
Previous: CENTURION COMMUNICATIONS CORP, 10SB12G, 2000-03-03
Next: NOVO MEDIAGROUP INC, S-1, 2000-03-03



<PAGE>

                     U.S. SECURITIES AND EXCHANGE COMMISSION
                              Washington, DC 20549

                                   FORM 10-SB

                   GENERAL FORM FOR REGISTRATION OF SECURITIES
                            OF SMALL BUSINESS ISSUERS
                          Under Section 12(b) or 12(g)
                     of the Securities Exchange Act of 1934

                          Royal Acceptance Corporation
             (Exact name of registrant as specified in its charter)

            Delaware                                  22-3680581
  (State or other jurisdiction            (I.R.S. Employer Identification No.)
of incorporation or organization)

                  90 Jericho Turnpike
                    Floral Park, NY                              11001
(Address of registrant's principal executive offices)          (Zip Code)

                                 (516) 488-8600
              (Registrant's Telephone Number, Including Area Code)

Securities to be registered under Section 12(b) of the Act:

<TABLE>

                                                   Name of each exchange
Title of each class to be so registered:           on which  each class is to be registered:
- -----------------------------------------          -----------------------------------------

        <S>                                                             <C>
         None                                                           None

</TABLE>

Securities to be registered under Section 12(g) of the Act:


                                  Common Stock,
                                 par value $.001

                       Copies to: Gerald A. Adler, Esquire
                               Bondy & Schloss LLP
                               6 East 43rd Street
                          New York, New York 10017-4656
                          Telephone No. (212)-661-3535
                             Fax No. (212) 972-1677



<PAGE>



Index to Form 10-SB Registration Statement

Item Number and Caption                                                     Page

PART I

1.       Description of Business
2.       Management's Discussion and Analysis or Plan of Operations
3.       Description of Property
4.       Security Ownership of Certain Beneficial Owners and Management
5.       Management
6.       Executive Compensation
7.       Certain Relationships and Related Transactions
8.       Description of Securities

PART II

1.       Market Price of and Dividends on the REgistrant's Common
         Equity and Other Shareholder Matters
2.       Legal Proceedings
3.       Changes in and Disagreements with Accountants
4.       Recent Sales of Unregistered Securities
5.       Indemnification of Officers and Directors

PART F/S

Financial Statements

PART III

1.       Index to Exhibits
2.       Description of Exhibits

Signatures












<PAGE>




                                     PART I

                             DESCRIPTION OF BUSINESS

The Company

          The Company was formed in November 1996. On January 2, 1997, in a
corporate restructuring, it was merged with Royal Finance Company, a New Jersey
corporation ("RFC"). The Company had very limited operations and together with
RFC was a development stage company organized to develop and operate a financial
services business specializing in the acquisition and service of lease contracts
for previously owned automobiles. On August 1, 1999, the Company acquired from
Alliance Holdings Limited Partnership, all of the issued and outstanding shares
of RIT Auto Leasing Group, Inc. ("RIT") in exchange for 5,650,000 shares of the
Company's common stock.

RIT's Business

         RIT is in the business of leasing new and pre-owned automobiles with
terms generally ranging from twelve to sixty months. It markets its leasing
services through telephone solicitation and advertising. The sources of RIT's
automobiles for lease are predominantly automobile dealers in the Eastern region
of the United States. The Company also leases and finances commercial industrial
equipment such as computers, airplanes, boats and construction equipment. Its
customer base is derived from the general public and corporate accounts.

         RIT was incorporated in 1993, at which time it focused primarily on the
leasing of low end automotive and commercial vehicles. At that time it had a
lease portfolio of approximately 250 vehicles valued at approximately $3
Million. Presently, RIT has a leasing portfolio of approximately 1,500
vehicles with a value of $10.5 Million. Presently, its product lines consist
of commercial industrial equipment, high line vehicles (exotic and luxury),
limousines, ambulances, tow trucks, tractors, airplanes, boats and construction
equipment. RIT is also in the equipment leasing business.

         RIT markets its leasing services through a network of dealer referrals,
trade shows and magazine advertising. The majority of RIT's leasing income is
derived from its dealers network throughout the country. RIT's management
estimates that approximately 75% of its gross leasing income is generated from
its dealer networks located in Florida, North Carolina, California, Georgia and
Illinois with the balance of its income generated from referrals, trade shows
and magazines. RIT has positive working relationships with commercial financial
institutions, including ford Motor Credit, European American Bank, Bombardier
Capital, 1st Source Bank and Associates Commercial Corp. RIT leases
approximately 50-90 units per month, generating anywhere from $3 Million to $5
Million in gross sales per month.


                                        1

<PAGE>



         RIT's business strategy is to (i) provide personal and attentive
service to its clientele, (ii) lease primarily to high-quality credit applicants
in order to continue to build a lease portfolio with low delinquency and credit
loss rates, (iii) finance its lease portfolio with competitive credit terms and
(iv) manage its residual risk relating to RIT's resale of automobiles after the
expiration of the lease term.

         In general, companies have a variety of financing alternatives
available to them in acquiring the use of a new automobile, either through the
purchase or lease of such vehicle. In financing the purchase of a vehicle there
are various loan alternatives including, fully amortizing loans, balloon
payments, no money down or low down payments. In terms of leasing vehicles,
there are various options including, payment schedules, term, maintenance and
repurchase rights. The primary benefit of leasing over purchasing is that
leasing typically provides a consumer with the opportunity to acquire the use of
a new automobile at a lower monthly payment than financing the purchase of such
vehicle, usually without a significant initial cash outlay, and enables the
return of the automobile without any further liability at the end of the lease
term. Companies which provide employees with automobile transportation typically
lease such vehicles and expense the costs. The increase in new vehicle prices in
relation to annual median family income has been a contributing factor in the
growth in the leasing and used automobile markets. This has provided RIT with a
further opportunity for revenue growth through the resale of its vehicles after
the term of the lease or in the event there are defaults of the leases.

          RIT's primary goal is to expand its leasing operations, increase and
obtain better terms with respect to the financing of the vehicles it leases and
to increase the profitability of its vehicle remarketing program. RIT's strategy
for continued growth is to (i) increase lease origination by (a) increased name
recognition, (b) acquisition of similar companies or their assets, (c) the
development, expansion and retention of existing clients, and (d) the expansion
into new geographic markets, (ii) increase and improve the terms of its
financing arrangements, (iii) further develop and increase the profitability of
its used automobile remarketing operations, and (iv) lease primarily to high
quality credit applicants in order to continue to build a lease portfolio with
low delinquency and credit loss rates.

         RIT purchases each vehicle pursuant to its client's specifications and
finances its purchase. RIT usually finances the purchase of each vehicle to
correspond with the term of the lease, such that upon the completion of the
lease term the lessees have the option of purchasing the automobile at a
predetermined purchase price or turn the automobiles in and have no further
obligation.

          The term of the leases average generally between 24 and 39 months,
with the average lease being 36 months. In addition to setting forth the lease
term, the amount of the rental payments and the mileage allowance, each lease
requires the lessee to pay all

                                        2

<PAGE>



fees, taxes, fines and other costs relating to the use of the vehicle.
Generally, the lessee pays the first months lease payment in advance of the
lease term and puts up a security deposit equal to a one month lease amount. The
lessee is required to maintain liability and casualty insurance on each vehicle
at specified limits and to name RIT as an additional insured and loss payee.
Each lease applicant must provide information regarding, among other things,
corporate history, length of time in business, ability to pay based both on
income level and credit history, including comparable borrowing experience and
past history. The foregoing procedures provide the general basis for RIT's
credit decisions.

         RIT's corporate headquarter are located at 90 Jericho Turnpike, Floral
Park, New York. RIT currently has ten employees and maintains an auto lease
portfolio of approximately 1,500 vehicles. It has satellite offices in
California, Florida, Georgia and North Carolina and intends to open three
additional satellite offices within the next twelve months. Mr. Toporek, RIT's
principal shareholder and chief executive officer has over 25 years of
experience in the equipment, auto financing and leasing business.

                MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL
                       CONDITION AND RESULTS OF OPERATION

Introduction:

For a complete understanding of these activities, this management's discussion
and analysis should be read in conjunction with Part 1. Item 1. description of
Business and Part F/S Financial Statements to the Form 10-SB.

General:

Royal Acceptance Corporation (the "Company") was incorporated in the State of
Delaware on June 23, 1994. On July 15, 1999, it acquired all the issued and
outstanding capital stock of RIT Auto Leasing Company ("RIT") in exchange for
5,650,000 shares of its common stock. The transaction has been accounted for as
a reverse acquisition in a manner similar to a pooling of interests which
reflects the acquisition as if it had occurred at the beginning of the periods
presented in the accompanying consolidated financial statements.

RIT was incorporated in New York on April 1, 1993 and is in the business of
leasing new and pre-owned automobiles with terms generally ranging from twelve
to sixty months. It markets its leasing services through its dealer network and
advertising. The sources of RIT's automobiles for lease are predominantly
automobile dealers in the eastern region of the United States. RIT also leases
and finances commercial industrial equipment such as computers, airplanes, boats
and construction equipment.

Forward Looking Statements and Certain Risk Factors:

The Company cautions readers that certain important factors may affect the
Company's actual

                                        3

<PAGE>



results and could cause such results to differ materially from any
forward-looking statements that may be deemed to have been made in this Form
10-SB or that are otherwise made by or on behalf of the Company. For this
purpose, any statements contained in the Form 10-SB that are not statements of
historical fact may be deemed to be forward-looking statements. Without limiting
the generality of the foregoing, words such as "may", "expect", "believe",
anticipate", "intend", "could", estimate", or "continue", or the negative
variations thereof or comparable terminology are intended to identify
forward-looking statements. Factors that may affect the Company's results
include, but are not limited to, the lack of substantial profits, its dependence
on key personnel, its ongoing need for additional financing and its dependence
on the automobile industry. The Company is also subject to other risks detailed
herein or which will be detailed from time to time in the Company's future
filings with the Securities and Exchange Commission.

Results of Operations:

Nine months ended September 30, 1999 and 1998

Revenue, consisting of amortization of earned income, rental income and gains on
sales of vehicles, for the nine months ended September 30, 1999 was $2,919,949,
a 93% increase from the year earlier when total revenues aggregated $1,510,941.
When adjusted for rental income and gains on sale of vehicles which totaled
$118,917 in the current period compared to $533,329 in the earlier period,
revenues actually increased $1,823,420 or 187%. This increase is a result of
management's efforts to increase its dealer network which has been expanded to
include locations in Florida, North Carolina, California, Georgia and Illinois.
Management has also expanded its financial relationships to include several new
major financing institutions. The additional financing has given the Company the
ability to consummate additional lease agreements. Increases in customer
referrals have also had a favorable impact on the Company's revenues.

The Company's major costs consist of interest and depreciation which totaled
$1,496,463 (51% of total revenues) for the nine months ended September 30, 1999
and $905,426 (60% of total revenues) during the comparable prior year period.
The $591,037 (65%) increase in costs compares favorably to the 93% revenue
increase. The 9% decrease in interest and depreciation as a percentage of total
revenues is primarily due to the Company's ability to enter into more closed-end
leases for luxury automobiles which are more profitable than leases entered into
during the prior period when open-end leases comprised a higher percentage of
leases. The Company also recognized income in the current period from initial
payments made by its lessees. The gross margin therefore increased in the
current period due to the increase in such initial lease payments.

Selling, general and administrative expenses were $971,522 (33% of total
revenues) for the nine months ended September 30, 1999 and $496,108 (33% of
total revenues) for the same period in the prior year. The increase of $475,000
(96%) was principally due to the hiring of

                                        4

<PAGE>



additional personnel. The almost doubling of expenses was required to adequately
service the 93% revenue increase.

The increase in the provision for taxes of $177,000 is due to deferred taxes on
the difference between book and tax income. The effective income tax rate was
49% for the nine months ended September 30, 1999 compared with 40% for the
earlier period. The difference is due to the tax effect on the non deductible
portion of compensatory common stock issuances.

The Company's net income for the nine months ended September 30, 1999 totaled
$230,964, or $.03 per share, compared to $65,407 or $.01 per share for the same
period in 1998. As discussed above, the reasons for the increase in the current
period included more lease revenue, less costs as a percentage of such revenues
and increases in selling, general and administrative expenses.


YEARS ENDED DECEMBER 31, 1998 AND 1997

Revenue, consisting of amortization of earned income, rental income and gains on
sales of vehicles for 1998 was $2,257,457, a 46% increase form the year earlier
when total revenues aggregated $1,547,259. The decreases in rental income and
gains on vehicle sales in the current year of $218,664 was more than offset by
an increase in amortization of unearned income of $928,862. In 1997, few of the
company's leases qualified as direct finance leases and were classified as
operating leases thus accounting for the decrease in rental income and gains
from vehicle sales. This increase in amortization of unearned income is a direct
result of entering into more finance leases as well as management's efforts to
increase its dealer networks and an increase in its financial relationships to
include several new major financial institutions. The additional financing
availability has given the Company the ability to consummate additional lease
agreements.

The Company's major costs consists of interest and depreciation which totaled
$1,028,194 (54% of total revenue) in 1998 and $1,102,096 (72% of total revenues)
in 1997. The 18% decrease in interest and depreciation as a percentage of total
revenues is primarily due to the Company's ability to enter into more profitable
closed-end direct financing leases for luxury automobiles which are more
profitable than leases entered into during the prior period which consisted of a
larger percentage of open-end operating leases. The Company also recognized more
income on initial payments made by its lessees in the current period. The gross
margin therefore increased in the current period due to the increase in such
revenues without incurring comparable increased costs.

Selling, general and administrative expenses were $913,951 (40% of revenues) for
1999 and $391,309 (25% of revenues) for 1998. The increase of $522,642 (134%)
was principally due to the hiring of additional personnel to service the
increased business and an increase in fixed costs in the current year over the
prior year. The increased costs incurred in 1998 were required to increase and
enhance the Company's dealer network.

                                        5

<PAGE>



The increase in the provision for income taxes of $40,000 is due to deferred
taxes on the difference between book and tax income. The effective income tax
rate was 40% in both 1999 and 1998.

The Company's net income for 1999 totaled $81,312 or $.01 per share, compared to
$21,854 or $.00 per share for 1998. As discussed above, 1998 included more lease
revenue, less costs as a percentage of such revenues and increases in selling,
general and administrative expenses.

FINANCIAL CONDITION:

September 30, 1999 Compared to December 31, 1998

The Company's cash position at September 30, 1999 showed a decrease of $199,025.

Accounts receivable, which represents among other things, amounts due from the
sale of vehicles increased by $850,591 over the accounts receivable outstanding
at December 31, 1998.

The net investment in direct financing leases represents the aggregate future
leases payments due to the Company from its leasees. Such amount was $23,324,780
at September 30, 1999 and $13,151,516 at December 31, 1998. The Company feels
that it has adequately reserved for any possible bad debts. The Company finances
the purchase of its leased vehicles under several separate credit facilities.
Such indebtedness aggregated $23,918,252 and $12,717,524 at September 30, 1999
and December 31, 1998, respectively.

The Company's vehicle inventory increased from $504,701 at December 31, 1998 to
$1,158,061 at September 30, 1999. Such increase was due to the higher volume of
autos coming off lease during the nine months ended September 30, 1999 compared
with the year ended December 31, 1998.

In September 1999, the Company loaned $435,150 to an equity owned by its
president. Such amount is due on demand and bears interest at 9%. There were no
amounts outstanding to this entity at December 31, 1998.

Accounts payable at September 30, 1999 was $323,896 compared with $43,307 at
December 31, 1998, an increase of $280,589. Such increase is related to the
higher volume of leases being entered into by the Company.

At September 30, 1999, the Company is indebted to its President in the amount of
$103,394. No such debt was outstanding at December 31, 1998.

Stockholders' equity increased by $399,739 during the period from December 31,
1999 to September 30, 1998. Such increase was the result of the sale of 377,100
shares for $93,775 in cash, issuance of 300,000 common shares for services
rendered valued at $75,000, and net income for the nine months ended September
30, 1999 of $230,964.

                                        6

<PAGE>



Liquidity and Capital Resources:

The Company generated a positive cash flow from operations of $123,304 during
the nine month period ended September 30, 1999. During the same period, net cash
of $519,498 was used in investing activities by the loan of $435,150 to an
affiliate, by the purchase of $203,265 in furniture and equipment which was
offset by the receipt of $118,917 from the sale of vehicles. Cash was also
provided through the sale of 377,100 common shares for $93,775 plus the receipt
of $103,394 a loan to the Company by its president. For the nine months ended
September 30, 1999, cash decreased by $199,025.

The Company's working capital at September 30, 1999 and December 31, 1998 was
$2,664,854 and $855,649, respectively. Its primary sources of working capital
have been the proceeds from the financing of its leased vehicles and the sale of
its common stock.

During the period from January 1, 1998 through September 30, 1999, the Company
issued an aggregate of 1,250,000 common shares to consultants and employees for
services rendered valued at $84,500.

During the nine months ended September 30, 1999, the Company sold 377,100 common
shares for $93,775.

Management's primary goal is to expand its leasing operations, increase and
obtain better terms with respect to the financing of the vehicles it leases and
to increase the profitability of its vehicle remarketing program. The strategy
for continued growth is to (i) increase lease origination by a)increased name
recognition, b) acquisition of similar companies or their assets, c) the
development, expansion and retention of existing clients, and d) the expansion
into new geographic markets, ii) increase and improve the terms of its financing
arrangements, iii) further develop and increase the profitability of its used
automobile remarketing operations and (iv) lease primarily to high quality
credit applicants in order to continue to build a lease portfolio with low
delinquency and credit loss rates.

Pursuant to a confidential private offering memorandum, the Company is offering
600,000 shares of its common stock at a price of $1.00 per share. The offering
period commenced on October 5, 1999 and will end on April 5, 2000. The proceeds
of the offering will be used primarily for working capital, the acquisition of a
profitable lease portfolio and the hiring of additional personnel.

Management believes that anticipated cash flow from operations and the proceeds
raised through its private offering will be sufficient to fund its operations
for the next 12 months assuming that those operations are consistent with
management's expectations of its anticipated increase in revenues. The Company
may need additional financing thereafter. There can be no assurance that the
Company will be able to obtain financing on a favorable or timely basis. The
type, timing and terms of financing elected by the Company will depend upon its
cash needs, the availability of other financing sources and the prevailing
conditions in the financial markets. Moreover, any statement regarding the
Company's ability to fund its operations from

                                        7

<PAGE>



expected cash flows is speculative in nature and inherently subject to risks and
uncertainties, some of which cannot be predicted or quantified.

                                    PROPERTY

         RIT leases approximately 2,000 square feet of office space and a lot
for automobiles of approximately 11,500 square feet, both at 90 Jericho
Turnpike, Floral Park, New York 11001 at an annual rental of $120,000 per year
which lease expires in June, 2002. The property is leased directly from the
Alliance Holdings Limited Partnership, of which Richard Toporek is the General
Partner.


                                        8

<PAGE>



                    SECURITY OWNERSHIP OF CERTAIN BENEFICIAL
                              OWNERS AND MANAGEMENT

         The following table sets forth the name and address of each officer and
director of the Company and each person who owns beneficially more than five
percent of the Common Stock of the Company, and the number of shares owned by
each such person and by all officers and directors as a group:
<TABLE>
<CAPTION>

- ------------------------------------------------------------------------------------------------------
Name and Address of Beneficial Owner         Amount and Nature of Ownership     Approximate % of Class
- ------------------------------------        ---------------------------------   ----------------------
<S>                                                 <C>                               <C>
- ------------------------------------------------------------------------------------------------------
Richard Toporek, President/Secretary                5,650,000(1)                         75%
and Director
- ------------------------------------------------------------------------------------------------------
Mark Caulo,                                              -
Chief Financial Officer and Director
- ------------------------------------------------------------------------------------------------------
Robert Ricciuti,                                         -
Vice President and Director
- ------------------------------------------------------------------------------------------------------
Alliance Holdings Limited Partnership               5,650,000                            75%
- ------------------------------------------------------------------------------------------------------
Directors and Officers as a Group                   5,650,000                            75%
- ------------------------------------------------------------------------------------------------------
</TABLE>


(1) Mr. Toporek owns these shares beneficially solely by virtue of his status as
the general partner of Alliance Holdings Limited Partnership. He disclaims
beneficial ownership of such shares.

                                        9

<PAGE>



                                   MANAGEMENT

<TABLE>
<CAPTION>

Name                                        Age                          Position
- ----                                        ---                          --------
<S>                                         <C>                   <C>
Richard Toporek                             48                President/Secretary and
                                                              Director

Mark Caulo                                  41                Chief Financial Officer
                                                              and Director

Robert Ricciuti                             45                Vice President and Director
</TABLE>


         Richard Toporek has over 25 years of experience in the equipment, auto
financing and leasing industry. He has been President and a Director of RIT
since 1993. His responsibilities include overseeing all aspects of the daily
management and operation of RIT, including the management of over $25 Million of
leases as well as RIT's credit facilities. Mr. Toporek has also been the Chief
Executive Officer of Professional Vehicle Leasing since 1976 and has been a Vice
President of Alpha Acceptance Corp. since 1990. He is also a Director of Chariot
Limousine, and Transportation, Ltd. and Liberty Sales & Truck Leasing, Inc. Mr.
Toporek is founder and past president of the Tri-State Chapter of the National
Vehicle Leasing Association. Mr. Toporek will not be devoting all of his time to
the business of the Company as some of his time will be devoted to Professional
Vehicle Leasing and Alpha Acceptance Corp. He is a graduate of Queens College
with a Bachelor of Arts degree. See "Risk Factors--Dependence on Richard
Toporek."

         Mark Caulo is a certified public account and is currently with MCM Tax
Services Ltd. and Kornelia M. Sevfried CPA, PC, an accounting and tax planning
and preparation service founded by him in 1984. Mr. Caulo's experience is
concentrated in leasing and automotive related industries as well as the
financial services industries. His firm is presently the outside accounting firm
for RIT. Upon completion of the Offering, Mr. Caulo will join the Company as its
chief financial officer and will be devoting the majority of his time to the
business of the Company. Mr. Caulo is a graduate of St Frances College with a
Bachelor of Science Degree.

         Robert Ricciuti has been Director of Operations of Great American
Commercial Leasing of Great Neck, New York, a commercial equipment and
automobile leasing company since February, 1997 where he is responsible for all
of the functions of the company's work flow from the initial marketing programs
to the finalization of lease transactions. From 1991 to 1997 he was Director of
Auto Portfolios for National Star Leasing where he was responsible for the
credit analysis of all applications for equipment, automobile and truck
leasing. From 1988 to 1991 he was an Assistant Vice President of Oxford
Resources, a major financial institution where he directed and oversaw all
aspects related to operations, collections and customer service.


                                       10

<PAGE>




                             EXECUTIVE COMPENSATION

<TABLE>
<CAPTION>

                                                                                             Long Term Compensation
                                                                                             ----------------------
                                                       Annual Compensation               Awards           Payouts
                                                       -------------------               ------           -------
                                                                                         Securities
Name and Principal                                                      Other Annual     Underlying       All Other
Position                         Year       Salary         Bonus        Compensation     Options          Compensation
- -----------------------          ----       ------         -----        ------------     -----------      ------------
<S>                            <C>       <C>                <C>               <C>              <C>              <C>
Richard Toporek,               1999      $                   -                -                                 -
President, Secretary and       1998                          -                -
Director                       1997
</TABLE>


                 CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS

         Mr. Richard Toporek, the President, Secretary and a Director of the
Company is the general partner of Alliance Holdings Limited Partnership, the
owner of 5,650,000 shares of the Company's common stock. Alliance Holdings
Limited Partnership is the lessor of the Company's commercial space.



                            DESCRIPTION OF SECURITIES

Common Stock

         The Company is authorized to issue 25,000,000 shares of common stock,
$.001 par value, of which 7,532,709 shares were issued and outstanding as of
February 28, 2000. The holders of common stock have one vote per share. None of
the shares have preemptive or cumulative voting rights, have any rights of
redemption or are liable for assessments or further calls. None of the shares
have any conversion rights. The holders of common stock are entitled to
dividends, when and as declared by the Board of Directors from funds legally
available therefor. Upon liquidations of the Company the holders of common stock
are entitled to share pro rata in any distribution to shareholders.

Preferred Stock

         The Company is authorized to issue 1,000,000 shares of preferred stock,
$.001 par value none of which issued and outstanding.

                                       11

<PAGE>



         Olde Monmouth Stock Transfer Co., 77 Memorial Parkway, Suite 101,
Atlantic Highlands, NJ 07716, is the transfer agent and registrar for the
Company's common stock.

Shares Eligible for Future Sale

         The Company has 7,532,709 shares of common stock outstanding, but, of
these shares, only 819,759 shares are freely tradable. All of the remaining
shares of common stock are considered "restricted securities" and in the future,
may be sold only in compliance with rule 144 or in an exempt transaction under
the Securities Act of 1933 (the "Act") unless registered under the Act (the
"restricted shares").

         In general, under Rule 144 as currently in effect, subject to the
satisfaction of certain conditions, a person, including an affiliate of the
Company (or persons whose shares are aggregated), who has owned restricted
shares of common stcok beneficially for at least one year is entitled to sell,
within any three month period, a number of shares that does not exceed the
greater of 1% of the total number of outstanding shares pf the same class or, if
the common stock is quoted on a national quotation system, the average weekly
trading volume during the four calendar weeks preceding the sale. A person who
has not been an affiliate of the Company for at least the three months preceding
the sale and who has beneficially owned shares of common stock for at least two
years is entitled to sell such shares under Rule 144 without regard to any of
the limitations described above.


                                       12

<PAGE>



                                     PART II

                            MARKET FOR COMMON EQUITY
                         AND RELATED STOCKHOLDER MATTERS

         The Company's securities trade are traded on the OTC Bulletin Board and
in the over-the-counter market "pink sheets". The Company's trading symbol is
"RYFC". Over-the-counter market quotations reflect inter-dealer prices, without
retail mark-up, mark-down or commissions and may not represent actual
transactions. The following sets forth the range of high and low bid information
for the quarterly periods as reported by the National Quotation Bureau:

                                                        High              Low
                                                        ----              ---

1998:             2nd  Quarter                           .25              .25
                  3rd  Quarter                           .25              .25
                  4th  Quarter                           .25              .25

1999:             1st  Quarter                          2.00              .25
                  2nd  Quarter                          2.375             .25
                  3rd  Quarter                          1.40625           .03125
                  4th Quarter                           3.375            1.03125

Holders

         As of February 28, 2000, the number of holders of record of common
stock, excluding the number of beneficial owners whose securities are held in
street name, was approximately 95.

Dividend Policy

         The Company does not anticipate paying any cash dividends on its common
stock in the foreseeable future because it intends to retain its earnings to
finance the expansion of its business. Thereafter, the declaration of dividends
will be determined by the Board of Directors in light of conditions then
existing, including, without limitation, the Company's financial condition,
capital requirements and business condition.

                                       13

<PAGE>



                                LEGAL PROCEEDINGS

         The Company is not party to any material pending legal proceedings and
has no knowledge that any such proceedings are threatened.


                CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON
                       ACCOUNTING AND FINANCIAL DISCLOSURE

 Not applicable.

                     RECENT SALES OF UNREGISTERED SECURITIES

         The following paragraphs set forth certain information with respect to
all securities sold by the Company within the past three years without
registration under the Securities Act of 1933, as amended (the "Securities
Act"). The information includes the names of the purchasers, the date of
issuance, the title and number of securities sold and the consideration received
by the company for the issuance of these shares.

On December 27, 1997, the Company issued to Loren Investment Group, Inc.,
250,000 shares of common stock as a retainer for its agreement to provide
consulting services to the Company. 100,000 shares were issued pursuant to Rule
504 of Regulation D and 150,000 shares were issued pursuant to Section 4(2) of
the Act.


On December 27, 1997, the Company issued to Bondy & Schloss LLP, 250,000 shares
of common stock as a retainer for legal services rendered. 100,000 shares were
issued pursuant to Rule 504 of Regulation D and 150,000 shares were issued
pursuant to Section 4(2) of the Act.

On December 27, 1997, the Company issued to Gerald Ponsiglione, an officer and
director of the Company 200,000 shares of common stock in consideration for his
agreement to serve in such capacity. The aforesaid shares were issued pursuant
to Section 4(2) of the Act.

         On March 25, 1998, the Company issued to William Hayde, 250,000 shares
of common stock as a retainer for his agreement to provide consulting services
to the Company. 100,000 shares were issued pursuant to Rule 504 of Regulation D
and 150,000 shares were issued pursuant to Section 4(2) of the Act.

         Commending in September 1998, the Company sold 410,300 shares of common
stock at a price of $0.25 per share to the following persons, each in the amount
set forth opposite his, her or its name:



                                       14

<PAGE>




Harvey Bayard                                                     30,000
Georgianna Gostkowski                                                200
Robert J. Ryan                                                     1,000
A. Ruthenberg                                                      3,000
Staci Gassoso                                                     20,000
Tutta Italia Inc                                                  10,000
Robert Tarantola                                                   2,000
Joanne Gallo                                                       2,000
John M. Young Jr.                                                 10,000
Gus Sclafani                                                       6,000
Darlene Bosco                                                     37,000
Lillian and Richard Misiak                                        15,000
Larry Schwartz                                                     5,000
Richard Cullen                                                     4,000
Darryl Mathews and Donna
       Mathews JTWROS                                              5,000
Daniel Miele                                                       2,400
Rocco Urgo                                                         6,000
Enice Lorenzo                                                      2,500
Joe Lorenzo & Sons Provisions, Inc.                                8,000
Vincent Lorenzo                                                    2,500
Craig Fligel                                                       4,000
Enice Lorenzo                                                      2,500
Naim Haddad                                                       10,000
Angela Vergona                                                     4,000
Mary F. Calabro                                                    4,000
Bethanne Thomas                                                  100,000
Craig Fligel                                                       4,000
Harvey Bayard                                                     40,000
Catherine DeWitt                                                   9,000
Joseph C. Larezza                                                  4,000
Joseph C. Larezza                                                  1,000
L. Rolls (Nominees) Ltd.                                          20,000
L. Rolls (Nominees) Ltd.                                          20,000
AJ & Company of New York Limited                                   2,000
Hugh Conlin                                                        4,000
Monica Lloyd                                                       2,000
Jacquelyn Rado                                                     1,000
Rosella Valente                                                    2,000
Anthony Amitrano                                                   1,200




                                       15

<PAGE>



         In March of 1999, the Company sold the following shares at a price of
$2.00 per share to the following individuals under Rule 504:

             Bhavin Patel                                 5,000
             Patricia Novinski                            2,000

         Commencing November 1, 1999, the Company has offered and sold the
following shares to the listed individuals at a price of $1.00 per share under
Rule 504:

             Jerome Breslaw                              20,000
             Jon Farbman                                 10,000
             Henrietta Meltzer                           20,000
             Abraham Stahl                               15,000
             Solomon Shapiro                             25,000





                                       16

<PAGE>



                                    PART III

                        Index and Description of Exhibits

1. Index to Exhibits

Exhibit No.   Description
- ----------    ------------
3.1           Certificate of Incorporation, together with all amendments
3.2           Certificate of Merger
3.3           By-Laws
4.1           Specimen Common Stock Certificate
10.1          Exchange Agreement, dated as of July 13, 1999, by and between the
              Company, RIT Auto Leasing Group, Inc. and Alliance Holdings
              Limited Partnership



                    INDEMNIFICATION OF DIRECTORS AND OFFICERS

         Section 145 of the Delaware General Corporation Law (the "DGCL")
provides that a corporation may indemnify directors and officers as well as
other employees and individuals against expenses (including attorneys' fees),
judgments, fines and amounts paid in settlement in connection with specified
actions, suits or proceeding, whether civil, criminal, administrative or
investigative (other than an action by or in the right of the corporation, a
"derivative action"), if they acted in good faith and in a manner they
reasonably believed to be in or not opposed to the best interests of the
corporation, and with respect to any criminal action or proceeding, if they had
no reasonable cause to believe their conduct was unlawful. A similar standard is
applicable in the case of derivative actions, except that indemnification only
extends to expenses (including attorneys' fees) incurred in connection with the
defense or settlement of such actions, and the statute requires court approval
before there can be any indemnification where the person seeking indemnification
has been found liable to the corporation. The statute provides that it is not
exclusive of other indemnification that may be granted by a corporation's
bylaws, disinterested director vote, stockholder vote, agreement or otherwise.

         The Company's Certificate of Incorporation contains no specific
provision pertaining to the liability or indemnification of its officers or
directors. However, the Company's by- laws provide that no director or officer
of the corporation shall be liable for the acts, defaults or neglects of any
other director or officer, or for any loss sustained by the corporation, unless
the same has resulted from his own willful misconduct, willful neglect, or
negligence. The by-laws further provide as follows:

         Each director and officer of the corporation and each person who shall
         serve at the corporation's request as a director or officer of another
         corporation in



                                       17

<PAGE>



         which the corporation owns shares of capital stock or of which it is a
         creditor shall be indemnified by the corporation against all reasonable
         costs, expenses and liabilities (including reasonable attorney's fees)
         actually and necessarily incurred by or imposed upon him in connection
         with, or resulting from, any claim, action, suit, proceeding,
         investigation or inquiry of whatever nature in which he may be involved
         as a party or otherwise by reason of his being or having been a
         director or officer of the corporation or such director or officer of
         such other corporation, at the time of the incurring or imposition of
         such costs, expenses or liabilities, except in relation to matters as
         to which he shall be finally adjudged in such action, suit, proceeding,
         investigation or inquiry to be liable for willful misconduct, willful
         neglect, or gross negligence toward or on behalf of the corporation in
         the performance of his duties as such director or officer of the
         corporation or as such director or officer of such other corporation.
         As to whether or not a director or officer was liable by reason of
         willful misconduct, willful neglect, or gross negligence toward or on
         behalf of the corporation in the performance of his duties as such
         director or officer of the corporation or as such director or officer
         of such other corporation, in the absence of such final adjudication of
         the existence of such liability, the Board of Directors and each
         director and officer may conclusively rely upon an opinion of legal
         counsel selected by or in the manner designated by the Board of
         Directors. The foregoing right to indemnification shall be in addition
         to and not in limitation of all other rights to which such person may
         be entitled as a matter of law and shall inure to the benefit of the
         legal representative of such person.



                  CHANGE IN AND DISAGREEMENTS WITH ACCOUNTANTS
                     ON ACCOUNTING AND FINANCIAL DISCLOSURE

         Not Applicable

                        FINANCIAL SCHEDULES AND EXHIBITS

(a) The following financial statement are filed herewith:

         Financial Statements. The financial statements filed as part of this
Form 10-SB are indexed below and are included at page F-1.



                                       18

<PAGE>


Independent Auditors' Report.............................................. F-1

Consolidated Balance Sheet as at September 30, 1999 (unaudited)
and December 31, 1999 and 1998 (audited)...................................F-2

Consolidated Statement of Operations for the period
ended September 30, 1999 (unaudited) and for the
two years ended December 31, 1999 and 1998 (audited) ......................F-3

Statement of Stockholders' Equity for the period
ended September 30, 1999 (unaudited) and for the
years ended December 31, 1999 and 1998 (audited) ..........................F-4

Statements of Cash Flows for the years ended
December 30, 1998 and 1997 (audited)...................................... F-5

Notes to Financial Statements ......................................F-6 - F-20

Exhibits.



                                    SIGNATURE

           In accordance with Section 12 of the Securities Exchange Act of 1934,
the registrant caused this registration statement to be signed on its behalf the
undersigned thereto duly authorized.

Dated: March 2, 2000


                                            Royal Acceptance Corporation.



                                            By: /s/ Richard Toporek
                                                --------------------------------
                                                Name:   Richard Toporek
                                                Title:  President



                                       19

<PAGE>









                          ROYAL ACCEPTANCE CORPORATION
                                 AND SUBSIDIARY

                        CONSOLDIATED FINANCIAL STATEMENTS

                               SEPTEMBER 30, 1999
<PAGE>

                   ROYAL ACCEPTANCE CORPORATION AND SUBSIDIARY

                               SEPTEMBER 30, 1999






                                    I N D E X





<TABLE>
<CAPTION>
                                                                                               Page No.
                                                                                               --------
<S>                                                                                            <C>
FINANCIAL STATEMENTS:


       Independent Accountants' Report ...................................................        F-2


       Consolidated Balance Sheets
          As of September 30, 1999 (Unaudited)
          and December 31, 1998...........................................................        F-3


       Consolidated Statements of Income
          For the Nine Months Ended September 30, 1999 and 1998 (Unaudited)
          and For the Years Ended December 31, 1998 and 1997 .............................        F-4


       Consolidated Statements of Stockholders' Equity
          For the Nine Months Ended September 30, 1999 (Unaudited)
          and For the Years Ended December 31, 1998 and 1997 .............................        F-5


       Consolidated Statements of Cash Flows
          For the Nine Months Ended September 30, 1999 and 1998 (Unaudited)
          and For the Years Ended December 31, 1998 and 1997 .............................     F-6 - F-7


       Notes to Consolidated Financial Statements ........................................    F-8 - F-15
</TABLE>



                                      F-2
<PAGE>

                         INDEPENDENT ACCOUNTANTS' REPORT



To the Stockholders and Board of Directors
Royal Acceptance Corporation


We have audited the accompanying consolidated balance sheet of Royal Acceptance
Corporation and Subsidiary as at December 31, 1998, and the related statements
of operations, cash flows, and stockholders' equity for the two years then
ended. These consolidated financial statements are the responsibility of the
Company's management. Our responsibility is to express an opinion on these
consolidated financial statements based on our audits.

We conducted our audit in accordance with generally accepted auditing
stan-dards. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the consolidated financial statements are
free of material misstatement. An audit includes examining, on a test basis,
evidence supporting the amounts and disclosures in the consolidated financial
statements. An audit also includes assessing the accounting principles used and
significant estimates made by management, as well as evaluating the over-all
consolidated financial statement presentation. We believe that our audits
provide a reasonable basis for our opinion.

In our opinion, the consolidated financial statements referred to above present
fairly, in all material respects, the financial position of Royal Acceptance
Corporation and Subsidiary as at December 31, 1998, and the results of their
operations and their cash flows for the two years then ended, in conformity with
generally accepted accounting principles.









New York, New York
January 19, 2000









                                      F-3
<PAGE>

                   ROYAL ACCEPTANCE CORPORAITON AND SUBSIDIARY

                           CONSOLIDATED BALANCE SHEETS

<TABLE>
<CAPTION>
                                   A S S E T S
                                                                 September 30,       December 31,
                                                                     1999               1998
                                                                 -------------      -------------
                                                                  (Unaudited)
<S>                                                              <C>                <C>
Current assets:
  Cash                                                           $     38,932       $    237,957
  Accounts receivable                                                 990,969            140,378
  Net investment in direct financing leases                         6,860,550          3,727,850
  Inventory                                                         1,158,061            504,701
  Vehicles held under operating leases -
    net of accumulated depreciation                                      --                 --
                                                                 ------------       ------------
        Total current assets                                        9,048,512          4,610,886
Net investment in direct financing leases                          16,464,230          9,423,666
Furniture and equipment - net of depreciation
  and amortization                                                    119,256             97,146
Due from related party                                                435,150               --
Other assets                                                            7,775              7,775
                                                                 ------------       ------------
                                                                 $ 26,074,923       $ 14,139,473
                                                                 ============       ============

                      LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:
  Current maturities of loans payable                            $  5,956,368       $  3,711,930
  Accounts payable and accrued expenses                               323,896             43,307
  Loan payable stockholder                                            103,394               --
                                                                 ------------       ------------
        Total current liabilities                                   6,383,658          3,755,237
Loans payable - net of current maturities                          17,691,884          9,005,594
Deferred income taxes                                                 784,000            563,000
                                                                 ------------       ------------
        Total liabilities                                          24,859,542         13,323,831
                                                                 ------------       ------------
Stockholders' equity:
  Preferred stock, $.001 par value, authorized -
    1,000,000 shares, none issued and outstanding
  Common stock, $.001 par value, authorized -
    25,000,000 shares, issued and outstanding -
    7,494,509 shares at September 30, 1999,
    6,817,409 shares at December 31, 1998                               7,494              6,817
  Additional paid-in capital                                        1,205,931          1,037,833
  Retained earnings (deficit)                                           1,956           (229,008)
                                                                 ------------       ------------
        Total stockholder's equity                                  1,215,381            815,642
                                                                 ------------       ------------
                                                                 $ 26,074,923       $ 14,139,473
                                                                 ============       ============
</TABLE>

                       See notes to financial statements.

                                      F-4
<PAGE>

                   ROYAL ACCEPTANCE CORPORATION AND SUBSIDIARY

                        CONSOLIDATED STATEMENTS OF INCOME

<TABLE>
<CAPTION>
                                                   For the Nine
                                                   Months Ended                          For the Years Ended
                                                   September 30,                              December 31,
                                         ------------------------------               -----------------------------
                                            1999               1998                     1998                1997
                                         ----------          ----------               ----------         ----------
                                                   (Unaudited)
<S>                                      <C>                 <C>                      <C>                <C>
Revenues:
  Amortization of unearned
    lease income                         $2,801,032          $  977,612               $1,533,060         $  604,198
  Rental income                                --               161,216                  219,622            262,229
  Gain on sale of vehicles                  118,917             372,113                  504,775            680,832
                                         ----------          ----------               ----------         ----------
Total revenues                            2,919,949           1,510,941                2,257,457          1,547,259
                                         ----------          ----------               ----------         ----------
Costs and expenses:
  Interest                                1,315,308             864,941                1,154,214            811,760
  Depreciation and
    amortization                            181,155              40,485                   53,980            308,336
  Selling, general and
    administrative                          971,522             496,108                  913,951            391,309
                                         ----------          ----------               ----------         ----------
Total costs and expenses                  2,467,985           1,401,534                2,122,145          1,511,405
                                         ----------          ----------               ----------         ----------
Income before provision
  for income taxes                          451,964             109,407                  135,312             35,854
Provision for income taxes                  221,000              44,000                   54,000             14,000
                                         ----------          ----------               ----------         ----------
Net income                               $  230,964          $   65,407               $   81,312         $   21,854
                                         ==========          ==========               ==========         ==========
Earnings per share:
  Net income per share                   $     0.03          $     0.01               $     0.01         $     --
                                         ==========          ==========               ==========         ==========
  Weighted average shares
    outstanding                           7,068,825           6,240,372                6,143,300          5,862,721
                                         ==========          ==========               ==========         ==========
</TABLE>










                       See notes to financial statements.

                                      F-5
<PAGE>

                   ROYAL ACCEPTANCE CORPORATION AND SUBSIDIARY

                 CONSOLIDATED STATEMENTS OF STOCKHOLDER'S EQUITY

                 FOR THE YEARS ENDED DECEMBER 31, 1998 AND 1997
          AND FOR THE NINE MONTHS ENDED SEPTEMBER 30, 1999 (Unauidted)


<TABLE>
<CAPTION>
                                                                Common Shares          Additional                          Total
                                                          -----------------------       Paid-In         Retained      Stockholders'
                                                            Shares         Amount       Capital         Earnings         Equity
                                                          ---------      --------      ----------       ---------     -------------
<S>                                                       <C>            <C>           <C>             <C>             <C>
Balance at January 1, 1997                                5,867,409      $  5,867      $1,029,283      ($ 332,174)     $  702,976
Net income for the year ended December 31, 1997                --            --              --            21,854          21,854
                                                          ---------      --------      ----------       ---------      ----------
Balance at December 31, 1997                              5,867,409         5,867       1,029,283        (310,320)        724,830
Issuance of common stock for services rendered              950,000           950           8,550            --             9,500
Net income for the year ended December 31, 1998                --            --              --            81,312          81,312
                                                          ---------      --------      ----------       ---------      ----------
Balance at December 31, 1998                              6,817,409         6,817       1,037,833        (229,008)        815,642
Issuance of shares of common stock for cash, net of
    offering costs (Unaudited)                              377,100           377          93,398            --            93,775
Issuance of shares of common stock for
    services rendered (Unaudited)                           300,000           300          74,700            --            75,000
Net income for the nine months ended
    September 30, 1999 (Unaudited)                             --            --              --           230,964         230,964
                                                          ---------      --------      ----------       ---------      ----------
Balance at September 30, 1999 (Unaudited)                 7,494,509      $  7,494      $1,205,931       $   1,956      $1,215,381
                                                          =========      ========      ==========       =========      ==========
</TABLE>






                       See notes to financial statements.

                                      F-6
<PAGE>

                   ROYAL ACCEPTANCE CORPORATION AND SUBSIDIARY

                      CONSOLIDATED STATEMENTS OF CASH FLOWS

<TABLE>
<CAPTION>
                                                    For the Nine
                                                    Months Ended                      For the Years Ended
                                                    September 30,                         December 31,
                                          --------------------------------      -------------------------------
                                               1999              1998              1998                1997
                                          ------------       -------------      ------------       ------------
                                                    (Unaudited)
<S>                                       <C>                <C>                <C>                <C>
Cash flows from operating
    activities:
  Net income                              $    230,964       $     65,407       $     81,312       $     21,854
                                          ------------       ------------       ------------       ------------
  Adjustments to reconcile
      net income to net cash
      provided by (used in)
      operating activities:
    Common stock issued for services            75,000              9,500              9,500               --
    Amortization of unearned
      lease income                          (2,801,032)          (977,612)        (1,533,060)          (604,198)
    Depreciation and amortization              181,155             40,486             53,980            308,330
    Gain on sale of vehicles                  (118,917)          (372,113)          (504,775)          (680,832)
    Deferred income taxes                      221,000             44,000             54,000             14,000
    Increase (decrease) in cash
        flows as a result of
        changes in asset and
        liability account balances:
      Account receivables                     (850,591)           158,029            336,093           (455,435)
      Net investment in direct
        finance leases                      (7,372,232)        (1,773,289)        (4,505,720)         1,347,868
      Inventory                               (653,360)           191,032             64,857            (96,132)
      Loans payable                         10,930,728          1,879,837          5,259,038             44,945
      Accounts payable and
        accrued expenses                       280,589           (130,268)          (140,917)            71,096
                                          ------------       ------------       ------------       ------------
  Total adjustments                           (107,660)          (930,398)          (907,004)           (50,358)
                                          ------------       ------------       ------------       ------------
Net cash provided by (used in)
  operating activities                         123,304           (864,991)          (825,692)           (28,504)
                                          ------------       ------------       ------------       ------------
Cash flows from investing
    activities:
  Due to related party                        (435,150)              --                 --                 --
  Purchases of furniture
    and equipment                             (203,265)           (28,561)           (38,080)          (793,710)
  Proceeds of vehicles sold                    118,917            872,594          1,015,936            860,382
                                          ------------       ------------       ------------       ------------
Net cash provided by
  (used in) investing activities              (519,498)           844,033            977,856             66,672
                                          ------------       ------------       ------------       ------------
</TABLE>

                       See notes to financial statements.

                                      F-7
<PAGE>


                   ROYAL ACCEPTANCE CORPORATION AND SUBSIDIARY

                CONSOLIDATED STATEMENTS OF CASH FLOWS (Continued)

<TABLE>
<CAPTION>
                                                        For the Nine
                                                        Months Ended                          For the Years Ended
                                                        September 30,                             December 31,
                                          -----------------------------------           ---------------------------------
                                              1999                   1998                  1998                  1997
                                          -----------           -------------           ----------           ------------
                                                     (Unaudited)
<S>                                       <C>                    <C>                     <C>                  <C>
Cash flows from financing
    activities:
  Sale of capital stock                        93,775                   --                     --                    --
  Loans payable officer                       103,394                   --                     --                    --
                                          -----------            -----------            -----------           -----------
Net cash provided by
  financing activities                        197,169                   --                     --                    --
                                          -----------            -----------            -----------           -----------
Net increase (decrease) in cash              (199,025)               (20,958)               152,164                38,168
Cash at beginning of period                   237,957                 85,793                 85,793                47,625
                                          -----------            -----------            -----------           -----------
Cash at end of period                     $    38,932            $    64,835            $   237,957           $    85,793
                                          ===========            ===========            ===========           ===========
Supplemental Disclosures of
    Cash Flows Information:
  Interest                                $ 1,315,308            $   864,941            $ 1,154,214           $   811,760
                                          ===========            ===========            ===========           ===========
  Income taxes                            $      --              $      --              $      --             $      --
                                          ===========            ===========            ===========           ===========
Supplemental Disclosures of
    Non-Cash Investing and
    Financing Activities:
  Common stock issued for
    services rendered                     $    75,000            $     9,500            $     9,500           $      --
                                          ===========            ===========            ===========           ===========
</TABLE>

                       See notes to financial statements.













                                      F-8
<PAGE>

                   ROYAL ACCEPTANCE CORORATION AND SUBSIDIARY

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS
             AS AT SEPTEMBER 30, 1999 AND FOR THE NINE MONTHS ENDED
                           SEPTEMBER 30, 1999 AND 1998
                 (Information Relating to the Nine Months Ended
                  September 30, 1999 and 1998 is Unaudited) and
            As at December 31, 1998 and for the Two Years Then Ended)


NOTE  1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES.

(a)        Organization:

                    Royal Acceptance Corporation ("Royal") was incorporated in
           the state of Deleware on June 23, 1994. In December 1997 the Board of
           Directors authorized a 1 share for 20 share reverse stock split of
           its common shares. On July 15, 1999, pursuant to a reorganization
           under section 368(a)(1)(B) of the Internal Revenue Code, Royal
           acquired all of the issued and outstanding capital stock of RIT Auto
           Leasing Group, Inc. ("RIT") in exchange for 5,650,000 shares of
           Royal's common stock. After the acquisition, the former RIT
           stockholder owned approximately 72% of Royal's outstanding common
           stock. The transaction is being accounted for as a reverse
           acquisition in a manner similar to a pooling of interests and,
           accordingly, the accompanying financial statements reflect the
           reverse stock split and the acquisition as if they had occurred at
           the beginning of the periods presented. Royal, prior to the RIT
           acquisition had been virtually inactive since 1995 and incurred
           losses since its inception to July 1999 of $987,000.

(b)        Description of Business:

                    RIT was incorporated in New York on April 1, 1993 and is in
           the business of leasing new and pre-owned automobile with terms
           generally ranging from twelve to sixty months. It markets its leasing
           services through its dealer network and advertising. The sources of
           RIT's automobiles for lease are predominantly automobile dealers in
           the Eastern region of the United States. RIT also leases and finances
           commercial industrial equipment such as computers, airplanes, boats
           and construction equipment.

(c)        Principles of Consolidation:

                    The accompanying consolidated financial statements as at
           September 30, 1999 and 1998 and the nine months ended September 30,
           1999 and 1998 and as at December 31, 1998 and 1997 and the years
           ended and December 31, 1998 and 1997 include the accounts of Royal
           Acceptance Corporation and its wholly owned subsidiary, RIT Auto
           Leasing Group, Inc. All material intercompany transactions have been
           eliminated in consolidation.






                                      F-9
<PAGE>

NOTE  1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. (Continued)

(c)        Principles of Consolidation:  (Continued)

                    The consolidated financial statements as at September 30,
           1999 and for the nine months ended September 30, 1999 and 1998 have
           not been audited. In the opinion of management, the unaudited interim
           consolidated financial statements reflect all adjustments and
           accruals, consisting only of normal recurring adjustments and
           accruals, necessary to presently fairly the financial position of the
           Company and its subsidiary as at September 30, 1999 and the results
           of their operations, changes in capital deficiency and cash flows for
           the nine months ended September 30, 1999 and 1998 are not necessarily
           indicative of the results to be expected for the full year.


(d)        Classification of Leases and Revenue Recognition:

                    Leases are either classified as "direct financing" or
           "operating", pursuant to the Provisions of Statement of Financial
           Accounting Standards Board Statement No. 13 - Accounting for Leases.

                    (i)      Direct Financing Leases:

           Includes all leases containing open-end lessee purchase options
           and/or bargain purchase options. Open-end lessee purchase options
           require each lessee upon termination to either purchase the related
           vehicle for the stated options price or, if returned, to be
           responsible for any deficiency between the stated option price and
           the eventual realized by the Company upon the vehicles disposition.
           Direct financing leases also include certain leases containing
           closed-end lessee options whereby the Company expects the lessee to
           purchase (although not a requirement) the vehicle for the stated
           option price. The majority of these leases are situations where large
           capital cost reductions were made and/or option prices are well below
           the anticipated value of the related vehicle. The investment in
           direct financing leases includes all future lease payments and the
           lessee purchase options of the respective vehicles, net of unearned
           income. Revenue under the direct financing leases is accounted for by
           recognizing the excess of aggregate rentals receivable and lessee
           purchase options over the cost of the leased vehicles during the term
           of the lease in decreasing amounts related to the declining balance
           of the unrecovered cost.


                    (ii)     Operating Leases:

           Operating leases consist of vehicles, which do not meet the direct
           financing lease criteria. The majority of which are closed-end
           leases, which may or may not contain lessee purchase options.
           Vehicles, which are classified as operating leases are stated at,
           cost less accumulated depreciation and unamortized capital cost
           reduction payments. Depreciation is computed on the straight-line
           basis over the terms of the leases to the vehicles estimated residual
           values at the expiration of the lease periods. Rentals from operating
           leases are recognized as revenue over the life of the lease on the
           straight-line basis and expenses are charged against such revenues as
           incurred. Initial lessee capital cost reduction payments are
           amortized on a straight-line basis consistent with depreciation
           periods and initial direct costs are included as a component of the
           vehicles held and are amortized on a straight-line basis over the
           lives of the related leases.

                                      F-10
<PAGE>

NOTE  1 -  SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES. (Continued)

(e)        Inventory:

                    The inventory represents vehicles returned upon lease
           termination which are either held for sale or re-lease. Amounts are
           stated at the lower of net book value or market.


(f)        Furniture and Equipment:

                    Depreciation of furniture and equipment is computed on the
           straight-line method over the estimated useful lives of the related
           assets. Expenditures for repairs and maintenance are charged to
           income as incurred.


(g)        Financial Statement Presentation:

                    The preparation of financial statements in conformity with
           generally accepted accounting principles requires management to make
           estimates and assumptions that affect the reported amounts and
           disclosures accordingly, actual results could differ from those
           estimates.


(h)        Per Share Data:


                    Net income (loss) per share was computed by the weighted
           average number of shares outstanding during cash period. The issuance
           of all common shares in connection with the reverse stock split in
           December 1997 and the acquisition of RIT have been retroactively
           reflected in the computation as if they had occurred as at January 1,
           1997.


NOTE  2 -  NET INVESTMENT IN DIRECT FINANCING LEASES.

                    The net investment in direct financing leases consists of
           the following:

<TABLE>
<CAPTION>
                                                             September 30,       December 31,
                                                                 1999                1998
                                                             -------------       ------------
                                                              (Unaudited)
<S>                                                          <C>                 <C>
           Total minimum lease payments to be received       $ 26,334,415        $ 13,271,920
           Estimated residual value of leased property          5,100,080           4,031,623
           Allowance for uncollectable payments                   (57,328)           (229,312)
                                                             ------------        ------------
                                                               31,377,167          17,074,231
           Less:  Unearned income                               8,052,387           3,922,715
                                                             ------------        ------------
           Net investment in direct financing leases         $ 23,324,780        $ 13,151,516
                                                             ============        ============
</TABLE>




                                      F-11
<PAGE>


NOTE  2 -  NET INVESTMENT IN DIRECT FINANCING LEASES.  (Continued)

                    Net minimum lease payments to be received as of September
           30, 1999 for each of the next five (5) years are:


                          Year Ending
                          September 30,
                          -------------
                             2000                   $ 6,860,550
                             2001                     5,538,165
                             2002                     4,841,814
                             2003                     3,150,550
                             2004                     2,033,201
                          Thereafter                    900,500
                                                    -----------
                                                    $23,324,780
                                                    ===========

NOTE 3 -   FURNITURE AND EQUIPMENT.

                    Furniture and equipment consist of the following:


                                               September 30,      December 31,
                                                  1999                1998
                                               -------------      ------------
                                               (Unaudited)

        Furniture and equipment                  $193,035           $159,000
        Less: Accumulated depreciation             73,779             61,854
        Net furniture and equipment              $119,256           $ 97,146
                                                 --------           --------
        Depreciation charged to operations       $ 11,925           $ 15,900
                                                 ========           ========


NOTE  4 -  LOANS PAYABLE.

                    The Company finances the purchase of its leased vehicles
           under several separate credit facilities which are materially
           identical in their terms and conditions. The obligations are secured
           by the leases and the underlying leased property and are payable
           monthly with interest ranging from 8% to 14% per annum. The President
           of the Company has personally guaranteed the loans.

                    Following are maturities of loans payable as of September
           30, 1999 for each of the next five (5) years:

                         Year Ending
                         September 30,
                         -------------
                            2000                    $ 5,956,368
                            2001                      5,326,530
                            2002                      5,096,765
                            2003                      3,762,896
                            2004                      3,505,693
                                                    -----------
                                                    $23,648,252
                                                    ===========

                                      F-12
<PAGE>

NOTE  5 -  DEFERRED TAXES.

                    During the initial years of the leases, the Company receives
           the benefit for income tax purposes of deductions for depreciation on
           the vehicles, and interest on the debt that in the aggregate exceed
           the rental income from the related leases. During the later years
           rental income will exceed related deductions. Provision has been made
           for the deferred income taxes that arise from these timing
           differences using the deferred method.

                    The components of the provision for income taxes are as
           follows:

<TABLE>
<CAPTION>
                                   For the Nine Months Ended       For the Years Ended
                                         September 30,                 December 31,
                                   -------------------------      -----------------------
                                      1999           1998           1998           1997
                                   ---------       ---------      --------       --------
                                          (Unaudited)
<S>                                 <C>            <C>            <C>            <C>
           Currently payable:
             Federal                $   --         $   --         $   --         $   --
             State and local            --             --             --             --
                                    --------       --------       --------       --------
                                        --             --             --             --
                                    --------       --------       --------       --------
           Deferred:
             Federal                  50,000         10,000         12,000          3,000
             State and local         171,000         34,000         42,000         11,000
                                    --------       --------       --------       --------
                                     221,000         44,000         54,000         14,000
                                    --------       --------       --------       --------
           Total provision          $221,000       $ 44,000       $ 54,000       $ 14,000
                                    ========       ========       ========       ========
</TABLE>

                    During the initial years of the leases, the Company receives
           the benefit for income tax purposes of deductions for depreciation on
           the vehicles, and interest on the debt that in the aggregate exceed
           the rental income from the related leases. During the later years
           rental income will exceed related deductions. Provision has been made
           for the deferred income taxes that arise from these timing
           differences using the deferred method. The net deferred tax liability
           consists of the following temporary differences:

<TABLE>
<CAPTION>
                                                  September 30,       December 31,
                                                     1999                1998
                                                  -------------      -------------
                                                  (Unaudited)
<S>                                               <C>                <C>
           Net investment in finance leases       ($1,499,000)       ($  853,000)
           Net operating loss carryforward            688,000            275,000
           Other                                       27,000             15,000
                                                  -----------        -----------
           Net furniture and equipment            ($  784,000)       ($  563,000)
                                                  ===========        ===========
</TABLE>


                                      F-13
<PAGE>




NOTE  5 -  DEFERRED TAXES.  (Continued)

                    The difference between income taxes computed using the
           statutory federal income tax rate and the rate shown in the financial
           statements is summarized as follows:

<TABLE>
<CAPTION>
                                                                    For the Nine Months Ended
                                                                           September 30,
                                                          -------------------------------------------
                                                           1999           %         1998          %
                                                          -------------------     -------------------
                                                               (Unaudited)            (Unaudited)
<S>                                                       <C>            <C>      <C>            <C>
           Increase before provision for taxes            $451,864                $109,407
                                                          ========                ========
           Computed tax provision at statutory rate       $154,000       34.0     $ 37,000       34.0
           Non-deductible portion of common
             stock issuances                                24,000        5.3           --         --
           State tax provision, net of
             federal tax effect                             33,000        7.4        6,000        5.5
           Other, net                                       10,000        2.2        1,000        0.9
                                                          --------       ----     --------       ----
                                                          $221,000       48.9     $ 44,000       40.4
                                                          ========       ====     ========       ====
</TABLE>

<TABLE>
<CAPTION>
                                                                     For the Years Ended
                                                                         December 31,
                                                          -------------------------------------------
                                                            1998         %         1997           %
                                                          ------------------     --------------------
<S>                                                       <C>           <C>      <C>            <C>
           Increase before provision for taxes            $135,312               $ 35,854
                                                          ========               ========
           Computed tax provision at statutory rate       $ 46,000      34.0     $ 12,000        34.0
           State tax provision, net of
             federal tax effect                              7,000       5.2        2,000         5.0
           Other, net                                        1,000       0.7           --          --
                                                          --------      ----     --------        ----
                                                          $ 54,000      39.9     $ 14,000        39.0
                                                          ========      ====     ========        ====
</TABLE>

                    The net operating loss carryforwards at September 30, 1999
           expired as follows:

                     Year Ending
                     September 30,
                     -------------
                       2009                       $   10,000
                       2011                          180,000
                       2013                          497,000
                       2014                        1,215,000
                                                  ----------
                                                  $1,902,000
                                                  ==========

                                      F-14
<PAGE>

NOTE  6 -  CAPITAL STOCK.

(a)        Stock Issued for Consideration Other Than Cash:

                    On December 11, 1997, the Company issued 250,000 shares of
           its common stock to an attorney at their fair value of $2,500 for
           legal services rendered. Of the 250,000 shares, 150,000 are
           restricted securities under Rule 144 of the Securities Act of 1933
           (The "Act").

                    Also on that date the Company issued another 250,000 shares
           of its common stock to a consultant at their fair value of $2,500 as
           a non refundable retainer for consulting services rendered in
           December 1997. Of the 250,000 shares, 150,000 are restricted under
           Rule 144 of the Act.

                    In December 1997, the Company issued 200,000 shares of its
           common stock to an officer/director of the Company at their fair
           value of $3,000. Such shares were issued as consideration for his
           agreement to serve in such capacity. All 200,000 shares are
           restricted securities under Rule 144 of the Act.

                    In March 1998, the Company issued 250,000 shares of its
           common stock to a consultant at their fair value of $2,500 for
           consulting services rendered. Of the 250,000 shares, 150,000 are
           restricted securities under Rule 144 of the Act. And in March 1999,
           the Company issued 150,000 shares of its common stock which have been
           restricted to an officer/stockholder and 150,000 shares to a
           consultant at their fair value of $75,000 for services rendered.


(b)        Stock Issued for Cash:

                    During the nine months ended September 30, 1999, the Company
           sold 377,100 shares of its common stock for $93,775.


(c)        Stock Split:

                    On December 24, 1997, the Board of Directors authorized a 1
           for 20 reverse stock split of the Company's $.001 par value common
           stock. At a result of the split 3,820,068 shares were retired and
           additional paid-in capital was increased by $3,820. All references in
           the accompanying consolidated financial statements to the number of
           common shares and per share amounts have been restated for all
           periods presented.


(d)        Other:

                    On December 24, 1997, the Company amended its Certificate of
           Incorporation to increase its authorized common shares from
           19,995,000 to 25,000,000 shares and its authorized preferred shares
           from 5,000 to 1,000,000 shares.

                                      F-15
<PAGE>

NOTE  7 -  RELATED PARTY TRANSACTIONS.

(a)        Leases:

                    The Company leases space on a month to month basis from an
           entity, which is owned by the Company's president. Minimum annual
           rental payments are $120,000 per annum, plus escalations. Rent
           expense for the nine months ended September 30, 1999 and 1998 was
           $137,070 and $88,199, respectively, and for the years ended December
           31, 1998 and 1997 was $117,598 and $75,550, respectively.


(b)        Due from related party:

                    At September 30, 1999, a corporation owned by the Company's
           President was indebted to the Company in the amount of $435,150. The
           amount is due on demand and bears interest at 9%.


(c)        Loan payable - Stockholder:

                    At September 30, 1999, the Company is indebted to its
           President in the amount of $103,150. The obligation is due on demand
           and bears interest at 9%.



NOTE  8 -  COMMON STOCK.

                    On July 12, 1999, pursuant to a reorganization under
           Sections 368(a)(1)(B) of the Internal Revenue Code, the Company's
           shareholder exchanged his 100 common stock for shares in Royal
           Acceptance Corporation, ("Royal") a publicly held Company.
           Accordingly, the Company will operate as a wholly owned subsidiary of
           Royal.

                    On October 5, 1999, Royal offered 600,000 shares of its
           common stock at a price of $1.00 per share pursuant in a confidential
           private offering memorandum. The offering period, as extended, ends
           on April 5, 2000.



                                      F-16


<PAGE>
                                                                          PAGE 1

                                State of Delaware

                        Office of the Secretary of State



         I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
INCORPORATION OF "ROYAL ACCEPTANCE CORPORATION", FILED IN THIS OFFICE ON THE
FIFTEENTH  DAY OF NOVEMBER, A.D. 1996, AT 9 O'CLOCK A.M.



                                   /s/ Edward J. Freel
                                   ----------------------------------
                                   Edward J. Freel, Secretary of State
                  [Seal]
                                   AUTHENTICATION:             0286214
2683944 8100
001100606                                    DATE:            02-29-00




<PAGE>
                                                           STATE OF DELAWARE
                                                           SECRETARY OF STATE
                                                        DIVISION OF CORPORATIONS
                                                       FILED 09:00 AM 11/15/1996
                                                             960335271 - 2683944

                          CERTIFICATE OF INCORPORATION

                                       OF

                          ROYAL ACCEPTANCE CORPORATION

                                   ---------

         The undersigned, a natural person, for the purpose of organizing a
corporation for conducting the business and promoting the purposes hereinafter
stated, under the provisions and subject to the requirements of the laws of the
State of Delaware (particularly Chapter 1, Title 8 of the Delaware Code and the
acts amendatory thereof and supplemental thereto, and known, identified, and
referred to as the "General Corporation Law of the State of Delaware"), hereby
certifies that:

         FIRST: The name of the corporation (hereinafter called the
"corporation") is ROYAL ACCEPTANCE CORPORATION


         SECOND: The address, including street, number, city, and county, of the
registered office of the corporation in the State of Delaware is 1013 Centre
Road, City of Wilmington, 19805, County of New Castle; and the name of the
registered agent of the corporation in the State of Delaware at such address is
Corporation Service Company.

         THIRD: The purpose of the corporation is to engage in any lawful act or
activity for which corporations may be organized under the General Corporation
Law of the State of Delaware.

         FOURTH: The total number of shares of stock which the Corporation shall
have authority to issue is 19,995,000 shares of common stock, par value $0.001
per share (the "Common Stock") and 5,000 shares of preferred stock, par value
$0.001 per share (the "Preferred Stock").

         The Preferred Stock may be issued in one or more series, from time to
time, with each such series to have such designation, powers, preferences, and
relative, participating, optional or other special rights, and qualifications,
limitations or restrictions thereof, as shall be stated and expressed in the
resolution or resolutions providing for the issue of such series adopted by the
board of directors of the Corporation, subject to the limitations prescribed by
law and in accordance with the provisions hereof, the board of directors being
hereby expressly vested with authority to adopt any such resolution or
resolutions.

                                      -1-


<PAGE>


         FIFTH: The name and the mailing address of the incorporator are as
follows:


              NAME                                 MAILING ADDRESS
              ----                                 ---------------
     John S. Hoenigmann                         375 Hudson Street, 11th Floor
                                                New York, New York 10014

         SIXTH: The corporation is to have perpetual existence.

         SEVENTH: Whenever a compromise or arrangement is proposed between this
corporation and its creditors or any class of them and/or between this
corporation and its stockholders or any class of them, any court of equitable
jurisdiction within the State of Delaware may, on the application in a summary
way of this corporation or of any creditor or stockholder thereof or on the
application of any receiver or receivers appointed for this corporation under
ss. 291 of Title 8 of the Delaware Code or on the application of trustees in
dissolution or of any receiver or receivers appointed for this corporation under
ss. 279 of Title 8 of the Delaware Code order a meeting of the creditors or
class of creditors, and/or of the stockholders or class of stockholders of this
corporation, as the case may be, to be summoned in such manner as the said court
directs. If a majority in number representing three fourths in value of the
creditors or class of creditors, and/or of the stockholders or class of
stockholders of this corporation, as the case may be, agree to any compromise or
arrangement and to any reorganization of this corporation as consequence of such
compromise or arrangement, the said compromise or arrangement and the said
reorganization shall, if sanctioned by the court to which the said application
has been made, be binding on all the creditors or class of creditors, and/or on
all the stockholders or class of stockholders, of this corporation, as the case
may be, and also on this corporation.


         EIGHTH: For the management of the business and for the conduct of the
affairs of the corporation, and in further definition, limitation, and
regulation of the powers of the corporation and of its directors and of its
stockholders or any class thereof, as the case may be, it is further provided:


         1. The management of the business and the conduct of the affairs of the
     corporation shall be vested in its Board of Directors. The number of
     directors which shall constitute the whole Board of Directors shall be
     fixed by, or in the manner provided in, the Bylaws. The phrase "whole
     Board" and the phrase "total number of directors" shall be deemed to have
     the same meaning, to wit, the total number of directors which the
     corporation would have if there were no vacancies. No election of directors
     need be by written ballot.



                                      -2-


<PAGE>

         2. After the original or other Bylaws of the corporation have been
     adopted, amended, or repealed, as the case may be, in accordance with the
     provisions of ss. 109 of the General Corporation Law of the State of
     Delaware, and, after the corporation has received any payment for any of
     its stock, the power to adopt, amend, or repeal the Bylaws of the
     corporation may be exercised by the Board of Directors of the corporation;
     provided, however, that any provision for the classification of directors
     of the corporation for staggered terms pursuant to the provisions of
     subsection (d) of ss. 141 of the General Corporation Law of the State of
     Delaware shall be set forth in an initial Bylaw or in a Bylaw adopted by
     the stockholders entitled to vote of the corporation unless provisions for
     such classification shall be set forth in this certificate of
     incorporation.

         3. Whenever the corporation shall be authorized to issue only one class
     of stock, each outstanding share shall entitle the holder thereof to notice
     of, and the right to vote at, any meeting of stockholders. Whenever the
     corporation shall be authorized to issue more than one class of stock, no
     outstanding share of any class of stock which is denied voting power under
     the provisions of the certificate of incorporation shall entitle the holder
     thereof to the right to vote at any meeting of stockholders except as the
     provisions of paragraph (2) of subsection (b) of ss. 242 of the General
     Corporation Law of the State of Delaware shall otherwise require; provided,
     that no share of any such class which is otherwise denied voting power
     shall entitle the holder thereof to vote upon the increase or decrease in
     the number of authorized shares of said class.

         NINTH: The personal liability of the directors of the corporation is
hereby eliminated to the fullest extent permitted by the provisions of paragraph
(7) of subsection (b) of ss. 102 of the General Corporation Law of the State of
Delaware, as the same may be amended and supplemented.

         TENTH: The corporation shall, to the fullest extent permitted by the
provisions of ss. 145 of the General Corporation Law of the State of Delaware,
as the same may be amended and supplemented, indemnify any and all persons whom
it shall have power to indemnify under said section from and against any and all
of the expenses, liabilities, or other matters referred to in or covered by said
section, and the indemnification provided for herein shall not be deemed
exclusive of any other rights to which those indemnified may be entitled under
any Bylaw, agreement, vote of stockholders or disinterested directors or
otherwise, both as to action in his official capacity and as to action in
another capacity while holding such office, and shall continue as to a person
who has ceased to be a director, office, employee, or agent and shall inure to
the benefit of the heirs, executors, and administrators of such a person.

         ELEVENTH: From time to time any of the provisions of this certificate
of incorporation may be amended, altered, or repealed, and other provisions
authorized by the laws


                                      -3-







<PAGE>

corporation by this certificate of incorporation are granted subject to the
provisions of this Article ELEVENTH.

Signed on November 15, 1996.


                                                John S. Hoenigmann
                                                --------------------------------
                                                John S. Hoenigmann, Incorporator

                                      -4-



<PAGE>

                                State of Delaware

                        Office of the Secretary of State



         I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
AMENDMENT OF "ROYAL ACCEPTANCE CORPORATION", FILED IN THIS OFFICE ON THE
TWENTY-NINTH DAY OF JANUARY, A.D. 1998, AT 9 O'CLOCK A.M.












                                   [Illegible Signature]
                                   ----------------------------------
                                   Edward J Freel, Secretary of State
                  [Seal]
                                   AUTHENTICATION:              8907418
2683944 8100
981037374                                    DATE:            02 -06-98






<PAGE>




            CERTIFICATE OF AMENDMENT OF CERTIFICATE OF INCORPORATION


                          ROYAL ACCEPTANCE CORPORATION.



         Pursuant to the provisions of Section 242 of the General Corporation
Law of the State of Delaware, the undersigned officers do hereby certify:

         FIRST: The name of the Corporation is corporation (the "Corporation");
Royal Acceptance (the "Corporation"):

         SECOND: The Board of Directors of the Corporation, by Unanimous Consent
on December 24, 1997, adopted a resolution to amend Article Fourth of the
Certificate of Incorporation to read as follows:

         Article Fourth. (a) The total number of shares of Common stock which
         the corporation shall have authority to issue is Twenty Five Million
         (25,000,000). The par value of each of such shares is one Mil ($.001);
         (b) The total number of shares of Preferred Stock which the corporation
         shall have authority to issue is One Million (1, 000, 000). The par
         value of each such shares is one Mil ($.001); (c) The 4,021,125 shares
         of Common Stock, $001 par value, presently outstanding shall be reduced
         to 201,057 shares of Common Stock, $.001 par value and such additional
         fraction of a share of Common Stock as may be necessary to increase a
         fractional share to a full share by effecting a one for twenty reverse
         stock split and such reduction in shares of common Stock outstanding
         shall take effect on any date selected by the Board of Directors
         occurring within nine months afterauthorization by the shareholders
         after the filing of a Certificate of Amendment of the Certificate of
         Incorporation with the state of Delaware;


         SECOND: On December 24, 1997, by shareholders action by written consent
in lieu of a meeting, pursuant to Section 229 of the General corporation Law of
the state of Delaware, a majority of the shares entitled to vote, voted to amend
the Certificate of Incorporation to increase the number of shares of common
Stock that the Corporation is authorized to issued from 19,995,000 shares, $.001
par value to 25,000,000 shares, $.001 par value; to increase the number of
shares of Preferred Stock that the Corporation is authorized to issued from
5,000 shares, $.001 par value to $1,000,000 shares, $.001 par value; and to
reduce the number of outstanding shares of common stock from 4,021,125 shares to
201,057 shares S.001 par value and such additional fraction of a share of Common
Stock as may be necessary to increase a fractional Share to a full share by
affecting a one for twenty reverse stock split. As a result of the foregoing,
Article Fourth of the Certificate of Incorporation of the Corporation is hereby
amended to read as follows:


<PAGE>




       "Article Fourth: (a) The total number of shares of Common Stock which the
       corporation shall have authority to issue is Twenty Five Million
       (25,000,000). The par value of each of such shares is One Mil ($.001);
       (b) The total number of shares of Preferred Stock which the corporation
       shall have authority to issue is One Million (1,000,000). The par value
       of each of such shares is One Mil ($.001); (c) The 4,021,125 shares of
       Common Stock, S.001 par value, presently outstanding shall be reduced to
       201,057 shares of common Stock, $.001 par value and such additional
       fraction of a share 'of Common Stock as may be necessary to increase a
       fractional share to a full share by effecting a one for twenty reverse
       stock split and such reduction in shares of Common Stock outstanding
       shall take affect on any date selected by the Board of Directors
       occurring within nine months after authorization by the shareholders
       after the filing of a Certificate of Amendment of the Certificate of
       Incorporation with the state of Delaware."

         THIRD: This amendment was approved by shareholders action by written
consent in lieu of a meeting, pursuant to Section 228 of the General Corporation
Law of the state of Delaware by a majority, of the shares entitled to vote. A
total of 2,340,715 shares of 4,021,125 shares took such action by written
consent on December 24,1997.


Dated: New York, New York
       December 24, 1997

                                           Royal Acceptance Corporation


                                           By:__________________________________
                                                 Sean Campbell,
                                                 President/Secretary


<PAGE>



                                State of Delaware

                        Office of the Secretary of State


         I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
CHANGE OF REGISTERED AGENT OF "ROYAL ACCEPTANCE CORPORATION", FILED IN THIS
OFFICE ON THE TWENTY-THIRD DAY OF JULY, A.D. 1998, AT 9 O'CLOCK A.M.

         A FILED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO THE KENT COUNTY
RECORDER OF DEEDS.















                                              [Illegible Signature]
                                              ----------------------------------
                                              Edward J Freel, Secretary of State
                    [Seal]
                                     AUTHENTICATION:              8303118
  2683944 8100
  981286051                                    DATE:            07 -24-98




<PAGE>



STATE OF DELAWARE
SECRETARY OF STATE
DIVISION OF CORPORATIONS
FILED 09:00 AM 0712311998
981286051 - 2683944



                      CERTIFICATE OF CHANGE OF LOCATION OF


                     REGISTERED OFFICE AND REGISTERED AGENT

                                       OF

                          ROYAL ACCEPTANCE CORPORATION



The undersigned corporation hereby certifies as follows:

FIRST: The name of the corporation is:

                          ROYAL ACCEPTANCE CORPORATION

SECOND:  The address of the new registered office shall be 15 East North
         Street, in the City of Dover, County of Kent, State of Delaware 19901.

THIRD:  The name of the new registered agent is United Corporate Services, Inc.

FOURTH: The aforesaid changes were duly authorized by appropriate
        resolutions adopted by the Board of Directors at a meeting thereof.

         IN WITNESS WHEREOF, I have hereunto signed my name and affirm that the
statements made herein are true under the penalties of perjury this twenty-first
day of July 1998.



                                             ROYAL ACCEPTANCE CORPORATION

                                             BY: /s/ Gerald Ponsiglione
                                                 ---------------------------
                                                 Gerald Ponsiglione

<PAGE>
                                                                          PAGE 1

                                State of Delaware

                        Office of the Secretary of State

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



         I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF DELAWARE, DO
HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT COPY OF THE CERTIFICATE OF
RENEWAL OF "ROYAL ACCEPTANCE CORPORATION", FILED IN THIS OFFICE ON THE
TWENTY-EIGHTH  DAY OF JULY, A.D. 1999, AT 9 O'CLOCK A.M.



                                   /s/ Edward J. Freel
                                   ----------------------------------
                                   Edward J. Freel, Secretary of State
                  [Seal]
                                   AUTHENTICATION:             0286218
2683944 8100
001100606                                    DATE:            02-29-00






<PAGE>


                                  CERTIFICATE

                       FOR RENEWAL AND REVIVAL OF CHARTER


Royal Acceptance Corporation, a corporation organized under the laws of
Delaware, the charter of which was voided for non-payment of taxes, now desires
to procure a restoration, renewal and revival of its charter, and hereby
certifies as follows:

         1. The name of the corporation is Royal Acceptance Corporation.

         2. Its registered office in the State of Delaware is located at 1013
Centre Road, City of Wilmington, 19805, County of New Castle. The name of its
registered agent at that address is Corporation Service Company.

         3. The date of filing of the original Certificate of Incorporation was
November 15, 1996.

         4. The date when restoration, renewal, and revival of the charter of
this company is to commence is the 28th of February, A.D. 1999 same being prior
to the date of the expiration of the charter. This renewal and revival of the
charter of this corporation is to be perpetual.

         5. This corporation was duly organized and carried on the business
authorized by its charter until the 1st day of March, A.D. 99, at which time its
charter became inoperative and void for non-payment of taxes and this
certificate for renewal and revival is filed by authority of the duly elected
directors of the corporation in accordance with the laws of the State of
Delaware.

         IN TESTIMONY WHEREOF, and in compliance with the provisions of Section
312 of the General Corporation Law of the State of Delaware, as amended,
providing for the renewal, extension and restoration of charters, Gerald
Ronsiglione the last and acting President of Royal Acceptance Corporation, have
hereunto set his hand to this certificate this 27th day of July, 1999.


                                              BY: /s/ Gerald Ronsiglione
                                                 -----------------------------
                                                   Gerald Ronsiglione
                                TITLE OF OFFICER:  President

   STATE OF DELAWARE
  SECRETARY OF STATE
DIVISION OF CORPORATIONS
FILED 09:00 AM 07/28/1999
 991312171 - 2683944



<PAGE>

                        Exhibit 3.2 Certificate of Merger


































<PAGE>



                                State of Delaware

                        Office of the Secretary of State



         I, EDWARD J. FREEL, SECRETARY OF STATE OF THE STATE OF

DELAWARE,  DO HEREBY CERTIFY THE ATTACHED IS A TRUE AND CORRECT

COPY OF THE CFRTIFITCATE OF MERGER, WHICH MERGES:


         "ROYAL FINANCE CORPORATION, A NEW JERSEY CORPORATION,

WITH AND INTO "ROYAL.. ACCEPTANCE CORPORATION UNDER THE NAME

OF ROYAL ACCEPTANCE CORPORATION" . A CORPORATION ORGANIZED AND

EXISTING UNDER THE LAWS OF THE STATE OF DELAWARE, AS RECEIVED

AND FILED IN THIS OFFICE THE SECOND DAY OF JANUARY, A.D., 1997,

AT 9 O'CLOCK A.M.

         A CERTIFIED COPY OF THIS CERTIFICATE HAS BEEN FORWARDED TO

THE NEW CASTLE COUNTY RECORDER OF DEEDS FOR RECORDING.









                                              [Illegible Signature]
                                              ----------------------------------
                                              Edward J Freel, Secretary of State
                                [Seal]
                                              AUTHENTICATION:          8303118
         2683944 8100M
         971027380                                      DATE:          01 -28-97







<PAGE>




                              CERTIFICATE OF MERGER

                                       OF

                            ROYAL FINANCE CORPORATION
                           (a New Jersey corporation)

                                      INTO

                          ROYAL ACCEPTANCE CORPORATION
                            (a Delaware corporation)

               Pursuant to Sections 103 and 252(c) of the General
                    Corporation Law of the State of Delaware

Royal Finance Corporation, a New Jersey corporation (the "Merging Corporation"),
and Royal Acceptance Corporation, a Delaware corporation (the "Surviving
Corporation"), pursuant to the provisions of Section 252(c) of the General
Corporation Law of the State of Delaware, each hereby certifies as follows:

FIRST: The names and states of incorporation of the constituent corporations
which plan to merge hereby (the "Constituent Corporations") are as follows:

         Name                                             State of Incorporation
         ----                                             ----------------------

         Royal Finance Corporation                        New Jersey
         Royal Acceptance Corporation                     Delaware


         SECOND: An Agreement and Plan of Merger, dated as of November 20, 1996
between the Surviving Corporation and the Merging Corporation (die "Merger
Agreement"), has been approved, adopted, certified, executed and acknowledged by
each of the Constituent Corporations in accordance with the requirements of
Subsection 252(c) of the General Corporation Law of the State of Delaware.

         THIRD: The name of the surviving corporation shall be Royal Acceptance
Corporation, which will continue its existence as the Surviving Corporation
under the name Royal Acceptance Corporation upon the effective date of said
merger pursuant to the provisions of the General Corporation Law of the State of
Delaware.

FOURTH: The Certificate of Incorporation of the Surviving Corporation, as now in
force and effect, shall continue to be the Certificate of Incorporation of the
Surviving Corporation until amended and changed pursuant to the provisions of
the General Corporation Law of the State of Delaware.








<PAGE>



FIFTH: The executed Merger Agreement is on file at the principal place of
business of the Surviving Corporation. The address of the principal place of
business of the Surviving Corporation is 621 Shrewsbury Avenue, Suite 10B,
Shrewsbury, New Jersey 07702.

SIXTH: A copy of the executed Merger Agreement will be furnished by the
Surviving Corporation, on request and without cost, to any stockholder of any of
the Constituent Corporations.

EIGHTH: The authorized capital stock of the Merging Corporation is 9,995,000
shares of common stock, par value $.001 per share and 5,000 shares of preferred
stock, par value $.001 per share.

IN WITNESS WHEREOF, Royal Acceptance Corporation and Royal Finance Corporation
have each caused this Certificate of Merger to be signed by its Executive Vice
President, as of this 30th day of December 1996.



                                           ROYAL FINANCE CORPORATION


                                           By:   /s/ Sean F. Campbell
                                                 -------------------------------
                                                 Name: Sean F. Campbell
                                                 Title: Executive Vice President

                                           ROYAL ACCEPTANCE CORPORATION


                                           By:   /s/ Sean F. Campbell
                                                 -------------------------------
                                                 Name: Sean F. Campbell
                                                 Title: Executive Vice President





<PAGE>

                                     BYLAWS

                                       OF

                          Royal Acceptance Corporation
                            (A Delaware corporation)

                                   ARTICLE I
                            MEETINGS OF STOCKHOLDERS

         SECTION 1. ANNUAL MEETINGS. The annual meeting of the stockholders for
the election of directors and for the transaction of such other business as may
properly come before such meeting shall be held at such time and date as the
Board of Directors, by resolution, shall determine and as set forth in the
notice of meeting. The annual meeting shall be held at such place, within or
without the State of Delaware, as the Directors may, from time to time, fix. In
the event the Board of Directors fails to determine the time, date and place of
meeting, the annual meeting of stockholders shall be held at the registered
office of the corporation in the State of Delaware. The meeting shall be open to
all shareholders, whether or not said shareholder is entitled to vote on any
matters as provided herein.

         SECTION 2. OTHER MEETINGS. Meetings of stockholders for any purpose
other than the election of directors may be held at such time and place, within
or without the State of Delaware, as shall be stated in the notice of the
meeting.

         SECTION 3. NOTICE OF MEETINGS. Written notice, stating the place, day
and hour of the meeting, shall be given by or under the direction of the
President or Secretary. The notice of an annual meeting shall state that the
meeting is called for the election of directors and for the transaction of other
business which may properly come before the meeting, and shall (if any other
action which could be taken at a special meeting is to be taken at such annual
meeting) state the purpose or purposes. The notice of a special meeting shall in
all instances state the purpose or purposes for which the meeting is called.
Except as otherwise provided by the General Corporation Law, a copy of the
notice of any meeting shall be given, personally or by mail not less than ten
(10) days nor more than thirty (30) days before the date fixed for such meeting,
unless the lapse of the prescribed period of time shall have been waived, and
directed to each stockholder at his record address or at such other address
which he may have furnished by request in writing to the Secretary of the
corporation. Notice shall be given to each stockholder entitled to vote at such
meeting, of record at the close of business on the day fixed by the Board of
Directors as a record date for the determination of the stockholders entitled to
vote at such meeting or, if no such date has been fixed, of record at the close
of business on the day next


<PAGE>



preceding the day on which notice is given. Notice shall be in writing and shall
be delivered to each stockholder in person or sent by United States mail,
postage prepaid. A waiver of such notice, in writing, signed by the person or
persons entitled to said notice, whether before or after the time stated
therein, shall be deemed equivalent to such notice. Except as otherwise required
by statute, notice of any adjourned meeting of the stockholders shall not be
required. Attendance of a stockholder at a meeting of stockholders shall
constitute a waiver of notice of such meeting, except when the stockholder
attends the meeting for the express purpose of objecting, at the beginning of
the meeting, to the transaction of any business because the meeting is not
lawfully called or convened. Neither the business to be transacted at, nor the
purpose of, any regular or special meeting of the stockholders need be specified
in any written waiver of notice.

         SECTION 4. QUORUM. Except as may otherwise be required by statute, the
presence at any meeting, in person or by proxy, of the holders or record of a
majority of the shares then issued and outstanding and entitled to vote shall be
necessary and sufficient to constitute a quorum for the transaction of business.
The stockholders present may adjourn the meeting despite the absence of a
quorum. The stockholders present at a duly organized meeting may continue to do
business until adjournment, notwithstanding the withdrawal of enough
stockholders to leave less than a quorum.

         SECTION 5. VOTING. Each stockholder entitled to vote in accordance with
the terms of the certificate of incorporation and in accordance with the
provisions of these bylaws shall be entitled to one (1) vote, in person or by
proxy, for each share of stock entitled to vote held by such stockholder, but no
proxy shall be voted after three (3) years from its date unless such proxy
provides for a longer period. Any action shall be authorized by a majority of
the votes cast except where the General Corporation Law prescribes a different
percentage of votes and/or a different exercise of voting power, and except as
may be otherwise prescribed by the provisions of the certificate of
incorporation and these bylaws.

         SECTION 6. STOCKHOLDER LIST. A complete list of the stockholders
entitled to vote at the ensuing election, arranged in alphabetical order, with
the address of each, and the number of shares held by each, shall be open to the
examination of any stockholder, for any purpose germane to the meeting, during
ordinary business hours, for a period of at least ten (10) days prior to the
meeting, either at a place within the city where the meeting is to be held,
which place shall be specified in the notice of the meeting, or, if not so
specified, at the place where the meeting is to be held. The list shall also be
produced and kept at the time and place of the meeting during the whole time
thereof, and it may be inspected by any stockholder who is present.

                                        2

<PAGE>





         SECTION 7. CONSENT OF STOCKHOLDERS IN LIEU OF MEETING. Whenever the
vote of stockholders at a meeting thereof is required or permitted to be taken
in connection with any corporate action, by any provision or statute, these
bylaws, or the certificate of incorporation, the meeting and vote of
stockholders may be dispensed with if a majority of the stockholders of the
class of stock entitled to vote at the meeting, who would have been entitled to
vote at the action if such meeting were held, shall consent in writing to such
corporate action being taken. Action taken pursuant to this paragraph shall be
subject to the provisions of Section 228 of the General Corporation Law.


                                   ARTICLE II
                               BOARD OF DIRECTORS

          SECTION 1.  GENERAL POWERS.  The business and affairs of the
corporation shall be managed by the Board of Directors, except as
otherwise provided by statute, the certificate of incorporation or
these bylaws.

         SECTION 2. NUMBER AND QUALIFICATIONS. The Board of Directors shall
consist of a minimum of three (3) and a maximum of nine (9) members. This number
may be changed from time to time by resolution of the Board of Directors.
Directors need not be a resident of the State of Delaware, citizen of the United
States or a stockholder of the Corporation. Directors shall be natural persons
of the age of eighteen (18) years or older.

         SECTION 3. ELECTION AND TERM OF OFFICE. Members of the initial Board of
Directors of the corporation shall hold office until the first annual meeting
stockholders. At the first annual meeting of stockholders, and at each annual
meeting thereafter, the stockholders shall elect directors to hold office until
the next succeeding annual meeting. Each director shall hold office until his
successor is duly elected and qualified, or until their earlier resignation or
removal. Election of directors need not be by ballot.

         SECTION 4. COMPENSATION. The Board of Directors may provide by
resolution that the corporation shall allow a fixed sum and reimbursement of
expenses for attendance at meetings of the Board of Directors and for other
services rendered on behalf of the corporation. Any director of the corporation
may also serve the corporation in any other capacity, and receive compensation
therefor in any form, as the same may be determined by the Board of Directors in
accordance with these bylaws.



                                        3

<PAGE>



         SECTION 5. REMOVAL AND RESIGNATION. Except as may otherwise be provided
by statute, the stockholders may, at any special meeting called for the purpose,
by a vote of the holders of the majority of the shares then entitled to vote at
an election of directors, remove any or all directors from office, with or
without cause.

         A director may resign at any time by giving written notice to the Board
of Directors, the president or the secretary of the corporation. The resignation
shall take effect immediately upon the receipt of notice, or an any later period
of time specified therein. The acceptance of such resignation shall not be
necessary to make it effective, unless the resignation requires acceptance for
it to be effective.

         SECTION 6. VACANCIES. Any vacancy occurring in the office of a
director, whether by reason of an increase in the number of directorships or
otherwise, may be filled by a majority of the directors then in office, though
less than a quorum. A director elected to fill a vacancy shall be elected for
the unexpired term of his predecessor in office, unless sooner displaced. When
one or more directors resign from the Board of Directors, effective at a future
date, a majority of the directors then in office, including those who have so
resigned, shall have power to fill such vacancy or vacancies, the vote thereon
to take effect when such resignation or resignations shall become effective, and
each director so chosen shall hold office as herein provided in the filling of
other vacancies.

         SECTION 7.  POWERS.  The Board of Directors shall exercise all
of the powers of the corporation except such as are by statute, the
certificate of incorporation or these bylaws conferred upon or
reserved to the stockholders.

         SECTION 8. EXECUTIVE COMMITTEE. By resolution adopted by a majority of
the Board of Directors, the Board of Directors may designate one (1) or more
committees, including an executive committee, each consisting of one (1) or more
directors. The Board of Directors may designate one (1) of more directors as
alternate members of any such committee, who may replace any absent or
disqualified member at any meeting of such committee. Any such committee, to the
extent provided in the resolution and except as may otherwise be provided by
statute, shall have and may exercise the powers of the Board of Directors in the
management of the business and affairs of the corporation and may authorize the
seal of the corporation to be affixed to all papers that may require the same;
but the designation of such committee and delegation thereto of authority shall
not operate to relieve the Board of Directors, or any member thereof, of any
responsibility imposed upon it or him by law. If there be more than two (2)
members on such committee, a majority of any such committee may determine its
action and may fix the time and place of its meetings, unless provided otherwise

                                        4

<PAGE>



by the Board of Directors; however, if there be only two (2) members, unanimity
of action shall be required. Committee action may be by way of a written consent
signed by all committee members. The Board of Directors shall have the power at
any time to fill vacancies on committees, to discharge or abolish any such
committee, and to change the size of any such committee. Except as otherwise
prescribed by the Board of Directors, each committee may adopt such rules and
regulations governing its proceedings, quorum, and manner of acting as it shall
deem proper and desirable.

        Each such committee shall keep a written record of its acts and
proceedings and shall submit such record to the Board of Directors. Failure to
submit such record or failure of the Board of Directors to approve any action
indicated therein, will not however, invalidate such action to the extent it has
been carried out by the corporation prior to the time the record or such action
was, or should have been, submitted to the Board of Directors as herein
provided.

         SECTION 9. MEETINGS. The newly elected directors may hold their first
meeting for the purpose of organization and the transaction of business, if a
quorum be present, immediately after the annual meeting of the stockholders; or
the time and place of such meeting may be fixed by consent, to writing, of all
the directors.

         Regular meetings of the directors may be held without notice at such
place and times as shall be determined from time to time by resolution of the
directors.

         Special meetings of the board of Directors may be called by the
president or by the secretary on the written request of any two (2) directors on
at least two (2) days' notice to each director and shall be held at such place
or places as may be determined by the directors, or as shall be stated in the
call of the meeting. Nothing shall prohibit a telephone meeting of the Board of
Directors provided a quorum is present.

         SECTION 10. ACTION WITHOUT MEETING. Any action required or permitted to
be taken at any meeting of the Board of Directors, or of any committee thereof,
may be taken without a meeting, if prior to such action a written consent
thereto is signed by all members of the Board of Directors, or of such committee
as the case may be, and such written consent is filed with the minutes of
proceedings of the Board of Directors or such committee.







                                        5

<PAGE>



                                   ARTICLE III
                                    OFFICERS

         SECTION 1. NUMBER. The Corporation shall have a president, a secretary
and a treasurer, and such other officers and agents as may be deemed necessary.
More than one office may be held by the same person.

         SECTION 2. SUBORDINATE OFFICERS. The Board of Directors, from time to
time, may appoint other officers and agents, including one or more assistant
secretaries and one or more assistant treasurer, each of whom shall hold office
for such period and each of whom shall have such authority and perform such
duties as are provided in these bylaws or as the Board of Directors from time to
time may determine. The Board of Directors may delegate to any officer the power
to appoint any such subordinate officers and agents and to prescribe their
respective authorities and duties.

         SECTION 3. REMOVALS AND RESIGNATIONS. The Board of Directors may, by
vote of a majority of its entire number, remove from office any officer or agent
of the corporation that was appointed by the Board of Directors.

         Any officer may resign at any time by giving written notice to the
Board of Directors. The resignation shall take effect immediately upon the
receipt of the notice, or any later period of time specified therein. The
acceptance of such resignation shall not be necessary to make it effective,
unless the resignation requires acceptance for it to be effective.

         SECTION 4. VACANCIES. Whenever any vacancy shall occur in any office by
death, resignation, removal or otherwise, the same shall be filled at any
meeting of directors for the unexpired portion of the term in the manner
prescribed by these bylaws for the regular election or appointment to such
office.

         SECTION 5. CHAIRMAN. The Chairman of the Board of Directors, if one be
elected, shall preside at all meetings of the Board of Directors and shall have
and perform such other duties as from time to time may be assigned to him by the
Board of Directors.

         SECTION 6. SALARIES. The salaries of the officers of the corporation
shall be fixed from time to time by the Board of Directors, except that the
Board of Directors may delegate to any person the power to fix the salaries or
other compensation of any officers or agents appointed, in accordance with the
provisions of these bylaws or any statute. No officer shall be prevented from
receiving such salary by reason of the fact that he is also a director of the
corporation. Nothing contained in this bylaw shall be construed so as to
obligate the corporation to pay any officer a salary, the same being within the
sole discretion of the Board of Directors.

                                        6

<PAGE>



         SECTION 7.  SURETY BOND.  The Board of Directors may in its
discretion secure the fidelity of any or all of the officers of the
corporation by bond or otherwise.


                                   ARTICLE IV
                                  CAPITAL STOCK

         SECTION 1. CERTIFICATES OF STOCK. Every holder of stock in the
corporation shall be entitled to have a certificate, signed in the name of the
corporation by the president and by the secretary of the corporation, certifying
the number of shares owned by that person in the corporation. Any or all of the
signatures on any such certificate may be a facsimile.

         Certificates of stock shall be in such form as shall, in conformity to
law, be prescribed from time to time by the Board of Directors. Any restrictions
on the transfer or registration of transfer of any shares of stock of any class
or series shall be noted conspicuously on the certificate representing such
shares.

         SECTION 2. TRANSFER OF STOCK. Upon compliance with provisions
restricting the transfer or registration of transfer of shares of stock, if any,
transfers or registration of transfers of shares of stock of the corporation
shall be made only on the stock ledger of the corporation by the registered
holder thereof or by his attorney thereunto authorized by power of attorney duly
executed and filed with the Secretary of the corporation or with a transfer
agent or a registrar, if any, and, in case of shares represented by
certificates, on surrender of the certificate or certificates for such shares of
stock properly endorsed and the payment of all taxes due thereon.

         SECTION 3. LOST, DESTROYED, AND STOLEN CERTIFICATES. The corporation
may issue a new certificate of stock or uncertificated shares in the place of
any certificate theretofore issued by it, and alleged to have been lost,
destroyed or stolen, and the Board of Directors may require the owner of such
lost, destroyed or stolen certificate, or his representative, to furnish an
affidavit as to such loss, to give the corporation a bond sufficient to
indemnify the corporation against any claim that may be made against it on
account of the alleged loss, theft, or destruction of any such certificate or
the issuance of any such new certificate, and satisfy such other reasonable
requirements, including evidence of such loss, destruction, or theft, as may be
imposed by the corporation.

         SECTION 4. UNCERTIFICATED SHARES. Subject to any conditions imposed by
the General Corporation Law, the Board of Directors of

                                        7

<PAGE>



the corporation may provide by resolution or resolutions that some or all of any
or all classes or series of the stock of the corporation shall be uncertificated
shares. Within a reasonable time after the issuance or transfer of any
uncertificated shares, the corporation shall send to the registered owner
thereof any written notice prescribed by the General Corporation Law.

         SECTION 5. FRACTIONAL SHARE INTERESTS. The corporation may, but shall
not be required to, issue fractions of a share. If the corporation does not
issue fractions of a share, it shall (1) arrange for the disposition of
fractional interests by those entitled thereto, (2) pay in cash the fair value
of fractions of a share as of the time when those entitled to receive such
fractions are determined, or (3) issue scrip or warrants in registered form
(either represented by a certificate or uncertificated) or bearer form
(represented by a certificate) which shall entitle the holder to receive a full
share upon the surrender of such scrip or warrants aggregating a full share. A
certificate for a fractional share or an uncertificated fractional share shall,
but scrip or warrants shall not unless otherwise provided therein, entitle the
holder to exercise voting rights, to receive dividends thereon, and to
participate in any of the assets of the corporation in the event of liquidation.
The Board of Directors may cause scrip or warrants to be issued subject to the
conditions that they shall become void if not exchanged for certificates
representing the full shares or uncertificated full shares before a specified
date, or subject to the conditions that the shares for which scrip or warrants
are exchangeable may be sold by the corporation and the proceeds thereof
distributed to the holders of scrip or warrants, or subject to any other
conditions which the Board of Directors may impose.


                                    ARTICLE V
                                    DIVIDENDS


         SECTION 1. DIVIDENDS. Subject to the provisions of the certificate of
incorporation, the Board of Directors may, at any regular or special meeting and
out of funds legally available therefor, declare dividends upon the capital
stock of the corporation as and when it deems expedient. Before any dividend is
declared, there may be set apart out of any funds of the corporation available
for dividends such sum or sums as the directors from time to time in their
discretion deem proper for working capital or as a reserve fund to meet
contingencies or for equalizing dividends of for such other purposes as the
directors shall deem conducive to the interests of the corporation.

         SECTION 2. RELIANCE ON CORPORATE RECORDS. A director shall be fully
protected in relying in good faith upon the books of account as to the value and
amount of the assets, liabilities and

                                        8

<PAGE>



net profits of the corporation, or any other facts pertinent to the existence
and amount of surplus or other funds from which dividends might properly be
declared and paid.

         SECTION 3. MANNER OF PAYMENT. Dividends may be paid in cash, in
property, or in shares of the capital stock of the corporation.



                                   ARTICLE VI
                              SEAL AND FISCAL YEAR

         SECTION 1. SEAL. The corporate seal, subject to alteration by the Board
of Directors, shall be in the form of a circle, shall bear the name of the
corporation and shall indicate its formation under the laws of the state of
Delaware and the year of incorporation. Such seal may be used by causing it or a
facsimile thereof to be impressed, affixed or otherwise reproduced.

         SECTION 2.  FISCAL YEAR.  The Board if Directors shall in its
sole discretion, designate a fiscal year for the corporation.


                                   ARTICLE VII
                    INDEMNIFICATION OF OFFICERS AND DIRECTORS


         SECTION 1. EXCULPATION. No director or officer of the corporation shall
be liable for the acts, defaults or neglects of any other director or officer,
or for any loss sustained by the corporation, unless the same has resulted from
his own willful misconduct, willful neglect, or negligence.

         SECTION 2. INDEMNIFICATION. Each director and officer of the
corporation and each person who shall serve at the corporation's request as a
director or officer of another corporation in which the corporation owns shares
of capital stock or of which it is a creditor shall be indemnified by the
corporation against all reasonable costs, expenses and liabilities (including
reasonable attorney's fees) actually and necessarily incurred by or imposed upon
him in connection with, or resulting from, any claim, action, suit, proceeding,
investigation or inquiry of whatever nature in which he may be involved as a
party or otherwise by reason of his being or having been a director or officer
of the corporation or such director or officer of such other corporation, at the
time of the incurring or imposition of such costs, expenses or liabilities,
except in relation to matters as to which he shall be finally adjudged in such
action, suit, proceeding, investigation or inquiry to be liable for willful
misconduct, willful neglect, or gross negligence toward or on behalf of the
corporation in the performance of his duties as such director or officer of the

                                        9

<PAGE>



corporation or as such director or officer of such other corporation. As to
whether or not a director or officer was liable by reason of willful misconduct,
willful neglect, or gross negligence toward or on behalf of the corporation in
the performance of his duties as such director or officer of the corporation or
as such director or officer of such other corporation, in the absence of such
final adjudication of the existence of such liability, the Board of Directors
and each director and officer may conclusively rely upon an opinion of legal
counsel selected by or in the manner designated by the Board of Directors. The
foregoing right to indemnification shall be in addition to and not in limitation
of all other rights to which such person may be entitled as a matter of law and
shall inure to the benefit of the legal representative of such person.

         SECTION 3. INSURANCE. The corporation may purchase and maintain
insurance on behalf of any person who is or was a director, officer, employee or
agent of the corporation or who is or was a director, officer, employee or agent
of the corporation, or who is or was serving, at the request of the corporation,
as director, officer, employee or agent of any partnership, joint venture,
trust, association or other enterprise against any liability asserted against
him and incurred by him in any such capacity or arising out of his status as
such, whether or not he is indemnified against such liability by this Article
VII.




                                       10

<PAGE>


                                      INDEX


                                                          PAGE


ARTICLE I Meetings of Stockholders  . . . . . . . . . . .    1

ARTICLE II Board of Directors  . . . . . . . . . . . . . .   3

ARTICLE III Officers . . . . . . . . . . . . . . . . . . .   6

ARTICLE IV Capital Stock . . . . . . . . . . . . . . . . .   7

ARTICLE V Dividends  . . . . . . . . . . . . . . . . . . .   8

ARTICLE VI Seal and Fiscal Year  . . . . . . . . . . . . .   9

ARTICLE VII Indemnification of Officers and directors . .    9


















<PAGE>



                                  Exhibit 4.1


<PAGE>



NUMBER        THESE SHARES REPRESENT A 1X20 REV SPLIT EFF 12/24/97       SHARES
         RA


                          ROYAL ACCEPTANCE CORPORATION

                                                                INCORPORATED
                                                             UNDER THE LAWS OF
                                                             THE STATE OF NEW
                                                          JERSEY SEE REVERSE FOR
                                                            CERTAIN DEFINITIONS

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

                                  COMMON STOCK
                                                                CUSIP 78004R 201
THIS CERTIFIED THAT:




IS THE OWNER OF


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

         FULLY PAID AND NON-ASSESSABLE SHARES OF COMMON STOCK OF $.001 PAR VALUE
EACH OF

                          ROYAL ACCEPTANCE CORPORATION

       transferable on the books of the Corporation in person or by attorney
       upon surrender of this certificate duly endorsed or assigned. This
       certificate and the shares represented hereby are subject to the laws of
       the State of New Jersey, and to the Certificate of Incorporation and
       Bylaws of the Corporation, as now or hereafter amended. This certificate
       is not valid until countersigned by the Transfer Agent.

         WITNESS the facsimile seal of the Corporation and the facsimile
signatures of its duly authorized officers.

DATED:


<PAGE>



COUNTERSIGNED:

                                          OLDE MONMOUTH STOCK TRANSFER CO., INC.
                       MEMORIAL PARKWAY, SUITE 101, ATLANTIC HIGHLANDS, NJ 07716

         The following abbreviations, when used in the inscription on the face
of this certificate, shall be construed as though they were written out in full
according to applicable laws or regulations:

<TABLE>
<CAPTION>
<S>                                                        <C>                    <C>
TEN COM - as tenants in common                       UNIF GIFT MIN ACT - ........Custodian.......
TEN ENT - as tenants by the entireties                                   (Cust)         (Minor)
JT TEN - as joint tenants with right of
               survivorship and not as tenants                              Act.................
               in common                                                          (State)

</TABLE>

      Addition abbreviations may also be used though not in the above list.

            For Value Received, __________ hereby sell, assign and transfer unto


PLEASE INSERT SOCIAL SECURITY OR OTHER
IDENTIFYING NUMBER OF ASSIGNEE
- --------------------------------------



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

  (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING SIP CODE, OR ASSIGNEE)


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



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


- --------------------------------------------------------------------------------
Shares
of the stock represented by the within Certificate, and do hereby irrevocably
constitute and appoint

- --------------------------------------------------------------------------------
Attorney
to transfer the said stock on the books of the within named Corporation
with full power of substitution in the premises.

Dated_________________________


       -------------------------------------------------------------------------
       NOTICE: THE SIGNATURE TO THIS AGREEMENT MUST CORRESPOND WITH THE NAME AS
       WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY PARTICULAR, WITHOUT
       ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATSOEVER.



<PAGE>




THE SIGNATURE TO THE ASSIGNMENT OR THE SUBSCRIPTION FORM MUST CORRESPOND TO THE
NAME AS WRITTEN UPON THE FACE OF THIS CERTIFICATE IN EVERY PARTICULAR, WITHOUT
ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATSOEVER, AND MUST BE GUARANTEED BY A
COMMERCIAL BANK OR TRUST COMPANY OR A MEMBER FIRM OR A NATIONAL OR REGIONAL OR
OTHER RECOGNIZED STOCK EXCHANGE IN CONFORMANCE WITH A SIGNATURE GUARANTEE
MEDALLION PROGRAM.


<PAGE>









                               EXCHANGE AGREEMENT




                                     Between




                          ROYAL ACCEPTANCE CORPORATION,

                          RIT AUTO LEASING GROUP, INC.,



                                       and


                      ALLIANCE HOLDINGS LIMITED PARTNERSHIP














                               Dated July 13, 1999


<PAGE>



                               EXCHANGE AGREEMENT

         THIS EXCHANGE AGREEMENT (hereinafter referred to as this "Agreement"),
is entered into as of this 12th day of July, 1999, by and among Royal Acceptance
Corporation , a Delaware corporation ("Royal"), RIT Auto Leasing Group, Inc., a
New York corporation ("RIT") and Alliance Holdings Limited Partnership, the
beneficial owner of 100 shares of common stock of RIT common stock, which
constitutes 100% of the outstanding capital stock of RIT ("RIT Shareholder").

                                    Premises

         This Agreement provides for the acquisition by Royal of all of the
issued and outstanding shares of RIT solely in exchange for voting shares of
Royal, on the terms and conditions hereinafter provided, all for the purpose of
effecting a so-called "tax-free" reorganization pursuant to Sections
368(a)(1)(B) of the Internal Revenue Code of 1954, as amended.

                                    Agreement

         NOW THEREFORE, on the stated premises and for and in consideration of
the mutual covenants and agreements hereinafter set forth and the mutual
benefits to the parties to be derived herefrom, it is hereby agreed as follows:

                                    ARTICLE I

                   REPRESENTATIONS, COVENANTS, AND WARRANTIES
                                    OF ROYAL

         As an inducement to, and to obtain the reliance of the RIT Shareholder,
Royal represents and warrants as follows:

         Section 1.01 Organization. Royal is a corporation duly organized,
validly existing, and in good standing under the laws of the state of Delaware.
Royal has the corporate power and is duly authorized, qualified, franchised, and
licensed under all applicable laws, regulations, ordinances, and orders of
public authorities to own all of its properties and assets and to carry on its
business in all material respects as it is now being conducted, including
qualification to do business as a foreign corporation in the states in which the
character and location of the assets owned by it or the nature of the business
transacted by it requires qualification. Included in Schedule 1.01 are complete
and correct copies of the certificate of incorporation, as amended, and bylaws
of Royal as in effect on the date hereof. The execution and delivery of this
Agreement do not, and the consummation of the transactions contemplated by this
Agreement in accordance with the terms hereof will not, violate any provision of
the certificate of incorporation or bylaws. Royal has taken all action required
by law, its articles of incorporation, its bylaws, or otherwise to authorize the
execution and delivery of this Agreement. Royal has full power, authority, and
legal right and has taken all action required by law, its certificate of
incorporation, bylaws, and otherwise to consummate the transactions herein
contemplated.

         Section 1.02 Capitalization. The authorized capitalization of Royal
consists of 25,000,000 shares of common stock, $.001 par value per share, of
which approximately 1,867,409 shares are currently issued and outstanding and
1,000,000 shares of preferred stock $.001 par value per share, none of which
have been issued. A shareholder list is set forth in Schedule 1.02. All issued
and outstanding shares are legally issued, fully paid, and non-assessable and
not issued in violation of the pre-emptive or other rights of any



<PAGE>



person. There are no options, warrants, rights or convertible securities
outstanding to purchase any capital stock of Royal.

         Section 1.03 Subsidiaries and Predecessor Corporations. Royal does not
have any subsidiaries and does not own, beneficially or of record, any shares of
any other corporation.

         Section 1.04  Financial Statements.

                  (a) Included in Schedule 1.04(a) are the unaudited financial
         statements of Royal for each of its last two fiscal years ended March
         31, 1999.

                  (b) All such financial statements have been prepared in
         accordance with generally accepted accounting principles. The unaudited
         balance sheet presents fairly as of its date the financial condition of
         Royal. Except as set forth on Schedule 1.04(b), Royal did not have, as
         of the date of such balance sheet, except as and to the extent
         reflected or reserved against therein, any liabilities or obligations
         (absolute or contingent) which should be reflected in a balance sheet
         or the notes thereto, prepared in accordance with generally accepted
         accounting principles, and all assets reflected therein are properly
         reported and present fairly the value of the assets of Royal in
         accordance with generally accepted accounting principles. The
         statements of income, stockholders' equity, and changes in financial
         condition reflect fairly the information required to be set forth
         therein by generally accepted accounting principles.

                  (c) Royal has filed all state, federal, or local income tax
         returns required to be filed by it from inception to the date hereof.
         Except as set forth on Schedule 104(c), Royal does not owe any federal,
         state, county, local, or other taxes (including any deficiencies,
         interest, or penalties) through the date hereof, for which Royal may be
         liable in its own right or as a transferee of the assets of, or as a
         successor to, any other corporation or entity. Furthermore, except as
         accruing in the normal course of business, Royal does not owe any
         accrued and unpaid taxes to date of this Agreement.

                  (d) The books and records, financial and otherwise, of Royal
         are in all material respects complete and correct and have been
         maintained in accordance with good business and accounting practices.

                  (e) Royal has good and marketable title to its assets and,
         except as set forth in the financial statements of Royal or the notes
         thereto, has no material contingent liabilities, direct or indirect,
         matured or unmatured.

         Section 1.05 Information. The information concerning Royal set forth in
this Agreement and in the Schedules attached hereto is complete and accurate in
all material respects and does not contain any untrue statement of a material
fact or omit to state a material fact required to make the statements made, in
light of the circumstances under which they were made, not misleading.


         Section 1.06 Absence of Certain Changes or Events. Except as set forth
in this Agreement, since March 31, 1999:


                                        2

<PAGE>



                  (a) there has not been (i) any material adverse change in the
         business, operations, properties, assets, or financial condition of
         Royal; or (ii) any damage, destruction, or loss to Royal (whether or
         not covered by insurance) materially and adversely affecting the
         business, operations, properties, assets, or financial condition of
         Royal;

                  (b) Royal has not (i) amended its certificate of incorporation
         or bylaws; (ii) declared or made, or agreed to declare or make, any
         payment of dividends or distributions of any assets of any kind
         whatsoever to stockholders or purchased or redeemed, or agreed to
         purchase or redeem, any of its capital stock; (iii) waived any rights
         of value which in the aggregate are extraordinary or material
         considering the business of Royal; (iv) made any material change in its
         method of management, operation, or accounting; (v) entered into any
         other material transaction; (vi) made any accrual or arrangement for
         payment of bonuses or special compensation of any kind or any severance
         or termination pay to any present or former officer or employee; (vii)
         increased the rate of compensation payable or to become payable by it
         to any of its officers or directors or any of its employees whose
         monthly compensation exceeds $1,000; or (viii) made any increase in any
         profit sharing, bonus, deferred compensation, insurance, pension,
         retirement, or other employee benefit plan, payment, or arrangement
         made to, for, or with its officers, directors, or employees;

                  (c) Royal has not (i) borrowed or agreed to borrow any funds
         or incurred, or become subject to, any material obligation or liability
         (absolute or contingent); (ii) paid any material obligation or
         liability (absolute or contingent) other than current liabilities
         reflected in or shown on the most recent Royal balance sheet; (iii)
         sold or transferred, or agreed to sell or transfer, any of its assets,
         properties, or rights, or canceled, or agreed to cancel, any debts or
         claims; (iv) made or permitted any amendment or termination of any
         contract, agreement, or license to which it is a party if such
         amendment or termination is material, considering the business of
         Royal; or (v) except as reflected on Schedule 1.02, issued, delivered,
         or agreed to issue or deliver any stock, bonds or other corporate
         securities including debentures (whether authorized and unissued or
         held as treasury stock).

         Section 1.07 Title and Related Matters. Royal has good and marketable
title to all of its properties, inventory, interests in properties, and assets,
real and personal, which are reflected in the most recent balance sheet or
acquired after that date (except properties, interests in properties, and assets
sold or otherwise disposed of since such date in the ordinary course of
business), free and clear of all liens, pledges, charges, or encumbrances except
(a) statutory liens or claims not yet delinquent; and (b) such imperfections of
title and easements as do not and will not materially detract from or interfere
with the present or proposed use of the properties subject thereto or affected
thereby or otherwise materially impair present business operations on such
properties. Royal owns, free and clear of any liens, claims, encumbrances,
royalty interests, or other restrictions or limitations of any nature
whatsoever, any and all products it is currently manufacturing, including the
underlying technology and data, and all procedures, techniques, marketing plans,
business plans, methods of management, or other information utilized in
connection with Royal's business. No third party has any right to, and Royal has
not received any notice of infringement of or conflict with asserted rights of
others with respect to any product, technology, data, trade secrets, know-how,
proprietary techniques, trademarks, service marks, tradenames, or copyrights
which, singly or in the aggregate, if the subject of an unfavorable decision,
ruling, or finding, would have a materially adverse effect on the business,
operations, financial condition, income, or business prospects of Royal or any
material portion of its properties, assets, or rights.


                                        3

<PAGE>



         Section 1.08 Litigation and Proceedings. There are no actions, suits,
proceedings, or investigations pending or, to the knowledge of Royal, after
reasonable investigation, threatened by or against Royal or affecting Royal or
its properties, at law or in equity, before any court or other governmental
agency or instrumentality, domestic or foreign, or before any arbitrator of any
kind. Royal does not have any knowledge of any default on its part with respect
to any judgment, order, writ, injunction, decree, award, rule, or regulation of
any court, arbitrator, or governmental agency or instrumentality or of any
circumstances which, after reasonable investigation, would result in the
discovery of such a default.

         Section 1.9  Contracts.

                  (a) There are no material contracts, agreements, franchises,
         license agreements, or other commitments to which Royal is a party or
         by which it or any of its assets, products, technology, or properties
         are bound;

                  (b) All contracts, agreements, franchises, license agreements,
         and other commitments to which Royal is a party or by which its
         properties are bound and which are material to the operations of Royal
         taken as a whole are valid and enforceable by Royal in all respects,
         except as limited by bankruptcy and insolvency laws and by other laws
         affecting the rights of creditors generally;

                  (c) Royal is not a party to or bound by, and the properties of
         Royal are not subject to, any contract, agreement, other commitment or
         instrument; any charter or other corporate restriction; or any
         judgment, order, writ, injunction, decree, or award which materially
         and adversely affects, or in the future may (as far as Royal can now
         foresee) materially and adversely affect, the business, operations,
         properties, assets, or financial condition of Royal; and

                  (d) Royal is not a party to any oral or written (i) contract
         for the employment of any officer or employee; (ii) profit sharing,
         bonus, deferred compensation, stock option, severance pay, pension
         benefit or retirement plan, agreement, or arrangement covered by Title
         IV of the Employee Retirement Income Security Act, as amended; (iii)
         agreement, contract, or indenture relating to the borrowing of money;
         (iv) guaranty of any obligation, for the borrowing of money or
         otherwise; (vi) collective bargaining agreement; (vii) agreement with
         any present or former officer or director of Royal or (viii) contract,
         agreement, or other commitment, with the exception of professional fees
         to accountants and attorneys related to this Agreement and, involving
         payments by it of more than $1,000 in the aggregate.

         Section 1.10 Material Contract Defaults. Royal is not in default in any
material respect under the terms of any outstanding contract, agreement, lease,
or other commitment which is material to the business, operations, properties,
assets, or financial condition of Royal and there is no event of default in any
material respect under any such contract, agreement, lease, or other commitment
in respect of which Royal has not taken adequate steps to prevent such a default
from occurring.

         Section 1.11 No Conflict With Other Instruments. The execution of this
Agreement and the consummation of the transactions contemplated by this
Agreement will not result in the breach of any term or provision of, or
constitute an event of default under, any material indenture, mortgage, deed of
trust,

                                        4

<PAGE>



or other material contract, agreement, or instrument to which Royal is a party
or to which any of its properties or operations are subject.

         Section 1.12 Governmental Authorizations. Royal has all licenses,
franchises, permits, and other governmental authorizations that are legally
required to enable it to conduct its business in all material respects as
conducted on the date hereof. Except for compliance with federal and state
securities and corporation laws, as hereinafter provided, no authorization,
approval, consent, or order of, or registration, declaration, or filing with,
any court or other governmental body is required in connection with the
execution and delivery by Royal of this Agreement and the consummation by Royal
of the transactions contemplated hereby.

         Section 1.13 Compliance With Laws and Regulations. Royal has complied
with all applicable statutes and regulations of any federal, state, or other
governmental entity or agency thereof, except to the extent that noncompliance
would not materially and adversely affect the business, operations, properties,
assets, or financial condition of Royal or except to the extent that
noncompliance would not result in the incurrence of any material liability for
Royal.

          Section 1.14 Insurance. All the insurable properties of Royal, if any,
are insured in their full replacement value against all risks customarily
insured against by persons operating similar properties in localities where such
properties are located and under valid and enforceable policies by insurers of
recognized responsibility. Such policy or policies, if any, containing
substantially equivalent coverage will be outstanding on the date of
consummation of the transactions contemplated by this Agreement.

         Section 1.15 Approval of Agreement. The board of directors of Royal has
authorized the execution and delivery of this Agreement and has approved the
transactions contemplated hereby, and approved the submission of this Agreement
and the transactions contemplated hereby to the shareholders of Royal for their
approval with the recommendation that the reorganization be accepted if it has
been deemed necessary.

         Section 1.16 Labor Relations. Royal has not had a work stoppage
resulting from labor problems. To the knowledge of Royal, no union or other
collective bargaining organization is organizing or attempting to organize any
employee of Royal.

         Section 1.17 Royal Schedules. Royal has delivered to RIT a copy of the
board of directors' and shareholders' minutes (if applicable) of Royal approving
this transaction.

         Section 1.18 Additional Capital. Within ninety days from the Closing
Date (as that term is defined in Section 4.03 hereof) contemplated by this
Agreement, the present principal shareholders of Royal will arrange for a
minimum of $600,000 of additional equity capital to be invested in Royal (the
"Additional Equity Investment"). In the event the Additional Equity Investment
is not made, Royal shall issue to the RIT Shareholder to 1,500,000 additional
shares of Royal common stock, on a pro rata basis, based upon the actual amount
of the Additional Equity Investment. For example, if a $200,000 Additional
Equity Investment is made, the RIT Shareholder will receive an additional
1,000,000 shares of Royal common stock.


                                        5

<PAGE>



         Section 1.19 Absence of Liabilities. Except as set forth in Schedule
1.19 and liabilities for professional fees relating to this transaction and the
auditing of Royal's financial statements, Royal shall have no other liabilities.


                                   ARTICLE II


                   REPRESENTATIONS, COVENANTS, AND WARRANTIES
                             OF THE RIT SHAREHOLDER

         As an inducement to, and to obtain reliance of Royal, the RIT
Shareholder represents and warrants as follows:


         Section 2.01 Ownership of RIT Shares. It is the legal and beneficial
owner of the number of RIT shares set forth opposite its name at the foot of
this agreement, free and clear of any claims, charges, equities, liens, security
interests, and encumbrances whatsoever, and it has full right, power, and
authority to transfer, assign, convey, and deliver its RIT shares; and delivery
of such shares at the closing will convey to Royal good and marketable title to
such shares free and clear of any claims, charges, equities, liens, security
interests, and encumbrances whatsoever.


                                   ARTICLE III

                   REPRESENTATIONS, COVENANTS, AND WARRANTIES
                         OF RIT AUTO LEASING GROUP, INC.


         As an inducement to, and to obtain the reliance of Royal, RIT
represents and warrants as follows:

         Section 3.01 Organization. RIT is a corporation duly organized, validly
existing, and in good standing under the laws of the state of New York. RIT has
the corporate power and is duly authorized, qualified, franchised, and licensed
under all applicable laws, regulations, ordinances, and orders of public
authorities to own all of its properties and assets and to carry on its business
in all material respects as it is now being conducted, including qualification
to do business as a foreign corporation in the states in which the character and
location of the assets owned by it or the nature of the business transacted by
it requires qualification. Included in Schedule 3.01 are complete and correct
copies of the articles of incorporation, as amended, and bylaws of RIT as in
effect on the date hereof. The execution and delivery of this Agreement do not,
and the consummation of the transactions contemplated by this Agreement in
accordance with the terms hereof will not, violate any provision of these
articles of incorporation or bylaws. RIT has taken all action required by laws,
its articles of incorporation, its bylaws, or otherwise to authorize the
execution and delivery of this Agreement. RIT has full power, authority, and
legal right and has taken all action required by law, its certificate of
incorporation, bylaws, and otherwise to consummate the transactions herein
contemplated.


                                        6

<PAGE>



         Section 3.02 Capitalization. The authorized capitalization of RIT
consists of 200 shares of common stock, no par value per share, of which 100
shares are currently issued and outstanding. There are no outstanding options,
warrants, rights or convertible securities to purchase any capital stock of RIT.
All issued and outstanding shares are legally issued, fully paid, and
non-assessable and not issued in violation of the pre-emptive or other rights of
any person.

         Section 3.03 Subsidiaries and Predecessor Corporations. RIT does not
have any subsidiaries and does not own, beneficially or of record, any shares of
any other corporation.

         Section 3.04  Financial Statements.

                  (a) Included in Schedule 3.04 (a) are unaudited financial
         statements for each of the last two fiscal years ended December 31,
         1998.

                  (b) All such financial statements have been prepared in
         accordance with generally accepted accounting principles. The unaudited
         balance sheet presents fairly as of its date, the financial condition
         of RIT. RIT did not have, as of the date of such balance sheet, except
         as and to the extent reflected or reserved against therein, any
         liabilities or obligations (absolute or contingent) which should be
         reflected in a balance sheet or the notes thereto, prepared in
         accordance with generally accepted accounting principles, and all
         assets reflected therein are properly reported and present fairly the
         value of the assets of RIT in accordance with generally accepted
         accounting principles. The statements of income, stockholders' equity,
         and changes in financial condition reflect fairly the information
         required to be set forth therein by generally accepted accounting
         principles.

                  (c) RIT has filed all state, federal, and local income tax
         returns required to be filed by it from inception to the date hereof.
         Included in Schedule 3.04(c) are true and correct copies of the federal
         income tax returns of RIT filed since 1996. None of such federal income
         tax returns have been examined by the Internal Revenue Service. Each of
         such income tax returns reflects the taxes due for the period covered
         thereby, except for amounts which, in the aggregate, are immaterial.

                  (d) RIT does not owe any unpaid federal, state, county, local,
         or other taxes (including any deficiencies, interest, or penalties)
         through the date hereof, for which RIT may be liable in its own right
         or as a transferee of the assets of, or as a successor to, any other
         corporation or entity. Furthermore, except as accruing in the normal
         course of business, RIT does not owe any accrued and unpaid taxes to
         date of this Agreement.

                  (e) The books and records, financial and otherwise, of RIT are
         in all material respects complete and correct and have been maintained
         in accordance with good business and accounting practices.

                  (f) RIT has good and marketable title to its assets and,
         except as pledged in the ordinary course of business or as set forth in
         the financial statements of RIT or the notes thereto, has no material
         contingent liabilities, direct or indirect, matured or unmatured.

         Section 3.05 Information. The information concerning RIT set forth in
this Agreement and in Schedules attached hereto is complete and accurate in all
material respects and does not contain any untrue

                                        7

<PAGE>



statement of a material fact or omit to state a material fact required to make
the statements made, in light of the circumstances under which they were made,
not misleading.

         Section 3.06  Absence of Certain Changes or Events.  Since December
31, 1998:

                  (a) there has not been (i) any material adverse change in the
         business, operations, properties, assets, or financial condition of RIT
         or (ii) any damage, destruction, or loss to RIT (whether or not covered
         by insurance) materially and adversely affecting the business,
         operations, properties, assets, or financial condition of RIT;

                  (b) RIT has not (i) amended its articles of incorporation or
         bylaws; (ii) declared or made, or agreed to declare or make, any
         payment of dividends or distributions of any assets of any kind
         whatsoever to stockholders or purchased or redeemed, or agreed to
         purchase or redeem, any of its capital stock; (iii) waived any rights
         of value which in the aggregate are extraordinary or material
         considering the business of RIT; (iv) made any material change in its
         method of management, operation, or accounting; (v) entered into any
         other material transaction; (vi) made any accrual or arrangement for
         payment of bonuses or special compensation of any kind or any severance
         or termination pay to any present or former officer or employee; (vii)
         increased the rate of compensation payable or to become payable by it
         to any of its officers or directors or any of its employees whose
         monthly compensation exceeds $7,500; or (viii) made any increase in any
         profit sharing, bonus, deferred compensation, insurance, pension,
         retirement, or other employee benefit plan, payment, or arrangement
         made to, for, or with its officers, directors, or employees;

                  (c) RIT has not (i) borrowed or agreed to borrow any funds or
         incurred, or become subject to, any material obligation or liability
         (absolute or contingent) except liabilities incurred in the ordinary
         course of business; (ii) paid any material obligation or liability
         (absolute or contingent) other than current liabilities reflected in or
         shown on the most recent RIT balance sheet, and current liabilities
         incurred since that date in the ordinary course of business; (iii) sold
         or transferred, or agreed to sell or transfer, any of its assets,
         properties, or rights (except assets, properties, or rights not used or
         useful in its business which, in the aggregate have a value of less
         than $10,000), or canceled, or agreed to cancel, any debts or claims
         (except debts or claims which in the aggregate are of a value of less
         than $10,000); (iv) made or permitted any amendment or termination of
         any contract, agreement, or license to which it is a party if such
         amendment or termination is material, considering the business of RIT;
         or (v) issued, delivered, or agreed to issue or deliver any stock,
         bonds or other corporate securities including debentures (whether
         authorized and unissued or held as treasury stock); and

                  (d) to the best knowledge of RIT, RIT has not become subject
         to any law or regulation which materially and adversely affects, or in
         the future may adversely affect, the business, operations, properties,
         assets, or financial condition of RIT.

         Section 3.07 Title and Related Matters. RIT has good and marketable
title to all of its properties, inventory, interests in properties, and assets,
real and personal, which are reflected in the most recent balance sheet or
acquired after that date (except properties, interests in properties, and assets
sold or otherwise disposed of since such date in the ordinary course of
business), free and clear of all liens, pledges, charges, or encumbrances except
(a) statutory liens or claims not yet delinquent; (b) such imperfections of
title and easements as do not and will not materially detract from or interfere
with the

                                        8

<PAGE>



present or proposed use of the properties subject thereto or affected thereby or
otherwise materially impair present business operations on such properties; and
(c) except as pledged in the ordinary course of business. Except as pledged in
the ordinary course of business, RIT owns, free and clear of any liens, claims,
encumbrances, royalty interests, or other restrictions or limitations of any
nature whatsoever, any and all procedures, techniques, marketing plans, business
plans, methods of management, or other information utilized in connection with
RIT's business. No third party has any right to, and RIT has not received any
notice of infringement of or conflict with asserted rights of others with
respect to any product, technology, data, trade secrets, know-how, proprietary
techniques, trademarks, service marks, tradenames, or copyrights which, singly
or in the aggregate, if the subject of an unfavorable decision, ruling, or
finding, would have a materially adverse effect on the business, operations,
financial condition, income, or business prospects of RIT or any material
portion of its properties, assets, or rights.

         Section 3.08 Litigation and Proceedings. Except as set forth in
Schedule 3.08, there are no actions, suits, proceedings, or investigations
pending or, to the knowledge of RIT after reasonable investigation, threatened
by or against RIT or affecting RIT or its properties, at law or in equity,
before any court or other governmental agency or instrumentality, domestic or
foreign, or before any arbitrator of any kind. RIT does not have any knowledge
of any default on its part with respect to any judgment, order, writ,
injunction, decree, award, rule, or regulation of any court, arbitrator, or
governmental agency or instrumentality or of any circumstances which, after
reasonable investigation, would result in the discovery of such a default.

         Section 3.09  Contracts.

                  (a) There are no material contracts, agreements, franchises,
         license agreements, or other commitments to which RIT is a party or by
         which it or any of its assets, products, technology, or properties are
         bound outside of the ordinary course of business;

                  (b) All contracts, agreements, franchises, license agreements,
         and other commitments to which RIT is a party or by which its
         properties are bound and which are material to the operations of RIT,
         taken as a whole, are valid and enforceable by RIT in all respects,
         except as limited by bankruptcy and insolvency laws and by other laws
         affecting the rights of creditors generally;

                  (c) RIT is not a party to or bound by, and the properties of
         RIT are not subject to, any contract, agreement, other commitment or
         instrument; any charter or other corporate restriction; or any
         judgment, order, writ, injunction, decree, or award which materially
         and adversely affects, or in the future may (as far as RIT can now
         foresee) materially and adversely affect, the business, operations,
         properties, assets, or financial condition of RIT; and

                  (d) Except as incurred in the ordinary course of business or
         reflected in the most recent RIT balance sheet, RIT is not a party to
         any oral or written (i) contract for the employment of any officer or
         employee which is not terminable on 30 days or less notice; (ii) profit
         sharing, bonus, deferred compensation, stock option, severance pay,
         pension benefit or retirement plan, agreement, or arrangement covered
         by Title IV of the Employee Retirement Income Security Act, as amended;
         (iii) agreement, contract, or indenture relating to the borrowing of
         money; (iv) guaranty of any obligation, other than one on which RIT is
         a primary obligor, for the borrowing of money or otherwise, excluding
         endorsements made for collection and other guaranties of obligations,
         which, in the aggregate do not exceed more than one year or providing
         for payments

                                        9

<PAGE>



         in excess of $10,000 in the aggregate; (vi) collective bargaining
         agreement; (vii) agreement with any present or former officer or
         director of RIT or (viii) contract, agreement, or other commitment
         involving payments by it of more than $10,000 in the aggregate.

         Section 3.10 Material Contract Defaults. RIT is not in default in any
material respect under the terms of any outstanding contract, agreement, lease,
or other commitment which is material to the business, operations, properties,
assets, or financial condition of RIT and there is no event of default in any
material respect under any such contract, agreement, lease, or other commitment
in respect of which RIT has not taken adequate steps to prevent such a default
from occurring.

         Section 3.11 No Conflict With Other Instruments. The execution of this
Agreement and the consummation of the transactions contemplated by this
Agreement will not result in the breach of any term or provision of, or
constitute an event of default under, any material indenture, mortgage, deed of
trust, or other material contract, agreement, or instrument to which RIT is a
party or to which any of its properties or operations are subject.

         Section 3.12 Governmental Authorizations. RIT has all licenses,
franchises, permits, and other governmental authorizations that are legally
required to enable it to conduct its business in all material respects as
conducted on the date hereof. Except for compliance with federal and state
securities and corporation laws, as hereinafter provided, no authorization,
approval, consent, or order of, or registration, declaration, or filing with,
any court or other governmental body is required in connection with the
execution and delivery by RIT of this Agreement and the consummation by RIT of
the transactions contemplated hereby.

         Section 3.13 Compliance With Laws and Regulations. RIT has complied
with all applicable statutes and regulations of any federal, state, or other
governmental entity or agency thereof, except to the extent that noncompliance
would not materially and adversely affect the business, operations, properties,
assets, or financial condition of RIT or except to the extent that noncompliance
would not result in the incurrence of any material liability for RIT.

          Section 3.14 Insurance. All the insurable properties of RIT are
insured for their full replacement value against all risks customarily insured
against by persons operating similar properties in localities where such
properties are located and under valid and enforceable policies by insurers of
recognized responsibility. Such policy or policies containing substantially
equivalent coverage will be outstanding on the date of consummation of the
transactions contemplated by this Agreement.

         Section 3.15 Approval of Agreement. The board of directors of RIT has
authorized the execution and delivery of this Agreement and has approved the
transactions contemplated hereby.

         Section 3.16 Labor Relations. RIT has not had a work stoppage resulting
from labor problems. To the knowledge of RIT, no union or other collective
bargaining organization is organizing or attempting to organize any employee of
RIT.

         Section 3.17 RIT Schedules. RIT has delivered to Royal a copy of the
board of directors' minutes of RIT approving this transaction.



                                       10

<PAGE>



                                   ARTICLE IV

                                PLAN OF EXCHANGE

         Section 4.01 The Exchange. On the terms and subject to the conditions
set forth in this Agreement, on the Closing Date (as defined in Section 4.04),
the RIT Shareholder hereby agrees to assign, transfer, and deliver to Royal,
free and clear of all liens, pledges, encumbrances, charges, restrictions, or
known claims of any kind, nature, or description, the number of shares of common
stock of RIT set forth on Schedule 2.01 to this Agreement, constituting all of
the issued and outstanding shares of common stock of RIT and Royal agrees to
acquire such shares on such date by issuing and delivering in exchange therefor
shares of Royal restricted common stock, par value $0.001, in the amount of
56,500 shares of Royal for each outstanding share of RIT, or an aggregate amount
of 5,650,000 shares of Royal common stock, or approximately 72% of the
outstanding shares of Royal common stock. At the Closing, the RIT Shareholder
shall, upon surrender of its certificate or certificates representing such RIT
shares to the registrar and transfer agent, be entitled to receive a certificate
or certificates evidencing shares of the exchanged shares of Royal common stock
as provided herein. Upon the consummation of the transaction contemplated
herein, all shares of capital stock of RIT shall be held by Royal.


         Section 4.02 Appointment of New Directors. In connection with the
Closing of the transactions contemplated by this Agreement, Gerald Ponsiglione
shall resign as a Director of Royal, seriatim, and shall appoint Richard
Toporek, Mark Caulo and Robert Ricciuti as directors to fill the vacancies
created thereby, to serve until the next annual stockholders' meeting of Royal
and their successors shall have been elected and qualified.

         Section 4.03 Closing. The closing ("Closing") of the transactions
contemplated by this Agreement shall be on a date and at such time as the
parties may agree ("Closing Date"), but no later than July 15, 1999, provided
that the covenants and conditions set forth in Articles V, VI and VII have been
satisfied. Such Closing shall take place at a mutually agreeable time and place.

         Section 4.04 Closing Events. At the Closing, each of the respective
parties hereto shall execute, acknowledge, and deliver (or shall cause to be
executed, acknowledged, and delivered) any and all certificates, opinions,
financial statements, schedules, agreements, resolutions, rulings, or other
instruments required by this Agreement to be so delivered at or prior to the
Closing, together with such other items as may be reasonably requested by the
parties hereto and their respective legal counsel in order to effectuate or
evidence the transactions contemplated hereby.












                                       11

<PAGE>



                                    ARTICLE V

                                SPECIAL COVENANTS

         Section 5.01 Board of Directors Action by Royal. Prior to the Closing,
the Board of Directors of Royal shall:

                  (a)  effect the authorization and approval of this Agreement
         and the transactions contemplated thereby;

                  (b)  effect the action described in Section 4.02; and

                  (c)  take such other actions as the directors may determine
         are appropriate.

         Section 5.02 Access to Properties and Records. Royal and RIT will each
afford to the officers and authorized representatives of the other full access
to the properties, books, and records of each other as the case may be, in order
that each may have full opportunity to make such reasonable investigation as it
shall desire to make of the affairs of the other, and each will furnish the
other with such additional financial and operating data and other information as
to the business and properties of each other, as the case may be, as the other
shall from time to time reasonably request.

         Section 5.03 Delivery of Books and Records. At the Closing, each
company shall deliver each other the originals of the corporate minute books,
books of account, contracts, records, and all other books or documents now in
each company's possession or its representatives.

         Section 5.04 Special Covenants and Representations Regarding the
Exchanged Stock. The consummation of this Agreement and the transactions herein
contemplated, including the issuance of the exchanged shares of Royal common
stock to the RIT Shareholder as contemplated hereby, constitutes the offer and
sale of securities under the Securities Act and applicable state statutes. Such
transaction shall be consummated in reliance on exemptions from the registration
and prospectus delivery requirements of such statutes which depend, inter alia,
upon the circumstances under which the RIT Shareholder acquired such securities.

         The RIT Shareholder represents and warrants that the Royal shares to be
acquired by it pursuant to the terms of Section 4.1 hereof is being acquired for
its own account, with no intention of assigning any participation or interest
therein, and without a view to the distribution of any portion thereof, except
in accordance with the Securities Act of 1933, as amended (the "Act"). The RIT
Shareholder will not sell, assign, transfer or encumber any of such shares
unless (i) a registration statement under the Act with respect thereto is in
effect and the prospectus included therein meets the requirements of the Act, or
(ii) a no-action letter is obtained from the staff of the Securities and
Exchange Commission (the "Commission") in respect of such proposed sale,
assignment, transfer or encumbering, or (iii) Royal has received a written
opinion of counsel reasonably satisfactory to Royal that, after an investigation
of the relevant facts, such counsel is of the opinion that such proposed sale,
assignment, transfer or encumbering does not require registration under the Act.

         The RIT Shareholder understands that the Royal Stock is not being
registered under the Act and must be held indefinitely unless it is subsequently
registered thereunder or an exemption from such registration is available.
Furthermore, the RIT Shareholder understands that the Royal Stock is not being
registered under the Act in part on the ground that the issuance thereof is
exempt under Section 4(2) of

                                       12

<PAGE>



the 1933 Act as a transaction by an issuer not involving any public offering;
that Royal's reliance on such exemption is predicated in part on the foregoing
representation and warranty of the RIT Shareholder and that in the view of the
Commission, the statutory basis for the exemption claimed would not be present
if, notwithstanding such representation and warranty, the RIT Shareholder
contemplates acquiring any of the shares of Royal common stock for sale upon the
occurrence or non-occurrence of some predetermined event.

         Section 5.05 Restrictive Legend. The RIT Shareholder understands that
Royal will have an appropriate stop order placed on its stock records indicating
the existence of the terms of this Agreement, and that the certificates
representing the shares of Royal common stock shall bear a legend in
substantially the following form:


                  "THE SHARES EVIDENCED BY THIS CERTIFICATE HAVE NOT BEEN
                  REGISTERED UNDER THE SECURITIES ACT OF 1933, AS AMENDED, AND
                  MAY BE SOLD, TRANSFERRED OR ENCUMBERED ONLY PURSUANT TO AN
                  EFFECTIVE REGISTRATION STATEMENT UNDER THE SECURITIES ACT OF
                  1933, AS AMENDED, PURSUANT TO A NO-ACTION LETTER FROM THE
                  STAFF OF THE SECURITIES AND EXCHANGE COMMISSION OR PURSUANT TO
                  AN OPINION OF COUNSEL SATISFACTORY TO THE COMPANY THAT SUCH
                  REGISTRATION IS UNNECESSARY.

         Section 5.06 Third Party Consents and Certificates. Royal and RIT agree
to cooperate with each other in order to obtain any required third party
consents to this Agreement and the transactions herein and therein contemplated.

         Section 5.07  Actions Prior to Closing.

                  (a) From and after the date of this Agreement until the
         Closing Date and except as set forth in the Agreement or Schedules
         attached hereto or as permitted or contemplated by this Agreement,
         Royal and RIT respectively, will each:

                      (i)  carry on its business in substantially the same
                  manner as it has heretofore;

                      (ii) maintain and keep its properties in states of good
                  repair and condition as at present, except for depreciation
                  due to ordinary wear and tear and damage due to casualty;

                      (iii) maintain in full force and effect insurance
                  comparable in amount and in scope of coverage to that now
                  maintained by it;

                      (iv) perform in all material respects all of its
                  obligation under material contracts, leases, and instruments
                  relating to or affecting its assets, properties, and business;

                      (v) use its best efforts to maintain and preserve its
                  business organization intact, to retain its key employees, and
                  to maintain its relationship with its material suppliers and
                  customers; and


                                       13

<PAGE>



                      (vi) fully comply with and perform in all material
                  respects all obligations and duties imposed on it by all
                  federal and state laws and all rules, regulations, and orders
                  imposed by federal or state governmental authorities.

                  (b) From and after the date of this Agreement until the
                  Closing Date, neither RIT nor Royal will:

                      (i) make any change in their articles of incorporation
                  (except as provided for in Section 5.01) or bylaws;

                      (ii) take any action described in section 1.06 in the case
                  of Royal, or in section 3.06, in the case of RIT (all except
                  as permitted therein or as disclosed in the applicable party's
                  schedules); or

                      (iii) enter into or amend any contract, agreement, or
                  other instrument of any of the types described in such party's
                  schedules, except that a party may enter into or amend any
                  contract, agreement, or other instrument in the ordinary
                  course of business involving the sale of goods or services.

         Section 5.08  Indemnification.

                  (a) Royal hereby agrees to indemnify RIT, the RIT
         Shareholders, and each of the officers, agents and directors of RIT as
         of the date of execution of this Agreement against any loss, liability,
         claim, damage, or expense (including, but not limited to, any and all
         expense whatsoever reasonably incurred in investigating, preparing, or
         defending against any litigation, commenced or threatened, or any claim
         whatsoever), to which it or they may become subject arising out of or
         based on any inaccuracy appearing in or misrepresentation made under
         Article I of this Agreement. The indemnification, as well as the rights
         and remedies thereto, provided for in this paragraph shall survive the
         Closing and consummation of the transactions contemplated hereby and
         termination of this Agreement.

                  (b) RIT hereby agrees to indemnify Royal and each of the
         officers, agents and directors of Royal as of the date of execution of
         this Agreement against any loss, liability, claim, damage, or expense
         (including, but not limited to, any and all expense whatsoever
         reasonably incurred in investigating, preparing, or defending against
         any litigation, commenced or threatened, or any claim whatsoever), to
         which it or they may become subject arising out of or based on any
         inaccuracy appearing in or misrepresentation made under Article III of
         this Agreement. The indemnification, as well as the rights and remedies
         thereto, provided for in this paragraph shall survive the Closing and
         consummation of the transactions contemplated hereby and termination of
         this Agreement.

         Section 5.09 Reverse Split. For a two (2) year period, commencing with
the closing of the transaction contemplated by this Agreement, the RIT
Shareholder shall not vote its shares of Royal in favor of a reverse stock split
unless a reverse stock split is necessary in connection with raising the price
of Royal's common stock in connection with a listing of its shares on NASDAQ or
the American Stock Exchange or as a condition imposed by an underwriter in
connection with an underwritten offering of Royal's securities. Anything to the
contrary herein notwithstanding, a majority of the shares of common

                                       14

<PAGE>



stock outstanding, not including the shares of the RIT shareholder, may waive
this provision by written consent.

         Section 5.10 Exchange Act Registration Statement. The present officers,
directors and principal shareholders of Royal agree to cooperate with the filing
of a Form 10SB with the Securities and Exchange Commission to enable Royal to
become a fully reporting company.

         Section 5.11 Issuance of Additional Shares. For a one (1) year period,
commencing with the Closing, if any additional shares of Common Stock of Royal
are issued to any of the RIT Shareholder, other than in "arms-length"
transactions, and except as may be set forth in Section 1.18 hereof, additional
shares of Common Stock of Royal will also be issued to the present shareholders
of Royal, pro rata to their current ownership. Anything to the contrary in this
Section 5.10 notwithstanding, after the Closing, Royal shall be able to issue
shares of common stock or employee stock options to key employees of Royal but
no such shares and/or options shall be issuable to Richard Toporek during the
first year after the Closing.


                                   ARTICLE VI

                  CONDITIONS PRECEDENT TO OBLIGATIONS OF ROYAL

         The obligations of Royal under this Agreement are subject to the
satisfaction, at or before the Closing Date, of the following conditions:

         Section 6.01 Accuracy of Representations. The representations and
warranties made by RIT in this Agreement were true when made and shall be true
at the Closing Date with the same force and effect as if such representations
and warranties were made at and as of the Closing Date (except for changes
therein permitted by this Agreement), and RIT shall have performed or complied
with all covenants and conditions required by this Agreement to be performed or
complied with by RIT prior to or at the Closing. Royal shall be furnished with a
certificate, signed by a duly authorized officer of RIT and dated the Closing
Date, to the foregoing effect.

         Section 6.02 Good Standing. Royal shall have received a certificate of
good standing from the Secretary of State of the State of New York or other
appropriate office, dated as of a date within ten days prior to the Closing Date
certifying that RIT is in good standing as a corporation in the State of New
York and has filed all tax returns required to have been filed by it to date and
has paid all taxes reported as due thereon.

         Section 6.03 Other Items. Royal shall have received such further
documents, certificates, or instruments relating to the transactions
contemplated hereby as Royal may reasonably request in order to satisfy due
diligence concerns.








                                       15

<PAGE>



                                   ARTICLE VII

                   CONDITIONS PRECEDENT TO OBLIGATIONS OF RIT
                            AND THE RIT SHAREHOLDERS

         The obligations of RIT and the RIT Shareholder under this Agreement are
subject to the satisfaction, at or before the Closing Date, of the following
conditions:

         Section 7.01 Accuracy of Representations. The representations and
warranties made by Royal in this Agreement were true when made and shall be true
as of the Closing Date (except for changes therein permitted by this Agreement)
with the same force and effect as if such representations and warranties were
made at and as of the Closing Date, and Royal shall have performed and complied
with all covenants and conditions required by this Agreement to be performed or
complied with by Royal prior to or at the Closing. RIT shall have been furnished
with a certificate, signed by a duly authorized executive officer of Royal and
dated the Closing Date, to the foregoing effect.

         Section 7.02 Good Standing. RIT shall have received a certificate of
good standing from the Secretary of State of the state of Delaware or other
appropriate office, dated as of a date within ten days prior to the Closing Date
certifying that Royal is in good standing as a corporation in the State of
Delaware and has filed all tax returns required to have been filed by it to date
and has paid all taxes reported as due thereon.

         Section 7.03   Other Items.

                  (a) RIT shall have received a list of shareholders of Royal
         containing the name, address, and number of shares held by each Royal
         shareholder as of the date of Closing, certified by an executive
         officer of Royal as being true, complete, and accurate.

                  (b) RIT shall have received bank cards appointing Richard
         Toporek and/or his designees as signatory on the Royal bank account
         with Chase Manhattan Bank N.A.

                  (c) RIT shall have received such further documents,
         certificates, or instruments relating to the transactions contemplated
         hereby as RIT may reasonably request in order to satisfy due diligence
         concerns.


                                  ARTICLE VIII

                                  MISCELLANEOUS

         Section 8.01 Brokers. Royal and RIT agree that there were no finders or
brokers involved in bringing the parties together or who were instrumental in
the negotiation, execution, or consummation of this Agreement. RIT and Royal
each agree to indemnify the other against any claim by any third person other
than those described above for any commission, brokerage, or finders' fee
arising from the transactions contemplated hereby based on any alleged agreement
or understanding between the indemnifying party and such third person, whether
express or implied from the actions of the indemnifying party.

                                       16

<PAGE>



         Section 8.02 Governing Law. This Agreement shall be governed by,
enforced, and construed under and in accordance with the laws of the United
States of America and, with respect to matters of state law, with the laws of
New York.

         Section 8.03. Publicity. The parties agree that no publicity, release
or other public announcement concerning the transactions contemplated by this
Agreement shall be issued by either party without the advance approval of both
the form and substance of the same by the other party and its counsel, which
approval, in the case of any publicity, release or other public announcement
required by applicable law, shall not be unreasonably withheld or delayed.

         Section 8.04 Notices. Any notices or other communications required or
permitted hereunder shall be sufficiently given if personally delivered to it or
sent by registered mail or certified mail, postage prepaid, or by prepaid
telegram addressed as follows:

                  If to Royal to:             Gerald Ponsiglione
                                              Royal Acceptance Corporation
                                              738 Third Avenue
                                              Brooklyn, NY 11232

                  If to RIT to:               Richard Toporek
                                              RIT Auto Leasing Group,
                                              90 Jericho Turnpike
                                              Floral Park, New York 11232

                  With copies to:             Gerald A.  Adler
                                              Bondy & Schloss LLP
                                              6 East 43rd Street
                                              New York, New York 10007

or such other addresses as shall be furnished in writing by any party in the
manner for giving notices hereunder, and any such notice or communication shall
be deemed to have been given as of the date so delivered, mailed, or
telegraphed.

         Section 8.05 Attorney's Fees. In the event that any party institutes
any action or suit to enforce this Agreement or to secure relief from any
default hereunder or breach hereof, the breaching party or parties shall
reimburse the non-breaching party or parties for all costs, including reasonable
attorneys' fees, incurred in connection therewith and in enforcing or collecting
any judgment rendered therein.

         Section 8.06 Confidentiality. Each party hereto agrees with the other
parties that, unless and until the transactions contemplated by this Agreement
have been consummated, it and its representatives will hold in strict confidence
all data and information obtained with respect to another party or any
subsidiary thereof from any representative, officer, director, or employee, or
from any books or records or from personal inspection, of such other party, and
shall not use such data or information or disclose the same to others, except
(i) to the extent such data or information is published, is a matter of public
knowledge, or is required by law to be published; and (ii) to the extent that
such data or information must be used or disclosed in order to consummate the
transactions contemplated by this Agreement.


                                       17

<PAGE>



         Section 8.07 Schedules; Knowledge. Each party is presumed to have full
knowledge of all information set forth in the other party's schedules delivered
pursuant to this Agreement.

         Section 8.08 Third Party Beneficiaries. This contract is solely between
Royal and RIT and the RIT Shareholder, and, except as specifically provided, no
director, officer, stockholder, employee, agent, independent contractor, or any
other person or entity shall be deemed to be a third party beneficiary of this
Agreement.

         Section 8.09 Entire Agreement. This Agreement represents the entire
agreement between the parties relating to the subject matter hereof and fully
and completely expresses the agreement of the parties relating to the subject
matter hereof. There are no other courses of dealing, understandings,
agreements, representations, or warranties, written or oral, except as set forth
herein.

         Section 8.10 Survival; Termination. The representations, warranties,
and covenants of the respective parties shall survive the Closing Date and the
consummation of the transactions herein contemplated.

         Section 8.11 Counterparts. This Agreement may be executed in multiple
counterparts, each of which shall be deemed an original and all of which taken
together shall be but a single instrument.

         Section 8.12 Amendment or Waiver. Every right and remedy provided
herein shall be cumulative with every other right and remedy, whether conferred
herein, at law, or in equity, and may be enforced concurrently herewith, and no
waiver by any party of the performance of any obligation by the other shall be
construed as a waiver of the same or any other default then, theretofore, or
thereafter occurring or existing. At any time prior to the Closing Date, this
Agreement may be amended by a writing signed by all parties hereto, with respect
to any of the terms contained herein, and any term or condition of this
Agreement may be waived or the time for performance hereof may be extended by a
writing signed by the party or parties for whose benefit the provision is
intended.
 .
         Section 8.13 Section Headings. The section headings contained in this
Agreement are inserted for conveniences of reference only and shall not affect
the meaning or interpretation of this Agreement.




                      (THIS SPACE LEFT BLANK INTENTIONALLY)









                                       18

<PAGE>




         IN WITNESS WHEREOF, the corporate parties hereto have caused this
Agreement to be executed by their respective officers, hereunto duly authorized,
as of the date first above-written.


                                     ROYAL ACCEPTANCE CORPORATION


                                     By: /s/  Gerald Ponsiglione
                                        -------------------------------------
                                           Gerald Ponsiglione, President



                                    RIT AUTO LEASING GROUP, INC.



                                     By:  /s/  Richard Toporek
                                        -------------------------------------
                                         Richard Toporek, President



                                    ALLIANCE HOLDINGS
                                         LIMITED PARTNERSHIP (100 Shares)


                                    By:  /s/  Richard Toporek
                                        -------------------------------------
                                         Richard Toporek, General Partner








                                       19



<PAGE>

                                 SCHEDULE 1.02

                             Royal Shareholder List


<PAGE>

SHAREHOLDER LIST - ROYAL ACCEPTANCE CORPORATION

              CLOSE OF BUSINESS: July 20, 1999
<TABLE>
<CAPTION>
  LAST(1)                     FIRST(l)     MI    (1)   LAST(2)       FIRST(2)     MI    (2)        SSN          ADDRESS(l)
  -------                     --------     --    ---   -------       --------     --    ---        ---          ----------
<S>                           <C>         <C>    <C>   <C>           <C>          <C>   <C>        <C>          <C>
ADLER                         GERALD A.                                                                        BONDY & SCHLOSS

ADLER                         GERALD A.                                                                        BONDY & SCHLOSS

AMITRANO                      ANTHONY

ANDERSON                      STEVEN

ARATO                         JESSICA

BARBETTA                      ANDREW                                                                           C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

BARBETTA                      LENA                                                                             C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

BATT FAMILY IRREVOCABLE                                                                                        C/O THE LOREN
TRUST                                                                                                          INVESTMENT GROUP

BAYARD                        HARVEY                                                                           C/O BONDY & SCHLOSS

BHOJ                          PRADEEP

BONDY & SCHLOSS LLP

BONDY & SCHLOSS LLP

BORZOMATI                     ALBERT                                                                           C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

BRANDENBURG                   F. JEAN                  BRANDENBURG   GLORIA       I  JTWROS

BRYAN                         FAITH                    BRYAN         STEPHEN         JTTEN      ###-##-####

CAL-TEX ENTERPRISES PROF                                                                        86-0693853
SH PLAN

CALABRO                       MARY         F.

CAMPBELL                      SEAN                                                              ###-##-####

CAMPBELL                      SEAN         F.                                                   ###-##-####    C/O ROYAL FINANCE CO

CANTOR                        IRWIN

CARNEY                        KEVIN                                                                            C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

CASSESE                       NEIL                                                                             C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

CASSESE                       NEIL                                                                             C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.

</TABLE>
<PAGE>

<TABLE>
<CAPTION>
LAST(1)                       ADDRESS(2)                  CITY             ST       ZIP      DATE       PRE     #     #SHS     ST
- -------                       ----------                  ----             --       ---      -----      ---   -----   ----     --
<S>                           <C>                         <C>              <C>      <C>      <C>        <C>    <C>    <C>      <C>
ADLER                         6 EAST 43RD STREET          NEW YORK         NY       10017    3/11/99     RA    2074   50,000    F

ADLER                         6 EAST 43RD STREET          NEW YORK         NY       10017    3/11/99     RA    2073   75,000    R

AMITRANO                      157 PARIS AVE, #4           NORTHVALE        NJ        7647    3/25/99     RA    2077    1,200    F

ANDERSON                      7425 CLAIRMONT DR #2710     NEW ROCHELLE     NY       11374    9/3/97      RA    2002       50    F

ARATO                         68-36 BURNS ST              FOREST HILLS     NY       11375    7/27/95           1032       50    F

BARBETTA                      25 CREST STREET, #107       WESTWOOD         NJ        7675    11/18/98    RA    2062   10,000    R


BARBETTA                      25 CREST STREET, #107       WESTWOOD         NJ        7675    11/18/98    RA    2064    2,000    R


BATT FAMILY IRREVOCABLE       25 CREST AVE #107           WESTWOOD         NJ        7675    4/14/99     RA    2106    5,000    R
TRUST

BAYARD                        6 EAST 43RD STREEI          NEW YORK         NY       10017    7/14/99     RA    2133   40,000    F

BHOJ                          10690 CASTINE AVE           CUPERTINO        CA       95014    10/9/97     RA    2017      500    R

BONDY & SCHLOSS LLP           6 EAST 43RD STREET          NEW YORK         NY       10017    3/11/99     RA    2072   75,000    R

BONDY & SCHLOSS LLP           6 EAST 43RD STREET          NEW YORK         NY       10017    3/11/99     RA    2075   50,000    F

BORZOMATI                     25 CREST STREET, #107       WESTWOOD         NJ        7675    11/18/98    RA    2065   10,000    R


BRANDENBURG                   3045 AVALON TERR            VALRICO          FL       33594    9/3/97      RA    2010      100    F

BRYAN                         779 CONCOURSE VILLAGE #7    BRONX            NY       10451    6/13/95           1001      100    F

CAL-TEX ENTERPRISES PROF      150 HILLSIDE ST             ATHENS           GA       30601    6/13/95           1002      500    F
SH PLAN

CALABRO                       901-73RD ST                 N. BERGEN        NJ        7047    3/25/99     RA    2060    4,000    F

CAMPBELL                      134 PACIFIC ST              BROOKLYN         NY       11201    4/21/98     RA    2044   57,036    F

CAMPBELL                      621 SHREWSBURY AVE #108     SHREWSBURY       NJ        7702    6/13/95           1003   50,000    R

CANTOR                        180 BIRCH DR                ROSLYN           NY       11576    7/27/95           1036      750    F

CARNEY                        25 CREST STREET, #107       WESTWOOD         NJ        7675    11/18/98    RA    2063    2,000    R


CASSESE                       25 CREST STREET, #107       WESTWOOD         NJ        7675    11/18/98    RA    2060      500    R


CASSESE                       25 CREST STREET. #107       WESTWOOD         NJ        7675    11/18/98    RA    2055      500    F
</TABLE>
OLDE MONMOUTH STOCK TRANSFER CO., INC.                                  PAGE  1
<PAGE>

SHAREHOLDER LIST - ROYAL ACCEPTANCE CORPORATION

              CLOSE OF BUSINESS: July 20, 1999
<TABLE>
<CAPTION>
  LAST(1)                 FIRST(l)      MI     (1)       LAST(2)       FIRST(2)     MI     (2)   SSN          ADDRESS(l)
  -------                 --------      --    -----      -------       --------     --     ---   ---          ----------
<S>                       <C>          <C>    <C>        <C>          <C>            <C>   <C>          <C>
CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2551119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CEDE & CO                                                                                        13-2555119    PO BOX 20

CHENEY                    BARBARA      K.

CHOKSI                    SHITAL       G.

CONLON                    JAMES        A.

CONTINENTAL TERMINALS

DAVIDO                    JOSEPH                         DAVIDO        ANGELINE          JT TEN

DEEMER                    LARRY

DEWITT                    J.                                                                                   C/O FRANK LORENZO

DIAZ                      MARCUS

DUIN                      SPENCER                                                                              C/O CUTLER HAMMER

DUIN                      SPENCER                                                                              C/O CUTLER HAMMER

EPSTEIN                   ISIDORE

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
LAST(1)                       ADDRESS(2)                  CITY             ST       ZIP      DATE       PRE     #     #SHS     ST
- -------                       ----------                  ----             --       ---      -----      ---   -----   ----     --
<S>                           <C>                         <C>              <C>      <C>      <C>        <C>    <C>    <C>      <C>
CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     3/17/99     RA    2076  100,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/1/99      RA    2120    5,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/6/99      RA    2104   16,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     7/6/99      RA    2130    4,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/17/98     RA    2042      250    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/14/99     RA    2105    2,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     7/13/99     RA    2132    6,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     5/3/99      RA    2115    4,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/3/99      RA    2121   37,500    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/21/99     RA    2128    9,500    F

CEDE & CO                     BOWLING GREEN SATION        NEW YORK         NY      10004     5/26/99     RA    2119    5,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     5/25/99     RA    2117    5,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     7/6/99      RA    2131    8,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/30/99     RA    2114    4,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/29/99     RA    2129    4,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/29/99     RA    2113   37,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/27/99     RA    2112    2,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/15/99     RA    2123      450    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     6/11/99     RA    2122   10,000    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     4/20/98     RA    2043    3,250    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     5/9/98      RA    2048    1,250    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     5/13/98     RA    2047      500    F

CEDE & CO                     BOWLING GREEN STATION       NEW YORK         NY      10004     3/26/98     RA    2034      330    F

CHENEY                        4444 U.S. 98 N/ LOT 2       LAKELAND         FL      33809     9/3/97      RA    2013       50    F

CHOKSI                        255 GATEWOOD LN             BARTLETT         IL      60103     9/3/97      RA    2014      150    F

CONLON                        4 LEAH LN                   PLAINVIEW        NY      11893     9/3/97      RA    2003      100    F

CONTINENTAL TERMINALS                                                                        2/10/97           1079    2,958    F

DAVIDO                        672 10TH ST                 BROOKLYN         NY      11215     7/27/95           1034      100    F

DEEMER                        46 LOYOLA DR                ORLANDO BEACH    FL      32018     7/27/95           1035    1,250    F

DEWITT                        25 CREST STREET SUITE 107   WESTWOOD         NJ       7675     10/6/98     RA    2053   17,000    R

DIAZ                          3150 BROADWAY #21           NEW YORK         NY      10027     7/27/95           1033      200    F

DUIN                          5 PARKWAY CENTER            PITTSBURGH       PA      15220     10/9/97     RA    2019    1,000    R

DUIN                          5 PARKWAY CENTER            PITTSBIRGH       PA      15220     10/17/96          1074      250    F

EPSTEIN                       8107 NW 9TH AVE             TAMARAC          FL      33321     7/27/95           1038      100    F

</TABLE>
OLDE MONMOUTH STOCK TRANSFER CO., INC.                                  PAGE  2
<PAGE>

SHAREHOLDER LIST - ROYAL ACCEPTANCE CORPORATION

              CLOSE OF BUSINESS: July 20, 1999
<TABLE>
<CAPTION>
  LAST(1)                     FIRST(l)     MI    (1)   LAST(2)       FIRST(2)     MI       (2)        SSN          ADDRESS(l)
  -------                     --------     --    ---   -------       --------     --       ---        ---          ----------
<S>                           <C>         <C>    <C>   <C>           <C>          <C>   <C>        <C>          <C>
FALCO                     JOHN                         FALCO          VERA               JT TEN                C/O LOREN INVESTMENT
                                                                                                               GROUP, INC.
FESCHAREK                 RICHARD          J.

FESCHAREK                 RICHARD                                                                ###-##-####   175 MOWER STREET

FREY                      DAVID

GASSOSO                   STACI            F.

GENEROSO                  CLINTON DAVID                GENEROSO       HARRIET     R.     JT TEN                C/O ASSIST
                                                                                                               ASSOCIATES, INC.
GUHA                      AJOY

HADDAD                    NAIM

HADDAD                    NAIM                                                                   ###-##-####

HALL                      KATHRYN                                                                ###-##-####

HARDDON                   BARBARA                                                                ###-##-####

HAYDE                     WILLIAM                                                                              C/O BONDY & SCHLOSS
                                                                                                               LLP
IMPERIALE                 ANDREW

KELLEY                    IVOR

KHANIMOV                  ALBERT                                                                 ###-##-####

L. ROLLS (NOMINEES) LTD                                                                                        45 RIVER CT

L. ROLLS (NOMINEES) LTD                                                                                        45 RIVER CT

LEIMER                    RITA                                                                   ###-##-####

LEVITAN                   EDWARD                                                                 ###-##-####

LIERMAN                   RICHARD                                                                ###-##-####

LOREN INVESTMENT GROUP,
INC.

LOREN INVESTMENT GROUP,
INC.

MIELE                     DANIEL

MILLER                    ERIC                                                                   ###-##-####

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
LAST(1)                       ADDRESS(2)                  CITY             ST       ZIP      DATE       PRE     #     #SHS     ST
- -------                       ----------                  ----             --       ---      -----      ---   -----   ----     --
<S>                           <C>                         <C>              <C>      <C>      <C>        <C>    <C>    <C>      <C>
FALCO                         25 CREST STREET, #107       WESTWOOD         NJ        7675   11/18/98     RA    2061     9,500   R

FESCHAREK                     175 MOWER STREET            WORCESTER        MA        1602    6/17/99     RA    2126     5,000   F

FESCHAREK                                                 WORCESTER        MA        1602    10/9/97     RA    2022     5,000   F

FREY                          1346 E. 59TH ST             BROOKLYN         NY       11203    7/27/95           1040        50   R

GASSOSO                       192 GOLDMINE LANE           OLD BRIDGE       NJ        8857    3/25/99     RA    2084    20,000   F

GENEROSO                      179 RT 46 SUITE 504         ROCKAWAY         NJ        7866     9/3/97     RA    2007       250   F

GUHA                          2350 HAMILTON AVE           EL CENTRO        CA       92243    10/9/97     RA    2018       600   R

HADDAD                        62 JACKSON PLACE            MOONACHIE        NJ        7074    3/25/99     RA    2085    10,000   F

HADDAD                        62 JACKSON PLACE            MOONACHIE        NJ        7074    6/13/95           1010       500   F

HALL                          P.O. BOX 55                 BURGAM           NC       28425    6/13/95           1011       175   F

HARDIDON                      3 IMPERIAL GATE             DIX HILLS        NY       11746    6/13/95           1012     2,500   F

HAYDE                         6 E. 43RD ST                NEW YORK         NY       10017    4/16/98     RA    2040   150,000   R

IMPERIALE                     72 TARPON DR                SEA GIRT         NJ        8750     9/3/97     RA    2008       300   F

KELLEY                        #3 THORN HILL GROVE         LONDON, ENGLAND                    6/13/95           1013       500   F

KHANIMOV                      184-69 ABERDEEN RD          JAMAICA ESTATES  NY       11432    6/13/95           1014       200   F

L. ROLLS (NOMINEES) LTD       UPPER GROUND                LONDON, ENGLAND SE1 9PC            7/22/96           1054     2,500   F

L. ROLLS (NOMINEES) LTD       UPPER GROUND                LONDON, ENGLAND SE1 9PC            7/22/96           1056     5,000   RS

LEIMER                        1912 GREEN RIDGE RD         JACKSON          MO       63750    6/13/95           1015       550   F

LEVITAN                       22 CANDLEWOOD CT            COLONIA          NJ        7087    6/13/95           1016        50   F

LIERMAN                       3733 S. MAIN                ROCKFORD         IL       61102    6/13/95           1017        50   F

LOREN INVESTMENT GROUP, INC.  25 CREST STREET, #107       WESTWOOD         NJ        7675   11/18/98     RA    2068    65,000   R

LOREN INVESTMENT GROUP, INC.  25 CREST STREET STE 107     WESTWOOD         NJ        7675    1/11/99     RA    2068    73,000   F

MIELE                         30-06 MARLOT AVE            FAIRLAWN         NJ        7410    3/25/99     RA    2090     2,400   F

MILLER                        12 KERWICK CT               N. WALES         PA       19454    6/13/95           1019       250   F

</TABLE>
OLDE MONMOUTH STOCK TRANSFER CO., INC.                                  PAGE  3
<PAGE>

SHAREHOLDER LIST - ROYAL ACCEPTANCE CORPORATION

              CLOSE OF BUSINESS: July 20, 1999
<TABLE>
<CAPTION>
  LAST(1)                     FIRST(l)     MI    (1)   LAST(2)       FIRST(2)     MI       (2)        SSN          ADDRESS(l)
  -------                     --------     --    ---   -------       --------     --       ---        ---          ----------
<S>                           <C>         <C>    <C>   <C>           <C>          <C>   <C>        <C>          <C>
MILLER                    SHARI                                                                  055-4O-7909

MISLAK                    RICHARD          J.

MOORE                     DAVID

MOORE                     DAVID                                                                  ###-##-####

MOORE                     DAVID

NATIONAL INVESTOR SERVICES                                                                       13-3842038

NEARING                   RICHARD

NEARING                   RICHARD

NUSBAUM                   SARAH
                          JACQUELINE

ORNELAS                   JOSEPH           Z.

OYAGA                     ENRIQUE                                                                ###-##-####

PIZZICARA                 ANNE

PIZZICARA                 DIERDRE

PONSIGLIONE               GERALD                       PONSIGLIONE    DIANE              JT TEN

PONSIGLIONE               GERALD                                                                               C/O BONDY & SCHLOSS
                                                                                                               LLP
PONSIGLIONE               GERALD                       PONSIGLIONE    DIANE              JT TEN

PONSIGLIONE               JAMES MICHAEL                                                                        C/O THE LOREN
                                                                                                               INVESTMENT GROUP

PONSIGLIONE               MARK JAMES                                                                           C/O THE LOREN
                                                                                                                INVESTMENT GROUP
PROTESTA                  ROLAND                                                                 ###-##-####

RATCLIFFE                 THOMAS           W.                                                    ###-##-####

RAZA                      MOHAMMED                                                               ###-##-####

RIORDAN                   JOHN                         RIORDAN        JAN                JT TEN

ROLLS                     LEN                                                                                  45 RIVER CT

ROTH                      PAUL

RUSSO                     JOHN

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
LAST(1)                       ADDRESS(2)                  CITY             ST       ZIP      DATE       PRE     #     #SHS     ST
- -------                       ----------                  ----             --       ---      -----      ---   -----   ----     --
<S>                           <C>                         <C>              <C>      <C>      <C>        <C>    <C>    <C>      <C>
MILLER                        175 W. 79TH ST              NEW YORK         NY       10024    6/13/95           1018       250   F

MISLAK                        267 MADIE AVE               SPOTSWOOD        NJ        8864    3/25/99     RA    2091    15,000   F

MOORE                         105 THOMPSON ST #1          NEW YORK         NY       10012    9/14/95           1048       250   F

MOORE                         105 THOMPSON ST #1          NEW YORK         NY       10012    6/13/95           1020       350   F

MOORE                                                                                        10/9/97     RA    2023     2,000   R

NATIONAL INVESTOR SERVICES    55 WATER ST 32ND FL         NEW YORK         NY       10041    1/27/97           1076       350   F

NEARING                       1114 CHESTERTON DR          RICHARDSON       TX       75080    10/9/97     RA    2025     6,250   R

NEARING                       1114 CHESTERTON DR          RICHARDSON       TX       75080    10/9/97     RA    2015     2,500   R

NUSBAUM                       46 W. 95TH ST #313          NEW YORK         NY       10025    9/14/95           1049     1,750   R

ORNELAS                       2512 ALTA MIRA DR           TYLER            TX       75701    10/9/97     RA    2015     2,500   R

OYAGA                         1972 E. 16TH ST             BROOKLYN         NY       11229    6/13/95           1022       125   F

PIZZICARA                     142 ST. JOHNS PL            BROOKLYN         NY       11217    7/27/95           1037        50   F

PIZZICARA                     843 CARROL ST               BROOKLYN         NY       11215    7/27/95           1042       100   F

PONSIGLIONE                                                                                  2/10/97           1078     7,500   F

PONSIGLIONE                   6 E. 43RD ST                NEW YORK         NY       10017    4/16/98     RA    2041   200,000   R

PONSIGLIONE                                                                                  10/9/97     RA    2027     2,033   F

PONSIGLIONE                   25 CREST AVE #107           WESTWOOD         NJ        7675    4/14/99     RA    2109    75,000   R

PONSIGLIONE                   25 CREST AVE #107           WESTWOOD         NJ        7675    4/14/99     RA    2108    75,000   R

PROTESTA                      2221 W. TOLEDO PL           GREAT NECK       NY       11045    6/13/95           1023       750   F

RATCLIFFE                     2105 OCEAN AVE              SPRING LAKE      NJ        7762    6/13/95           1024    25,000   R

RAZA                          1520 PENNINGTON RD          TRENTON          NJ        8618    6/13/95           1025       500   F

RIORDAN                       3958 N. OLEANDER            CHICAGO          IL       60634    7/27/95           1044        50   F

ROLLS                         UPPER GROUND                LONDON                             3/25/99     RA    2092    20,000   F

ROTH                          33-15 MURRAY LN             FLUSHING         NY       11354    10/9/97     RA    2021     1,000   R

RUSSO                         99 WALL ST                  NEW YORK         NY       10005    7/27/95           1043        50   F

</TABLE>

OLDE MONMOUTH STOCK TRANSFER CO., INC.                                  PAGE  4

<PAGE>

SHAREHOLDER LIST - ROYAL ACCEPTANCE CORPORATION

              CLOSE OF BUSINESS: July 20, 1999
<TABLE>
<CAPTION>
  LAST(1)                     FIRST(l)     MI    (1)   LAST(2)       FIRST(2)     MI       (2)        SSN          ADDRESS(l)
  -------                     --------     --    ---   -------       --------     --       ---        ---          ----------
<S>                           <C>         <C>    <C>   <C>           <C>          <C>   <C>        <C>          <C>
RUTHENBERG                A.

SCHMIDT                   CHRIS            M.

SCHMIDT                   FRANK            T.

SCHUMANN                  ALBERT                                                                 ###-##-####

SEIFF                     B.                                                                                   C/O FRANK LORENZO

SEIFF                     L.                                                                                   C/O FRANK LORENZO

SIEGEL                    JOSEPH                       SIEGEL         ETHEL              JT TEN  ###-##-####

SIGNORELLI                LINDO

SIGNORELLI                LINDO            A.          SIGNORELLI     MARILYN     F      JTWROS

SINGH                     HARJINDER PAL                                                          ###-##-####

STEWART                   DUANE                        STEWART        MAILE              JT TEN                C/O RIT AUTO LEASING
                                                                                                               GROUP, INC.
SWARTZ                    PHILIP

TARANTOLA                 ROBERT

THE LOREN INVESTMENT                                                                                           C/O RIT AUTO LEASING
GROUP, INC.                                                                                                    GROUP, INC

THOMAS                    BETHANNE

THOMAS                    STEPHEN

TUNG                      HSUE                         DONG           HUI                JT TEN

TUNG                      HSUE                         DONG           HUI                JT TEN

TUTTA ITALIA INC.

UMANOFF                   EDWIN                                                                  ###-##-####

VERGONA                   ANGELA

WELLINGTON                JASON            T.                                                    ###-##-####

WESLOCK                   MICKEY                                                                 ###-##-####

YAULEY                    JENKINS

ZITTEL                    GREGORY          T.


</TABLE>

<PAGE>

<TABLE>
<CAPTION>
LAST(1)                       ADDRESS(2)                  CITY             ST       ZIP      DATE       PRE     #     #SHS     ST
- -------                       ----------                  ----             --       ---      -----      ---   -----   ----     --
<S>                           <C>                         <C>              <C>      <C>      <C>        <C>    <C>    <C>      <C>
RUTHENBERG                    7810 17TH AVE               BROOKLYN         NY       11214    3/25/99     RA    2094     3,000   F

SCHMIDT                       3444 W. MONTROSS            CHICAGO          IL       60616    9/3/97      RA    2005        50   F

SCHMIDT                       3444 W. MONTROSS            CHICAGO          IL       60618    9/3/97      RA    2012       100   F

SCHUMANN                      11 CANTERBURY RD            MANALAPAN        NJ        7726    6/13/95           1026        50   F

SEIFF                         25 CREST STREET SUITE 107   WESWTWOOD        NJ        7675    10/6/98     RA    2050    17,000   R

SEIFF                         25 CREST STREET SUITE 107   WESWTWOOD        NJ        7675    10/6/98     RA    2051    17,000   R

SIEGEL                        2800 S. OCEAN BLVD          BOCA RATON       FL                6/13/95           1027       250   F

SIGNORELLI                                                                                   10/9/97     RA    2026     1,715   R

SIGNORELLI                    15 FAIRFAX ST               WYNANTSKILL      NY       12196    9/3/97      RA    2001       500   F

SINGH                         144 ATLANTIC AVE #1         BROOKLYN         NY       11201    4/21/98     RA    2045    10,000   F

STEWART                       90 JERICHO TPKE             FLORAL PARK      NY       11001    4/22/99     RA    2111     5,000   R

SWARTZ                        315 LINDA ST                BELFORD          NJ        7727    7/27/95           1041       500   F

TARANTOLA                     6605 14TH AVE               BROOKLYN         NY       11219    3/25/99     RA    2097     2,000   F

THE LOREN INVESTMENT
GROUP, INC.                   90 JERICHO TPKE             FLORAL PARK      NY       11001    4/22/99     RA    2110   140,000   R

THOMAS                        76 CLIFF RD                 BELLE TESSE      NY       11777    3/25/99     RA    2098   100,000   F

THOMAS                        4201 TERRA VERDE DR         VERDALE          WA       99037    10/9/97     RA    2020     1,250   R

TUNG                          11 E. LAUREL HILL RD        GREENBELT        MD       20770    6/13/95           1028     1,000   F

TUNG                          11 E. LAUREL HILL RD        GREENBELT        MD       20770    9/14/95           1047     1,850   F

TUTTA ITALIA INC.             16 TWIN LAKES DR            COLTS NECK       NJ        7722    3/25/99     RA    2099    10,000   F

UMANOFF                       9712 FLATLANDS AVE          BROOKLYN         NY                6/13/95           1029       250   F

VERGONA                       11 FIRST ST                 ENGLEWOOD CLIFFS NJ        7632    3/25/99     RA    2101     4,000   F

WELLINGTON                    4658 YEAGER RD              COLUMBIA         MO       65202    6/13/95           1030       250   F

WESLOCK                       616 HEMLOCK ST              ROSELLE PARK     NJ        7204    9/25/95           1050       227   F

YAULEY                        477 AUDIBON PKWY            SYRACUSE         NY       13224    9/3/97      RA    2011     1,250   F

ZITTEL                        335 RUNYON AVE              MIDDLESEX        NJ        6645    9/3/97      RA    2006        50   F
====================          =========================   ================ ==       =====    =======     ===   ==== =========   ==
TOTAL COUNT                                                                                                         1,831,508
                                                                                                                          131
</TABLE>

OLDE MONMOUTH STOCK TRANSFER CO., INC.                                  PAGE  5







<PAGE>









                                SCHEDULE 1.04(a)

                            Royal Financial Statement

Presentation of Royal Audited Financial Statements for fiscal years Ending March
1998 and 1999 have been waived by RIT





















<PAGE>












                                SCHEDULE 1.04(b)

        Liabilities or Obligations Not Reflected in Financial Statements



Presentation of Royal Liabilities not set forth in Royal Balance Sheet have been
waived by RIT

























<PAGE>










                                SCHEDULE 1.04(c)


                Federal, State, County, Local or Other Taxes Owed



                                      NONE























<PAGE>











                                  SCHEDULE 1.19


                 Royal Liabilities Other Than Professional Fees



                                      NONE























<PAGE>











                                  SCHEDULE 3.01

            RIT Certificate of Incorporation, as Amended, and By-Laws



























<PAGE>




                          CERTIFICATE OF INCORPORATION

                                       OF

                          RIT AUTO LEASING GROUP, INC.

                Under Section 402 of the Business Corporation Law


         The undersigned, a natural person of the age of eighteen years or over,
desiring to form a corporation pursuant to the provisions of the Business
Corporation Law of the State of New York, hereby certifies as follows:

         FIRST: The name of the corporation is:

                     RIT AUTO LEASING GROUP, INC.

         SECOND: The purpose for which it is formed is as follows:

         To engage in any lawful act or activity for which corporations may be
formed under the Business Corporation Law provided that the corporation is not
formed to engage in any act or activity which requires the consent or approval
of any state official, department, board agency or other body, without such
approval or consent first being obtained.

         For the accomplishment of the aforesaid purposes, and in furtherance
thereof, the corporation shall have and may exercise all of the powers conferred
by the Business Corporation Law upon corporations formed thereunder, subject
to any limitations contained in Article 2 of said law or in accordance with the
Provisions of any other statute of the State of New York.

          THIRD: The office of the corporation in the State of New York is to be
located in the County of Nassau.

         FOURTH: The aggregate number of shares which the corporation shall have
the authority to issue is 200, no par value.







<PAGE>



         FIFTH: The Secretary of State is designated as agent of the corporation
upon whom process against the corporation may be served, and the address to
which the Secretary of State shall mail a copy of any process against the
corporation served upon him is: c/o, 90 Jericho Turnpike, Floral Park, NY 11001.

          SIXTH: A director of the corporation shall not be liable to the
corporation or its shareholders for damages for any breach of duty in such
capacity except for liability if a judgment or other final adjudication adverse
to a director establishes that his or her acts or omissions were in bad faith or
involved intentional misconduct or a knowing violation of law or that the
director personally gained in fact a financial profit or other advantage to
which he or she was not legally entitled or that the director's acts violated
Section 719 of the Business Corporation Law; or liability for any act or
omission prior to the adoption of this provision.

                  IN WITNESS WHEREOF, I hereunto sign my name and affirm that
the statements made herein are true under the penalties of perjury.
Dated: March 16, 1993







_______________________________
Scott J. Schuster, Incorporator
283 Washington Avenue
Albany, New York 12206







<PAGE>






                                     BY-LAWS

                                       OF


                           RIT AUTO LEASING GROUP INC.
                       ____________________________________

                        ARTICLE I. SHAREHOLDERS' MEETING

Section 1. Annual Meeting.

         The annual meeting of the shareholders shall be held within five months
after the close of the fiscal year of the Corporation, for the purpose of
electing directors, and transacting such other business as may properly come
before the meetings.


Section 2. Agenda at the Shareholders' Annual Meeting.

                  (a) Calling the meeting to order;

                  (b) Roll call;

                  (c) Reading of the minutes of the last meeting;

                  (d) Reports of the Officers;

                  (e) Reports of the Committees;

                  (f) Election of the Directors;

                  (g) Adjournment


Section 3. Special Meetings.

                  Special meetings of the shareholders may be called at any time
by the Board of Directors or by the President or the Secretary at the written
request of the holders of fifty percent (50%) of the shares then outstanding and
entitled to vote thereat, or as otherwise required under the provisions of the
Business Corporation Law.


Section 4. Place of Meetings.

                  All meetings of shareholders shall be held at the principal
office of the Corporation, or at such other places within or without the State
of New York as shall be designated in the notices or waivers of notice of such
meetings.





                                     BY-LAWS
                                       1

<PAGE>




Section 5. Notice of Meetines.

                  (a) Written notice of each meeting of shareholders, whether
annual or special, stating the time when and place where it is to be held, shall
be served either personally or by mail, not less than ten or more than fifty
days before the meeting, upon each shareholder of record entitled to vote at
such meeting, and to any other shareholder to whom the giving of notice may be
required by law. Notice of a special meeting shall also state the purpose or
purposes for which the meeting is called, and shall indicate that it is being
issued by, or at the direction of, the person or persons calling the meeting.
If, at any meeting, action is proposed to be taken that would, if taken, entitle
shareholders to receive payment for their shares pursuant to the Business
Corporation Law, the notice of such meeting shall include a statement of that
purpose and to that effect. If mailed, such notice shall be directed to each
such shareholder at his address, as it appears on the records of the
shareholders of the Corporation, unless he shall have previously filed with the
Secretary of the Corporation a written request that notices intended for him be
mailed to some other address, in which case, it shall be mailed to the address
designated in such request.

                  (b) Notice of any meeting need not be given to any person who
may become a shareholder of record after the mailing of such notice and prior to
the meeting, or to any shareholder who attends such meeting in person or by
proxy, or to any shareholder who, in person or by proxy, submits a signed waiver
of notice either before or after such meeting. Notice of any adjourned meeting
of shareholders need not be given, unless otherwise required by statute.


Section 6. Quorum of Shareholders:

                  (a) Except as otherwise provided herein, or by statute, or in
the Certificate of Incorporation (such Certificate and any amendments thereof
being hereinafter collectively referred to as the "Certificate of
Incorporation"), at all meetings of shareholders of the Corporation, the
presence at the commencement of such meetings in person or by proxy of
shareholders holding of record a majority of the total number of shares of the
Corporation then issued and outstanding and entitled to vote, shall be necessary
and sufficient to constitute a quorum for the transaction of any business. The
withdrawal of any shareholder after the commencement of a meeting shall have no
effect on the existence of a quorum, after a quorum has been established at such
meeting.

                  (b) Despite the absence of a quorum at any annual or special
meeting of shareholders, the shareholders, by a majority of the votes cast by
the holders of shares entitled to vote thereon, may adjourn the meeting. At any
such adjourned meeting at which a quorum is present, any business may be
transacted which might have been transacted at the meeting as originally called
if a quorum had been present. However, if after the adjournment, the Board of
Directors fixes a new record date for the adjourned meeting, a notice of the
adjourned meeting shall be given to each shareholder of record on the new record
date.


                                     BY-LAWS
                                        2




<PAGE>



Section 7. Voting:

                  (a) Except as otherwise provided by statute or by the
Certificate of Incorporation, any corporate action, other than the election of
directors to be taken by vote of the shareholders, shall be authorized by a
majority of votes cast at a meeting of shareholders by the holders of shares
entitled to vote thereon. Election of directors shall be accomplished by a
candidate receiving a plurality of the votes cast at a shareholder's meeting by
the shareholders entitled to vote in the election.

                  (b) Except as otherwise provided by statute or by the
Certificate of Incorporation, at each meeting of shareholders, each holder of
record of stock of the Corporation entitled to vote thereat, shall be entitled
to one vote for each share of stock registered in his name on the books of the
Corporation. Upon demand of the shareholders holding ten percent (10%) in
interest of the shares, present in person or by proxy, and entitled to vote, and
voting shall be by ballot.


Section 8. Proxies.

                  Each shareholder entitled to vote or to express consent or
dissent without a meeting, may do so by proxy; provided, however, that the
instrument authorizing such proxy to act shall have been executed in writing by
the shareholder himself, or by his attorney-in-fact thereunto duly authorized in
writing. No proxy shall be valid after the expiration of eleven months from the
date of its execution, unless the persons executing it shall have specified
therein the length of time it is to continue in force. Such instrument shall be
exhibited to the Secretary at the meeting and shall be filed with the records of
the Corporation.


Section 9. Action Without a Meeting.

                  Any resolution in writing, signed by all of the shareholders
entitled to vote thereon, shall constitute action by such shareholders to the
effect therein expressed, with the same force and effect as if the same had been
duly passed by unanimous vote at a duly called meeting of shareholders, and such
resolution so signed shall be inserted in the minute book of the Corporation
under its proper date.




                                     BY-LAWS
                                        3

<PAGE>



                              ARTICLE II. DIRECTORS


Section 1. Number.

                  The affairs and the business of the Corporation, except as
otherwise provided in the Certificate of Incorporation, shall be managed by the
Board of Directors. The number of the directors of the Corporation shall be
( ) unless and until otherwise determined by vote of a majority of the entire
Board of Directors. The "entire Board" as used in this Article shall mean the
total number of directors which the Corporation would have if there were no
vacancies. The number of directors shall not be less than three, unless all of
the outstanding shares are owned beneficially and of record by less than three
shareholders, in which event the number of directors shall not be less than the
number of shareholders.


Section 2. How Elected.

                  At the annual meeting of shareholders, the persons duly
elected by the votes cast at the election held thereat shall become the
directors for the ensuing year.


Section 3. Term of Office and Qualifications.

                  The term of office of each of the directors shall be until the
next annual meeting of shareholders and thereafter until a successor has been
elected and qualified. Each director shall be at least eighteen years of age.


Section 4. Duties of Directors.

                  The Board of Directors shall have the control and general
management of the affairs and business of the Corporation unless otherwise
provided in the certificate of Incorporation. Such directors shall in all cases
act as a Board regularly convened by a majority, and they may adopt such rules
and regulations for the conduct of their meetings, and the management and
business of the Corporation as they may deem proper, not inconsistent with these
By-Laws and the Laws of the State of New York.


Section 5. Directors' Meetings.

                  Regular meetings of the Board of Directors shall be held
immediately following the annual meetings of the shareholders, and at such other
times as the Board of Directors may determine. Special meetings of the Board of
Directors may be called by the President at any time and must be called by the
President or the Secretary upon the written request of two directors. All
meetings, both regular and special, shall be held at the principal office of the
Corporation or at such other location, within or without the State of New York,
as the Board of Directors may from time to time determine.




                                     BY-LAWS
                                        4
<PAGE>



Section 6. Notice of Meetings.

                  Notice of the place, day and hour of every regular and special
meeting shall be given to each director by delivering the same to him personally
or sending the same to him by telegraph or leaving the same at his residence or
usual place of business, at least one (1) day before the meeting, or shall be
mailed to each director, postage prepaid and addressed to him at the last known
Post Office address according to the records of the Corporation, at least three
(3) days before the meeting. No notice of any adjourned meeting of the Board of
Directors needs to be given other than by announcement at the meeting, subject
to the provisions of Section 7 of this Article.


Section 7. Quorum of Directors.

                  At any meeting of the Board of Directors, except as otherwise
provided by the Certificate of Incorporation, or by these By-Laws, a majority of
the Board of Directors shall constitute a quorum for the transaction of
business. However, a lesser number, when not constituting a quorum, may adjourn
the meeting until a quorum shall be present or represented.


Section 8. Director and Committee Action by Conference Telephone.

                  Any one or more members of the Board of Directors, or of any
committee thereof, may participate in a meeting of such Board or committee by
means of a conference telephone or similar equipment which allows all persons
participating in the meeting to hear each other at the same time. Participation
by such means shall constitute presence in person at such a meeting.


Section 9. Voting.

                  Except as otherwise provided by statute, or by the Certificate
of Incorporation, or by these By-Laws, the affirmative vote of a majority of the
Directors present at any meeting of the Board of Directors at which a quorum is
present shall be necessary for the transaction of any item of business thereat.
Any resolution in writing, signed by all of the directors entitled to vote
thereon, shall constitute action by such directors to the effect therein
expressed, with the same force and effect as if the same had been duly passed by
unanimous vote at a duly called meeting of directors and such resolution so
signed shall be inserted in the minute book of the Corporation under its proper
date.


Section 10. Vacancies.

                  Unless otherwise provided in the Certificate of Incorporation,
vacancies in the Board of Directors occurring between annual meetings of the
shareholders, other than vacancies due to the removal of directors without
cause, shall be filled for the unexpired portion of the term by a majority vote
of the remaining directors, even though less than a quorum exists. Vacancies
occurring in the Board by reason of the removal of directors




                                     BY-LAWS
                                        5
<PAGE>



without cause may be filled only by vote of the shareholders. A director so
elected shall hold office for the unexpired term of his predecessor, and until
his successor has been elected and qualified.


Section 11. Removal of Directors.

                  Any or all of the directors may be removed, either with or
without cause at any time by a vote of the shareholders at any meeting called
for such purpose, and another director, or more than one may be elected by such
shareholders in the place of the director(s) so removed, to serve for the
remainder of the term.


Section 12. Resignation.

                  Any director may resign at any time by giving written notice
to the Board of Directors, the President or the Secretary of the Corporation.
Unless otherwise specified in such written notice, such resignation shall take
effect upon receipt thereof by the Board of Directors or such officer, and the
acceptance of such resignation shall not be necessary to make it effective.
However, such resignation will not be effective to discharge any accrued
obligations or duties of a director.


Section 13. Salary.

                  No stated salary shall be paid to directors, as such, for
their services, but by resolution of the Board of Directors a fixed sum and
expenses of attendance, if any, may be allowed for attendance at each regular or
special meeting of the Board, provided, that nothing herein contained shall be
construed to prevent any director from serving the Corporation in any other
capacity and receiving compensation therefor.


Section 14. Contracts.

                  (a) No contract or other transaction between this Corporation
and any other Corporation shall be impaired, affected or invalidated, nor shall
any director be liable in any way by reason of the fact that any one or more of
the directors of this Corporation is or are interested in, or is a director or
officer, or are directors or officers of such other Corporation, provided that
such facts are disclosed or made known to the Board of Directors.

                   (b) Any director, personally and individually, may be
interested in any contract or transaction of this Corporation, and no director
shall be liable in any way by reason of such interest, provided that the fact of
such interest be disclosed or made known to the Board of Directors, and provided
that the Board of Directors shall authorize, approve or ratify such contract or
transaction by the vote (not counting the vote of any such director) of a
majority of a quorum, notwithstanding the presence of any such director at the
meeting at which such action is taken. Such director or directors may be counted
in determining the presence of a quorum at such meeting. This Section shall not
be construed to impair or invalidate or in any way affect any contract or other
transaction which would otherwise be valid under the law (common, statutory or
otherwise) applicable thereto.

                                     BY-LAWS
                                        6
<PAGE>



                  (c) However, if there was no such disclosure or knowledge, or
if the vote of such interested director was necessary for the approval of such
contract or transaction at a meeting of the Board or committee at which it was
approved, the Corporation may avoid the contract or transaction, unless the
party or parties thereto shall establish affirmatively that the contract or
transaction was fair and reasonable as to the Corporation, at the time it was
approved by the Board, a committee or the shareholders.


Section 15. Committees.

                  The Board of Directors, by resolution adopted by a majority of
the entire Board, may designate from among its members an executive committee
and such other committees, and alternate members thereof, as they deem
desirable, each consisting of three or more members, with such powers and
authority (to the extent permitted by law) as may be provided in such
resolution. Each such committee shall serve at the pleasure of the Board of
Directors.















                                     BY-LAWS
                                        7

<PAGE>



                              ARTICLE III. OFFICERS


Section 1. Number of Officers.

                  The officers of the Corporation shall consist of a President,
a Secretary, a Treasurer, and such other officers, including a Chairman of the
Board of Directors, and one or more Vice Presidents, as the Board of Directors
may from time to time deem advisable. Any officer other than the Chairman of the
Board of Directors may be, but is not required to be, a director of the
Corporation. Any officer may hold more than one office except the same person
may not hold the office of President and Secretary.


Section 2. Election of Officers.

                  Officers of the Corporation shall be elected at the first
meeting of the Board of Directors. Thereafter, and unless otherwise provided in
the Certificate of Incorporation, the officers of the Corporation shall be
elected annually by the Board of Directors at its meeting held immediately after
the annual meeting of shareholders and shall hold office for one year and until
their successors have been duly elected and qualified.


Section 3. Removal of Officers.

                  Any officer elected by the Board of Directors may be removed,
with or without cause, and a successor elected, by a vote of the Board of
Directors. Any officer elected by the shareholders may be removed, with or
without cause, and a successor elected, only by a vote of the shareholders.
Additionally, an officer elected by the shareholders may have his authority
suspended, for cause, by the Board of Directors.


Section 4. President.

                  The President shall be the chief executive officer of the
Corporation and shall have general charge of business, affairs and property
thereof, subject to direction of the Board of Directors, and shall have general
supervision over its officers and agents. He shall, if present, preside at all
meetings of the Board of Directors in the absence of a Chairman of the Board and
at all meetings of shareholders. He may do and perform all acts incident to the
office of President.


Section 5. Vice President.

                  In the absence of or inability of the President to act, the
Vice President shall perform the duties and exercise the powers of the President
and shall perform such other functions as the Board of Directors may from time
to time prescribe.





                                     BY-LAWS
                                        8
<PAGE>



Section 6. Secretary.

                  The Secretary shall:

                  (a) Keep the minutes of the meetings of the Board of Directors
and of the shareholders in appropriate books.

                  (b) Give and serve all notice of all meetings of the
Corporation.

                  (c) Be custodian of the records and of the seal of the
Corporation and affix the latter to such instruments or documents as may be
authorized by the Board of Directors.

                  (d) Keep the shareholder records in such a manner as to show
at any time the amount of shares, the manner and the time the same was paid for,
the names of the owners thereof alphabetically arranged and their respective
places of residence, or their Post Office addresses, the number of shares owned
by each of them and the time at which each person became owner, and keep such
shareholder records available daily during the usual business hours at the
office of the Corporation subject to the inspection of any person duly
authorized, as prescribed by law.

                  (e) Do and perform all other duties incident to the office of
Secretary.


Section 7. Treasurer.

                  The Treasurer shall:

                  (a) Have the care and custody of and be responsible for all of
the funds and securities of the Corporation and deposit of such funds in the
name and to the credit of the Corporation in such a bank and safe deposit vaults
as the directors may designate.

                  (b) Exhibit at all reasonable times his books and accounts to
any director or shareholder of the Corporation upon application at the office of
the Corporation during business hours.

                  (c) Render a statement of the condition of the finances of the
Corporation at each stated meeting of the Board of Directors if called upon to
do so, and a full report at the annual meeting of shareholders. He shall keep at
the office of the Corporation correct books of account of all of its business
and transactions and such books of account as the Board of Directors may
require. He shall do and perform all other duties incident to the office of
Treasurer.

                  (d) Give the Corporation security for the faithful performance
of his duties in such sum and with such surety as the Board of Directors may
require.


Section 8. Duties of Officers May be Delegated.

                  In the case of the absence of any officer of the Corporation,
or for any reason the Board may deem sufficient, the Board may, except as
otherwise provided in these By-Laws, delegate the powers or duties of such
officers to any other officer or any director for the time being, provided a
majority of the entire Board concur therein.





                                     BY-LAWS
                                        9

<PAGE>


Section 9. Vacancies - How Filled.

                  Should any vacancy in any office occur by death, resignation
or otherwise, the Board of Directors may appoint any qualified person to fill
such vacancy, without undue delay, at its next regular meeting or at a special
meeting called for that purpose, except as otherwise provided in the Certificate
of Incorporation.


Section 10. Compensation of Officers.

                  The officers shall receive such salary or compensation as may
be fixed and determined by the Board of Directors, except as otherwise provided
in the Certificate of Incorporation. No officer shall be precluded
from receiving any compensation by reason of the fact that he is also a
director of the Corporation.












                                     BY-LAWS
                                       10



<PAGE>



                  ARTICLE IV. CERTTFICATES REPRESENTING SHARES


Section 1. Issue of Certificates Representing Shares.

                  The President shall cause to be issued to each shareholder one
or more certificates, under the seal of the Corporation, signed by the President
(or Vice-President) and the Treasurer (or Secretary) certifying the number of
shares owned by him in the Corporation. Each certificate shall state upon the
face thereof: (1) That the Corporation is formed under the laws of this state.
(2) The name of the person or persons to whom issued. (3) The number and class
of shares, and the designation of the series, if any, which such certificate
represents. Any restrictions upon transfers imposed by the Corporation should be
conspicuously noted on the certificate.


Section 2. Lost, Destroyed and Stolen Share Certificates.

                  The holder of any certificate representing shares of the
Corporation shall immediately notify the corporation of any loss, destruction or
wrongful taking of the certificate representing the same. The Corporation may
issue a new certificate in the place of any certificate thereto issued by it,
alleged to have been lost, destroyed or wrongfully taken. On production of such
evidence of loss as the Board of Directors in its discretion may require, the
Board of Directors may require the owner of the missing certificate, or his
legal representatives, to give the Corporation a bond in such sum as the Board
may direct, and with such surety or sureties as may be satisfactory to the
Board, to indemnify the Corporation against any claims, loss, liability or
damage it may suffer on account of the issuance of the new certificate. A new
certificate may be issued without requiring any such evidence or bond when, in
the judgment of the Board of Directors, it is proper so to do.


Section 3. Transfers of Shares.

                  (a) Transfers of shares of the Corporation shall be made on
the shares records of the Corporation only by the holder of record thereof, in
person or by his duly authorized attorney, upon surrender for cancellation of
the certificate or certificates representing such shares, with an assignment or
power of transfer endorsed thereon or delivered therewith, duly executed, with
such proof of the authenticity of the signature and of authority to transfer and
of payment of transfer taxes as the Corporation or its agents may require.

                  (b) The Corporation shall be entitled to treat the holder of
record of any share or shares as the absolute owner thereof for all purposes
and, accordingly, shall not be bound to recognize any legal, equitable or other
claim to, or interest in, such share or shares on the part of any other person,
whether or not it shall have express or other notice thereof, except as
otherwise expressly provided by law.




                                     BY-LAWS
                                       11
<PAGE>



                                 ARTICLE V. SEAL

                The seal of the Corporation shall be as follows:







                          ARTICLE VI. INDEMNIFICATION.

                  The Corporation shall indemnify any person, made a party to an
action by or in the right of the corporation to procure a judgment in its favor
by reason of the fact that he, his testator or intestate, is or was a director,
officer, or employee of the Corporation, against the reasonable expenses,
including attorneys' fees, actually and necessarily incurred by him in
connection with the defense of such action, or in connection with an appeal
therein, except in relation to matters as to which such person is adjudged to
have breached his duty to the Corporation. The Corporation shall indemnify any
person made a party to an action against judgments, fines, amounts paid in
settlement and reasonable expenses, including attorneys' fees actually and
necessarily incurred as a result of such action, if such person acted in good
faith, for a purpose which he reasonably believed to be in the best interests of
the Corporation, and, in criminal actions, had no reasonable cause to believe
that his conduct was unlawful. Such rights of indemnifiation shall not exclude
other rights to which such person may be entitled.


                  ARTICLE VII. DIVIDENDS OR OTHER DISTRIBUTIONS

                  The Corporation, by vote of the Board of Directors, may
declare and pay dividends or make other distributions in cash or its bonds or
its property on its outstanding shares to the extent as provided and permitted
by law, unless contrary to any restriction contained in the Certificate of
Incorporation.


                       ARTICLE VII. NEGOTIABLE INSTRUMENTS

              All checks, notes or other negotiable instruments shall be signed
on behalf of this Corporation by such of the officers, agents and employees as
the Board of Directors may from time to time designate, except as otherwise
provided in the Certificate of Incorporation.

                             ARTICLE IX. FISCAL YEAR

              The fiscal year of the Corporation shall be determined by
resolution of the Board Director.


                                     BY-LAWS
                                       12
<PAGE>



                              ARTICLE X. AMENDMENTS


Section 1. By Shareholders.

                  All by-laws of the Corporation shall be subject to alteration
or repeal, and new by-laws may be made, by a majority vote of the shareholders
at the time entitled to vote in the election of directors.


Section 2.  By Directors.

                  The Board of Directors shall have power to make, adopt, alter,
amend and repeal, from time to time, the by-laws of the Corporation; provided,
however, that the shareholders entitled to vote with respect thereto, as in this
Article X above-provided, may alter, amend or repeal by-laws made by the Board
of Directors; except that the Board of Directors shall have no power to change
the quorum for meetings of shareholders or of the Board of Directors, or to
change any provisions of the by-laws with respect to the removal of directors or
the filling of vacancies in the Board resulting from the removal by the
shareholders. If any by-law regulating an impending election of directors is
adopted, amended or repealed by the Board of Directors, there shall be set forth
in the notice of the next meeting of shareholders for the election of directors,
the by-law so adopted. amended or repealed, together with a concise statement of
the changes made therein.

                               ARTICLE XI. OFFICES

                  The offices of the Corporation shall be located in the City,
County and State designated in the Certificate of Incorporation. The Corporation
may also maintain offices at such other places within or without the United
States as the Board of Directors may, from time to time, determine.

                  The undersigned Incorporator certifies that he has adopted the
foregoing by-laws as the first by-laws of the Corporation, in accordance with
the requirements of the Business Corporation Law.

Dated:_____________________


                                                  ------------------------------
                                                           Incorporator








                                     BY-LAWS
                                       13



<PAGE>








                                SCHEDULE 3.04(a)

                            RIT Financial Statements























<PAGE>





                           RIT AUTO LEASING GROUP, INC

              REPORT ON REVIEW OF COMPARATIVE FINANCIAL STATEMENTS

                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996



















<PAGE>




                              Kornelia M. Seyfried
                        Certified Public Accountant, P.C.

                              2103 Deer Park Avenue
                                    Suite 202
                            Deer Park, New York 11729
                              --------------------
                                Tel. 516-242-8194
                                Fax. 516-242-8209


Rit Auto Leasing Group Inc.
90 Jericho Turnpike
Floral Park, NY 11001

To the Board of Directors:

I have reviewed the accompanying balance sheets and statements of income,
expenses and retained earnings and statements of cash flows for the years ended
December 31, 1997 and 1996 in accordance with standards established by the
American Institute of Certified Public Accountants.

A review of financial information consists principally of obtaining an
understanding of the system for preparation of financial information, applying
analytical review procedures of financial information, inquiries of persons
responsible for financial and accounting matters. It is substantially less in
scope than an examination in accordance with generally accepted auditing
standards, the objective of which is the expression of an opinion regarding the
financial statements taken as a whole. Accordingly, I do not express such an
opinion.

Based on my review, I am not aware of any material modifications that should be
made to the accompanying financial statements for them to be in conformity with
generally accepted accounting principles.

April 15, 1998
Deer Park, New York



<PAGE>
<TABLE>
<CAPTION>

                                                       RIT AUTO LEASING GROUP INC.
                                                        COMPARATIVE BALANCE SHEET
                                                            AS OF DECEMBER 31,

************************************************************************************************************************************


                          ASSETS
                                                                                         1997              1996
<S>                                                                                      <C>               <C>
Cash in Bank                                                                            $85,793          $  46,384
Accounts Offlease Receivable (Net of an allowance of $244,185 & $18,500)               476,471             21,036
Investment in Direct Financing Leases (Note & B)                                      7,112,736          7,856,396
Vehicle Inventory (Note A)                                                              569,558            743,426
Automobiles held under Operating Leases                                                 634,161            618,512
Net of accumulated depreciation of $555,573 and $303,673
(Note A & B)
Office Furniture & Equipment & leasehold Improvements
Net of Accumulated Depreciation of $45,954 & $30,308                                    113,046            128,692
Other Assets - Due From Related Party (Note F)                                                0                  0
                Security Deposits                                                         7,775              7,775
                                                                                     ----------         ----------

Total Assets                                                                         $8,999,540         $9,152,221
                                                                                     ==========         ==========



           LIABILITIES AND STOCKHOLDERS' EQUITY

LIABILITIES
Loans Payable (Note B)                                                               $7,458,486         $7,413,543
Accounts Payable                                                                        154,891             83,795
Taxes Payable                                                                             5,099                  0
Deferred Taxes Payable (Note E)                                                         134,000            445,000
                                                                                     ----------         ----------
  Total Liabilities                                                                   7,752,476          7,942,338
                                                                                     ----------         ----------
STOCKHOLDERS' EQUITY
Common Stock (Note A)                                                                   150,000            150,000
Retained Earnings                                                                     1,097,064          1,059,883
                                                                                     ----------         ----------
  Total Stockholders' Equity                                                          1,247,064          1,209,883
                                                                                     ----------         ----------
Total Liabilities and Stockholders' Equity                                           $8,999,540         $9,152,221
                                                                                     ==========         ==========
</TABLE>


         See Accountants' Review Letter & Notes to Financial Statements




<PAGE>
<TABLE>
<CAPTION>

                                                  RIT AUTO LEASING GROUP INC.
                                COMPARATIVE STATEMENT OF REVENUE, EXPENSES & RETAINED EARNINGS
                                               FOR THE YEARS ENDED DECEMBER 31,

************************************************************************************************************************************


                                                                                                  1997              1996
<S>                                                                                               <C>               <C>
Leasing Income

Rental Income Operating Leases (Note A- B)                                                     $  262,229      $   287,760
Amortization of Unearned Lease Income (Note A)                                                    604,198        1,224,562
Gain On Sale of Auto's (Note A-F)                                                                 680,832          655,948
                                                                                               ----------       ----------
Total Leasing Income                                                                            1,547,259        2,168,270

Interest Expense                                                                                  811,760          814,684
Amortization of Initial Direct Cost                                                                23,798           24,391
Depreciation Expense Operating Leases (Note A- B)                                                 284,538          251,900
                                                                                               ----------       ----------
Total Directly Related Leasing Cost                                                             1,120,096        1,090,975
                                                                                               ----------       ----------
Gross Profit                                                                                      427,163        1,077,295
                                                                                               ----------       ----------
Operating Expenses:

Salaries & Wages                                                                                  104,732          117,523
Rent & Related Taxes                                                                               75,550           47,648
Promotional & Entertainment                                                                        62,820           26,376
Medical and Insurance                                                                              40,003           14,764
Telephone & Utilities                                                                              19,933           22,307
Professional Fees                                                                                  18,908           87,481
Depreciation - Furniture                                                                           15,646           17,646
Office & Administrative Expense                                                                    13,141           27,076
Payroll Taxes                                                                                      10,425           12,460
Federal Express and Postage                                                                         5,055            3,935
Cleaning and Maintenance                                                                            1,355            3,853
                                                                                               ----------       ----------
  Total Operating Expenses                                                                        367,568          381,069
                                                                                               ----------       ----------
Income From Operations Before Provision for Taxes                                                  59,595          696,226

Provision for Taxes (Note E)                                                                       14,000          301,075
                                                                                               ----------       ----------
Net Income                                                                                         45,595          395,151

Retained Earnings - Beginning of Year                                                           1,059,883           53,752
Dividends                                                                                          (8,414)         189,020
                                                                                               ----------       ----------
Retained Earnings - End of Year                                                                $1,097,064       $1,059,883
                                                                                               ==========       ==========
</TABLE>

         See Accountant's Review Letter & Notes to Financial Statements


<PAGE>



                          RIT AUTO LEASING GROUP, INC.
                       COMPARATIVE STATEMENT OF CASH FLOW
                        FOR THE YEARS ENDED DECEMBER 31,

********************************************************************************

<TABLE>
<CAPTION>
                                                                                                    1997             1996
<S>                                                                                           <C>                <C>
CASH FLOWS FROM OPERATING ACTIVITIES
Net Income                                                                                    $    45,595        $   395,151
  Adjustments to Reconcile Net Income to
Net Cash Provided by Operating Activities:
  Depreciation and Amortization                                                                   300,184            269,546
  (Increase) Decrease in:
    Accounts Receivable                                                                          (455,435)           235,394
    Inventory                                                                                     (96,132)           170,948
    Due from Related Party                                                                              0             54,708
    Security Deposits                                                                                   0             (2,000)
  Increase (Decrease) in:
    Taxes Payable                                                                                (305,903)           297,563
    Accounts Payable                                                                               71,096             30,809
    Due to Related Party                                                                                0            (18,500)
                                                                                              -----------        -----------
NET CASH PROVIDED (USED) BY OPERATING
ACTIVITIES                                                                                       (440,595)         1,433,619
                                                                                              -----------        -----------

CASH FLOWS FROM INVESTING ACTIVITIES
Investment in Direct Financing Leases                                                             743,660          1,188,200
Investment in Operating Leases                                                                   (300,187)          (201,824)
Purchases of Property and Equipment                                                                     0                  0
Dividends Paid                                                                                     (8,414)          (189,020)
                                                                                              -----------        -----------

NET CASH PROVIDED BY (USED) BY INVESTING
ACTIVITIES                                                                                        435,059            797,356
                                                                                              -----------        -----------

CASH FLOWS FROM FINANCING ACTIVITIES
New borrowings                                                                                  1,783,750          2,898,870
Debt--reduction                                                                                (1,738,805)        (5,126,153)
                                                                                              -----------        -----------

NET CASH PROVIDED BY (USED) BY
FINANCING ACTIVITIES                                                                               44,945         (2,227,283)
                                                                                              -----------        -----------

NET INCREASE (DECREASE) IN CASH                                                                    39,409              3,692

CASH AT BEGINNING OF YEAR                                                                          46,384             42,692
                                                                                              -----------        -----------
CASH AT END OF YEAR                                                                               $85,793            $46,384
                                                                                              ===========        ===========
</TABLE>

        See Accountant's Review Report and Notes to Financial Statements


<PAGE>



                           RIT AUTO LEASING GROUP, INC
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

********************************************************************************

NOTE A                  Summary of Significant Accounting Policies

                        The company was incorporated under the laws of the State
                        of New York with an authorized capital of 200 shares
                        common stock, no par value. The company is engaged in
                        the arranging of financing of automobiles on a long term
                        basis.

                        1) Cash and Cash Equivalents

                        For purposes of the statement of cash flows, the company
                        considers cash and cash equivalents to include cash on
                        hand, amount due from banks and other high liquid debt
                        instruments purchased with a maturity of three months or
                        less.

                        2)  Revenue Recognition and Lease Classifications

                        The company is engaged in long-term leasing of vehicles
                        with terms generally ranging from twelve to sixty
                        months. Substantially all vehicles are financed on a
                        lease by lease basis through recourse notes payable.

                        Leases are either classified as direct financing leases
                        or as operating leases.

                        a) Direct Financing Leases

                           Includes all leases containing open-end lessee
                           purchase options and/or bargain purchase options.

                           Open-end lessee purchase options require each lessee
                           upon termination to either purchase the related
                           vehicle for the stated option price or, if returned,
                           to be responsible for any deficiency between the
                           stated option price and the eventual amount realized
                           by the company upon the vehicles disposition.



<PAGE>



                           RIT AUTO LEASING GROUP, INC
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

********************************************************************************

NOTE A                  Summary of Accounting Policies (continued)

                        Direct financing leases also include certain leases
                        containing closed-end Lessee options whereby the company
                        expects the lessee to purchase (although not a
                        requirement) the vehicle for the stated option price.
                        The majority of these leases are situations where large
                        capital cost reductions were made and/or option prices
                        are well below the anticipated value of the related
                        vehicle.

                        The investment in direct financing leases includes all
                        future lease payments and the lessee purchase options of
                        the respective vehicles, net of unearned income.

                        Revenue under the direct financing leases is accounted
                        for by recognizing the excess of aggregate rentals
                        receivable and lessee purchase options over the cost of
                        the leased vehicles during the term of the lease in
                        decreasing amounts related to the declining balance of
                        the unrecovered cost.

                        b) Operating Leases

                        Operating leases consists of vehicles which do not meet
                        the direct financing lease criteria. The majority of
                        these leases contain closed-end lessee purchase options,
                        or closed end leases with no purchase option.

                        Vehicles which are classified as operating leases are
                        stated at cost less accumulated depreciation and
                        unamortized capital cost reduction payment.

                        Depreciation is computed on a straight-line basis over
                        the terms of the leases to estimated residual values at
                        expiration of the lease periods.

                        Rentals from operating leases are recognized as revenue
                        over the life of the lease on the straight-line basis
                        and expenses are charged against such revenue as
                        incurred.

                        Initial lessee capital cost reduction payments are
                        amortized on a straight line basis consistent with
                        depreciation periods.

                        Initial direct costs are included as a component of the
                        equipment held and are amortized on a straight-line
                        basis over the lives of the related leases.



<PAGE>



                          RIT AUTO LEASING GROUP, INC.
                    NOTES TO COMPARATIVE FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

********************************************************************************

NOTE A                  Summary of Accounting Policies (continued)

                        c) Vehicle Inventory

                        Represents vehicles returned upon lease termination's
                        and held for sale or re-lease. Amounts are stated at the
                        lower of net book value or market. It is management's
                        estimate that the fair market value of their offlease
                        and paid off vehicles is $698,000.00. Subsequent to the
                        issuance of this report, the Company has liquidated
                        $190,950 of this inventory.

                        d) Property and Equipment

                        Depreciation of property and equipment is computed on
                        the straight-line method over the estimated useful lives
                        of the related assets.

                        e) Net Leasing Income

                        Income from leasing activities includes revenues from
                        direct financing leases, rentals from operating leases
                        and proceeds from sales of vehicles. Cost and expenses
                        primarily represent the net book value of vehicles sold.

                        f) Gain on Sale of Autos'

                        Represents the net gain derived from the sale of auto's
                        classified as operating leases.

                                                           1997        1996
                        Gross Sales Proceeds             $860,382    $826,916
                        Net Depreciated Basis            $179,550    $170,948
                                                         --------    --------
                        Gain on Sale                     $680,832    $655,968
                                                         --------    --------

NOTE B                  Investment in Direct Financing Leases

                        The investment in direct financing leases consists of
                        the following.

                                                            1997        1996
                        Future Lease payments           $6,213,946   $7,406,264
                        Lease purchase Options           2,583,711    2,338,820
                                                        ----------   ----------
                                                        $8,797,657   $9,745,084

                        Unearned income (net of
                          unamortized initial direct
                          costs)                         1,708,359    1,888,688
                                                        ----------   ----------
                                                        $7,112,736   $7,856,396
                                                        ==========   ==========

                        In the opinion of Management, no allowance for
                        uncollectibles was deemed necessary.

                        Future Lease payments and lessee purchase options due
                        are summarized as follows:


<PAGE>



                           RIT AUTO LEASING GROUP INC.
                          NOTES TO FINANCIAL STATEMENTS
                 FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

********************************************************************************

NOTE B                 Investment In Direct Financing Leases (continued)

                       Year ending December 31     1997              1996
                       -----------------------
                              1996             $    -0-           $2,241,639
                              1997              3,325,912          2,319,083
                              1998              2,089,617          2,093,112
                              1999              1,297,621          1,297,863
                              2000                892,001          1,195,040
                              2001                619,221            598,347
                              2002                573,285                -0-
                                               ----------         ----------
                                               $8,797,657         $9,745,084
                                               ==========         ==========

NOTE C                 Operating Leases

                       Future minimum rental payments due, (excluding
                       unguaranteed residual values of approximately $244,905
                       and $378,125) are summarized as follows:

                       Year ending December 31     1997               1996
                       -----------------------
                              1997                $   -0-           $231,435
                              1998                239,070            185,148
                              1999                191,111            111,089
                              2000                114,753             92,574
                              2001                 95,114             46,287
                              2002                 24,237                -0-
                                                 --------           --------
                                                 $664,285           $666,533
                                                 ========           ========

NOTE D                 Loans Payable

                       Represents borrowings for leased vehicles under several
                       separate credit facilities which are materially identical
                       in their terms and conditions. The obligations are
                       collateralized by the leases and first lien on each
                       vehicle. The shareholders have also guaranteed the loans.
                       The obligations are payable on a monthly basis. Interest
                       range from 8% to 14% per annum.



<PAGE>



                           RIT AUTO LEASING GROUP INC.
                          NOTES TO FINANCIAL STATEMENTS
                  FOR THE YEARS ENDED DECEMBER 31, 1997 AND 1996

********************************************************************************

NOTE E            Income Taxes

                  Income taxes are provided for the tax effects of the
                  transactions reported on the financial statements and consists
                  of taxes currently due, plus deferred taxes. Deferred taxes
                  are recorded to provide for differences between the basis of
                  assets and liabilities for financial and income tax purposes.
                  The differences relate to, primarily, to revenue recognition
                  and depreciation expense for assets for leasing transactions.
                  The deferred taxes payable represent the future tax
                  consequences of those differences. These differences will be
                  taxable when the liability is settled.

NOTE F            Related Party Transactions

                  The Company leases space from a related party. The minimum
                  annual rental payments are $72,000. per annum, plus
                  escalation's. In 1997 and 1996 rent expenses to the related
                  party was $75,550 and $47,648 respectively.



<PAGE>




                                SCHEDULE 3.04(b)

                             RIT Income Tax Returns







<PAGE>








                                  SCHEDULE 3.08

                                 RIT Litigation






<TABLE> <S> <C>

<ARTICLE> 5
<LEGEND>
This schedule contains summary financial information extracted from the interim
financial statements of Royal Acceptance Corporation and Subsidiary as at and
for the nine months September 30, 1999 and is qualified in its entirety by
reference to such financial statements.
</LEGEND>

<S>                             <C>
<PERIOD-TYPE>                   9-MOS
<FISCAL-YEAR-END>                          DEC-31-1999
<PERIOD-START>                             JAN-01-1999
<PERIOD-END>                               SEP-30-1999
<CASH>                                          38,932
<SECURITIES>                                         0
<RECEIVABLES>                                  990,969
<ALLOWANCES>                                         0
<INVENTORY>                                  1,158,061
<CURRENT-ASSETS>                             9,048,512
<PP&E>                                         193,035
<DEPRECIATION>                                  73,779
<TOTAL-ASSETS>                              26,074,923
<CURRENT-LIABILITIES>                        6,383,658
<BONDS>                                              0
                                0
                                          0
<COMMON>                                         7,494
<OTHER-SE>                                   1,207,887
<TOTAL-LIABILITY-AND-EQUITY>                26,074,923
<SALES>                                              0
<TOTAL-REVENUES>                             2,919,949
<CGS>                                                0
<TOTAL-COSTS>                                1,152,677
<OTHER-EXPENSES>                                     0
<LOSS-PROVISION>                                     0
<INTEREST-EXPENSE>                           1,315,308
<INCOME-PRETAX>                                451,964
<INCOME-TAX>                                   221,000
<INCOME-CONTINUING>                            230,964
<DISCONTINUED>                                       0
<EXTRAORDINARY>                                      0
<CHANGES>                                            0
<NET-INCOME>                                   230,964
<EPS-BASIC>                                       0.03
<EPS-DILUTED>                                     0.03



</TABLE>


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