PHH CORP
10-K, 1999-03-31
AUTO RENTAL & LEASING (NO DRIVERS)
Previous: PEOPLES BANCSHARES INC, 10-K, 1999-03-31
Next: PETRIE STORES LIQUIDATING TRUST, 10-K405, 1999-03-31



                                  UNITED STATES
                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON D.C. 20549


                                    FORM 10-K

|X|  ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE 
     ACT OF 1934

|_|  TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES 
     EXCHANGE ACT OF 1934 [NO FEE REQUIRED]

For the year ended December 31, 1998               Commission file number 1-7797


                                 PHH CORPORATION
             (Exact name of registrant as specified in its charter)

         Maryland                                          52-0551284      
(State or other jurisdiction of                (IRS Employer Identification No.)
 incorporation or organization)

6 Sylvan Way, Parsippany, New Jersey                          07054   
Address of principal executive offices)                    (Zip Code)

                                 (973) 428-9700
              (Registrant's telephone number, including area code)


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

                                      None
                                (Title of class)

Indicate by check mark whether the registrant (1) has filed all reports required
to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during
the preceding 12 months and (2) has been subject to such filing requirements for
the past 90 days.
                           Yes    X        No       

Indicate by check mark if disclosure of delinquent  filers  pursuant to Item 405
of Regulation  S-K is not contained  herein,  and will not be contained,  to the
best of registrant's  knowledge,  in definitive proxy or information  statements
incorporated by reference in Part III of this Form 10-K or any amendment to this
Form 10-K [X]

Aggregate  market  value  of the  voting  stock  held by  non-affiliates  of the
registrant as of December 31, 1998: $0

Number of shares of PHH Corporation outstanding on December 31, 1998:  1000

PHH Corporation meets the conditions set forth in General Instructions I (1) (a)
and (b) to Form  10-K  and is  therefore  filing  this  form  with  the  reduced
disclosure format.



<PAGE>


                                 PHH CORPORATION

PART I

Except as expressly  indicated  or unless the context  otherwise  requires,  the
"Company",  "PHH",  "we",  "our",  or "us"  means PHH  Corporation,  a  Maryland
Corporation, and its subsidiaries.

Item 1. Business

Pursuant to a merger with HFS Incorporated ("HFS"), effective April 30, 1997, we
became a wholly  owned  subsidiary  of HFS (the "HFS  Merger").  On December 17,
1997,  pursuant to a merger agreement between CUC International Inc. ("CUC") and
HFS, HFS was merged into CUC (the  "Cendant  Merger"),  with CUC  surviving  and
changing its name to Cendant Corporation ("Cendant"). As a result of the Cendant
Merger, we became a wholly owned subsidiary of Cendant.

As part of Cendant's ongoing  evaluation of its business units, we may from time
to time  explore  our  ability  to make  divestitures  and  enter  into  related
transactions  as they arise.  No assurance can be given that any  divestiture or
other transaction will be consummated or, if consummated, the magnitude, timing,
likelihood or financial or business effect on us of such transactions. Among the
factors  we will  consider  in  determining  whether  or not to  consummate  any
transaction is the strategic and financial  impact of such transaction on us and
our parent company, Cendant.

In  connection  with the HFS Merger,  our fiscal  year was  changed  from a year
ending on April 30 to a year ending on December 31.

GENERAL

We operate in three  business  segments:  fleet,  relocation  and mortgage.  Our
businesses provide a range of complementary  consumer and business services. Our
businesses  provide home buyers with mortgages,  assist in employee  relocations
and  manage  corporate  and  government  vehicle  fleets.  Our fleet  segment is
conducted primarily by our PHH Vehicle Management Services  subsidiaries,  which
operate the second largest  provider in North America of  comprehensive  vehicle
management  services,  and our PHH Vehicle  Management  Services PLC and Cendant
Business  Answers PLC  subsidiaries,  which are the market leaders in the United
Kingdom for fuel and fleet management  services.  In the relocation segment, our
Cendant  Mobility  Services  Corporation  subsidiary is the largest  provider of
corporate  relocation  services  in the  world,  offering  relocation  clients a
variety of services in connection with the transfer of a client's employees.  In
the mortgage  segment,  our Cendant Mortgage  Corporation  ("Cendant  Mortgage")
subsidiary  originates,  sells and services  residential  mortgage  loans in the
United States,  marketing such services to consumers through  relationships with
corporations,  affinity groups,  financial  institutions,  real estate brokerage
firms and mortgage banks.

Additional  information  related to the Company's business  segments,  including
financial  data is  included  in Note 16 - Segment  Information  in the notes to
consolidated financial statements.

Certain  statements  in this  Annual  Report  on Form  10-K,  including  without
limitation certain matters discussed in "Item 7. Management's Narrative Analysis
of Results of  Operations  and  Liquidity  and  Capital  Resources,"  constitute
"forward-looking  statements"  within  the  meaning  of the  Private  Securities
Litigation Reform Act of 1995. Such forward-looking statements involve known and
unknown  risks,  uncertainties  and other  factors  which  may cause our  actual
results, performance, or achievements to be materially different from any future
results,   performance,   or   achievements   expressed   or   implied  by  such
forward-looking  statements.  Important  assumptions and other important factors
that  could  cause  actual  results  to  differ  materially  from  those  in the
forward-looking  statements,  include,  but are not  limited  to:  the effect of
economic and market conditions,  the ability to obtain financing,  the level and
volatility of interest rates,  outcome of the pending litigation relating to the
accounting  irregularities  at Cendant,  our ability and our vendors to complete
the necessary actions to achieve a year 2000 conversion for our computer systems
as  applications,  the  effect  of any  corporate  transactions,  including  any
divestitures,  and other risks and uncertainties.  Other factors and assumptions
not   identified   above  were  also   involved  in  the   derivation  of  these
forward-looking  statements,  and the  failure of such other  assumptions  to be
realized  as well as other  factors  may also  cause  actual  results  to differ
materially  from those  projected.  The Company  assumes no obligation to update
these  forward-looking   statements  to  reflect  actual  results,   changes  in
assumptions  or  changes  in  other  factors   affecting  such   forward-looking
statements.

Our  principal  executive  offices are located at 6 Sylvan Way,  Parsippany,  NJ
07054 (telephone 973-428-9700).

FLEET SEGMENT

         General.  The Fleet Segment represented  approximately 27%, 31% and 35%
of our net  revenues  for the years  ended  December  31,  1998,  1997 and 1996,
respectively.  Through  our PHH Vehicle  Management  Services  Corporation,  PHH
Management Services PLC and Cendant Business Answers PLC subsidiaries,  we offer
a full range of fully integrated fleet management  services to corporate clients
and government  agencies  comprising over 672,000 vehicles under management on a
worldwide basis.  These services include vehicle leasing,  advisory services and
fleet management services for a broad range of vehicle fleets. Advisory services
include fleet policy  analysis and  recommendations,  benchmarking,  and vehicle
recommendations and specifications.  In addition, we provide managerial services
which include  ordering and  purchasing  vehicles,  arranging for their delivery
through dealerships located throughout the United States, Canada, United Kingdom
("UK"), Germany and the Republic of Ireland, as well as capabilities  throughout
Europe,  administration of the title and registration process, tax and insurance
requirements,   pursuing   warranty  claims  with  vehicle   manufacturers   and
remarketing  used vehicles.  We also offer various leasing plans for our vehicle
leasing  programs,  financed  primarily through the issuance of commercial paper
and medium-term  notes and through  unsecured  borrowings under revolving credit
agreements,  securitized  financing  arrangements  and bank lines of credit.  At
December 31, 1998, we employed approximately 1,800 people in our fleet business.

     Through  our PHH Vehicle  Management  Services  subsidiaries  in the United
States and Canada,  our Cendant  Business  Answers PLC subsidiary in the UK, and
our PHH  Deutschland  subsidiary  in  Germany,  we also offer  fuel and  expense
management  programs to corporations  and government  agencies for the effective
management and control of automotive  business travel  expenses.  We also manage
the fuel and  expense  management  business  in the UK on behalf  of the  Parent
Company's Harpur Group Limited subsidiary. By utilizing our service cards issued
under the fuel and expense management programs,  a client's  representatives are
able  to  purchase  various  products  and  services  such as  gasoline,  tires,
batteries,  glass and maintenance services at numerous outlets. Service fees are
earned for  billing,  collection  and record  keeping  services and for assuming
credit  risk.  These  fees are paid by the  vendor  and are based upon the total
dollar amount of fuel purchased or the number of transactions processed.

         Products.  Our fleet management services are divided into two principal
products:  (1) Asset Based  Products,  and (2) Fee Based Products.

         Asset Based  Products  represent  the services  our clients  require to
lease  a  vehicle  which  includes  vehicle  acquisition,  vehicle  remarketing,
financing, and fleet management consulting.  We lease in excess of 350,000 units
on a worldwide basis through both open-end lease structures and closed-end lease
structures.  Open-end  leases  are the  prevalent  structure  in  North  America
representing 96% of the total vehicles  financed in North America and 86% of the
total  vehicles  financed  worldwide.  The open-end  leases can be structured on
either a fixed rate or floating rate basis (where the interest  component of the
lease payment changes month to month based upon an index)  depending upon client
preference. The open-end leases are typically structured with a 12 month minimum
lease term,  with month to month renewals  thereafter.  The typical unit remains
under  lease for  approximately  34  months.  A client  receives a full range of
services in exchange for a monthly  rental  payment which  includes a management
fee. The residual  risk on the value of the vehicle at the end of the lease term
remains with the lessee under an open-end lease, except for a small amount which
is retained by the lessor.

          Closed-end  leases  are  structured  with a fixed term with the lessor
retaining  the vehicle  residual  risk.  The most  prevalent  lease terms are 24
months, 36 months, and 48 months. The closed-end lease structure is preferred in
Europe due to certain accounting regulations.  The closed-end lease structure is
utilized by approximately 71% of the vehicles leased in Europe,  but only 14% of
the vehicles  leased on a worldwide  basis. We utilize  independent  third party
valuations  and internal  projections  to set the  residuals  utilized for these
leases.

          The Fee Based  Products are designed to  effectively  manage costs and
enhance  driver  productivity.  The  three  main  Fee  Based  Products  are Fuel
Services, Maintenance Services and Accident Management. Fuel Services represents
the  utilization  of our  proprietary  cards to access fuel through a network of
franchised and independent fuel stations.  The cards operate as a universal card
with centralized billing designed to measure and manage costs.

         We offer  customer  vehicle  maintenance  charge cards that are used to
facilitate  repairs and  maintenance  payments.  The vehicle  maintenance  cards
provide customers with benefits such as (1) negotiated discounts off full retail
prices through our convenient supplier network,  (2) access to our in-house team
of certified  maintenance  experts that monitor each card transaction for policy
compliance,  reasonability, and cost effectiveness, and (3) inclusion of vehicle
maintenance card transactions in a consolidated information and billing database
that helps  evaluate  overall  fleet  performance  and  costs.  We  maintain  an
extensive  network of service  providers in the United States,  Canada,  and the
United Kingdom to ensure ease of use by the client's drivers.

          We also provide our clients  with  comprehensive  accident  management
services such as (1) providing immediate  assistance after receiving the initial
accident report from the driver (i.e. facilitating emergency towing services and
car rental  assistance,  etc.) (2) organizing  the entire vehicle  appraisal and
repair  process  through a network of preferred  repair and body shops,  and (3)
coordinating  and  negotiating  potential  accident  claims.  Customers  receive
significant   benefits  from  our  accident  management  services  such  as  (1)
convenient  coordinated  24-hour  assistance from our call center, (2) access to
our leverage with the repair and body shops  included in our preferred  supplier
network (the largest in the industry),  which typically  provides customers with
extremely  favorable  repair terms and (3) expertise of our damage  specialists,
who ensure that vehicle appraisals and repairs are appropriate,  cost-efficient,
and in accordance with each customer's specific repair policy.

         Competitive  Conditions.  The  principal  factors  for  competition  in
vehicle   management   services  are  quality  of  service  and  price.  We  are
competitively  positioned  as a fully  integrated  provider of fleet  management
services with a broad range of product  offerings.  We rank second in the United
States  in  the  number  of  vehicles  under  management  and  are a  leader  in
proprietary fuel and maintenance  cards for fleet use in circulation.  There are
four other major  providers of fleet  management  service in the United  States,
hundreds of local and regional  competitors,  and numerous niche competitors who
focus on only one or two products and do not offer the fully integrated range of
products  provided by us. In the United States, it is estimated that only 45% of
fleets are leased by third  party  providers.  The  unpenetrated  market and the
continued focus by corporations on cost efficiency and outsourcing  will provide
the growth platform in the future.

         In the UK, we rank first in vehicles under  management and are a leader
in  proprietary  fuel and  maintenance  cards.  We continue  to compete  against
numerous  local and  regional  competitors.  The UK  operation  has been able to
differentiate itself through its breadth of product offerings.

RELOCATION SEGMENT

         General. Our Relocation Segment represented  approximately 40%, 48% and
47% of our net  revenues for the years ended  December 31, 1998,  1997 and 1996,
respectively.  Our Cendant Mobility Services  Corporation  ("Cendant  Mobility")
subsidiary is the largest provider of employee relocation services in the world.
Our Cendant Mobility subsidiary assists more than 100,000 transferring employees
annually,  including approximately 15,000 employees internationally each year in
92 countries and 300 destination cities.
At December 31, 1998, we employed  approximately  3,300 people in our relocation
business.

         Services. The employee relocation business offers a variety of services
in  connection  with the  transfer of our  clients'  employees.  The  relocation
services provided to our customers include primarily evaluation,  inspection and
selling of  transferees'  homes or purchasing a  transferee's  home which is not
sold for at least a price  determined on the estimated  value within a specified
time period,  equity advances (generally  guaranteed by the corporate customer),
certain  home  management  services,  assistance  in  locating a new home at the
transferee's destination, consulting services and other related services.

         Corporate clients pay a fee for the services performed.  Another source
of  revenue  is  interest  on the  equity  advances.  Substantially,  all  costs
associated with such services are reimbursed by the corporate client, including,
if necessary,  repayment of equity advances and  reimbursement  of losses on the
sale of homes  purchased  in most cases (other than  government  clients and one
corporate  client).  As a result of the obligations of most corporate clients to
pay the losses and guarantee repayment of equity advances,  our exposure on such
items is limited to the credit risk of the corporate  clients of our  relocation
businesses and not on the potential changes in value of residential real estate.
We believe  such risk is  minimal,  due to the credit  quality of the  corporate
clients of our relocation subsidiaries.  In transactions with government clients
and one corporate client, which comprise  approximately 5% of net revenue, where
we assume the risk for losses on the sale of homes, we control all facets of the
resale process, thereby limiting our exposure.

         The homesale  program service is the core service for many domestic and
international programs. This program gives employees guaranteed offers for their
homes and assists  clients in the management of employees'  productivity  during
their relocation.  Cendant Mobility allows clients to outsource their relocation
programs  by  providing  clients  with  professional  support for  planning  and
administration of all elements of their relocation programs. The majority of new
proposals involve outsourcing due to corporate downsizing, cost containment, and
increased need for expense tracking.

         Our relocation  accounting services supports auditing,  reporting,  and
disbursement of all relocation-related expense activity.

         Our group move  management  services  provides  coordination  for moves
involving a number of  employees.  Services  include  planning,  communications,
analysis,  and assessment of the move.  Policy  consulting  provides  customized
consultation  and policy  review,  as well as  industry  data,  comparisons  and
recommendations.  Cendant Mobility also has developed and/or customized numerous
non-traditional  services  including  outsourcing  of all elements of relocation
programs, moving services, and spouse counseling.

         Our moving service,  with nearly 70,000  shipments  annually,  provides
support for all aspects of moving an employee's  household goods. We also handle
insurance and claim assistance, invoice auditing, and control the quality of van
line, driver, and overall service.

         Our marketing  assistance service provides assistance to transferees in
the  marketing  and sale of their own  home.  A  Cendant  Mobility  professional
assists in developing a custom  marketing  plan and monitors its  implementation
through the broker. The Cendant Mobility contact also acts as an advocate,  with
the local  broker,  for  employees in  negotiating  offers which helps  clients'
employees benefit from the highest possible price for their homes.

         Our affinity services  provides  value-added real estate and relocation
services  to   organizations   with   established   members  and/or   customers.
Organizations,  such as insurance and airline  companies,  that have established
members offer our affinity  services' to their members at no cost.  This service
helps the  organizations  attract  new members  and to retain  current  members.
Affinity  services  provides  home  buying and  selling  assistance,  as well as
mortgage assistance and moving services to members of applicable  organizations.
Personal  assistance is provided to over 40,000  individuals with  approximately
17,500 real estate transactions annually.

         Our  international  assignment  service  provides  a full  spectrum  of
services  for  international  assignees.  This group  coordinates  the  services
previously  discussed;  however,  they also  assist  with  immigration  support,
candidate   assessment,   intercultural   training,   language   training,   and
repatriation coaching.

         Vendor Networks.  Cendant Mobility provides relocation services through
various  vendor  networks that meet the superior  service  standards and quality
deemed  necessary by Cendant  Mobility to maintain  its leading  position in the
marketplace. We have a real estate broker network of approximately 340 principal
brokers  and 420  associate  brokers.  Our van line,  insurance,  appraisal  and
closing  networks allow us to receive deep discounts while  maintaining  control
over the quality of service provided to clients' transferees.

         Competitive  Conditions.  The principal  methods of competition  within
relocation services are service,  quality and price. In the United States, there
are two major national  providers of such services.  We are the market leader in
the United States and third in the UK.

         Seasonality.  Our principal  sources of relocation  service revenue are
based upon the timing of transferee moves, which are lower in the first and last
quarter each year, and at the highest levels in the second quarter.

MORTGAGE SEGMENT

         General.  Our Mortgage Segment  represented  approximately 32%, 21% and
18% of our net  revenues for the years ended  December 31, 1998,  1997 and 1996,
respectively.  Through our Cendant  Mortgage  Corporation  ("Cendant  Mortgage")
subsidiary,  we are the tenth largest  originator of residential  first mortgage
loans in the United States as reported by Inside Mortgage  Finance in 1998, and,
on a retail  basis,  we are the  sixth  largest  originator  in  1998.  We offer
services consisting of the origination,  sale and servicing of residential first
mortgage loans. A full line of first mortgage products are marketed to consumers
through   relationships   with   corporations,    affinity   groups,   financial
institutions,  real estate brokerage firms,  including  CENTURY 21(R),  Coldwell
Banker(R) and ERA(R) franchisees,  and other mortgage banks. Cendant Mortgage is
a centralized mortgage lender conducting its business in all 50 states.
At December 31, 1998, Cendant Mortgage had approximately 4,000 employees.

         Cendant  Mortgage  customarily  sells all  mortgages it  originates  to
investors  (which  include  a  variety  of  institutional  investors)  either as
individual loans, as mortgage-backed securities or as participation certificates
issued or  guaranteed  by Fannie  Mae  Corp.,  the  Federal  Home Loan  Mortgage
Corporation or the Government  National Mortgage  Association.  Cendant Mortgage
also  services  mortgage  loans.  We earn  revenue from the sale of the mortgage
loans to  investors,  as well as from fees earned on the  servicing of the loans
for  investors.   Mortgage  servicing  consists  of  collecting  loan  payments,
remitting principal and interest payments to investors, holding escrow funds for
payment of mortgage-related  expenses such as taxes and insurance, and otherwise
administering our mortgage loan servicing portfolio.

         Cendant Mortgage offers mortgages through the following platforms:

o                 Teleservices.  Mortgages  are offered to consumers  through an
                  800 number  teleservices  operation  based in New Jersey under
                  programs   including  Phone  In-Move  In(R)  for  real  estate
                  organizations,    private   label   programs   for   financial
                  institutions  and for relocation  clients in conjunction  with
                  the operations of Cendant Mobility. The teleservices operation
                  provides us with retail mortgage  volume which  contributes to
                  Cendant   Mortgage   ranking  as  the  sixth  largest   retail
                  originator (Inside Mortgage Finance) in 1998.

o                 Point of Sale.  Mortgages are offered to consumers through 175
                  field sales  professionals  with all processing,  underwriting
                  and other  origination  activities based in New Jersey.  These
                  field sales professionals generally are located in real estate
                  offices  and are  equipped  with  software  to obtain  product
                  information,  quote  interest  rates and  prepare  a  mortgage
                  application with the consumer.  Originations  from these point
                  of sale offices are  generally  more costly than  teleservices
                  originations.

o                 Wholesale/Correspondent.   We  purchase   closed   loans  from
                  financial  institutions and mortgage banks after  underwriting
                  the loans.  Financial  institutions include banks, thrifts and
                  credit unions. Such institutions are able to sell their closed
                  loans to a large number of mortgage lenders and generally base
                  their decision to sell to Cendant  Mortgage on price,  product
                  menu and/or underwriting. We also have wholesale/correspondent
                  originations  with mortgage banks  affiliated with real estate
                  brokerage     organizations.     Originations     from     our
                  wholesale/correspondent platform are more costly than point of
                  sale or teleservices originations.

         Strategy.  Our strategy is to increase market share by expanding all of
our sources of business with emphasis on the Phone In-Move In(R) program.  Phone
In-Move In(R) was developed  for real estate firms  approximately  21 months ago
and is currently  established  in over 4,000 real estate offices at December 31,
1998. We are well positioned to expand our relocation and financial institutions
business  channels as it increases our linkage to Cendant  Mobility  clients and
works with  financial  institutions  which  desire to outsource  their  mortgage
originations  operations to Cendant Mortgage.  Each of these market share growth
opportunities  is  driven  by  our  low  cost  teleservices  platform  which  is
centralized in Mt. Laurel,  New Jersey.  The  competitive  advantages of using a
centralized,  efficient  and high  quality  teleservices  platform  allows us to
capture a higher percentage of the highly  fragmented  mortgage market more cost
effectively.

         Competitive  Conditions.   The  principal  methods  of  competition  in
mortgage banking services are service, quality and price. There are an estimated
20,000 national, regional or local providers of mortgage banking services across
the United  States.  Cendant  Mortgage has  increased  its mortgage  origination
market share in the United States to 1.8% in 1998 from 0.9% in 1996.  The market
share  leader  reported a 7.7% market  share in the United  States  according to
Insider Mortgage Finance for 1998.

         Seasonality. The principal sources of mortgage services segment revenue
are based  principally on the timing of mortgage  origination  activity which is
based upon the timing of  residential  real estate sales.  Real estate sales are
lower in the first  calendar  quarter each year and  relatively  level the other
three quarters of the year. As a result,  our revenue from the mortgage services
business is less in the first calendar quarter of each year.

REGULATION

The  federal  Real  Estate  Settlement  Procedures  Act and  state  real  estate
brokerage laws restrict  payments which real estate brokers and mortgage brokers
and other parties may receive or pay in connection  with the sales of residences
and referral of settlement  services  (e.g.,  mortgages,  homeowners  insurance,
title insurance).  Such laws may, to some extent,  restrict  preferred  alliance
arrangements  involving our parent's real estate  brokerage  franchisees and our
mortgage and relocation  businesses.  Our mortgage banking services  business is
also  subject  to  numerous  federal,  state  and  local  laws and  regulations,
including  those relating to real estate  settlement  procedures,  fair lending,
fair credit  reporting,  truth in lending,  federal  and state  disclosure,  and
licensing.

EMPLOYEES

As of December 31, 1998, we had approximately 9,100 employees.

Item 2.  Properties

The offices of our fleet operations in North America are located  throughout the
U.S. and Canada.  Primary office facilities are located in a six-story,  200,000
square foot office  building in Hunt Valley,  Maryland,  leased until  September
2003 and offices in  Mississauga,  Canada,  consisting  of 41,466  square  feet,
leased until  February 2003 and various other small  offices  throughout  Canada
with leases expiring between 2000 and 2004.

Our relocation  operations in North America occupy approximately  519,020 square
feet  in  various  offices  located  throughout  the  U.S.  The  primary  office
facilities   are  located  in  Danbury,   Connecticut,   one   building   having
approximately  230,000  square  feet,  leased  until  July,  2008 and two  other
buildings  totaling  45,546  square feet with leases  expiring in 2003 and 2004.
There  are  three  other  regional  offices  located  in  Las  Colinas,   Texas,
Schaumburg, Illinois, and Walnut Creek, California for a total square footage of
approximately 120,000.

Our mortgage  operations are located in several offices in Mount Laurel,  Cherry
Hill and Moorestown,  New Jersey occupying approximately 500,000 square feet and
have various lease expiration  dates.  The primary building  consists of 127,000
square feet and the lease expires in November 30, 2002.

The international  offices of our fleet and relocation operations located in the
UK and Europe are as follows:  a 129,000  square foot building which is owned by
us  located  in  Swindon,   UK;  and  field  offices   having  an  aggregate  of
approximately  57,000 square feet located in Swindon,  Manchester and Birmingham
UK;  Munich,  Germany;  and Dublin,  Ireland,  are leased for  various  terms to
February 2015.

We  consider  that our  properties  are  generally  in good  condition  and well
maintained and are generally suitable and adequate to carry on our business.

Item 3.  Legal Proceedings

We are a party to various  litigation  matters arising in the ordinary course of
business and a plaintiff in several  collection matters which are not considered
material either individually or in the aggregate.

As a result of previously  announced  accounting  irregularities at Cendant, our
parent,  Cendant is subject to numerous  purported  class action  lawsuits,  two
purported derivative lawsuits and an individual lawsuit asserting various claims
under the federal  securities  laws and certain state statutory and common laws.
In addition, the staff of the Securities and Exchange Commission ("SEC") and the
United  States   Attorney  for  the  District  of  New  Jersey  are   conducting
investigations relating to Cendant's accounting issues. The staff of the SEC has
advised Cendant that its inquiry should not be construed as an indication by the
SEC or its  staff  that any  violations  of law  occurred.  (See  Note 12 to the
consolidated financial statements).

Item 4.  Results of Votes of Security Holders

Not Applicable

PART II

Item 5.  Market for the Registrant's Common Stock and Related Security Holder
         Matters

Not Applicable

Item 6.  Selected Financial Data

Not Applicable



<PAGE>


Item 7.  MANAGEMENT'S NARRATIVE ANALYSIS OF RESULTS OF OPERATIONS AND LIQUIDITY
         AND CAPITAL RESOURCES

We are a leading provider of mortgage,  relocation and fleet services.  In April
1997, we merged with a wholly-owned  subsidiary of HFS Incorporated ("HFS") (the
"HFS Merger"), and in December 1997, HFS merged with and into CUC International,
Inc. ("CUC") (the "Cendant  Merger") to form Cendant  Corporation  ("Cendant" or
the  "Parent  Company").   Effective  upon  the  Cendant  Merger,  we  became  a
wholly-owned  subsidiary  of  Cendant.  However,  pursuant  to certain  covenant
requirements in the indentures under which we issue debt, we continue to operate
and maintain our status as a separate public reporting entity.

As part of Cendant's ongoing  evaluation of its business units, we may from time
to time  explore  opportunities  to make  divestitures  and enter  into  related
transactions  as they arise.  No assurance can be given that any  divestiture or
other transaction will be consummated or, if consummated, the magnitude, timing,
likelihood or financial or business effect on us of such transactions. Among the
factors  considered in determining  whether or not to consummate any transaction
is the strategic and financial  impact of such  transaction on us and our parent
company, Cendant.

Results of Operations

This discussion should be read in conjunction with the information  contained in
our Consolidated  Financial  Statements and accompanying Notes thereto appearing
elsewhere in this Annual Report on Form 10-K.

The  underlying  discussion  of each  segment's  operating  results  focuses  on
Adjusted EBITDA, which is defined as earnings before (i) non-operating interest,
(ii) income taxes and (iii) depreciation  and  amortization (exclusive  of 
depreciation and amortization on assets under management and mortgage programs),
adjusted to exclude  merger-related  costs and other unusual charges ("Unusual
Charges") which were incurred in connection with the HFS Merger and the Cendant
Merger.  Such charges are of a  non-recurring  or unusual nature and are not 
included in assessing segment  performance or are not segment-specific.   We 
believe  such   discussion   is  the  most   informative representation of how
our management evaluates  performance.  We determined that we have three  
reportable  operating  segments  based  primarily on the types of services we
provide,  the consumer base to which marketing  efforts are directed and the
methods used to sell services. For additional  information,  including a
description  of the  services  provided  in  each  of our  reportable  operating
segments, see Note 1 to the consolidated financial statements.

Year Ended December 31, 1998 vs. Year Ended December 31, 1997

Revenues  increased  $237.0  million  (28%) from $860.6  million in 1997 to $1.1
billion in 1998. In addition,  Adjusted  EBITDA which excludes  Unusual  Charges
(credits) of ($20.2) million and $251.0 million in 1998 and 1997,  respectively,
increased  $182.9 million (67%) from $273.3 million in 1997 to $456.2 million in
1998.  The  Adjusted  EBITDA  margin  in 1998 was  42%,  an  improvement  of ten
percentage points over 1997.

Mortgage  revenues and Adjusted EBITDA increased $174.1 million (97%) and $110.9
million  (148%),  respectively,  in 1998 over 1997.  Mortgage  origination  grew
across all lines of business,  including  increased  refinancing  activity and a
shift to more profitable  sales and processing  channels and was responsible for
substantially all of the segment's revenue growth.  Mortgage closings  increased
$14.3 billion  (122%) and average  origination  fees  increased 12 basis points,
resulting  in a $180.3  million  increase  in  origination  revenues.  Operating
expenses  increased in all areas,  reflecting  increased hiring and expansion of
capacity  in  order  to  support  continued  growth;  however,   revenue  growth
marginally exceeded such infrastructure  enhancements thereby contributing to an
improvement in the Adjusted  EBITDA margin within the mortgage  segment from 42%
in 1997 to 53% in 1998.

Relocation  revenues and Adjusted EBITDA  increased $34.6 million (8%) and $34.8
million (39%), respectively, in 1998 over 1997, while the Adjusted EBITDA margin
improved  from 22% to 28%.  The  primary  source of  revenue  growth was a $29.3
million  increase in revenues from the  relocation of government  employees.  In
addition, the divestiture of certain niche-market property management operations
accounted for other revenue of $8.2 million in 1998.  Expenses  associated  with
government  relocations increased in conjunction with volume and revenue growth,
but economies of scale and a reduction in overhead and  administrative  expenses
resulted in the improvement in Adjusted EBITDA margin.

Fleet  revenues  and  Adjusted  EBITDA  increased  $22.9  million (8%) and $30.9
million (29%), respectively, in 1998 over 1997, while the Adjusted EBITDA margin
improved  from 39% to 47%. The revenue  growth is  attributable  to increases in
fleet leasing fees and service fee revenue.  Fleet leasing revenue increased due
to increases in both pricing and the number of vehicles  leased,  while  service
fee  revenue  increased  as a result of an  increase in number of fuel cards and
vehicle  maintenance  cards,  partially  offset by a  decline  in  pricing.  The
Adjusted EBITDA margin improvement reflects a reduction in overhead costs.

Liquidity and Capital Resources

We manage our  funding  sources to ensure  adequate  liquidity.  The  sources of
liquidity  fall into three general  areas:  ongoing  liquidation of assets under
management, global capital markets, and committed credit agreements with various
high-quality  domestic  and  international  banks.  In the  ordinary  course  of
business,  the liquidation of assets under management programs,  as well as cash
flows generated from operating  activities,  provide the cash flow necessary for
the  repayment  of existing  liabilities.  Financial  covenants  are designed to
ensure  our  self-sufficient   liquidity  status.  Financial  covenants  include
restrictions  on  dividends  payable to the Parent  Company  and Parent  Company
loans,  limitations on the ratio of debt to equity, and other separate financial
restrictions.

Our exposure to interest  rate and  liquidity  risk is minimized by  effectively
matching  floating  and fixed  interest  rate and  maturity  characteristics  of
funding  to  related   assets,   varying  short  and   long-term   domestic  and
international  funding  sources,  and securing  available credit under committed
banking  facilities.  Using historical  information,  we project the time period
that a  client's  vehicle  will be in  service or the length of time that a home
will be held before being sold on behalf of the client.  Once the relevant asset
characteristics  are projected,  we generally match the projected dollar amount,
interest  rate and  maturity  characteristics  of the assets  within the overall
funding program.  This is accomplished  through stated debt terms or effectively
modifying  such terms through other  instruments,  primarily  interest rate swap
agreements and revolving credit agreements.  Within mortgage  services,  we fund
the mortgage  loans on a short-term  basis until the mortgage  loans are sold to
unrelated  investors,  which generally  occurs within sixty days.  Interest rate
risk on  mortgages  originated  for sale is managed  through  the use of forward
delivery  contracts,  financial futures and options.  Financial  derivatives are
also used as a hedge to minimize  earnings  volatility as it relates to mortgage
servicing assets.

We support purchases of leased vehicles, originated mortgages and advances under
relocation  contracts  primarily by issuing commercial paper,  medium term notes
and by  maintaining  securitized  obligations.  Such  financing  is  included in
liabilities  under management and mortgage  programs since such debt corresponds
directly with high quality related assets.  We continue to pursue  opportunities
to reduce our borrowing  requirements by securitizing  increasing amounts of our
high  quality  assets.  Additionally,  we entered  into a three  year  agreement
effective  May 1998 and  expanded in December  1998 under which an  unaffiliated
Buyer (the  "Buyer")  committed  to  purchase,  at our  option,  mortgage  loans
originated  by us on a  daily  basis,  up to the  Buyer's  asset  limit  of $2.4
billion. Under the terms of this sale agreement,  we retain the servicing rights
on the mortgage loans sold to the Buyer and provide the Buyer with the option to
sell or securitize the mortgage loans into the secondary market. At December 31,
1998, we were  servicing  approximately  $2.0 billion of mortgage loans owned by
the Buyer.

In  October  1998,  Moody's  Investors  Service,  Inc.  and  Standard  and Poors
Corporation  reduced our  long-term  and  short-term  debt  ratings to A3/P2 and
A-/A2,  respectively  from  A2/P1 and A+/A1,  respectively.  Our  long-term  and
short-term  credit  ratings  remain A+/F1 and A+/D1 with Fitch IBCA and Duff and
Phelps Credit Rating Co.,  respectively.  While the recent downgrading caused us
to incur an  increase  in cost of funds,  management  believes  our  sources  of
liquidity continue to be adequate. (A security rating is not a recommendation to
buy,  sell or hold  securities  and is subject to revision or  withdrawal at any
time).

We expect to  continue  to  maximize  our  access to global  capital  markets by
maintaining  the  quality of our assets  under  management.  This is achieved by
establishing  credit  standards to minimize  credit risk and the  potential  for
losses. Depending upon asset growth and financial market conditions,  we utilize
the United States,  European and Canadian  commercial paper markets,  as well as
other cost-effective  short-term  instruments.  In addition, we will continue to
utilize the public and private debt markets as sources of financing.  Augmenting
these sources,  we will continue to manage  outstanding  debt with the potential
sale or transfer of managed assets to third parties while retaining  fee-related
servicing  responsibility.  At December  31,  1998,  aggregate  borrowings  were
comprised of commercial paper,  medium-term notes,  securitized  obligations and
other borrowings of $2.5 billion,  $2.3 billion, $1.9 billion, and $0.2 billion,
respectively.

We  filed a shelf  registration  statement  with  the  Securities  and  Exchange
Commission ("SEC"), effective March 2, 1998, for the aggregate issuance of up to
$3.0  billion of  medium-term  note debt  securities.  These  securities  may be
offered  from  time to  time,  together  or  separately,  based  on  terms to be
determined at the time of sale.  The proceeds will be used to finance  assets we
manage for our clients and for general  corporate  purposes.  As of December 31,
1998, we had  approximately  $1.6 billion of medium-term notes outstanding under
this shelf registration statement.



<PAGE>




Securitized Obligations
We maintain four separate financing  facilities,  the outstanding  borrowings of
which are  securitized  by  corresponding  assets under  management and mortgage
programs.  The collective  weighted average interest rate on such facilities was
5.8% at December 31, 1998. Such securitized obligations are described below.

     Mortgage  Facility.  In December 1998, we entered into a 364-day  financing
     agreement to sell  mortgage  loans under an agreement  to  repurchase  (the
     "Agreement")  such  mortgages.  The  Agreement  is  collateralized  by  the
     underlying  mortgage  loans held in  safekeeping  by the  custodian  to the
     Agreement.  The total commitment under this Agreement is $500.0 million and
     is  renewable  on an  annual  basis  at the  discretion  of the  lender  in
     accordance with the securitization agreement. Mortgage loans financed under
     this Agreement at December 31, 1998 totaled $378.0 million.

     Relocation  Facilities.  We  entered  into a 364-day  asset  securitization
     agreement  effective  December 1998 under which an  unaffiliated  buyer has
     committed  to  purchase  an  interest  in the rights to payment  related to
     certain of our relocation  receivables.  The revolving purchase  commitment
     provides for funding up to a limit of $325.0 million and is renewable on an
     annual  basis  at the  discretion  of the  lender  in  accordance  with the
     securitization agreement.  Under the terms of this agreement, we retain the
     servicing  rights  related to the relocation  receivables.  At December 31,
     1998, we were  servicing  $248.0  million of assets which were funded under
     this agreement.

     We  also  maintain  an  asset  securitization  agreement,  with a  separate
     unaffiliated buyer, which has a purchase commitment up to a limit of $350.0
     million.  The terms of this  agreement  are  similar to the  aforementioned
     facility, whereby we retain the servicing  rights on the rights of payment
     related to certain of our relocation receivables.  At December 31, 1998, we
     were  servicing  $171.0 million of assets  eligible for purchase under this
     agreement.

     Fleet  Facilities.  In December 1998, we entered into two secured financing
     transactions  each expiring five years from the  effective  agreement  date
     through our two  wholly-owned  subsidiaries,  TRAC Funding and TRAC Funding
     II. Secured leased assets (specified  beneficial interests in a trust which
     owns the leased  vehicles  and the leases (the  "Trust"))  totaling  $600.0
     million  and  $725.3  million,   respectively,   were  contributed  to  our
     subsidiaries.  Loans to TRAC  Funding  and TRAC  Funding II were  funded by
     commercial  paper  conduits  in the  amounts of $500.0  million  and $604.0
     million,  respectively,  and  were  secured  by  the  specified  beneficial
     interests in the Trust. Monthly loan repayments conform to the amortization
     of the leased vehicles with the repayment of the  outstanding  loan balance
     required at time of disposition  of the vehicles.  Interest on the loans is
     based upon the conduit  commercial  paper  issuance cost and committed bank
     lines priced on a London Interbank Offered Rate basis.  Repayments of loans
     are limited to the cash flows generated from the leases  represented by the
     specified beneficial interests.

To provide  additional  financial  flexibility,  our current policy is to ensure
that minimum committed facilities aggregate 100 percent of the average amount of
outstanding  commercial paper. We maintain $2.65 billion of unsecured  committed
credit  facilities,  which  are  backed  by  domestic  and  foreign  banks.  The
facilities are comprised of $1.25 billion of syndicated lines of credit maturing
in March 2000 and $1.25  billion of syndicated  lines of credit  maturing in the
Year 2002. In addition,  we have a $150.0  million  revolving  credit  facility,
which  matures in  December  1999,  and other  uncommitted  lines of credit with
various  financial  institutions,  which were unused at December  31,  1998.  We
closely  evaluate  not only the credit of the  banks,  but also the terms of the
various  agreements  to  ensure  ongoing  availability.  The full  amount of our
committed facilities at December 31, 1998 was undrawn and available.  We believe
that our current policy provides  adequate  protection  should volatility in the
financial  markets limit our access to  commercial  paper or  medium-term  notes
funding.  We  continually  seek  additional  sources of liquidity to accommodate
asset growth and to provide further  protection from volatility in the financial
markets.

On  July  10,  1998,  we  entered  into  a  Supplemental  Indenture  No.  1 (the
"Supplemental  Indenture") with The First National Bank of Chicago,  as trustee,
under the Senior Indenture dated as of June 5, 1997, which formalizes our policy
of limiting the payment of dividends and the  outstanding  principal  balance of
loans to the Parent Company to 40% of consolidated net income (as defined in the
Supplemental  Indenture)  for  each  fiscal  year.  The  Supplemental  Indenture
prohibits us from paying dividends or making loans to the Parent Company if upon
giving effect to such dividends  and/or loan, our debt to equity ratio exceeds 8
to 1, at the time of the dividend or loan, as the case may be.








<PAGE>


Cash Flow

Cash flows provided by operating  activities decreased $56.5 million from $918.2
million in 1997 to $861.7  million in 1998. The decrease in operating cash flows
primarily  reflects growth in mortgage loan origination volume which resulted in
an  incremental  $391.7  million net  increase in mortgage  loans held for sale.
However,  such growth in mortgage loan originations  (which accounted for $180.3
million  of  incremental  revenues  in 1998)  contributed  to a  $121.4  million
increase  in overall net income  (exclusive  of merger  related  costs and other
unusual  charges,  net of tax) in 1998 over 1997.  In  addition,  in 1998,  cash
payments related to merger related costs and other unusual charges (from the HFS
Merger in April 1997) were $110.6 million less than in 1997.

Net cash used in investing activities increased $115.8 million in 1998 over 1997
primarily as a result of a $107.1 million increase in capital  expenditures.  In
1998,  $150.8 million was invested in property and equipment  which included the
development of integrated business systems within the Relocation segment as well
as systems and office expansion to support growth in the Mortgage  segment.  Net
cash provided by financing activities increased $450.9 million in 1998 over 1997
primarily  due to  temporary  funding  requirements  associated  with  increased
mortgage loans held for sale on the balance sheet at December 31, 1998.

Litigation

On April 15, 1998,  our Parent  Company  publicly  announced  that it discovered
accounting  irregularities  in the former  business units of CUC. Such discovery
prompted  investigations  into such matters by the Parent  Company and the Audit
Committee  of the  Parent  Company's  Board of  Directors.  As a  result  of the
findings from the  investigations,  the Parent  Company  restated its previously
reported  financial  results for 1997, 1996 and 1995.  Since such  announcement,
more than 70 lawsuits claiming to be class actions,  two lawsuits claiming to be
brought  derivatively  on the  Parent  Company's  behalf  and  three  individual
lawsuits have been filed in various  courts against the Parent Company and other
defendants. The Court has ordered consolidation of many of the actions.

The SEC and the  United  States  Attorney  for the  District  of New  Jersey are
conducting  investigations  relating to the matters  referenced  above.  The SEC
advised  the Parent  Company  that its  inquiry  should not be  construed  as an
indication  by the SEC or its staff that any  violations  of law have  occurred.
While the Parent Company made all adjustments  considered  necessary as a result
of the findings from the  investigations in restating its financial  statements,
the Parent Company can provide no assurances  that additional  adjustments  will
not be necessary as a result of these government investigations.

The Parent  Company does not believe that it is feasible to predict or determine
the final  outcome of these  proceedings  or  investigations  or to estimate the
amount  or  potential  range  of loss  with  respect  to  these  proceedings  or
investigations.  The possible  outcomes or resolutions of the proceedings  could
include  judgements  against the Parent Company or settlements and could require
substantial payments by the Parent Company. In addition, the timing of the final
resolution of the proceedings or  investigations  is uncertain.  We believe that
material adverse outcomes with respect to such Parent Company  proceedings could
have a material adverse impact on our financial condition and cash flows.

Impact of New Accounting Pronouncements

In June 1998, the Financial Accounting Standards Board ("FASB") issued Statement
of Financial  Accounting  Standards  ("SFAS") No. 133 "Accounting for Derivative
Instruments  and  Hedging  Activities".  We will adopt  SFAS No.  133  effective
January  1, 2000.  SFAS No. 133  requires  us to record all  derivatives  in the
consolidated  balance  sheet as either  assets or  liabilities  measured at fair
value. If the derivative does not qualify as a hedging instrument, the change in
the  derivative  fair values will be  immediately  recognized as gain or loss in
earnings.  If the derivative does qualify as a hedging  instrument,  the gain or
loss on the change in the  derivative  fair values will either be recognized (i)
in  earnings  as offsets to the  changes in the fair value of the  related  item
being  hedged  or  (ii)  be  deferred  and  recorded  as a  component  of  other
comprehensive  income and  reclassified  to earnings  in the same period  during
which the hedged  transactions occur. We have not yet determined what impact the
adoption of SFAS No. 133 will have on our financial statements.

In October 1998, the FASB issued SFAS No. 134  "Accounting  for  Mortgage-Backed
Securities  Retained after the Securitization of Mortgage Loans Held for Sale by
a Mortgage  Banking  Enterprise",  effective for the first fiscal  quarter after
December 15, 1998. We have adopted SFAS No. 134 effective  January 1, 1999. SFAS
No. 134,  requires that after the  securitization  of mortgage  loans, an entity
engaged in mortgage banking  activities  classify the resulting  mortgage-backed
securities  or other  interests  based on its ability and intent to sell or hold
those  investments.  As  of  January 1, 1999, we  reclassified  mortgage-backed

<PAGE>

securities and other  interests  retained after the  securitization  of mortgage
loans,  from the trading to the available for sale  category.  Subsequent to the
adoption of SFAS No. 134 such  securities  and  interests  are  accounted for in
accordance  with SFAS No. 115  "Accounting  for Certain  Investments in Debt and
Equity Securities".  The adoption of SFAS No. 134 did not have a material impact
on our financial statements.

Year 2000 Compliance

The following  disclosure is a Year 2000 readiness disclosure statement pursuant
to the Year 2000 Readiness and Disclosure Act.

The Year 2000  presents  the risk  that  information  systems  will be unable to
recognize and process date-sensitive information properly from and after January
1,  2000.  To  minimize  or  eliminate  the  effect of the Year 2000 risk on our
business systems and applications,  we are continually identifying,  evaluating,
implementing  and testing  changes to our  computer  systems,  applications  and
software  necessary  to  achieve  Year 2000  compliance.  We  selected a team of
managers to identify, evaluate and implement a plan to bring all of our critical
business  systems and  applications  into Year 2000 compliance prior to December
31, 1999. The Year 2000 initiative  consists of four phases:  (i) identification
of all critical business systems subject to Year 2000 risk (the  "Identification
Phase");  (ii) assessment of such business systems and applications to determine
the method of correcting any Year 2000 problems (the "Assessment Phase");  (iii)
implementing  the corrective  measures (the  "Implementation  Phase");  and (iv)
testing  and  maintaining  system  compliance  (the  "Testing  Phase").  We have
substantially  completed  the  Identification  and  Assessment  Phases  and  has
identified and assessed five areas of risk: (i)  internally  developed  business
applications;  (ii) third party vendor software,  such as business applications,
operating  systems  and  special  function  software;  (iii)  computer  hardware
components;  (iv) electronic data transfer systems between us and our customers;
and (v)  embedded  systems,  such as phone  switches,  check  writers  and alarm
systems. Although no assurance can be made, we believe that substantially all of
our systems,  applications  and related  software  that are subject to Year 2000
compliance  risk have been  identified  and that we have either  implemented  or
initiated the implementation of a plan to correct such systems that are not Year
2000 compliant. In addition, as part of our assessment process we are developing
contingency  plans as  considered  necessary.  Substantially  all of our mission
critical systems have been remediated during 1998.  However,  we cannot directly
control  the  timing of  certain  vendor  products  and in  certain  situations,
exceptions have been authorized.  We are closely monitoring those situations and
intend to complete  testing efforts and any contingency  implementation  efforts
prior to December 31, 1999.  Although we have begun the Testing Phase, we do not
anticipate  completion  of the Testing  Phase until  sometime  prior to December
1999.

We   rely   on   third   party   service   providers   for   services   such  as
telecommunications, internet service, utilities, components for our embedded and
other systems and other key services. Interruption of those services due to Year
2000 issues could have a material adverse impact on our operations. We initiated
an evaluation of the status of such third party  service  providers'  efforts to
determine alternative and contingency requirements. While approaches to reducing
risks of  interruption  of business  operations  vary by business unit,  options
include  identification of alternative  service  providers  available to provide
such services if a service  provider fails to become Year 2000 compliant  within
an acceptable timeframe prior to December 31, 1999.

The  total  cost of our Year 2000  compliance  plan is  anticipated  to be $22.0
million.  Approximately  $15.0 million of these costs had been incurred  through
December 31, 1998,  and we expect to incur the balance of such costs to complete
the compliance plan. We are expensing and capitalizing the costs to complete the
compliance plan in accordance with appropriate  accounting policies.  Variations
from anticipated expenditures and the effect on our future results of operations
are not  anticipated  to be material in any given  year.  However,  if Year 2000
modifications and conversions are not made, including modifications by our third
party service  providers,  or are not  completed in time,  the Year 2000 problem
could  have a  material  impact on our  operations,  cash  flows  and  financial
condition.  At this time,  we believe  the most  likely  "worst  case"  scenario
involves  potential  disruptions in our operations as a result of the failure of
services provided by third parties.

The estimates and  conclusions  herein are  forward-looking  statements  and are
based on our best  estimates  of future  events.  Risks of  completing  the plan
include the  availability of resources,  the ability to discover and correct the
potential  Year 2000  sensitive  problems  which could have a serious  impact on
certain  operations  and the  ability of our  service  providers  to bring their
systems into Year 2000 compliance.

Forward-Looking Statements
We make  statements  about our future  results in this  annual  report  that may
constitute  "forward-looking"  statements  within  the  meaning  of the  Private
Securities  Litigation  Reform Act of 1995.  These  statements  are based on our
current expectations and the current economic  environment.  We caution you that
these statements are not guarantees of future performance. They involve a number

<PAGE>

of risks and  uncertainties  that are difficult to predict.  Our actual  results
could differ  materially from those expressed or implied in the  forward-looking
statements.  Important  assumptions and other important factors that could cause
our  actual  results  to differ  materially  from  those in the  forward-looking
statements, include, but are not limited to:

o    The  resolution  or  outcome  of  the  pending  litigation  and  government
     investigations    relating   to   the   previously   announced   accounting
     irregularities at the Parent Company;

o    Our ability to successfully divest non-core assets;

o    Our ability to develop and  implement  operational  and  financial  systems
     to  manage  rapidly growing  operations; 
o    Competition in our existing and potential future lines of business;  

o    Our  ability to  obtain financing on acceptable terms to finance our growth
     strategy  and for us to operate within the limitations imposed by financing
     arrangements; and

o    Our  ability  and  our  vendors' and  customers' ability  to  complete the 
     necessary  actions to achieve a Year 2000  conversion for computer systems
     and applications.

We  derive  the  forward-looking  statements  in this  annual  report  from  the
foregoing  factors and from other  factors and  assumptions,  and the failure of
such  assumptions  to be realized as well as other factors may also cause actual
results to differ  materially from those  projected.  We assume no obligation to
publicly  correct or update these  forward-looking  statements to reflect actual
results,  changes in  assumptions  or changes in other  factors  affecting  such
forward-looking  statements or if we later become aware that they are not likely
to be achieved.

Item 7A. Quantitative and Qualitative Disclosures about Market Risk

In normal operations, we must deal with effects of changes in interest rates and
currency  exchange rates. The following  discussion  presents an overview of how
such changes are managed and a view of their potential effects.

We use various financial  instruments,  particularly  interest rate and currency
swaps, but also options,  floors and currency forwards, to manage its respective
interest  rate  and  currency  risks.  We are  exclusively  an end user of these
instruments,  which  are  commonly  referred  to  as  derivatives.   Established
practices  require  that  derivative  financial  instruments  relate to specific
asset,  liability or equity transactions or to currency exposure.  More detailed
information  about these  financial  instruments,  as well as the strategies and
policies for their use, is provided in notes 10 and 11.

The SEC requires that registrants include information about potential effects of
changes in interest rates and currency  exchange in their financial  statements.
Although the rules offer  alternatives for presenting this information,  none of
the alternatives is without  limitations.  The following  discussion is based on
so-called  "shock  tests",  which model  effects of interest  rate and  currency
shifts on the reporting company. Shock tests, while probably the most meaningful
analysis permitted, are constrained by several factors,  including the necessity
to conduct the analysis  based on a single point in time and by their  inability
to include the  extraordinarily  complex  market  reactions  that normally would
arise from the market shifts modeled. While the following results of shock tests
for interest rate and currencies  may have some limited use as benchmarks,  they
should not be viewed as forecasts.

o    One  means  of   assessing   exposure  to  interest   rate   changes  is  a
     duration-based  analysis that  measures the potential  loss in net earnings
     resulting  from a  hypothetical  10% change in  interest  rates  across all
     maturities  (sometimes  referred  to as a  "parallel  shift  in  the  yield
     curve"). Under this model, it is estimated that, all else constant, such an
     increase,  including repricing effects in the securities  portfolio,  would
     not  materially  effect  our  1999 net  earnings  based  on  year-end  1998
     positions.

o    One means of assessing exposure to changes in currency exchange rates is to
     model effects on reported earnings using a sensitivity  analysis.  Year-end
     1998  consolidated  currency  exposures,  including  financial  instruments
     designated  and  effective as hedges,  were analyzed to identify our assets
     and  liabilities  denominated  in  other  than  their  relevant  functional
     currency.  Net unhedged  exposures in each  currency  were then  remeasured
     assuming a 10% change in currency  exchange  rates  compared  with the U.S.
     dollar.  Under this model, it is estimated that, all else constant,  such a
     change would not materially  effect our 1999 net earnings based on year-end
     1998 positions.

<PAGE>

 Item 8.  Financial Statements and Supplementary Data

 See Financial  Statement and Financial  Statement  Schedule Index included
 herein.

 Item 9.  Changes in and Disagreements with Accountants and Financial Disclosure

 Not applicable.

PART III

 Item 10.  Directors and Executive Officers of the Registrant

 Not applicable.

 Item 11.  Executive Compensation

 Not applicable.

 Item 12.  Security Ownership of Certain Beneficial Owners and Management

 Not applicable.

 Item 13.  Certain Relationships and Related Transactions

 Not applicable.

 PART IV

 Item 14.  Exhibits, Financial Statement Schedules and Reports on Form 8-K

 Item 14(a)(1)  Financial Statements

 See Financial Statement and Financial  Statement  Schedule Index  included
 herein.

 Item 14(a)(2)  Financial Statement Schedules

 See Financial  Statement and Financial  Statement Schedule Index  included
 herein.

 Item 14(a)(3)  Exhibits

The exhibits  identified by an asterisk (*) are on file with the  Commission and
such  exhibits  are  incorporated  by  reference  from the  respective  previous
filings.  The exhibits identified by a double asterisk (**) are being filed with
this report.

Item 14(b)      Reports on Form 8-K

There were no reports  on Form 8-K filed  during  the fourth quarter of 1998.


<PAGE>


                                   Signatures

Pursuant to the  requirements of Section 13 or 15(d) of the Securities  Exchange
Act of 1934,  the  Registrant  has duly  cause  this  report to be signed on its
behalf by the undersigned, thereunto duly authorized.

                            PHH CORPORATION

                            By: /s/ Robert D. Kunisch
                                Robert D. Kunisch
March 31, 1999                  Chief Executive Officer and President

Pursuant to the requirements of the Securities Exchange Act of 1934, this report
has been signed below by the following  persons on behalf of the  registrant and
in the capacities and on the dates indicated:

Principal Executive Officer:                             Date:

/s/    Robert D. Kunisch                                 March 31, 1999
Robert D. Kunisch
Chief Executive Officer and President

Principal Financial Officer:

/s/     David M. Johnson                                 March 31, 1999
David M. Johnson
Senior Executive Vice President,
Chief Financial Officer and Assistant Treasurer

Principal Accounting Officer:

/s/     Tobia Ippolito                                   March 31, 1999
Tobia Ippolito
Senior Vice President and
Corporate Controller

Board of Directors:

/s/     James E. Buckman                                 March 31, 1999
James E. Buckman
Director

/s/     Stephen P. Holmes                                March 31, 1999
Stephen P. Holmes
Director

<PAGE>
Exhibit No. 

2-1      Agreement and Plan of Merger dated as of November 10, 1996,by and among
         HFS Incorporated,  PHH Corporation and Mercury Acquisition Corp., filed
         as Annex 1 in the Joint Proxy Statement/Prospectus  included as part of
         Registration No.
         333-24031(*).

3-1      Charter of PHH Corporation, as amended August 23, 1996 (filed as
         Exhibit 3-1 to the Company's  Transition Report on Form 10-K filed on
         July 29, 1997)(*).

3-2      By-Laws of PHH Corporation, as amended October (filed as Exhibit 3-1 to
         the Company's  Annual  Report on Form 10-K for the year ended  December
         31, 1997).(*)

4-1      Indenture between PHH Corporation and Bank of New York, Trustee,  dated
         as of May 1, 1992, filed as Exhibit 4(a)(iii) to Registration Statement
         33-48125(*).

4-2      Indenture  between PHH  Corporation and First National Bank of Chicago,
         Trustee,  dated as of March  1,  1993,  filed  as  Exhibit  4(a)(i)  to
         Registration Statement 33-59376(*).

4-3      Indenture  between PHH  Corporation and First National Bank of Chicago,
         Trustee,   Dated  as  of  June  5,  1997,  filed  as  Exhibit  4(a)  to
         Registration Statement 333-27715(*).

4-4      Indenture  between PHH Corporation and Bank of New York,  Trustee Dated
         as of June 5, 1997, filed as Exhibit 4(a)(11) to Registration Statement
         333-27715(*).

10.1     364-Day Credit Agreement Among PHH Corporation,  PHH Vehicle Management
         Services,   Inc.,   the  Lenders,   the  Chase   Manhattan   Bank,   as
         Administrative  Agent  and  the  Chase  Manhattan  Bank of  Canada,  as
         Canadian  Agent,  Dated March 4, 1997 as amended and  restated  through
         March 5,  1999,  incorporated  by  reference  to  Exhibit  10.24 (a) to
         Cendant Corporation's Form 10-K for the year ended December 31, 1998.

10.2     Five-year  Credit  Agreement among PHH  Corporation,  the Lenders,  and
         Chase  Manhattan  Bank, as  Administrative  Agent,  dated March 4, 1997
         filed as Exhibit 10.2 to Registration Statement 333-27715(*).

10.3     SECOND AMENDMENT, dated as of September 26, 1997 (the "Second 
         Amendment"), to (i) 364-day Competitive Advance and Revolving Credit
         Agreement, dated as of March 4, 1997 (as heretofore and hereafter
         amended, supplemented or otherwise  modified  from time to time,  the 
         "364-Day  Credit  Agreement"), PHH  Corporation (the  "Borrower"),  PHH
         Vehicle Management  Services,  Inc., the Lenders referred to therein,  
         the Chase Manhattan Bank of Canada, as agent for the US Lenders (in 
         such capacity,  the  "Administrative  Agent"),  and The Chase Manhattan
         Bank of Canada,  as  administrative  agent for the Canadian Lenders (in
         such capacity,  the "Canadian  Agent");  and (ii) the Five Year 
         Competitive  Advance and Revolving Credit Agreement,  dated as of March
         4, 1997,  among the  Borrower,  the Lenders referred to therein and the
         Administrative Agent (incorporated  by reference to Exhibit 10.1 of the
         Company's Quarterly Report on Form 10-Q for the quarter ended September
         30, 1997).(*)

10.4     Third Amendment to PHH Credit Agreements  (Incorporated by reference to
         PHH  Incorporated's  Quarterly  Report on Form  10-Q for the  quarterly
         period ended September 30, 1997, Exhibit 10.1 (*).

10.5     Fourth Amendment, dated as of November 2, 1998, to PHH Five-Year Credit
         Agreement  incorporated  by  reference  to Exhibit  10.24(a) to Cendant
         Corporation's Form 10-K for the year ended December 31, 1998 (*).

10.6     Distribution   Agreement  between  the  Company  and  CS  First  Boston
         Corporation;  Goldman, Sachs & Co.; Merrill Lynch & Co.; Merrill Lynch,
         Pierce, Fenner & Smith, Incorporated;  and J.P. Morgan Securities, Inc.
         dated November 9, 1995,  filed as Exhibit 1 to  Registration  Statement
         33-63627(*).

10.7     Distribution  Agreement  between the Company and Credit  Suisse;  First
         Boston Corporation;  Goldman Sachs & Co. and Merrill Lynch & Co., dated
         June 5, 1997 filed as Exhibit 1 to Registration Statement 333-27715(*).

10.8     Distribution  Agreement,  dated March 2, 1998,  among PHH  Corporation,
         Credit Suisse First Boston  Corporation,  Goldman Sachs & Co.,  Merrill
         Lynch & Co.,  Merrill Lynch,  Pierce,  Fenner & Smith  Incorporated and
         J.P. Morgan Securities, Inc. filed as Exhibit 1 to Form 8-K dated March
         3, 1998, File No. 1-07797 (*)

10.9     Loan and Security  Agreement,  dated as of December 17, 1998 among Trac
         Funding,  Inc. as borrower,  Preferred Receivables Funding Corporation,
         the financial institutions party thereto and The First National Bank of
         Chicago, as Agent (**).

10.10    Loan and Security Agreement,  dated as of December 28, 1998, among Trac
         Funding  II,  Inc.,  as  borrower,   Quincy  Capital   Corporation  and
         Receivables  Capital  Corporation,  as  Lenders,  and  Bank of  America
         National Trust and Savings Association, as Administrator (**).

12       Schedule containing information used in the computation of the ratio of
         earnings to fixed charges (**)

23.1     Consent of Deloitte & Touche LLP (**)

23.2     Consent of KPMG LLP (**)

27       Financial Data Schedule (filed electronically only).(**)

         The registrant  hereby agrees to furnish to the Commission upon request
         a copy of all constituent instruments defining the rights of holders of
         long-term  debt of the registrant  and all its  subsidiaries  for which
         consolidated or unconsolidated  financial statements are required to be
         filed under which instruments the total amount of securities authorized
         does not  exceed  10% of the  total  assets of the  registrant  and its
         subsidiaries on a consolidated basis.

*        Incorporated by reference

**       Filed herewith



<PAGE>
                         INDEX TO FINANCIAL STATEMENTS




Independent Auditors' Reports


Consolidated Statements of Operations
     for the years ended December 31, 1998, 1997 and 1996


Consolidated Balance Sheets
     as of December 31, 1998 and 1997


Consolidated Statements of Shareholder's Equity
     for the years ended December 31, 1998, 1997 and 1996


Consolidated Statements of Cash Flows
     for the years ended December 31, 1998, 1997 and 1996


Notes to Consolidated Financial Statements

<PAGE>


                          INDEPENDENT AUDITORS' REPORT

To the Board of Directors and Shareholder of PHH Corporation

We have  audited  the  consolidated  balance  sheet of PHH  Corporation  and its
subsidiaries (a wholly-owned subsidiary of Cendant Corporation), (the "Company")
as of December 31, 1998 and 1997,  and the related  consolidated  statements  of
operations,  shareholder's equity and cash flows for the years then ended. These
financial  statements are the  responsibility of the Company's  management.  Our
responsibility  is to express an opinion on these financial  statements based on
our audit.

We  conducted  our  audits  in  accordance  with  generally   accepted  auditing
standards.  Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material
misstatement.  An audit includes examining, on a test basis, evidence supporting
the amounts and disclosures in the financial statements.  An audit also includes
assessing the  accounting  principles  used and  significant  estimates  made by
management,  as well as evaluating the overall 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 consolidated  financial  position of the
Company at December  31, 1998 and 1997 and the results of their  operations  and
their cash flows for the years then ended, in conformity with generally accepted
accounting principles.

We also audited the adjustments described in Note 3 that were applied to restate
the financial  statements to give effect to the merger of Cendant  Corporation's
relocation  business with the Company,  which has been accounted for in a manner
similar  to  a   pooling-of-interests.   Additionally,   we  also   audited  the
reclassifications  described in Note 3 that were applied to restate the December
31, 1996  financial  statements to conform to the  presentation  used by Cendant
Corporation.   In  our  opinion,  such  adjustments  and  reclassifications  are
appropriate and have been properly applied.


/s/ Deloitte & Touche LLP
Parsippany, New Jersey
March 17, 1999




<PAGE>







                          INDEPENDENT AUDITORS' REPORT

The Stockholders and Board of Directors PHH Corporation

We have audited the consolidated  statement of income,  shareholder's equity and
cash flows of PHH Corporation and  subsidiaries  for the year ended December 31,
1996, before the  reclassifications  and restatement  described in Note 3 to the
consolidated  financial statements.  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 audit.

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

In our opinion, the consolidated financial statements (before  reclassifications
and restatement) referred to above present fairly, in all material respects, the
results of operations of PHH Corporation and  subsidiaries  and their cash flows
for the year ended  December 31, 1996, in  conformity  with  generally  accepted
accounting principles.

/s/ KPMG LLP
Baltimore, Maryland
April 30, 1997


<PAGE>




                        PHH Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF OPERATIONS
                                  (In millions)
<TABLE>
<CAPTION>


                                                                                  Year Ended December 31,          
                                                                  ------------------------------------------------
                                                                       1998             1997              1996     
                                                                  -------------     -------------    -------------
<S>                                                               <C>               <C>              <C> 
Net Revenues
Fleet services                                                    $       206.1     $       212.4    $       199.2
Relocation services (net of interest costs of
    $26.9, $32.0 and $35.0)                                               435.8             409.4            342.1
Mortgage services (net of amortization of mortgage
   servicing rights and interest costs of $221.4, $180.6
   and $116.9)                                                            353.4             179.3            127.7
                                                                  -------------     -------------    -------------

Service fees, net                                                         995.3             801.1            669.0
Fleet leasing (net of depreciation and interest costs of
   $1,279.4, $1,205.2 and $1,132.4)                                        88.7              59.5             56.7
Other                                                                      13.6                 -                -
                                                                  -------------     -------------    -------------

Net revenues                                                            1,097.6             860.6            725.7
                                                                  -------------     -------------    -------------

Expenses
Operating                                                                 469.7             422.9            346.9
General and administrative                                                171.7             164.4            173.9
Depreciation and amortization                                              36.8              25.7             28.6
Merger-related costs and other unusual charges (credits)                  (20.2)            251.0                -
                                                                  --------------    -------------    -------------

Total expenses                                                            658.0             864.0            549.4
                                                                  -------------     -------------    -------------

Income (loss) before income taxes                                         439.6              (3.4)           176.3

Provision for income taxes                                                159.6              44.2             71.8
                                                                  -------------     -------------    -------------

Net income (loss)                                                 $       280.0     $       (47.6)   $       104.5
                                                                  =============     ==============   =============

</TABLE>



See accompanying notes to consolidated financial statements.


<PAGE>




                        PHH Corporation and Subsidiaries
                           CONSOLIDATED BALANCE SHEETS
                        (In millions, except share data)

<TABLE>
<CAPTION>


                                                                                          December 31,
                                                                                --------------------------------
                                                                                    1998                1997    
                                                                                -------------      -------------
<S>                                                                             <C>                <C>
Assets
Cash and cash equivalents                                                       $      233.2       $         2.1
Accounts and notes receivable (net of allowance
     for doubtful accounts of $15.8 and $12.1)                                         775.2               567.6
Property and equipment, net                                                            219.4               104.1
Other assets                                                                           293.2               343.0
                                                                                ------------       -------------
Total assets exclusive of assets under programs                                      1,521.0             1,016.8
                                                                                ------------       -------------

Assets under management and mortgage programs
     Net investment in leases and leased vehicles                                    3,801.1             3,659.1
     Relocation receivables                                                            659.1               775.3
     Mortgage loans held for sale                                                    2,416.0             1,636.3
     Mortgage servicing rights                                                         635.7               373.0
                                                                                ------------       -------------
                                                                                     7,511.9             6,443.7
                                                                                ------------       -------------
Total assets                                                                    $    9,032.9       $     7,460.5
                                                                                ============       =============



Liabilities and shareholder's equity
Accounts payable and accrued liabilities                                        $      752.0       $       692.4
Deferred income                                                                         57.0                53.3
                                                                                ------------       -------------
Total liabilities exclusive of liabilities under programs                              809.0               745.7
                                                                                ------------       -------------

Liabilities under management and mortgage programs
     Debt                                                                            6,896.8             5,602.6
                                                                                ------------       -------------
     Deferred income taxes                                                             341.0               295.7
                                                                                ------------       -------------

Total liabilities                                                                    8,046.8             6,644.0
                                                                                ------------       -------------

Commitments and contingencies (Note 12)

Shareholder's Equity
Preferred stock - authorized 3,000,000 shares                                             --                  --
Common stock, no par value - authorized 75,000,000 shares;
     issued and outstanding 1,000 shares                                               289.2               289.2
Retained earnings                                                                      727.7               544.7
Accumulated other comprehensive loss                                                   (30.8)              (17.4)
                                                                                ------------       -------------
Total shareholder's equity                                                             986.1               816.5
                                                                                ------------       -------------
Total liabilities and shareholder's equity                                      $    9,032.9       $     7,460.5
                                                                                ============       =============
</TABLE>



See accompanying notes to consolidated financial statements.



<PAGE>



                        PHH Corporation and Subsidiaries
                 CONSOLIDATED STATEMENTS OF SHAREHOLDER'S EQUITY
                        (In millions, except share data)

<TABLE>
<CAPTION>

                                                                                            Accumulated
                                                                                               Other             Total
                                                    Common Stock             Retained      Comprehensive    Shareholder's
                                               Shares         Amount         Earnings      Income (Loss)        Equity
                                             ----------     -----------    -----------    --------------    -------------
<S>                                          <C>            <C>            <C>            <C>               <C>
Balance, January 31, 1996                    34,487,748     $      91.5    $     521.9    $       (23.1)    $     590.3
   Less: January 1996 activity:
     Comprehensive loss:
     Net loss                                         -               -           (8.3)               -
     Currency translation adjustment                  -               -              -              2.4
     Total comprehensive loss January 1996            -               -              -                -            (5.9)
     Cash dividend declared                           -               -            5.9                -             5.9
     Stock option plans transactions, net of
       related tax benefits                     (35,400)            (.6)             -                -             (.6)

   Comprehensive income:
     Net income                                       -               -          104.5                -
     Currency translation adjustments                 -               -              -             12.4
   Total comprehensive income                         -               -              -                -           116.9
   Cash dividends declared                            -               -          (25.0)               -           (25.0)
   Stock option plan transactions, net of
       related tax benefits                     504,487            10.3              -                -            10.3
                                            -----------     -----------    -----------    --------------    -----------
Balance, December 31, 1996                   34,956,835           101.2          599.0             (8.3)          691.9

   Comprehensive loss:
     Net loss                                         -               -          (47.6)               -
     Currency translation adjustments                 -               -              -             (9.1)
   Total comprehensive loss                           -               -              -                -           (56.7)
   Cash dividends declared                            -               -           (6.7)               -            (6.7)
   Stock option plan transactions, net of
       related tax benefits                     876,264            22.0              -                -            22.0
   Retirement of common stock               (35,832,099)              -              -                -               -
   Parent company capital contribution                -           166.0              -                -           166.0
                                            -----------     -----------    -----------    --------------    -----------
Balance, December 31, 1997                        1,000           289.2          544.7            (17.4)          816.5

   Comprehensive income:
     Net income                                       -               -          280.0                -
     Currency translation adjustments                 -               -              -            (13.4)
   Total comprehensive income                         -               -              -                -           266.6
   Cash dividends declared                            -               -          (97.0)               -           (97.0)
                                            -----------     -----------    ------------   --------------    ------------

Balance, December 31, 1998                        1,000     $     289.2    $     727.7    $       (30.8)    $     986.1
                                            ===========     ===========    ===========    ==============    ===========
</TABLE>



See accompanying notes to consolidated financial statements.




<PAGE>






                        PHH Corporation and Subsidiaries
                      CONSOLIDATED STATEMENTS OF CASH FLOWS
                                  (In millions)

<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996     
                                                                       -------------    -------------     -------------
<S>                                                                    <C>              <C>               <C>
Operating Activities
Net income (loss)                                                      $       280.0    $       (47.6)    $       104.5
Merger-related costs and other unusual charges (credits)                       (20.2)           251.0               -
Payments of merger-related costs and other unusual charge liabilities          (39.1)          (149.7)              -
Adjustments to  reconcile  net income  (loss) to net cash  provided 
by operating activities:
   Depreciation and amortization                                                36.8             25.7              28.6
   Gain on sales of mortgage servicing rights                                  (19.8)           (15.8)             (5.2)
Accounts and notes receivable                                                  (83.7)           (15.5)            (21.0)
Accounts payable and other accrued liabilities                                  39.1             27.8              28.1
Other, net                                                                     188.4            108.4              74.2
                                                                       -------------    -------------     -------------
                                                                               381.5            184.3             209.2
Management and mortgage programs:
   Depreciation and amortization                                             1,259.9          1,121.9           1,021.7
   Origination of mortgage loans                                           (26,571.6)       (12,216.5)         (8,292.6)
   Proceeds on sale and payments from mortgage loans
     held for sale                                                          25,791.9         11,828.5           8,219.3
                                                                       -------------    -------------     -------------
Net cash provided by operating activities                                      861.7            918.2           1,157.6
                                                                       -------------    -------------     -------------

Investing Activities
Additions to property and equipment                                           (150.8)           (43.7)            (17.6)
Funding of grantor trusts                                                        -                -               (89.8)
Proceeds from sale of subsidiary                                                 -                -                38.0
Other, net                                                                      12.1            (23.9)             (2.8)
                                                                       -------------    --------------    --------------
                                                                              (138.7)           (67.6)            (72.2)
Management and mortgage programs:
   Investment in leases and leased vehicles                                 (2,446.6)        (2,068.8)         (1,901.3)
   Repayment of investment in leases and leased vehicles                       987.0            589.0             595.9
   Proceeds from sales and transfers of leases and leased vehicles             182.7            186.4             162.8
   Equity advances on homes under management                                (6,484.1)        (6,844.5)         (4,308.0)
   Payments received on advances on homes under management                   6,624.9          6,862.6           4,348.9
   Additions to mortgage servicing rights                                     (524.4)          (270.5)           (164.4)
   Proceeds from sales of mortgage servicing rights                            119.0             49.0               7.1
                                                                       -------------    -------------     -------------
Net cash used in investing activities                                       (1,680.2)        (1,564.4)         (1,331.2)
                                                                       --------------   --------------    --------------

Financing Activities
Parent company capital contribution                                             46.0             90.0               -
Payment of dividends                                                           (97.0)            (6.6)            (25.0)
Other, net                                                                         -             22.0              10.3
                                                                       -------------    -------------     -------------
                                                                               (51.0)           105.4             (14.7)
Management and mortgage programs:
   Proceeds from debt issuance or borrowings                                 4,300.0          2,816.3           1,656.0
   Principal payments on borrowings                                         (3,089.7)        (1,692.9)         (1,645.8)
   Net change in short term borrowings                                         (93.1)          (613.5)            231.8
                                                                       --------------   --------------    -------------
Net cash provided by financing activities                                    1,066.2            615.3             227.3
                                                                       -------------    -------------     -------------

Effect of exchange rates on cash and cash equivalents                          (16.6)            19.2             (46.7)
                                                                       --------------   -------------     --------------
Increase (decrease) in cash and cash equivalents                               231.1            (11.7)              7.0
Cash and cash equivalents at beginning of period                                 2.1             13.8               6.8
                                                                       -------------    -------------     -------------
Cash and cash equivalents at end of period                             $       233.2    $         2.1     $        13.8
                                                                       =============    =============     =============
</TABLE>





See accompanying notes to consolidated financial statements.



<PAGE>



                        PHH Corporation and Subsidiaries
                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS


1.      Basis of Presentation and Description of Business

        PHH  Corporation,  together  with its  wholly  owned  subsidiaries  (the
        "Company"),  is a leading  provider of  relocation,  mortgage  and fleet
        services.  In  April  1997,  the  Company  merged  with  a  wholly-owned
        subsidiary  of  HFS  Incorporated  ("HFS")  (the  "HFS  Merger")  and in
        December  1997,  HFS merged  (the  "Cendant  Merger")  with and into CUC
        International Inc. ("CUC") to form Cendant Corporation ("Cendant" or the
        "Parent  Company").  The HFS Merger  and the  Cendant  Merger  were both
        accounted  for as  poolings  of  interests.  Effective  upon the Cendant
        Merger,  the  Company  became  a wholly  owned  subsidiary  of  Cendant.
        However,  pursuant to certain  covenant  requirements  in the indentures
        under which the Company  issues debt,  the Company  continues to operate
        and maintain its status as a separate public reporting entity,  which is
        the  basis  under  which  the  accompanying   financial  statements  and
        footnotes  are  presented.  A description  of the  Company's  reportable
        operating segments are as follows:

        Relocation
        Relocation services are provided to client corporations for the transfer
        of their  employees.  Such services  include  appraisal,  inspection and
        selling of transferees' homes,  providing equity advances to transferees
        (generally  guaranteed  by  the  corporate  customer),   purchase  of  a
        transferee's  home which is sold  within a  specified  time period for a
        price which is at least equivalent to the appraised value,  certain home
        management   services,   assistance  in  locating  a  new  home  at  the
        transferee's   destination,   consulting   services  and  other  related
        services.

        Mortgage
        Mortgage services primarily include the origination,  sale and servicing
        of  residential  mortgage  loans.  Revenues  are earned from the sale of
        mortgage loans to investors as well as from fees earned on the servicing
        of loans for  investors.  The  Company  markets a  variety  of  mortgage
        products to consumers through relationships with corporations,  affinity
        groups,  financial  institutions,  real estate brokerage firms and other
        mortgage banks.

        Mortgage  services  customarily  sells all  mortgages it  originates  to
        investors (which include a variety of institutional investors) either as
        individual  loans,  as  mortgage-backed  securities or as  participation
        certificates  issued or  guaranteed by Fannie Mae, the Federal Home Loan
        Mortgage  Corporation or the Government  National Mortgage  Association,
        while generally retaining mortgage servicing rights.  Mortgage servicing
        consists of collecting loan payments,  remitting  principal and interest
        payments   to   investors,   holding   escrow   funds  for   payment  of
        mortgage-related  expenses  such as taxes and  insurance,  and otherwise
        administering the Company's mortgage loan servicing portfolio.

        Fleet
        Fleet services primarily consist of the management,  purchase,  leasing,
        and resale of vehicles for corporate  clients and  government  agencies.
        These  services  also  include  fuel,  maintenance,  safety and accident
        management  programs and other fee-based  services for clients'  vehicle
        fleets.  The Company leases vehicles  primarily to corporate fleet users
        under operating and direct financing lease arrangements.

2.      Summary of Significant Accounting Policies

        Principles of consolidation
        The  consolidated   financial   statements   include  the  accounts  and
        transactions of the Company together with its wholly owned subsidiaries.
        All material intercompany balances and transactions have been eliminated
        in consolidation.

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





<PAGE>


        Cash and cash equivalents
        The  Company  considers  highly  liquid  investments  purchased  with an
        original maturity of three months or less to be cash equivalents.

        Property and equipment
        Property and equipment is stated at cost less  accumulated  depreciation
        and amortization.  Depreciation is computed by the straight-line  method
        over the estimated  useful lives of the related assets.  Amortization of
        leasehold  improvements is computed by the straight-line method over the
        estimated  useful  lives of the  related  assets or the lease  term,  if
        shorter.  The Company  periodically  evaluates the recoverability of its
        long-lived  assets,  comparing  the  respective  carrying  values to the
        current and expected future cash flows, on an undiscounted  basis, to be
        generated  from  such  assets.   Property  and  equipment  is  evaluated
        separately within each business.

        Revenue recognition and business operations
        Relocation.   Relocation   services  provided  by  the  Company  include
        facilitating  the  purchase  and resale of the  transferee's  residence,
        providing  equity  advances  on  the  transferee's  residence  and  home
        management services.  The home is purchased under a contract of sale and
        the  Company  obtains  a deed to the  property;  however,  it  does  not
        generally record the deed or transfer title.  Transferring employees are
        provided  equity  advances  on their  home based on an  appraised  value
        generally  determined by  independent  appraisers,  after  deducting any
        outstanding  mortgages.  The mortgage is generally retired  concurrently
        with the advance of the equity and the  purchase  of the home.  Based on
        its client  agreements,  the Company is given  parameters under which it
        negotiates for the ultimate sale of the home. The gain or loss on resale
        is generally borne by the client corporation.  In certain  transactions,
        the Company will assume the risk of loss on the sale of homes;  however,
        in such transactions,  the Company will control all facets of the resale
        process, thereby, limiting its exposure.

        While homes are held for resale,  the amount funded for such homes carry
        an interest charge computed at a floating rate based on various indices.
        Direct costs of managing the home during the period the home is held for
        resale,  including  property  taxes and  repairs  and  maintenance,  are
        generally  borne  by the  client  corporation.  The  client  corporation
        normally  advances funds to cover a portion of such carrying costs. When
        the home is sold,  a  settlement  is made  with the  client  corporation
        netting actual costs with any advanced funding.

        Revenues and related costs  associated with the purchase and resale of a
        residence are recognized over the period in which services are provided.
        Relocation  services  revenue is  recorded  net of costs  reimbursed  by
        client  corporations and interest expenses incurred to fund the purchase
        of a  transferee's  residence.  Under the terms of contracts with client
        corporations,  the Company is generally  protected  against  losses from
        changes in real  estate  market  conditions.  The  Company  also  offers
        fee-based  programs such as home marketing  assistance,  household goods
        moves and destination  services.  Revenues from these fee-based services
        are  taken  into  income  over the  periods  in which the  services  are
        provided and the related expenses are incurred.

        Mortgage. Loan origination fees, commitment fees paid in connection with
        the sale of loans,  and direct loan  origination  costs  associated with
        loans  are  deferred  until  such  loans are  sold.  Mortgage  loans are
        recorded  at the lower of cost or market  value on an  aggregate  basis.
        Sales of  mortgage  loans are  generally  recorded on the date a loan is
        delivered to an investor. Gains or losses on sales of mortgage loans are
        recognized  based upon the difference  between the selling price and the
        carrying value of the related mortgage loans sold (see Note 7 - Mortgage
        Loans Held for Sale).

        Fees  received for  servicing  loans owned by investors are based on the
        difference  between the weighted average yield received on the mortgages
        and the amount paid to the  investor,  or on a stipulated  percentage of
        the outstanding monthly principal balance on such loans.  Servicing fees
        are  credited  to  income  when  received.  Costs  associated  with loan
        servicing are charged to expense as incurred.

        The Company recognizes as separate assets the rights to service mortgage
        loans for others by allocating total costs incurred between the loan and
        the servicing  rights retained based on their relative fair values.  The
        carrying value of mortgage  servicing  rights ("MSRs") is amortized over
        the  estimated  life of the related  loan  portfolio  in  proportion  to
        projected net servicing  revenues.  Such  amortization  is recorded as a
        reduction  of loan  servicing  fees in the  consolidated  statements  of
        operations.  Projected net servicing income is in turn determined on the
        basis of the estimated  future balance of the  underlying  mortgage loan
        portfolio,  which declines over time from prepayments and scheduled loan
        amortization.  The Company  estimates  future  prepayment rates based on
        current interest rate levels, other economic conditions and market fore-

<PAGE>




        casts,  as well as relevant characteristics of the  servicing portfolio,
        such as loan types, interest rate stratification and  recent  prepayment
        experience.   MSRs  are  periodically  assessed  for  impairment,  which
        is  recognized  in  the consolidated  statements  of  operations  during
        the  period  in  which  impairment  occurs  as  an  adjustment  to  the 
        corresponding  valuation  allowance. Gains or losses on the sale of MSRs
        are  recognized  when  title  and all risks and rewards have irrevocably
        passed  to  the  buyer  and  there  are  no  significant  unresolved 
        contingencies  (see  Note 8 -  Mortgage Servicing Rights).

        Fleet.  The Company  primarily  leases its vehicles under three standard
        arrangements:  open-end operating leases, closed-end operating leases or
        open-end  finance  leases  (direct  financing  leases) (see Note 6 - Net
        Investment  in  Leases  and  Leased  Vehicle).   Each  lease  is  either
        classified as an operating lease or direct  financing lease, as defined.
        Lease  revenues are  recognized  based on rentals.  Revenues  from fleet
        management services other than leasing are recognized over the period in
        which services are provided and the related expenses are incurred.

        Income taxes
        The  Company's  income  taxes are included in the  consolidated  federal
        income tax return of Cendant.  In addition,  the Company files  unitary,
        consolidated,  and  combined  state  income tax returns  with Cendant in
        jurisdictions where required. Income tax expense is based on allocations
        from  Cendant and is  computed  as if the Company  filed its federal and
        state income tax returns on a stand-alone  basis.  The Company  computes
        income  tax  expense  and  deferred  income  taxes  using  the asset and
        liability  method.  No provision has been made for U.S.  income taxes on
        approximately  $205.4  million of cumulative  undistributed  earnings of
        foreign  subsidiaries  at  December  31,  1998  since it is the  present
        intention  of   management  to  reinvest  the   undistributed   earnings
        indefinitely in foreign  operations.  The  determination of unrecognized
        deferred U.S. tax liability for unremitted  earnings is not practicable.
        In  addition,   it  is  estimated  that  foreign  withholding  taxes  of
        approximately  $3.2  million may have been payable at December 31, 1998,
        if such earnings were remitted.

        Parent Company stock option plans
        Certain  executives  and employees of the Company  participate  in stock
        option  plans  sponsored and administered  by  the Parent  Company.  The
        Company does not sponsor or maintain any stock option plans.  Accounting
        Principles  Board ("APB")  Opinion No. 25 is applied  in accounting  for
        options  issued  under the  Parent  Company's  plans.  Under APB No. 25,
        because the exercise  price of the stock options are equal to or greater
        than the market  prices of the  underlying  Parent  Company stock on the
        date of grant, no compensation expense is recognized.

        Translation of foreign currencies
        Assets and  liabilities  of foreign  subsidiaries  are translated at the
        exchange rates in effect as of the balance sheet dates.  Equity accounts
        are translated at historical  exchange rates and revenues,  expenses and
        cash flows are translated at the average  exchange rates for the periods
        presented.  Translation  gains and losses are included as a component of
        comprehensive   income   (loss)  in  the   consolidated   statements  of
        shareholder's equity.

        New accounting standard
        In June 1998, the Financial  Accounting  Standards Board ("FASB") issued
        Statement of Financial Accounting Standards ("SFAS") No. 133 "Accounting
        for Derivative  Instruments  and Hedging  Activities".  The Company will
        adopt SFAS No. 133 effective  January 1, 2000. SFAS No. 133 requires the
        Company to record all derivatives in the  consolidated  balance sheet as
        either assets or liabilities  measured at fair value.  If the derivative
        does not qualify as a hedging  instrument,  the change in the derivative
        fair  values  will  be  immediately  recognized  as a gain  or  loss  in
        earnings.  If the derivative does qualify as a hedging  instrument,  the
        gain or loss on the change in the derivative  fair values will either be
        recognized  (i) in  earnings as offsets to the changes in the fair value
        of the related  item being  hedged or (ii) be deferred and recorded as a
        component of other comprehensive  income and reclassified to earnings in
        the same period during which the hedged  transactions occur. The Company
        has not yet  determined  what  impact the  adoption of SFAS No. 133 will
        have on its financial statements.

        Reclassifications
        Certain  reclassifications  have  been  made to prior  years'  financial
        statements to conform to the presentation used in 1998.

3.       Historical Adjustments

        Certain  reclassifications  have been made to the  historical  financial
        statements  of  the  Company  to  conform  with  the  presentation  used
        subsequent to the HFS Merger.  Additionally,  the  historical  financial
        statements  of the Company were restated to give effect to the June 1997
        merger,   which   was   accounted   for  in  a  manner   similar   to  a
        pooling-of-interests,  of HFS's  relocation  business  with and into the
        Company.   The  effect  of  such   reclassifications   and   restatement
        (collectively,  the  "Adjustments")  on the  consolidated  statement  of
        income for the year ended December 31, 1996 was as follows:

                                           As
                                       previously                          As
                                        reported      Adjustments       restated
                                       ----------     -----------       --------
        (In millions)
        Net revenues                   $  1,938.5     $ (1,212.8)       $  725.7
        Total expenses                    1,790.3       (1,240.9)          549.4
        Provision for income taxes           60.6           11.2            71.8
                                       ----------     -----------       --------

        Net income                     $     87.6     $     16.9        $  104.5
                                       ==========     ==========        ========

4.      Merger-Related Costs and Other Unusual Charges

        The Company  incurred  merger-related  costs and other  unusual  charges
        ("Unusual Charges") in 1997 of $251.0 million primarily  associated with
        the HFS Merger  and the  Cendant  Merger.  Liabilities  associated  with
        Unusual  Charges are  classified as a component of accounts  payable and
        other  current  liabilities.  The  reduction  of such  liabilities  from
        inception  is  summarized  by category of  expenditure  and by merger as
        follows:
<TABLE>
<CAPTION>

                                                                                    1998 Activity
                                 Net 1997                Balance at      ---------------------------------    Balance at
                                 Unusual        1997     December 31,      Cash                              December 31,
        (In millions)            Charges    Reductions      1997         Payments   Non-Cash   Adjustments       1998    
                                ----------  ----------   -----------     ---------  ---------  -----------  ------------
        <S>                     <C>         <C>          <C>             <C>        <C>         <C>          <C>
        Professional fees       $     14.5  $   (13.8)   $       0.7     $   (4.3)  $     -    $      3.6    $        -
        Personnel related            147.5      (94.5)          53.0        (22.9)        -         (19.1)         11.0
        Business terminations         68.8      (67.3)           1.5         (0.6)       4.7         (5.6)            -
        Facility related and 
        other                         20.2       (4.7)          15.5        (11.3)        -           0.9           5.1
                                ----------  ----------   -----------     ---------  --------   -----------   ----------
        Total                   $    251.0  $  (180.3)   $      70.7     $  (39.1)  $    4.7   $    (20.2)   $     16.1
                                ==========  ==========   ===========     =========  ========   ===========   ==========


        Cendant Merger         $      42.2  $   (30.0)   $      12.2     $  (14.5)  $     -    $      3.8    $      1.5
        HFS Merger                   208.8     (150.3)          58.5        (24.6)       4.7        (24.0)         14.6
                               -----------  ----------   -----------     ---------  --------   -----------   ----------
        Total                  $     251.0  $  (180.3)   $      70.7     $  (39.1)  $    4.7   $    (20.2)   $     16.1
                               ===========  ==========   ===========     =========  ========   ===========   ==========
</TABLE>


        HFS Merger Charge
        The Company  incurred  $223.1  million of Unusual  Charges in the second
        quarter of 1997  primarily  associated  with the HFS Merger.  During the
        fourth  quarter of 1997,  as a result of the changes in  estimates,  the
        Company reduced certain merger-related liabilities,  which resulted in a
        $14.3 million credit to Unusual  Charges.  The Company  incurred  $110.0
        million  of  professional  fees  and  executive   compensation  expenses
        directly as a result of the HFS Merger, and also incurred $113.1 million
        of expenses resulting from reorganization  plans formulated prior to and
        implemented as of the merger date. The HFS Merger  afforded the combined
        company,  at such time,  an  opportunity  to  rationalize  its  combined
        corporate  infrastructure  as well as its  businesses  and  enabled  the
        corresponding  support  and  service  functions  to gain  organizational
        efficiencies  and  maximize  profits.  Management  initiated a plan just
        prior to the HFS Merger to continue the  downsizing of fleet  operations
        by  reducing  headcount  and  eliminating   unprofitable   products.  In
        addition,  management  initiated  plans to integrate its  relocation and
        mortgage  origination  businesses  along with the Parent  Company's real
        estate  franchise  business to capture  additional  revenues through the
        referral of one business  unit's  customers to another.  Management also
        formalized  a  plan  to  centralize  the  management  and   headquarters
        functions of the world's largest, second largest and other company-owned
        corporate  relocation  business unit  subsidiaries.  The  aforementioned
        reorganization plans provided for 450 jobs reductions which included the
        elimination  of  corporate  functions  and  facilities  in Hunt  Valley,
        Maryland.

<PAGE>

        Unusual  Charges  included  $135.5  million of  personnel-related  costs
        associated  with  employee  reductions  necessitated  by the planned and
        announced  consolidation of the Company's  relocation service businesses
        worldwide  as  well  as  the  consolidation  of  corporate   activities.
        Personnel  related  charges also included  termination  benefits such as
        severance,  medical  and other  benefits  and  provided  for  retirement
        benefits pursuant to pre-existing  contracts  resulting from a change in
        control.  Several  grantor  trusts  were  established  and funded by the
        Company in November  1996 to pay such  benefits in  accordance  with the
        terms  of the  PHH  merger  agreement.  Unusual  Charges  also  included
        professional  fees of $14.5  million which were  primarily  comprised of
        investment  banking,  accounting  and legal fees  incurred in connection
        with the HFS Merger. The Company incurred business  termination  charges
        of $38.8, representing costs to exit certain activities primarily within
        the  Company's fleet management business which included $35.0 million of
        asset  write offs.  Facility  related and other charges  totaling  $34.5
        million included costs associated with contract and lease  terminations,
        asset  disposals  and  other  charges incurred  in  connection  with the
        consolidation  and closure of excess office space.

        During the year ended  December 31, 1998,  adjustments  of $20.2 million
        were made to Unusual Charges,  which primarily included $19.1 million of
        costs  associated  with a  change  in  estimated  severance  costs.  The
        remaining  personnel related  liabilities relate to future severance and
        benefit  payments and the facility  related  liabilities  are for future
        lease termination payments.

        Cendant Merger Charge
        In  connection  with  the  Cendant  Merger,   the  Company   recorded  a
        merger-related  charge (the "Cendant  Merger  Charge") of $46.0 million,
        including $3.8 million of professional  fees expensed as incurred during
        1998,  of which $44.5  million was paid through  December 31, 1998.  The
        Cendant   Merger  Charge   includes   approximately   $30.0  million  of
        termination costs associated with exiting certain activities  associated
        with Fleet  operations and a non-compete  agreement which was terminated
        in December 1997 for which $10.7 million of outstanding obligations were
        paid in January 1998.
<PAGE>


5.      Property and Equipment, net

        Property and equipment, net consisted of:
<TABLE>
<CAPTION>

                                                                         Estimated
                                                                       Useful Lives               December 31,         
        (In millions)                                                    In Years            1998             1997     
                                                                       -------------    -------------     -------------
        <S>                                                            <C>              <C>               <C>
        Land                                                                -           $         9.3     $         6.8
        Building and leasehold improvements                               5 - 50                 46.9              28.6
        Furniture, fixtures and equipment                                 3 - 10                303.0             183.4
                                                                                        -------------     -------------
                                                                                                359.2             218.8
        Less accumulated depreciation and amortization                                          139.8             114.7
                                                                                        -------------     -------------
                                                                                        $       219.4     $       104.1
                                                                                        =============     =============
</TABLE>

6.      Net Investment in Leases and Leased Vehicles

        Net investment in leases and leased vehicles consisted of:

                                                            December 31,
        (In millions)                                   1998             1997  
                                                 -------------     -------------
        Vehicles under open-end operating leases $     2,725.6     $     2,640.1
        Vehicles under closed-end operating
           leases                                        822.1             577.2
        Direct financing leases                          252.4             440.8
        Accrued interest on leases                         1.0               1.0
                                                 -------------     -------------
                                                 $     3,801.1     $     3,659.1
                                                 =============     =============

        The Company  records the cost of leased  vehicles as net  investment  in
        leases  and leased  vehicles.  The  vehicles  are  leased  primarily  to
        corporate fleet users for initial periods of twelve months or more under
        either  operating or direct financing lease  agreements.  Vehicles under
        operating leases are amortized using the  straight-line  method over the
        expected  lease term. The Company's  experience  indicates that the full
        term of the leases may vary  considerably  due to extensions  beyond the
        minimum lease term. Lessee repayments of investment in leases and leased
        vehicles   were  $1.9  billion  and  $1.6  billion  in  1998  and  1997,
        respectively,  and the  ratio  of such  repayments  to the  average  net
        investment in leases and leased vehicles was 50.7% and 46.8% in 1998 and
        1997, respectively.

        The Company has two types of operating leases.  Under one type, open-end
        operating  leases,  resale of the vehicles upon termination of the lease
        is generally for the account of the lessee except for a minimum residual
        value which the Company has  guaranteed.  The Company's  experience  has
        been that vehicles  under this type of lease  agreement  have  generally
        been  sold  for  amounts   exceeding  the  residual  value   guarantees.
        Maintenance  and repairs of  vehicles  under  these  agreements  are the
        responsibility  of  the  lessee.   The  original  cost  and  accumulated
        depreciation  of vehicles  under this type of  operating  lease was $5.3
        billion and $2.6  billion,  respectively,  at December 31, 1998 and $5.0
        billion and $2.4 billion, respectively, at December 31, 1997.

        Under the second type of operating lease,  closed-end  operating leases,
        resale of the vehicles on termination of the lease is for the account of
        the  Company.  The lessee  generally  pays for or provides  maintenance,
        vehicle  licenses  and  servicing.  The  original  cost and  accumulated
        depreciation  of vehicles  under these agreements  were $1.0 billion and

<PAGE>



        $190.5  million,  respectively,  at December 31, 1998 and $754.4 million
        and $177.2  million,  respectively,  at December 31, 1997.  The Company,
        based on  historical  experience  and a current  assessment  of the used
        vehicle market,  established an allowance in the amount of $14.2 million
        and $11.7  million for potential  losses on residual  values on vehicles
        under these leases at December 31, 1998 and 1997, respectively.

        Under the direct financing lease  agreements,  the minimum lease term is
        12 months with a month to month renewal thereafter.  In addition, resale
        of the vehicles upon termination of the lease is for the account for the
        lessee. Maintenance and repairs of these vehicles are the responsibility
        of the lessee.

        Open-end  operating  leases and direct financing leases generally have a
        minimum lease term of 12 months with monthly renewal options thereafter.
        Closed-end  operating  leases  typically have a longer term,  usually 24
        months or more, but are cancelable under certain conditions.

        Gross  leasing  revenues,  which are  included  in fleet  leasing in the
        consolidated statements of operations, consist of:
<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996     
                                                                       -------------    -------------     -------------
        <S>                                                            <C>              <C>               <C>
        Operating leases                                               $     1,330.3    $     1,222.9     $     1,145.8
        Direct financing leases, primarily interest                             37.8             41.8              43.3
                                                                       -------------    -------------     -------------
                                                                       $     1,368.1    $     1,264.7     $     1,189.1
                                                                       =============    =============     =============
</TABLE>


        In June 1998, the Company  entered into an agreement with an independent
        third party to sell and leaseback  vehicles subject to operating leases.
        The net carrying  value of the vehicles sold was $100.6  million.  Since
        the net carrying value of these vehicles was equal to their sales price,
        there was no gain or loss  recognized on the sale.  The lease  agreement
        entered into between the Company and the  counterparty was for a minimum
        lease term of 12 months with three  one-year  renewal  options.  For the
        year ended December 31, 1998,  the total rental expense  incurred by the
        Company under this lease was $17.7 million.

        The Company has transferred existing managed vehicles and related leases
        to unrelated investors and has retained servicing responsibility. Credit
        risk for such  agreements is retained by the Company to a maximum extent
        in one of two forms: excess assets transferred,  which were $9.4 million
        and $7.6  million  at  December  31,  1998 and  1997,  respectively;  or
        guarantees  to a maximum  extent.  There were no guarantees to a maximum
        extent at  December  31,  1998 and 1997.  All such  credit risk has been
        included  in the  Company's  consideration  of related  allowances.  The
        outstanding balances under such agreements aggregated $259.1 million and
        $224.6 million at December 31, 1998 and 1997, respectively.

        Other  managed  vehicles with balances  aggregating  $221.8  million and
        $157.9 million at December 31, 1998 and 1997, respectively, are included
        in special  purpose  entities which are not owned by the Company.  These
        entities do not require  consolidation as they are not controlled by the
        Company  and all risks and rewards  rest with the owners.  Additionally,
        managed vehicles totaling  approximately $81.9 million and $69.6 million
        at  December  31,  1998 and 1997,  respectively,  are  owned by  special
        purpose  entities which are owned by the Company.  However,  such assets
        and related  liabilities  have been netted in the  consolidated  balance
        sheet since there is a two-party agreement with determinable accounts, a
        legal  right of offset  exists and the  Company  exercises  its right of
        offset in settlement with client corporations.
<PAGE>


7.      Mortgage Loans Held for Sale

        Mortgage loans held for sale represent  mortgage loans originated by the
        Company and held pending sale to permanent investors.  The Company sells
        loans insured or guaranteed by various government sponsored entities and
        private  insurance  agencies.  The  insurance  or  guarantee is provided
        primarily on a non-recourse basis to the Company except where limited by
        the Federal Housing Administration and Veterans Administration and their
        respective  loan  programs.  As of December 31, 1998 and 1997,  mortgage
        loans sold with  recourse  amounted to  approximately  $58.3 million and
        $58.5 million,  respectively.  The Company believes adequate  allowances
        are maintained to cover any potential losses.

        The Company  entered into a three year agreement  effective May 1998 and
        expanded  in  December  1998  under  which an  unaffiliated  Buyer  (the
        "Buyer") committed to purchase, at the Company's option,  mortgage loans
        originated  by the Company on a daily  basis,  up to the  Buyer's  asset
        limit of  $2.4  billion. Under  the  terms of  this  sale agreement, the
        Company  retains  the  servicing  rights  on  the mortgage loans sold to
        the Buyer and provides the Buyer with options to sell or securitize  the
        mortgage  loans into the  secondary  market.  At December 31, 1998,  the
        Company was servicing approximately $2.0 billion of mortgage loans owned
        by the Buyer.

8.      Mortgage Servicing Rights

        Capitalized mortgage servicing rights ("MSRs") activity was as follows:
<TABLE>
<CAPTION>

                                                                                           Impairment
        (In millions)                                                        MSRs          Allowance           Total    
                                                                       -------------    --------------    -------------
        <S>                                                            <C>              <C>               <C>
        Balance, January 31, 1996                                      $       192.8    $        (1.4)    $       191.4
        Less:  PHH activity for January 1996
          to reflect change in PHH fiscal year                                 (14.0)             0.2             (13.8)
        Additions to MSRs                                                      164.4                -             164.4
        Amortization                                                           (51.8)               -             (51.8)
        Write-down/provision                                                       -              0.6               0.6
        Sales                                                                   (1.9)               -              (1.9)
                                                                       --------------   -------------     --------------
        Balance, December 31, 1996                                             289.5             (0.6)            288.9
        Additions to MSRs                                                      251.8                -             251.8
        Amortization                                                           (95.6)               -             (95.6)
        Write-down/provision                                                       -             (4.1)             (4.1)
        Sales                                                                  (33.1)               -             (33.1)
        Deferred hedge, net                                                     18.6                -              18.6
        Reclassification of mortgage-related securities                        (53.5)               -             (53.5)
                                                                       --------------   -------------     --------------
        Balance, December 31, 1997                                             377.7             (4.7)            373.0
        Additions to MSRs                                                      475.2                -             475.2
        Additions to hedge                                                      49.2                -              49.2
        Amortization                                                           (82.5)               -             (82.5)
        Write-down/provision                                                       -              4.7               4.7
        Sales                                                                  (99.1)               -             (99.1)
        Deferred hedge, net                                                    (84.8)               -             (84.8)
                                                                       --------------   -------------     --------------
        Balance, December 31, 1998                                     $       635.7     $          -     $       635.7
                                                                       =============     ============     =============
</TABLE>

        The value of the  Company's  MSRs is  sensitive  to changes in  interest
        rates.  The  Company  uses a hedge  program  to  manage  the  associated
        financial  risks of loan  prepayments.  Commencing in 1997,  the Company
        used certain derivative financial  instruments,  primarily interest rate
        floors,  interest rate swaps,  principal only swaps, futures and options
        on futures to administer its hedge program.  Premiums  paid/received  on
        the acquired derivatives  instruments are capitalized and amortized over
        the life of the contracts.  Gains and losses  associated  with the hedge
        instruments are deferred and recorded as adjustments to the basis of the
        MSRs. In the event the performance of the hedge  instruments do not meet
        the requirements of the hedge program,  changes in the fair value of the
        hedge  instruments  will be  reflected  in the income  statement  in the
        current period. Deferrals under the hedge programs are allocated to each
        applicable  stratum  of MSRs  based upon its  original  designation  and
        included in the impairment measurement.

        For  purposes  of  performing  its  impairment  evaluation,  the Company
        stratifies  its  portfolio  on  the  basis  of  interest  rates  of  the
        underlying  mortgage  loans.  The Company  measures  impairment for each
        stratum by comparing  estimated  fair value to the recorded  book value.
        The Company records  amortization  expense in proportion to and over the
        period of the projected net servicing  income.  Temporary  impairment is
        recorded through a valuation allowance in the period of occurrence.

<PAGE>

9.      Liabilities Under Management and Mortgage Programs

        Borrowings  to  fund  assets  under  management  and  mortgage  programs
        consisted of:

                                                           December 31,
                                                 -------------------------------
        (In millions)                                  1998             1997 
                                                 -------------     -------------
        Commercial paper                         $     2,484.4     $     2,577.5
        Medium-term notes                              2,337.9           2,747.8
        Securitized obligations                        1,901.5               -
        Other                                            173.0             277.3
                                                 -------------     -------------
                                                 $     6,896.8     $     5,602.6
                                                 =============     =============

        Commercial Paper
        Commercial  paper,  which  matures  within  180 days,  is  supported  by
        committed  revolving  credit  agreements  described below and short-term
        lines of credit.  The weighted  average  interest rates on the Company's
        outstanding commercial paper were 6.1% and 5.9% at December 31, 1998 and
        1997, respectively.

        Medium-Term Notes
        Medium-term  notes of $2.3 billion primarily  represent  unsecured loans
        which mature through 2002. The weighted  average  interest rates on such
        medium-term  notes  were 5.6% and 5.9% at  December  31,  1998 and 1997,
        respectively.

        Securitized Obligations
        The  Company   maintains  four  separate   financing   facilities,   the
        outstanding  borrowings of which are securitized by corresponding assets
        under management and mortgage programs.  The collective weighted average
        interest  rate on such  facilities  was 5.8% at December 31, 1998.  Such
        securitized obligations are described below.

        Mortgage Facility.  In December 1998, the Company entered into a 364-day
        financing  agreement  to sell  mortgage  loans  under  an  agreement  to
        repurchase   such   mortgages  (the   "Agreement").   The  Agreement  is
        collateralized  by the underlying  mortgage loans held in safekeeping by
        the  custodian  to  the  Agreement.  The  total  commitment  under  this
        Agreement  is $500.0  million and is renewable on an annual basis at the
        discretion  of  the  lender  in  accordance   with  the   securitization
        agreement.  Mortgage loans financed under this Agreement at December 31,
        1998 totaled  $378.0 million and are included in mortgage loans held for
        sale on the consolidated balance sheet.

        Relocation  Facilities.   The  Company  entered  into  a  364-day  asset
        securitization   agreement   effective  December  1998  under  which  an
        unaffiliated  buyer has  committed to purchase an interest in the rights
        to payment  related  to  certain  Company  relocation  receivables.  The
        revolving  purchase  commitment  provides  for  funding up to a limit of
        $325.0  million and is renewable on an annual basis at the discretion of
        the lender in accordance with the  securitization  agreement.  Under the
        terms of this  agreement,  the  Company  retains  the  servicing  rights
        related to the relocation receivables. At December 31, 1998, the Company
        was  servicing  $248.0  million of assets,  which were funded under this
        agreement.

        The Company also  maintains  an asset  securitization  agreement  with a
        separate  unaffiliated  buyer,  which has a purchase  commitment up to a
        limit of $350.0 million.  The terms of this agreement are similar to the
        aforementioned  facility with the Company retaining the servicing rights
        on the right of payment. At December 31, 1998, the Company was servicing
        $171.0 million of assets eligible for purchase under this agreement.

        Fleet Facilities. In December 1998, the Company entered into two secured
        financing  transactions,  each  expiring  five years from the  effective
        agreement date, through its two wholly-owned subsidiaries,  TRAC Funding
        and  TRAC  Funding  II.  Secured  leased  assets  (specified  beneficial
        interests in a trust which owns the leased  vehicles and the leases (the
        "Trust")) totaling $600.0 million and $725.3 million, respectively, were
        contributed to the  subsidiaries  by the Company.  Loans to TRAC Funding
        and TRAC  Funding II were  funded by  commercial  paper  conduits in the
        amounts of $500.0  million and $604.0  million,  respectively,  and were
        secured by the specified beneficial interests in the Trust. Monthly loan
        repayments  conform to the  amortization of the leased vehicles with the
        repayment  of  the  outstanding   loan  balance   required  at  time  of
        disposition of the vehicles. Interest on the loans is based upon conduit
        commercial  paper  issuance  cost and  committed  bank lines priced on a
        London Interbank Offered Rate basis.  Repayments of loans are limited to
        the cash flows  generated  from the leases  represented by the specified
        beneficial interests.




<PAGE>

        Other.  Other  liabilities  under  management and mortgage  programs are
        principally   comprised  of  unsecured   borrowings  under   uncommitted
        short-term  lines of credit  and  other  bank  facilities,  all of which
        mature in 1999. The weighted average interest rate on such debt was 5.5%
        and 6.7% at December 31, 1998 and 1997, respectively.

        Interest expense is incurred on  indebtedness,  which is used to finance
        fleet leasing,  relocation and mortgage servicing  activities.  Interest
        incurred on  borrowings  used to finance fleet  leasing  activities  was
        $177.3  million,  $177.0  million and $161.8 million for the years ended
        December  31,  1998,  1997 and 1996,  respectively,  and is included net
        within  fleet  leasing  revenues  in  the  consolidated   statements  of
        operations.  Interest  related  to  equity  advances  on homes was $26.9
        million,  $32.0 million and $35.0  million for the years ended  December
        31, 1998, 1997 and 1996,  respectively.  Interest related to origination
        and mortgage servicing activities was $138.9 million,  $77.6 million and
        $63.4  million for the years ended  December  31,  1998,  1997 and 1996,
        respectively.  Interest  expense  incurred on borrowings used to finance
        both equity  advances on homes and  mortgage  servicing  activities  are
        recorded net within service fee revenues in the consolidated  statements
        of  operations.  Total  interest  payments were $328.5  million,  $290.7
        million and $262.0 million for the years ended  December 31, 1998,  1997
        and 1996, respectively.

        To provide  additional  financial  flexibility,  the  Company's  current
        policy is to ensure that  minimum  committed  facilities  aggregate  100
        percent of the average amount of  outstanding  commercial  paper.  As of
        December 31, 1998, the Company maintained $2.75 billion in committed and
        unsecured  credit  facilities,  which  were  backed by a  consortium  of
        domestic  and foreign  banks.  The  facilities  were  comprised of $1.25
        billion in 364 day credit lines maturing in March 1999, a $250.0 million
        (changed to $150.0  million in March  1999)  revolving  credit  facility
        maturing  December  1999  and a five  year  $1.25  billion  credit  line
        maturing  in the year 2002.  Under such credit  facilities,  the Company
        paid  annual  commitment  fees of $1.9  million,  $1.7  million and $2.4
        million  for  the  years  ended  December  31,  1998,   1997  and  1996,
        respectively.  In March 1999, the Company  extended the $1.25 billion in
        364 day credit lines to March 2000.  In addition,  the Company has other
        uncommitted lines of credit with various banks of which $5.1 million was
        unused at December 31, 1998. The full amount of the Company's  committed
        facility was undrawn and available at December 31, 1998 and 1997.

        On July 10, 1998, the Company entered into a Supplemental  Indenture No.
        1 (the  "Supplemental  Indenture")  with  The  First  National  Bank  of
        Chicago,  as  trustee,  under the Senior  Indenture  dated as of June 5,
        1997, which formalizes the policy of the Company limiting the payment of
        dividends and the outstanding  principal  balance of loans to the Parent
        Company  to  40%  of   consolidated   net  income  (as  defined  in  the
        Supplemental Indenture) for each fiscal year. The Supplemental Indenture
        prohibits  the Company  from  paying  dividends  or making  loans to the
        Parent Company if upon giving effect to such dividends  and/or loan, the
        Company's  debt to  equity  ratio  exceeds  8 to 1,  at the  time of the
        dividend or loan, as the case may be.

        Although the period of service for a vehicle is at the lessee's  option,
        and the period a home is held for resale varies, management estimates by
        using  historical  information,  the  rate  at  which  vehicles  will be
        disposed  and the rate at which  homes  will be resold.  Projections  of
        estimated  liquidations of assets under management and mortgage programs
        and the related estimated repayments of liabilities under management and
        mortgage programs as of December 31, 1998, are set forth as follows:


        (In millions)   Assets under Management     Liabilities under Management
        Years            and Mortgage Programs        and Mortgage Programs(1)
        -----          ------------------------     ----------------------------
        1999               $    4,882.0                      $       4,451.7
        2000                    1,355.9                              1,342.2
        2001                      668.6                                659.0
        2002                      289.0                                263.1
        2003                      168.3                                142.0
        2004-2008                 148.1                                 38.8
                           ------------                      ---------------
                           $    7,511.9                      $       6,896.8
                           ============                      ===============

        (1)        The projected  repayments of liabilities under management and
                   mortgage  programs are different than required by contractual
                   maturities.

<PAGE>

10.     Derivative Financial Instruments

        The Company uses derivative financial instruments as part of its overall
        strategy  to  manage  its  exposure  to  market  risks  associated  with
        fluctuations in interest rates,  foreign currency exchange rates, prices
        of mortgage loans held for sale and  anticipated  mortgage loan closings
        arising from commitments  issued.  The Company  performs  analyses on an
        on-going basis to determine that a high  correlation  exists between the
        characteristics of derivative instruments and the assets or transactions
        being  hedged.  As a matter of policy,  the  Company  does not engage in
        derivative activities for trading or speculative  purposes.  The Company
        is exposed to credit-related  losses in the event of  non-performance by
        counterparties to certain derivative financial instruments.  The Company
        manages such risk by periodically  evaluating the financial  position of
        counterparties    and   spreading   its   positions    among    multiple
        counterparties. The Company presently does not expect non-performance by
        any of the counterparties.

        Interest  rate  swaps.  The  Company  enters  into  interest  rate  swap
        agreements  to match the  interest  characteristics  of the assets being
        funded and to modify the contractual  costs of debt financing.  The swap
        agreements  correlate  the  terms  of the  assets  to the  maturity  and
        rollover  of the  debt  by  effectively  matching  a fixed  or  floating
        interest rate with the  stipulated  revenue  stream  generated  from the
        portfolio of assets being funded.  Amounts to be paid or received  under
        interest rate swap  agreements  are accrued as interest rates change and
        are recognized  over the life of the swap agreements as an adjustment to
        interest expense.  For the years ended December 31, 1998, 1997 and 1996,
        the  Company's  hedging  activities   increased  interest  expense  $2.1
        million, $4.0 million and $4.1 million,  respectively, and had no effect
        on its  weighted  average  borrowing  rate.  The fair  value of the swap
        agreements is not recognized in the  consolidated  financial  statements
        since they are accounted for as matched swaps.

<PAGE>


      The following table  summarizes the maturity and weighted average rates of
      the Company's interest rate swaps at December 31, 1998:
<TABLE>
<CAPTION>

                                                                                                               2004 and
      (In millions)                             Total        1999       2000     2001       2002     2003     Thereafter
                                                -----       ------     ------   ------     ------   ------    ----------
      <S>                                       <C>         <C>        <C>      <C>        <C>      <C>       <C>

      United States
      Commercial Paper:
        Pay fixed/receive floating:
        Notional value                         $355.2       $180.6     $113.2   $40.0      $13.1    $4.4         $3.9
        Weighted average receive rate                       4.92%      4.92%    4.92%      4.92%    4.92%        4.92%
        Weighted average pay rate                           5.86%      5.74%    5.77%      6.01%    6.45%        6.67%
      Medium-Term Notes:
        Pay floating/receive fixed:
        Notional value                          241.0       155.0      86.0
        Weighted average receive rate                       5.81%      6.71%
        Weighted average pay rate                           5.09%      4.92%

        Pay floating/receive floating:
        Notional value                          690.0       690.0
        Weighted average receive rate                       4.97%
        Weighted average pay rate                           5.04%

      Canada
      Commercial Paper:
        Pay fixed/receive floating:
        Notional value                           42.0       35.6       5.6        0.8
        Weighted average receive                            5.07%      5.07%      5.07%
        Weighted average pay rate                           5.10%      4.89%      4.93%

        Pay floating/receive floating:
        Notional value                           47.8       29.0       13.2       4.5      1.1
        Weighted average receive rate                       5.45%      5.30%      5.24%    5.23%
        Weighted average pay rate                           5.46%      5.45%      5.45%    5.45%

      UK
      Sterling liabilites:
        Pay floating/receive fixed:
        Notional value                           662.3      254.8      207.5      145.3    54.7
        Weighted average receive rate                       6.26%      6.26%      6.26%    6.26%
        Weighted average pay rate                           6.81%      6.71%      6.30%    6.30%

      Germany
      Deutsche mark liabilities:
        Pay fixed/receive fixed:
        Notional value                           31.9       21.2       9.2        1.5
        Weighted average receive rate                       3.24%      3.24%      3.24%
        Weighted average pay rate                           4.28%      4.29%      4.29%
                                              --------    -------    -------     ------   -----     ------       ----
Total                                         $2,070.2    $1,366.2   $ 434.7     $192.1   $68.9     $  4.4       $3.9
                                              ========    =======    =======     ======   =====     ======       ====
</TABLE>




<PAGE>



      Foreign   exchange   contracts.   In  order  to  manage  its  exposure  to
      fluctuations in foreign currency exchange rates, on a selective basis, the
      Company  enters  into  foreign  exchange  contracts.  Such  contracts  are
      primarily utilized to hedge intercompany loans to foreign subsidiaries and
      certain  monetary assets and liabilities  denominated in currencies  other
      than the U.S. dollar.  The Company may also hedge currency  exposures that
      are directly  related to anticipated,  but not yet committed  transactions
      expected to be denominated in foreign currencies. The principal currencies
      hedged are the British  pound and the German mark.  Market value gains and
      losses on  foreign  currency  hedges  related  to  intercompany  loans are
      deferred and recognized upon maturity of the underlying loan. Market value
      gains and losses on foreign  currency  hedges of anticipated  transactions
      are  recognized in the  statement of operations as exchange  rates change.
      However,  fluctuations  in  exchange  rates  are  generally  offset by the
      anticipated  exposures  being  hedged.   Historically,   foreign  exchange
      contracts have been short-term in nature.

      Other financial instruments.  With respect to both mortgage loans held for
      sale and  anticipated  mortgage  loan  closings  arising from  commitments
      issued,  the Company is exposed to the risk of adverse price  fluctuations
      primarily  due to changes in  interest  rates.  The Company  uses  forward
      delivery contracts,  financial futures and option contracts to reduce such
      risk.  Market value gains and losses on such  positions used as hedges are
      deferred  and  considered  in the  valuation  of cost or  market  value of
      mortgage  loans  held for sale.  With  respect to the  mortgage  servicing
      portfolio,  the Company acquired certain derivative financial instruments,
      primarily interest rate floors, interest rate swaps, principal only swaps,
      futures and options on futures to manage the associated  financial  impact
      of interest rate movements.

11.   Fair Value of Financial Instruments and Servicing Rights

The following methods and assumptions were used by the Company in estimating its
fair value disclosures for material  financial  instruments.  The fair values of
the  financial  instruments  presented  may not be  indicative  of their  future
values.

Mortgage  loans held for sale.  Fair value is estimated  using the quoted market
prices  for  securities  backed by  similar  types of loans and  current  dealer
commitments to purchase loans net of  mortgage-related  positions.  The value of
embedded MSRs has been considered in determining fair value.

Mortgage  servicing  rights.  Fair value is estimated by discounting  future net
servicing cash flows  associated with the underlying  securities  using discount
rates that approximate current market rates and externally  published prepayment
rates, adjusted, if appropriate, for individual portfolio characteristics.

Debt.  The  fair value of  the Company's medium-term notes is estimated based on
quoted market prices.

Interest  rate  swaps,  foreign  exchange  contracts,   other   mortgage-related
positions.  The fair values of these  instruments  are  estimated,  using dealer
quotes,  as the amount  that the Company  would  receive or pay to execute a new
agreement  with terms  identical to those  remaining  on the current  agreement,
considering interest rates at the reporting date.

<PAGE>


The carrying amounts and fair values of the Company's  financial  instruments at
December 31, 1998 and 1997 are as follows:
<TABLE>
<CAPTION>


                                                          1998                                        1997               
                                          -------------------------------------      -----------------------------------
                                          Notional/                  Estimated        Notional/               Estimated
                                           Contract     Carrying         Fair         Contract     Carrying       Fair
    (In millions)                           Amount       Amount         Value          Amount        Amount       Value  
                                          ---------    ---------     ----------      ---------    ---------   ----------
<S>                                       <C>          <C>           <C>             <C>          <C>         <C>
    Other assets
      Investment in mortgage
        securities                        $     -      $   46.2      $   46.2         $     -      $   48.0   $    48.0

- -----------------------------------------------------------------------------------------------------------------------
    Assets under management and
    mortgage programs
      Relocation receivables                    -         659.1         659.1               -         775.3       775.3
      Mortgage loans held for sale              -       2,416.0       2,462.7               -       1,636.3     1,668.1
      Mortgage servicing rights                 -         635.7         787.7               -         373.0       394.6

- -----------------------------------------------------------------------------------------------------------------------
    Liabilities under management
    and mortgage programs
      Debt                                      -       6,896.8       6,895.0               -       5,602.6     5,604.2

- -----------------------------------------------------------------------------------------------------------------------
    Off balance sheet derivatives
    relating to liabilities under
    management and mortgage
    programs
      Interest rate swaps                   2,070.2          -             -           2,550.1          -            -
        in a gain position                      -            -           7.8               -            -          5.6
        in a loss position                      -            -         (11.5)              -            -         (3.9)
      Foreign exchange forwards               349.3          -           0.1             409.8          -          2.5

- ----------------------------------------------------------------------------------------------------------------------
    Mortgage-related positions
      Forward delivery commitments (a)      5,057.0         2.9         (3.5)          2,582.5        19.4       (16.2)
      Option contracts to sell (a)            700.8         8.5          3.7             290.0         0.5           -
      Option contracts to buy (a)             948.0         5.0          1.0             705.0         1.1         4.4
      Commitments to fund mortgages         3,154.6         -           35.0           1,861.7         -          19.7
      Constant maturity treasury floors (b) 3,670.0        43.8         84.0             825.0        12.5        17.1
      Interest rate swaps (b)                 775.0                                      175.0
        in a gain position                      -           -           34.6               -           -           1.3
        in a loss position                      -           -           (1.2)              -           -           -
      Treasury futures (b)                    151.0         -           (0.7)            331.5         -           4.8
      Principal only swaps (b)                 66.3         -            3.1               -           -           -

</TABLE>


     (a) Carrying amounts and gains (losses) on these mortgage-related positions
         are  already  included  in the  determination  of  respective  carrying
         amounts  and fair  values of  mortgage  loans  held for  sale.  Forward
         delivery  commitments  are  used to  manage  price  risk on sale of all
         mortgage loans to end investors including loans held by an unaffiliated
         buyer as described in Note 7.
     (b) Carrying  amounts on these  mortgage-related  positions are capitalized
         and recorded as a component of MSRs.  Gains  (losses) on such positions
         are included in the  determination  of the respective  carrying amounts
         and fair value of MSRs.

12.   Commitments and Contingencies

      Leases.  The Company has  noncancelable  operating leases covering various
      equipment and facilities.  Rental expense for the years ended December 31,
      1998,  1997 and 1996 was $32.1  million,  $22.5 million and $24.6 million,
      respectively.

<PAGE>

      Future  minimum lease  payments  required  under  noncancelable  operating
      leases as of December 31, 1998 are as follows:

        (In millions)
        1999                                   $     22.6
        2000                                         21.6
        2001                                         20.6
        2002                                         19.9
        2003                                         14.3
        Thereafter                                   32.2
                                               ----------
        Total minimum lease payments           $    131.2
                                               ==========

        Litigation

        Parent Company Accounting Irregularities.  On April 15, 1998, the Parent
        Company publicly announced that it discovered accounting  irregularities
        in  the  former   business  units  of  CUC.  Such   discovery   prompted
        investigations  into such  matters by the Parent  Company  and the Audit
        Committee of the Parent Company's Board of Directors. As a result of the
        findings  from the  investigations,  the  Parent  Company  restated  its
        previously reported financial results for 1997, 1996 and 1995. Since the
        April 15, 1998 announcement,  more than 70 lawsuits claiming to be class
        actions,  two lawsuits claiming to be brought derivatively on the Parent
        Company's  behalf  and three  individual  lawsuits  have  been  filed in
        various  courts  against the Parent  Company and other  defendants.  The
        Court has ordered consolidation of many of the actions.

        The  Securities  and Exchange  Commission  ("SEC") and the United States
        Attorney  for the District of New Jersey are  conducting  investigations
        relating to the  matters  referenced  above.  The SEC advised the Parent
        Company that its inquiry should not be construed as an indication by the
        SEC or its staff that any  violations  of law have  occurred.  While the
        Parent Company made all adjustments  considered necessary as a result of
        the  findings  from  the  investigations,  in  restating  its  financial
        statements, the Parent Company can provide no assurances that additional
        adjustments  will  not be  necessary  as a result  of  these  government
        investigations.

        The  Parent  Company  does not  believe  it is  feasible  to  predict or
        determine the final outcome or  resolution  of these  proceedings  or to
        estimate  the amounts or  potential  range of loss with respect to these
        proceedings  and  investigations.  In addition,  the timing of the final
        resolution of these  proceedings and  investigations  is uncertain.  The
        possible outcomes or resolutions of these proceedings and investigations
        could include  judgments  against the Parent Company or settlements  and
        could require  substantial  payments by the Parent  Company.  Management
        believes  that  material  adverse  outcomes  with respect to such Parent
        Company  proceedings  could  have  a  material  adverse  impact  on  the
        financial condition and cash flows of the Company.

        Other pending litigation.  The Company and its subsidiaries are involved
        in pending litigation in the usual course of business. In the opinion of
        management,  such  other  litigation  will not have a  material  adverse
        effect on the  Company's  consolidated  financial  position,  results of
        operations or cash flows.

13.     Income Taxes

        The income tax provision consists of:

                                                   Year Ended December 31,
                                            ------------------------------------
        (In millions)                          1998         1997          1996 
                                            ---------    ---------     ---------
        Current
          Federal                           $    42.6    $    19.3     $    10.5
          State                                   7.3          7.3           3.5
          Foreign                                13.7         14.3           8.8
                                            ---------    ---------     ---------
                                                 63.6         40.9          22.8
                                            ---------    ---------     ---------

        Deferred
          Federal                                85.4          5.7          42.9
          State                                   9.0          (.8)          5.3
          Foreign                                 1.6         (1.6)           .8
                                            ---------    ----------    ---------
                                                 96.0          3.3          49.0
                                            ---------    ---------     ---------
        Provision for income taxes          $   159.6    $    44.2     $    71.8
                                            =========    =========     =========

<PAGE>

        Net  deferred  income tax assets and  liabilities  are  comprised of the
        following:

                                                           December 31,
        (In millions)                                   1998              1997 
                                                    ----------        ----------
        Merger-related costs                        $      6.2        $     12.8
        Accrued liabilities and deferred income           33.5              48.5
        Depreciation and amortization                      4.1               -
        Other                                             (0.3)              -
                                                    -----------       ----------
        Net deferred tax asset                      $     43.5        $     61.3
                                                    ==========        ==========

        Management and mortgage programs:
          Depreciation                              $   (121.2)          (233.1)
          Mortgage servicing rights                     (248.0)           (74.6)
          Accrued liabilities and deferred income         25.7              9.5
          Alternative minimum tax and net 
            operating loss carryforwards                   2.5              2.5
                                                    ----------        ----------
        Net deferred tax liabilities under 
            management and mortgage programs        $   (341.0)       $  (295.7)
                                                    ===========       ==========


        The Company has $2.5 million of alternative minimum tax carryforwards at
        December 31, 1998, which may be carried forward indefinitely.

        The Company paid income taxes,  net of refunds,  of $11.5 million, $16.1
        million and $2.5 million for the years ended December 31, 1998, 1997 and
        1996, respectively.

<PAGE>

        The  Company's  effective  income  tax rate  differs  from  the  federal
        statutory rate as follows:
<TABLE>
<CAPTION>
                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996     
                                                                       -------------    -------------     -------------
        <S>                                                            <C>              <C>               <C>
        Federal statutory rate                                                35.0%           (35.0%)            35.0%
        Merger-related costs                                                   -            1,203.0%              -
        State income taxes net of federal benefit                              2.4%           121.7%              3.9%
        Amortization of non-deductible goodwill                                0.1%            18.4%              0.5%
        Foreign tax in excess of domestic rate                                (1.0%)          (27.1%)             1.0%
        Other                                                                 (0.2%)            4.5%              0.3%
                                                                       -------------    ------------      ------------
                                                                              36.3%         1,285.5%             40.7%
                                                                       ============     ============      ============
</TABLE>


14.     Pension and Other Benefit Programs

        Effective  December  31,  1998,  the  Company  adopted  SFAS  No.  132, 
        "Employers'   Disclosures  about  Pensions  and  Other Postretirement
        Benefits".  The provisions of SFAS No. 132  standardizes  the disclosure
        requirements  for pensions and other postretirement benefits.

        Employee benefit plans
        On May 1, 1998, the Company's Employee  Investment Plan (the "Plan") was
        merged into the Parent  Company's  employee  savings plan (the  "Cendant
        Plan").   Coincident   with  the  merger  (the  "Plan   Merger"),   Plan
        participants became participants in the Cendant Plan.  Accordingly,  the
        participants'  Plan assets that existed at the  transfer  date under the
        Plan were invested in comparable investment categories in amounts in the
        Cendant  Plan.  Effective as of the date of the  Plan Merger, investment
        options  for  participants  under  the  Plan  were  terminated  and all
        future  contributions  were  invested  in  options available under the
        Cendant Plan.  After  the Plan Merger, Plan  participants maintained the
        same vesting  schedule  for their  Company  contribution  Plan  benefits
        as was  in  effect  under  the  Plan.  The Company's contributions  vest
        in  accordance  with an  employee's  years  of  vesting service, with an
        employee being 100% vested after three years of vesting  service.  Under
        the Plan,  the Company matched employee contributions of up to 3% of
        their compensation, with up to an additional 3%  discretionary  match
        available as determined at the end of each Plan  year. Under the Cendant
        Plan, employees are entitled  to a 100% match of  the first 3% of  their
        compensation contributed,  with an additional 50% discretionary match of
        up to an additional 3%  of  their compensation contributed,  such
        discretionary match determined at  the end of  each Cendant  Plan  year.
        The Company's discretionary matches were 50% in 1998, 50% in 1997 and
        75% in 1996. The Company's contributions are allocated  based  upon  the
        investment elections noted  above  at  the  same  percentage  as  the  
        respective employees' base  salary withholdings.   The  Company's  costs
        for contributions were $7.7 million,  $5.1 million and $4.7 million for 
        the years ended December 31, 1998, 1997 and 1996, respectively.

        Under the provisions of the Company's postemployment plan, employees are
        eligible  to  participate  and may  elect  upon  disability  to  receive
        medical,  dental,  and  long-term  disability  benefits.  The  Company's
        compensation  cost was  approximately  $2.0  million  for the year ended
        December 31, 1998.  Costs for the years ended December 31, 1997 and 1996
        were not material.

        Pension and supplemental retirement plans
        The Company has a non-contributory defined benefit pension plan covering
        substantially all domestic employees of the Company and its subsidiaries
        employed prior to July 1, 1997. The Company's foreign subsidiary located
        in the United Kingdom  sponsors a contributory  defined  benefit pension
        plan,  with  participation  at the  employee's  option.  Under  both the
        domestic and foreign plans, benefits are based on an employee's years of
        credited  service and a percentage  of final average  compensation.  The
        Company's funding policy for both plans is to contribute  amounts  
        sufficient to meet the minimum  requirements  plus other  amounts as the
        Company deems appropriate  from time to time.  The Company also sponsors
        two unfunded supplemental  retirement  plans to provide  certain key 
        executives  with benefits  in excess of limits under the federal tax law
        and to include annual incentive payments in benefit calculations.

<PAGE>

        A reconciliation  of the projected benefit  obligation,  plan assets and
        funded  status of the plans and the amounts  included  in the  Company's
        consolidated balance sheets:

        (In millions)                                      December 31,
                                                 -------------------------------
                                                       1998             1997 
                                                 -------------     -------------
        Change in projected benefit obligation
        Benefit obligation at January 1          $       110.1     $      116.9
        Service cost                                       6.4              5.8
        Interest cost                                      8.3              8.7
        Benefit payments                                  (3.7)            (2.4)
        Net loss(gain)                                    23.3             (2.4)
        Curtailment                                        -               (4.5)
        Special termination benefits                       -               17.8
        Settlement                                         -              (30.1)
        Other                                              1.3              0.3
                                                 -------------     -------------
        Benefit obligation at December 31        $       145.7     $      110.1
                                                 =============     =============


        Change in plan assets
        Fair value of plan assets at January 1   $       102.7     $       88.4
        Actual return on plan assets                      11.1             13.7
        Benefit payments                                  (3.7)            (2.3)
        Contributions                                      2.8              2.0
        Other                                              0.9              0.9
                                                 -------------     ------------
                                                 $       113.8     $      102.7
                                                 =============     ============

        Funded status                            $       (32.0)    $       (7.5)
        Unrecognized net loss (gain)                      19.5             (1.9)
        Unrecognized prior service cost                    0.3              0.4
        Unrecognized net transition obligation             0.1              0.2
                                                 -------------     ------------
        Accrued benefit cost                     $       (12.1)    $       (8.8)
                                                 ==============    =============


        The projected benefit obligation and accumulated  benefit obligation for
        the unfunded  pension  plans with  accumulated  benefit  obligations  in
        excess of plan assets were $2.2 million and $1.9 million,  respectively,
        as of December 31, 1998 and $2.0 million and $1.7 million, respectively,
        as of December 31, 1997.

<PAGE>

        Components of net periodic benefit costs:
<TABLE>
<CAPTION>

                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996     
                                                                       -------------    -------------     -------------
        <S>                                                            <C>              <C>               <C>
        Service cost                                                   $         6.4    $         5.8     $         5.6
        Interest cost                                                            8.3              8.7               8.3
        Actual return on assets                                                (11.1)           (13.7)            (10.3)
        Net amortization and deferral                                            1.8              5.4               3.9
                                                                       -------------    -------------     -------------
        Net periodic pension cost                                      $         5.4    $         6.2     $         7.5
                                                                       =============    =============     =============


                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        Rate assumptions:                                                  1998              1997             1996     
                                                                       -------------    -------------     -------------
        Discount rate                                                        6.75%             7.75%            8.00%
        Rate of increase in compensation                                     5.00%             5.00%            5.00%
        Long-term rate of return on assets                                  10.00%            10.00%           10.00%
</TABLE>

        On December  31, 1998 (the  "transfer  date"),  assets were  transferred
        to  the  Company's  pension  plan that related to certain Parent Company
        employees  and related plan obligations which were retained as a  result
        of a Parent Company transaction occurring in September 1997.  The
        estimated projected benefit obligation equaled the fair value of the 
        plan's assets  (primarily cash) of $7.1 million at the transfer date.

        In connection with the HFS Merger and the resulting change in control of
        the Company's  supplemental  retirement plans, the Company  recognized a
        loss of $20.2 million, which reflects a curtailment of the plans and the
        related contractual  termination of benefits,  and settlement of certain
        plan obligations. The loss was recorded as a component of the HFS Merger
        Charge for the year ended December 31, 1997.

        Postretirement benefit plans
        The Company provides health care and life insurance benefits for certain
        retired  employees  up to  the  age  of  65.  A  reconciliation  of  the
        accumulated  benefit  obligation  and funded status of the plans and the
        amounts included in the Company's consolidated balance sheets:
<TABLE>
<CAPTION>


                                                                                                  December 31,
                                                                                        -------------------------------
        (In millions)                                                                        1998             1997     
                                                                                        -------------     -------------
        <S>                                                                             <C>               <C>
         Change in accumulated benefit obligation
         Benefit obligation at January 1                                                $         8.0     $         7.5
         Service cost                                                                             0.9               0.8
         Interest cost                                                                            0.6               0.6
         Benefits payments                                                                       (0.2)             (0.2)
         Unrecognized net loss (gain)                                                             3.5              (0.7)
                                                                                        -------------     --------------
         Benefit obligation at December 31                                              $        12.8     $         8.0
                                                                                        =============     =============


         Funded status                                                                  $       (12.8)    $        (8.0)
         Unrecognized transition obligation                                                       4.2               4.5
         Unrecognized net loss (gain)                                                             1.3              (2.5)
                                                                                        -------------     --------------
         Accrued benefit cost                                                           $        (7.3)    $        (6.0)
                                                                                        ==============    ==============
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

         Components of net periodic postretirement benefit costs:
                                                                                      Year Ended December 31,
                                                                       ------------------------------------------------
        (In millions)                                                      1998              1997             1996     
                                                                       -------------    -------------     -------------
        <S>                                                            <C>              <C>               <C>
        Service cost                                                   $         0.9    $         0.8     $         0.8
        Interest cost                                                            0.6              0.6               0.5
        Net amortization and deferral                                            0.1              0.2               0.2
                                                                       -------------    -------------     -------------
        Net cost                                                       $         1.6    $         1.6     $         1.5
                                                                       =============    =============     =============


        Rate assumptions:                                                             Year Ended December 31,
                                                                       ------------------------------------------------
                                                                           1998              1997             1996     
                                                                       -------------    -------------     -------------
        Discount rate                                                        6.75%             7.75%            8.00%
        Health care costs trend rate for subsequent year                     8.00%             8.00%           10.00%

</TABLE>


        The health care cost trend rate is assumed to decrease gradually through
        the year  2004  when the  ultimate  trend  rate of 4.75% is  reached.  A
        one-percentage-point increase in the assumed health care cost trend rate
        for each future year would increase the annual service  interest cost by
        approximately  $0.1 million and the accumulated  postretirement  benefit
        obligations  by  approximately  $0.8  million.  A one  percentage  point
        decrease in the assumed health care cost trend rate for each future year
        would decrease the annual service interest cost by approximately  ($0.1)
        million  and  the  accumulated  postretirement  benefit  obligations  by
        approximately ($0.8) million.

15.     Related Party Transactons

        In the  ordinary  course of business  the Company is  allocated  certain
        expenses from Cendant for corporate-related functions including 
        executive management, finance, human  resources, information technology,
        legal and facility-related expenses. Cendant allocates corporate 
        expenses to its subsidiaries based on a percentage of revenues generated
        by its  subsidiaries.  Such expenses  allocated to the Company  amounted
        to $35.7 million and $33.5 million for the years ended December 31, 1998
        and 1997, respectively and  are  included  in general and administrative
        expenses in the consolidated statements of operations.  In addition,  at
        December 31, 1998  and  1997, the Company  had  outstanding  balances of
        $106.5 million  and $55.8  million,  respectively,  payable  to Cendant,
        representing   the  accumulation  of  corporate  allocations and amounts
        paid by Cendant on behalf of the  Company.  Amounts  payable  to Cendant
        are  included  in accounts  payable  and  accrued  liabilities  in  the
        consolidated balance sheets.

16.     Segment Information

        Effective   December  31,  1998,  the  Company  adopted  SFAS  No.  131,
        "Disclosures  about Segments of an Enterprise and Related  Information".
        The provisions of SFAS No. 131 established  revised standards for public
        companies relating to reporting  information about operating segments in
        annual  financial  statements and requires  selected  information  about
        operating  segments in interim  financial  reports.  It also established
        standards  for related  disclosures  about  products and  services,  and
        geographic areas. The adoption of SFAS No. 131 did not have an affect on
        the  Company's  primary  financial   statements,   but  did  affect  the
        disclosure of segment information.  The segment information for 1997 and
        1996 has been  restated from the prior years'  presentation  in order to
        conform depreciation and amortization on to the requirements of SFAS No.
        131.

<PAGE>

        Management  evaluates each segment's  performance on a stand-alone basis
        based on a  modification  of earnings  before  interest,  income  taxes,
        depreciation  and  amortization.  For this purpose,  Adjusted  EBITDA is
        defined as earnings before (i) non-operating interest, (ii) income taxes
        and (iii) depreciation and amortization (exclusive of depreciation and 
        amortization on assets under management and mortgage programs), adjusted
        to exclude merger-related costs and other unusual charges.  Such charges
        are of a  non-recurring  or unusual nature and are not measured in 
        assessing segment  performance or are not segment  specific.  Interest 
        expense  incurred on  indebtedness which  is  used  to  finance  fleet  
        leasing,  relocation  and  mortgage origination and servicing  ctivities
        is recorded net within revenues in the applicable  reportable  operating
        segment (see Note 9 - Liabilities Under Management and Mortgage
        Programs). The Company determined that it has three reportable operating
        segments based primarily on the types of services it provides, the 
        consumer  base to which  marketing  efforts are directed and the methods
        used to sell services.  Inter-segment  net revenues were not significant
        to the net revenues of any one segment or the consolidated net  revenues
        of  the  Company.  See  Note  1  for a description of the Company's 
        reportable operating segments.

<PAGE>

        Segment Information
        (In millions)

        Year ended December 31, 1998
<TABLE>
<CAPTION>

                                                Total       Relocation       Mortgage        Fleet       Other
                                            -----------     ----------       --------    ----------    --------
        <S>                                 <C>             <C>              <C>         <C>           <C>
        Net revenues                        $   1,097.6     $    444.0       $  353.4    $    294.8    $    5.4
        Adjusted EBITDA                           456.2          124.5          185.7         138.0         8.0
        Depreciation and amortization              36.8           16.8            8.8          11.2          -
        Segment assets                          9,032.9        1,130.3        3,504.0       4,179.6       219.0
        Capital expenditures                      150.8           69.6           36.4          44.7         0.1

        Year ended December 31, 1997

                                                Total       Relocation       Mortgage        Fleet       Other
                                            -----------     ----------       --------     ---------    --------
        Net revenues                        $     860.6     $    409.4      $   179.3     $   271.9    $     -
        Adjusted EBITDA                           273.3           89.7           74.8         107.1         1.7
        Depreciation and amortization              25.7            8.1            5.1          12.5          -
        Segment assets                          7,460.5        1,061.4        2,246.0       3,995.8       157.3
        Capital expenditures                       58.9           23.0           16.2          16.8         2.9

        Year ended December 31, 1996

                                                Total       Relocation       Mortgage        Fleet
                                            -----------     ----------     ----------     ---------
        Net revenues                        $     725.7     $    342.1     $    127.7     $   255.9
        Adjusted EBITDA                           204.9           69.7           45.7          89.5
        Depreciation and amortization              28.6           11.0            4.4          13.2
        Segment assets                          6,697.3        1,086.4        1,742.4       3,868.5
        Capital expenditures                       25.4            5.5            9.9          10.0
</TABLE>

        Provided  below  is  a  reconciliation  of  total  Adjusted  EBITDA  for
        reportable segments to consolidated income (loss) before income taxes.

<TABLE>
<CAPTION>
                                                                                   Year Ended December 31,
                                                                         ------------------------------------------
                                                                            1998            1997           1996    
                                                                         -----------    -----------     -----------
        <S>                                                              <C>            <C>             <C>
        Adjusted EBITDA for reportable segments                          $     456.2    $     273.3     $    204.9
        Depreciation and amortization expense                                   36.8           25.7           28.6
        Merger-related costs and other unusual charges (credits)               (20.2)         251.0              - 
                                                                         ------------   -----------     -----------
        Consolidated income (loss) before income taxes                   $     439.6    $      (3.4)    $    176.3 
                                                                         ===========    ============    ===========
</TABLE>

        Geographic Information
<TABLE>
<CAPTION>


        (In millions)                                                          United         United         All Other
        1998                                                    Total          States         Kingdom        Countries  
        ----                                                  ----------    ----------      ----------      -----------
        <S>                                                   <C>            <C>              <C>             <C>
        Net revenues                                          $  1,097.6    $    931.9      $    131.6      $      34.1
        Assets                                                   9,032.9       7,744.4         1,044.8            243.7
        Long-lived assets                                          219.4         155.3            59.3              4.8

        1997
        Net revenues                                               860.6         715.2           111.8             33.6
        Assets                                                   7,460.5       6,387.7           832.9            239.9
        Long-lived assets                                          104.1          71.4            30.4              2.3

        1996
        Net revenues                                               725.7         615.0            92.9             17.8
        Assets                                                   6,697.3       5,729.8           687.4            280.1
        Long-lived assets                                           92.1          57.0            32.0              3.1
</TABLE>

        Geographic  segment  information  is classified  based on the geographic
        location of the subsidiary.  Long-lived assets are comprised of property
        and equipment.






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

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






                                  $500,000,000


                           LOAN AND SECURITY AGREEMENT

                          Dated as of December 17, 1998


                                      Among

                               TRAC FUNDING, INC.,
                                  as Borrower,





                    PREFERRED RECEIVABLES FUNDING CORPORATION



                                       and





                    THE FINANCIAL INSTITUTIONS PARTY HERETO,
                                   as Lenders,



                                       and



                       THE FIRST NATIONAL BANK OF CHICAGO,
                                    as Agent






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

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



<PAGE>



                                TABLE OF CONTENTS

                                                                         Page


ARTICLE I. AMOUNT AND TERMS OF THE LOAN......................................1
   Section 1.1. Loan Facility................................................1
   Section 1.2. Making the Loan..............................................1
   Section 1.3. Repayment of the Loan........................................1
   Section 1.4. Fees.    2
   Section 1.5. Payments and Computations, Etc...............................2
   Section 1.6. Prepayments..................................................2
   Section 1.7. Grant of the Security Interest...............................3

ARTICLE II. INTEREST.........................................................3
   Section 2.1. CP Interest..................................................3
   Section 2.2. Payments to PREFCO...........................................3
   Section 2.3. Financial Institution Funding................................3
   Section 2.4. Interest Payments to Financial Institutions..................3
   Section 2.5. Selection and Continuation of Tranche Periods................3
   Section 2.6. Financial Institution Interest Rates.........................4
   Section 2.7. Suspension of the LIBO Rate..................................4

ARTICLE III. REPRESENTATIONS AND WARRANTIES..................................4
   Section 3.1. Borrower Representations and Warranties......................4
   Section 3.2. Financial Institution Representations and Warranties.........6

ARTICLE IV. CONDITIONS OF LOAN...............................................7
   Section 4.1. Conditions Precedent to the Loan.............................7

ARTICLE V. COVENANTS.........................................................7
   Section 5.1. Affirmative Covenants of Borrower............................7
   Section 5.2. Negative Covenants of Borrower...............................9

ARTICLE VI. EVENTS OF DEFAULT................................................10
   Section 6.1. Events of Default............................................10
   Section 6.2. Remedies 12

ARTICLE VII. THE AGENT.......................................................13
   Section 7.1. Authorization and Action.....................................13
   Section 7.2. Delegation of Duties.........................................13
   Section 7.3. Exculpatory Provisions.......................................13
   Section 7.4. Reliance by Agent............................................14
   Section 7.5. Non-Reliance on Agent and Other Lenders......................14
   Section 7.6. Reimbursement and Indemnification............................14
   Section 7.7. Agent in its Individual Capacity.............................14
   Section 7.8. Successor Agent..............................................14

ARTICLE VIII. LIQUIDITY FACILITY.............................................14
   Section 8.1. Transfer to Financial Institutions...........................14
   Section 8.2. Transfer Price Reduction Interest............................15
   Section 8.3. Payments to PREFCO...........................................15
   Section 8.4. Limitation on Commitment to Purchase from PREFCO.............15
   Section 8.5. Defaulting Financial Institutions............................15

ARTICLE IX. INDEMNIFICATION..................................................15
   Section 9.1. Indemnities by the Borrower..................................15
   Section 9.2. Increased Cost and Reduced Return............................17
   Section 9.3. No Withholding or Other Taxes................................17
   Section 9.4. Costs and Expenses Relating to this Agreement................18

ARTICLE X. ASSIGNMENTS.......................................................18
   Section 10.1. Assignments.................................................18
   Section 10.2. Participations..............................................19

ARTICLE XI. MISCELLANEOUS....................................................19
   Section 11.1. Waivers and Amendments......................................19
   Section 11.2. Notices.....................................................20
   Section 11.3. Ratable Payments............................................20
   Section 11.4. Confidentiality.............................................20
   Section 11.5. Bankruptcy Petition.........................................21
   Section 11.6. Limitation of Liability.....................................21
   Section 11.7. Choice Of Law...............................................21
   Section 11.8. Consent To Jurisdiction.....................................21
   Section 11.9. Waiver Of Jury Trial........................................22
   Section 11.10. Integration; Survival of Terms.............................22
   Section 11.11. Counterparts; Severability.................................22
   Section 11.12. Recourse...................................................22
   Section 11.13. First Chicago Roles........................................22
   Section 11.14. Further Actions Evidencing Loans and the Security Interest
                     Created Herein..........................................22

EXHIBIT I  DEFINITIONS.......................................................25

EXHIBIT II  CHIEF EXECUTIVE OFFICE; PLACE(S) OF BUSINESS; FEIN...............36

EXHIBIT III   FORM OF LOAN NOTE..............................................37

EXHIBIT IV  FORM OF COMPLIANCE CERTIFICATE...................................39

EXHIBIT V  FORM OF MONTHLY REPORT............................................41

EXHIBIT VI  FORM OF LOCK-BOX AGREEMENT; LOCK-BOX NUMBERS.....................42

EXHIBIT VIII  CREDIT AND COLLECTION PRACTICES................................44

EXHIBIT IX  FORM OF LOAN REQUEST.............................................67

Schedule I  Closing Documents................................................47

Schedule II  Confidential Information........................................47


<PAGE>


THIS LOAN AND SECURITY AGREEMENT, dated as of December 17, 1998, is by and among
TRAC  Funding,   Inc.,  a  Delaware  corporation  (the  "Borrower"),   Preferred
Receivables  Funding  Corporation  ("PREFCO"),  and the  Financial  Institutions
(hereinafter  defined;  and together with PREFCO, the "Lenders"),  and The First
National  Bank of  Chicago,  as Agent for the  benefit  of the  Lenders.  Unless
defined  elsewhere  herein,  capitalized terms used in this Agreement shall have
the meanings assigned to such terms in Exhibit I hereto.

                             PRELIMINARY STATEMENTS

        PHH VMS and PHH  Subsidiary  have  delivered  to the  Trustee  a  Series
        Specification  Notice listing  certain assets which are to be designated
        as Series  1998-B  Assets.  PHH VMS, PHH  Subsidiary  and the Trust have
        entered into the Assignment pursuant to which PHH VMS and PHH Subsidiary
        sold,  conveyed,  assigned,  transferred and set over unto the Trust the
        Series 1998-B Leased Vehicles, the Series 1998-B Leases and other rights
        related thereto. PHH VMS, PHH Subsidiary and the Trust have entered into
        the  Supplement   creating  the   Certificates  and  providing  for  the
        administration  and  servicing  of  the  Series  1998-B  Assets  by  the
        Administrative  Agent.  The  Borrower  and PHH VMS have entered into the
        Contribution  Agreement  pursuant to which PHH VMS shall  contribute the
        Certificate  and the other  property  relating  thereto  (as more  fully
        described in the Contribution  Agreement) to the Borrower.  The Borrower
        desires to obtain a loan from PREFCO pursuant to the terms hereof and is
        willing to pledge  the  Collateral  to the Agent for the  benefit of the
        Lenders in connection therewith. PREFCO is willing to make a loan to the
        Borrower  on the terms and  subject to the  conditions  hereinafter  set
        forth.

                                   ARTICLE I.
                          AMOUNT AND TERMS OF THE LOAN

        Section 1.1.       Loan Facility.

(a) On the terms and  conditions  set forth  herein,  PREFCO may, at its option,
make a loan to the  Borrower  in an  aggregate  principal  amount  not to exceed
$500,000,000 (the "Loan").

         (b) The Loan shall be  evidenced by a Loan Note that shall be dated the
Closing  Date,  be  payable to the order of the  Agent,  for the  benefit of the
Lenders,  and provide for the payment of the unpaid principal amount of the Loan
evidenced  thereby and interest with respect thereto  accruing from time to time
in accordance  with the terms of this Agreement  until  repayment in full of the
Loan.

         Section 1.2.  Making the Loan.  The Borrower  shall notify the Agent in
writing of its desire to borrow  under this  Agreement,  which  notice  shall be
delivered  no later than the date which is one (1) Business Day prior to desired
funding date and shall specify the amount of the Loan requested (together with a
detailed calculation  thereof);  provided,  however, that the Borrower shall not
give such  notice to the Agent  before  all  conditions  precedent  set forth in
Article IV are satisfied or, in the sole  discretion  of the Agent,  waived.  If
PREFCO elects, in its sole discretion,  to make the Loan to the Borrower, PREFCO
shall,  provided that the conditions  precedent set forth in Article IV continue
to be satisfied,  make available to the Borrower on the proposed funding date in
same day funds, at the Borrower's  account specified in such notice,  the amount
of the Loan requested (not to exceed $500,000,000).  The Borrower's notice shall
be deemed to be an irrevocable and binding  commitment to accept the Loan on the
funding  date,  and the  Borrower  shall  indemnify  PREFCO  against any loss or
expense incurred by PREFCO if for any reason the Loan is not made on the funding
date, including, without limitation, any Broken Funding Costs.

         Section 1.3.      Repayment of the Loan.

         (a) The Loan shall mature,  and the principal  amount  thereof shall be
repaid,  to the extent not previously repaid as required hereby, on December 17,
2003.  Notwithstanding anything contained in this Agreement to the contrary, the
repayment  of the Loan and the  payment  of CP  Interest,  interest  on the Loan
payable  to the  Financial  Institutions  and all  fees,  indemnities  and other
amounts  payable by the  Borrower  under this  Agreement  will be full  recourse
obligations of the Borrower.



(b) On each Settlement Date, the Borrower will instruct the Administrative Agent
to pay and deposit to PREFCO's  account at First National Bank of Chicago,  ABA#
071000013,  Account #5801443 (PREFCO),  re: TRAC Funding, Inc., or at such other
account  as  directed  by the  Agent,  an amount  equal to the sum of (i) all CP
Interest,  all interest due to the Financial Institutions and all fees and other
amounts  (other than the  principal  amount of the Loan) due and payable on such
Settlement  Date,  plus  (ii) an  amount  which,  when  applied  to  reduce  the
outstanding  principal amount of the Loan, shall cause the outstanding principal
amount  of the Loan to be less  than or equal to the  Projected  Adjusted  Lease
Balance on such Settlement Date of the Series 1998-B Leases minus 16.67% of such
Projected Adjusted Lease Balance; provided, however, that the Projected Adjusted
Lease Balance on any date of the Series 1998-B Leases shall not be less than the
sum  of the  outstanding  principal  amount  of  the  Loan  on  such  date  plus
$25,000,000.

(c) Each payment made by the Borrower  pursuant to paragraph  (b) above shall be
paid to each Lender,  based on such Lender's Pro Rata Share and shall be applied
by such Lender,  first,  to the payment of CP Interest or interest,  as the case
may be, second,  to the payment of fees and other amounts due and payable,  and,
third, to the reduction of such Lender's portion of the outstanding Loan.


         Section 1.4.      Fees.
The  Borrower  shall pay to PREFCO fees in amounts and at the times set forth in
the Fee Letter.

         Section 1.5.      Payments and Computations, Etc.

         (a) All amounts to be paid or deposited by the Borrower hereunder shall
be paid or  deposited  no later  than 12:00 Noon (New York City time) on the day
when due in same day  funds  to  PREFCO's  account  at  First  National  Bank of
Chicago, ABA# 071000013,  Acct. #5801443 (PREFCO),  re: TRAC Funding Inc., or at
such other account as directed by the Agent.

         (b) On and after the  occurrence  of an Event of Default and during the
continuance  thereof, the Borrower shall, to the extent permitted by law, pay on
demand from time to time interest on any overdue amount hereunder at an interest
rate per annum equal to 2% per annum above the then current interest rate on the
outstanding Loan; provided that no provision of this Agreement shall require the
payment or permit the collection of interest in excess of the maximum  permitted
by applicable law; and provided further,  that any such amount paid shall not be
considered  paid to the extent that at any time all or a portion of such payment
is rescinded or must otherwise be returned for any reason.

         (c) Except as otherwise  provided herein, all computations of interest,
the Program Fee,  other fees and other  amounts  hereunder  shall be made on the
basis of a year of 360 days  and the  actual  number  of days  elapsed  and such
computations by the Agent shall be binding on the parties hereto absent manifest
error.  Whenever any payment or deposit to be made  hereunder  shall be due on a
day other than a Business Day, such payment or deposit shall be made on the next
succeeding  Business  Day and such  extension  of time shall be  included in the
computation of such payment or deposit.

       (d) Unless otherwise indicated to the contrary,  a decimal resulting from
any  calculation  under this Agreement will be carried out to the tenth place, a
percentage  resulting from any calculation  under this Agreement will be carried
out such that there are ten digits in such  percentage  and a dollar amount used
in or resulting from any  calculation  will be rounded to the nearest cent (with
one half cent being rounded upward).

         Section 1.6.      Prepayments.

       (a) The Borrower  shall be entitled to  voluntarily  prepay the Loan,  in
whole or in part,  on any  Settlement  Date;  provided that the Agent shall have
received prior  irrevocable  written  notice of such  prepayment at least thirty
(30) days (or such shorter  period of time as the Agent may agree to in its sole
discretion) prior to the date of such prepayment.  Notwithstanding the foregoing
the Borrower  shall be entitled to prepay the Loan in full after the  occurrence
of an Event of Default  upon one (1)  Business  Day's  notice to the Agent.  For
purposes of this paragraph,  the term  "prepayment"  shall not include  payments
made on each Settlement Date pursuant to Section 1.3.

       (b) In the case of a prepayment  of the Loan by the Borrower  pursuant to
paragraph (a) above, the Borrower shall, on the date of such prepayment, (1) pay
to the Agent, for the account of the Lenders,  an amount equal to the sum of (i)
the  principal  portion of the Loan to be  prepaid  on such date,  plus (ii) the
accrued and unpaid  interest on the Loan through such date, plus (iii) all other
amounts due to the Lenders  hereunder,  including without  limitation any Broken
Funding  Costs  and  other  expenses,  if any  (including,  without  limitation,
attorneys'  fees and  disbursements,  costs,  accrued  interest  or  discount in
terminating,  closing out or  transferring  any agreements such as interest rate
swaps,  interest rate cap agreements,  over-the-counter  forward  agreements and
futures  contracts),  in connection with any Lender's  funding or maintenance of
the Loan which arise as the result of such prepayment.

         Section 1.7.      Grant of the Security Interest.

       (a) As  collateral  security  for the  prompt  and  complete  payment  of
principal of and interest on the Loan and all other  amounts owing the Agent and
the Lenders  hereunder  and under the Note and the other  Transaction  Documents
(the "Secured Obligations") and for the prompt and complete performance when due
of all the  Borrower's  obligations  to the Agent  and the  Lenders  under  this
Agreement and the other  Transaction  Documents and in order to induce the Agent
and the  Lenders to enter into this  Agreement  and make the Loan in  accordance
with the terms hereof,  the Borrower hereby  assigns,  pledges and grants to the
Agent, for the benefit of the Lenders, a security interest in all rights,  title
and interest of the  Borrower,  whether now  existing or  hereafter  acquired or
arising, in and to the Collateral and all proceeds thereof.

       (b) The Borrower  shall  physically  deliver,  or cause to be  physically
delivered,  to the  possession  of  the  Agent  the  original  Certificate.  The
Certificate shall be segregated from all other securities or other assets of the
Agent and held by the Agent for the  benefit  of the  Lenders.  The Agent  shall
return to the Borrower the  Certificate  upon and subject to the  termination of
this  Agreement  and  indefeasible  payment in full by the Borrower of the Loan,
interest thereon and all other amounts payable to the Agent and the Lenders.

                                   ARTICLE II.
                                    Interest

         Section  2.1. CP  Interest.  The  Borrower  shall pay CP Interest  with
respect  to any  portion  of the Loan  funded by  PREFCO  for each day that such
portion of the Loan is outstanding  as follows:  each portion of the Loan funded
substantially  with Pooled  Commercial  Paper will  accrue CP Interest  each day
based  on  the  Pooled   Allocation,   and  each  portion  of  the  Loan  funded
substantially with Specially Pooled Paper will accrue CP Interest each day based
on the Specially Pooled Allocation.

         Section 2.2.  Payments to PREFCO. On each Settlement Date, the Borrower
shall  pay or cause to be paid to the  Agent  (for the  benefit  of  PREFCO)  an
aggregate  amount  equal to all accrued and unpaid CP Interest in respect of any
portion of the Loan funded by PREFCO for the  immediately  preceding  Collection
Period.

         Section 2.3.  Financial  Institution  Funding.  Any portion of the Loan
funded by the Financial  Institutions  shall accrue  interest at either the LIBO
Rate or the Base  Rate in  accordance  with the  terms  and  conditions  hereof.
Interest  shall accrue for each such portion of the Loan for each day  occurring
during the Tranche Period  associated with either the LIBO Rate or the Base Rate
therefor.  If the Financial  Institutions  acquire by assignment from PREFCO any
portion of the Loan pursuant to Article X hereof,  each such portion of the Loan
so assigned shall be deemed to have a new Tranche Period  commencing on the date
of any such assignment.

         Section  2.4.  Interest  Payments to  Financial  Institutions.  On each
Settlement  Date in respect of each portion of the Loan funded by the  Financial
Institutions,  the  Borrower  shall pay to the  Agent  (for the  benefit  of the
Financial  Institutions)  an  aggregate  amount  equal to the accrued and unpaid
interest for the entire Tranche Period of each such portion of the Loan.

         Section 2.5.      Selection and Continuation of Tranche Periods.

       (a) With  consultation  from (and  approval  by) the Agent,  the Borrower
shall from time to time on at least three (3) Business  Days notice prior to the
end of the current  Tranche Period to the Agent request  Tranche Periods for the
portion of the Loan to be funded by the Financial  Institutions  during the next
Tranche  Period;  provided that if the Borrower fails to timely select a Tranche
Period,  the Agent shall select the relevant Tranche Period;  provided  further,
that, if at any time the Financial Institutions shall have funded any portion of
the Loan, the Borrower shall always request  Tranche  Periods such that at least
one Tranche Period shall end on each Settlement Date.

       (b) The  Borrower  or the Agent may,  upon  notice to and  consent by the
other  received at least three (3)  Business  Days prior to the end of a Tranche
Period (the "Terminating Tranche"), for any portion of the Loan, take any of the
following  actions (i) divide such portion of the Loan into two or more portions
having an aggregate  principal  amount of such portion of the Loan so divided or
(ii) combine such portion of the Loan with another  portion of the Loan having a
Terminating  Tranche  ending on the same day;  provided that in no event may any
portion of the Loan  funded by PREFCO be  combined  with any portion of the Loan
funded by the Financial  Institutions;  provided further that there shall be not
more than 4 Tranche Periods outstanding at any time.

         Section 2.6.  Financial  Institution  Interest Rates.  The Borrower may
select  the LIBO Rate (so long as no Event of  Default  exists) or the Base Rate
for the portion of the Loan funded by the Financial  Institutions.  The Borrower
shall by 9:00 a.m. (Chicago time): at least three (3) Business Days prior to the
expiration  of any  Terminating  Tranche  with respect to which the LIBO Rate is
being  requested as a new Interest  Rate, and (ii) at least one (1) Business Day
prior to the  expiration  of any  Terminating  Tranche with respect to which the
Base Rate is being requested as a new Interest Rate, give the Agent  irrevocable
notice as to whether it elects the LIBO Rate or the Base Rate for the portion of
the Loan  associated  with such  Terminating  Tranche.  Until the Borrower gives
notice to the Agent of another  Interest Rate, the initial Interest Rate for any
portion of the Loan  transferred to the Financial  Institutions  pursuant to the
terms and conditions hereof shall be the Base Rate.
         Section 2.7.      Suspension of the LIBO Rate.

       (a)  If  any  Financial  Institution  notifies  the  Agent  that  it  has
determined  that funding its Pro Rata Share of the portion of the Loan funded by
the  Financial  Institutions  at a LIBO Rate would violate any  applicable  law,
rule,  regulation,  or directive of any  governmental  or regulatory  authority,
whether  or not  having  the force of law,  or that (i)  deposits  of a type and
maturity  appropriate  to match fund its Pro Rata  Share of such  portion of the
Loan at such  LIBO  Rate are not  available  or (ii)  such  LIBO  Rate  does not
accurately  reflect the cost of acquiring or  maintaining  its Pro Rata Share of
such  portion of the Loan at such LIBO Rate,  then the Agent  shall  suspend the
availability  of such LIBO Rate,  and  require  the  Borrower to select the Base
Rate, for any portion of the Loan accruing interest at such LIBO Rate.

       (b) If less than all of the Financial  Institutions  give a notice to the
Agent pursuant to Section  2.7(a),  the Borrower may, but shall not be obligated
to, prepay to each Financial Institution which gave such a notice such notifying
Financial  Institution's  Pro Rata Share of the amount of the Loan and  interest
owing to all the  Financial  Institutions  and all  accrued  but unpaid fees and
other costs and expenses  payable in respect of such Pro Rata Share of the Loan.
If the Borrower does not elect to prepay such notifying Financial  Institution's
Pro Rata Share of the amount of the Loan as provided in the preceding  sentence,
each  Financial  Institution  which gave such a notice shall be obliged,  at the
request of the  Borrower,  PREFCO or the Agent,  to assign all of its rights and
obligations  hereunder  to (i) another  Financial  Institution  or (ii)  another
financial  institution nominated by the Borrower or the Agent that is acceptable
to PREFCO and willing to  participate  in this  Agreement  through the Liquidity
Termination Date in the place of such notifying Financial Institution;  provided
that (i) the notifying Financial  Institution receives payment in full, pursuant
to an  Assignment  Agreement,  of an amount  equal to such  notifying  Financial
Institution's Pro Rata Share of the amount of the Loan and interest owing to all
of the  Financial  Institutions  and all accrued but unpaid fees and other costs
and  expenses  payable in  respect  of its Pro Rata Share of the  portion of the
Loans funded by the Financial  Institutions,  and (ii) the replacement Financial
Institution otherwise satisfies the requirements of Section 10.1(b).

                                  ARTICLE III.
                         REPRESENTATIONS AND WARRANTIES

         Section 3.1.      Borrower  Representations and Warranties.  The
Borrower hereby represents and warrants to the Agent and each of the Lenders
that:

         (a)  Corporate  Existence  and Power.  The  Borrower  is a  corporation
validly  organized and existing and in good standing under the laws of the state
of its  incorporation,  is duly qualified to do business and is in good standing
as a foreign  corporation in each jurisdiction  where the nature of its business
requires such qualification  other than those in which its failure to so qualify
would not have a  Material  Adverse  Effect.  The  Borrower  has full  power and
authority  and holds all  requisite  governmental  licenses,  permits  and other
approvals,  except to the extent that failure to hold such licenses, permits and
approvals would not have a Material  Adverse  Effect,  to enter into and perform
its obligations under the Transaction  Documents and to own and hold under lease
its property and to conduct its business as currently proposed to be conducted.

         (b) Non-Contravention,  Due Authorization, Etc. The execution, delivery
and  performance by the Borrower of the  Transaction  Documents,  the pledge and
assignment of a security  interest in the  Collateral  and the Borrower's use of
the proceeds of the Loan made hereunder,  are within its corporate powers,  have
been duly authorized by all necessary  corporate  action, do not: (i) contravene
the  Borrower's  certificate  of  incorporation,  by-laws,  or  any  shareholder
agreements,  voting trusts,  and similar  arrangements  applicable to any of its
authorized  shares,  (ii)  contravene  any  contractual   restriction,   law  or
governmental  regulation  or court decree or order  binding on or affecting  the
Borrower, or (iii) result in, or require the creation or imposition of, any lien
on any of the Borrower's  properties  except the lien created by this Agreement.
No transaction  contemplated  hereby requires compliance with any bulk sales act
or similar law.

         (c) Governmental  Authorization.  No authorization or approval or other
action  by,  and no notice to or filing  with,  any  Governmental  Authority  or
regulatory body or other Person is required for the due execution,  delivery and
performance by the Borrower of the Transaction Documents to which it is a party.

         (d) Binding  Effect.  Each of the  Transaction  Documents  to which the
Borrower is a party has been duly  authorized,  executed  and  delivered  by the
Borrower.  Each of such Transaction  Documents  constitutes the legal, valid and
binding  obligation  of  the  Borrower   enforceable  against  the  Borrower  in
accordance with its respective terms, except as enforceability may be limited by
applicable  bankruptcy,  insolvency,  reorganization  or other  similar  laws of
general  applicability  and  by the  effect  of  general  principles  of  equity
(regardless of whether enforceability is considered in a proceeding in equity or
at law).

         (e) Accuracy of Information.  All information  heretofore  furnished by
the  Borrower to the Agent or any Lender for purposes of or in  connection  with
the Transaction  Documents or any transaction  contemplated  thereby is, and all
such information  hereafter furnished by the Borrower to the Agent or any Lender
will be,  true  and  accurate  in  every  material  respect,  on the  date  such
information  is  stated  or  certified  and does not and  will not  contain  any
material  misstatement  of fact or omit to  state a  material  fact or any  fact
necessary to make the statements contained therein not misleading.

         (f) Use of Proceeds.  The proceeds of the Loan will not be used (i) for
a purpose which violates,  or would be inconsistent  with,  Regulation T, U or X
promulgated by the Board of Governors of the Federal Reserve System from time to
time or (ii) to acquire  any  security  in any  transaction  which is subject to
Section 13 or 14 of the Securities Exchange Act of 1934, as amended.

         (g) Holder of Title.  As of the Closing Date,  the Borrower will be the
holder of all right, title and interest in and to the Collateral,  free from any
Adverse  Claim,  and the  Borrower  shall  defend the Agent's  and the  Lenders'
security  interest  in the  Collateral  against  all claims  and  demands of all
Persons at any time claiming the same or any interest therein adverse to that of
the Agent and the Lenders.

         (h) Certificate.  The Certificate has been duly and validly authorized,
and, when executed and  authenticated  in accordance with the terms of the Trust
Agreement and the  Supplement,  and delivered to and paid for by the Borrower in
accordance with the Contribution Agreement,  will be duly and validly issued and
outstanding, and will be entitled to the benefits of the Trust Agreement and the
Supplement.

         (i)  Litigation.  There is no pending or, to the Borrower's  knowledge,
threatened  action,  suit or  proceeding  by or against the Borrower  before any
Governmental  Authority  or any  arbitrator  with  respect  to  the  Transaction
Documents or any of the transactions  contemplated  therein,  or with respect to
the Borrower.

         (j) Taxes,  etc.  Any  taxes,  fees and other  charges of  Governmental
Authorities applicable to the Borrower, except for franchise or income taxes, in
connection  with the execution,  delivery and performance by the Borrower of the
Transaction  Documents or  otherwise  applicable  to the Borrower in  connection
therewith  have  been  paid or will be paid by the  Borrower  at or prior to the
Closing Date to the extent then due.

         (k)  Financial  Condition  of the  Borrower.  On the date  hereof,  the
Borrower  is  solvent,  is not  the  subject  of any  voluntary  or  involuntary
receivership or  conservatorship  proceeding and will not become  insolvent as a
result of the transactions contemplated by this Agreement.

         (l) Places of  Business.  The  principal  place of  business  and chief
executive  office of the Borrower is located at the address listed on Exhibit II
or such other location  notified to the Agent in accordance with Sections 5.2(a)
in jurisdictions  where all action required by Section 5.2(a) has been taken and
completed.  The Borrower's Federal Employer  Identification  Number is correctly
set forth on Exhibit II.

         (m) Material  Adverse  Effect.  Since June 30, 1998 to the date of this
Agreement,  no event has occurred  which could have a Material  Adverse  Effect,
except  for the  downgrade  by  Standard  & Poor's  Ratings  Group  and  Moody's
Investors  Service,  Inc.  of the  Guarantor's  short-term  and  long-term  debt
ratings.

         (n) Transfer by the Transferor. The transfer of the Certificate and the
related  assets  pursuant  to the  Contribution  Agreement  from  PHH VMS to the
Borrower  was not  made  for or on  account  of an  antecedent  debt  and is not
voidable  under any  section  of Title 11 of the United  States  Code (11 U.S.C.
ss.ss. 101 et. seq.), as amended.

         (o)  Ownership of the  Borrower.  As of the Closing Date the  Guarantor
owns,  directly or indirectly,  100% of the issued and outstanding capital stock
of PHH VMS and the Borrower,  free and clear of any Adverse Claim. PHH VMS owns,
directly or indirectly,  100% of the issued and outstanding capital stock of the
Borrower, free and clear of any Adverse Claim. All such capital stock is validly
issued,  fully paid and  nonassessable,  and there are no  outstanding  options,
warrants or other rights to acquire securities of the Borrower.

         (p) Not an  Investment  Company.  The  Borrower  is not an  "investment
company" or a company "controlled" by an "investment company" within the meaning
of the  Investment  Company Act of 1940,  as amended  from time to time,  or any
successor statute.

         (q) Year 2000 Plan. The Borrower has reviewed areas within its business
and operations which could be adversely affected by, and has developed a plan (a
"Year 2000  Plan") to  address on a timely  basis,  the Year 2000  Problem.  The
Borrower is taking all actions  necessary  to meet the schedule and goals of its
Year 2000 Plan,  and do not  anticipate  that the Year 2000  Problem will have a
Material Adverse Effect.

       (r) Agent's Security  Interest.  At the time of and immediately after the
making of the Loan and at all times  thereafter,  the Agent will  have,  for the
benefit of the Lenders,  a first  priority  perfected  security  interest in the
Collateral and the proceeds thereof, free and clear of any Adverse Claims.

         Section 3.2.   Financial  Institution  Representations  and Warranties.
Each Financial  Institution  hereby represents and warrants to the Agent, PREFCO
and the Borrower that:

         (a) Existence and Power. Such Financial Institution is a corporation or
a banking  association  duly  organized,  validly  existing and in good standing
under the laws of its jurisdiction of incorporation or organization, and has all
corporate power to perform its obligations hereunder.

         (b) No  Conflict.  The  execution,  delivery  and  performance  by such
Financial  Institution of this Agreement are within its corporate  powers,  have
been duly  authorized by all necessary  corporate  action,  do not contravene or
violate (i) its articles or  certificate  of  incorporation  or  association  or
by-laws,  (ii)  any  law,  rule  or  regulation  applicable  to  it,  (iii)  any
restrictions under any agreement,  contract or instrument to which it is a party
or by which any of its  property is bound,  or (iv) any order,  writ,  judgment,
award,  injunction or decree binding on or affecting it or its property,  and do
not result in the  creation or  imposition  of any Adverse  Claim on its assets.
This  Agreement  has  been  duly  authorized,  executed  and  delivered  by such
Financial Institution.

         (c) Governmental  Authorization.  No authorization or approval or other
action  by,  and no notice to or filing  with,  any  Governmental  Authority  or
regulatory  body is required for the due execution,  delivery and performance by
such Financial Institution of this Agreement.

         (d) Binding Effect.  This Agreement  constitutes  the legal,  valid and
binding  obligation  of such  Financial  Institution  enforceable  against  such
Financial  Institution in accordance with its terms,  except as such enforcement
may be limited by applicable  bankruptcy,  insolvency,  reorganization  or other
similar laws relating to or limiting creditors' rights generally.

                                   ARTICLE IV.
                               CONDITIONS OF LOAN

         Section 4.1.  Conditions  Precedent to the Loan. The making of the Loan
under this Agreement is subject to the conditions  precedent  (which  conditions
precedent shall be satisfactory in form and substance to the Agent) that:

         (a) the Agent shall have  completed  its audit of PHH VMS's  operations
and shall be reasonably satisfied with the results of such audit;

         (b) the Agent shall have  received on or before the Closing  Date those
agreements, opinions and other documents listed on Schedule I hereto;

         (c)  the  Administrative  Agent  shall  have  marked  its  master  data
processing records to evidence the inclusion of the Series 1998-B Leases and the
Series  1998-B  Leased  Vehicles  in the Trust and the  interest of the Agent on
behalf of the Lenders therein.

         (d) the Agent and  PREFCO  shall  have been paid all fees and  expenses
required to be paid on the Closing Date  pursuant to the terms hereof and of the
Fee Letter;

         (e) on the Closing Date,  the following  statements  shall be true both
before and after giving effect to the making of the Loan (and  acceptance of the
proceeds  of the Loan  shall be  deemed a  representation  and  warranty  by the
Borrower that such statements are then true):

                  (i) the  representations  and  warranties set forth in Section
         3.1 are true and correct on and as of the  Closing  Date as though made
         on and as of the Closing Date;

                  (ii) no event has occurred and is continuing,  or would result
         from the making of the Loan,  that will  constitute an Event of Default
         or a Potential Event of Default;

                  (iii) the  principal  amount of the Loan  shall not exceed the
         least of (x) the Maximum  Loan,  (y) 83.33% of the  Projected  Adjusted
         Lease  Balance of the Series  1998-B Leases as of November 30, 1998, or
         (z) the Projected Adjusted Lease Balance as of November 30, 1998, minus
         $25,000,000;

                  (iv) At least ninety-nine  percent of the Series 1998-B Leased
         Vehicles  were  new  at  the  inception  of  the  Series  1998-B  Lease
         associated with each such Series 1998-B Leased Vehicle; and

         (f) the Agent shall have  received  such other  approvals,  opinions or
documents as it may reasonably request.

         Section 4.2.  Conditions  Subsequent to the Loan.  The Borrower  shall,
       within 30 days of the date of this Agreement, deliver to the Agent, (a) a
       Lockbox  Agreement  and (b) an  insurance  certificate  showing  that the
       Borrower and the Agent,  for the benefit of the Lenders,  are  additional
       insureds on Cendant  Corporation's  Commercial  Auto  Coverage  insurance
       policy with respect to bodily injury and property damage claims caused by
       accidents and resulting  from the  ownership,  maintenance  or use of any
       Series 1998-B Leased Vehicle.

                                   ARTICLE V.
                                    COVENANTS

         Section 5.1.     Affirmative  Covenants of Borrower.  Until the date on
which the Secured  Obligations have been  indefeasibly paid in full, the
Borrower hereby covenants that:

         (a)  Financial  Reporting.  The  Borrower  will  maintain  a system  of
accounting  established and  administered in accordance with generally  accepted
accounting principles, and furnish to the Agent:

                  (i) Annual  Reporting.  Within 95 days after the close of each
         of its fiscal years, balance sheets as at the close of such fiscal year
         and statements of income and retained  earnings and a statement of cash
         flows for such  fiscal year  certified  in a manner  acceptable  to the
         Agent by the chief financial officer of the Borrower.


                  (ii)  Quarterly  Reporting.  Within 50 days after the close of
         the first three quarterly periods of each of its fiscal years,  balance
         sheets as at the close of each such period and statements of income and
         retained earnings and a statement of cash flows for the period from the
         beginning of such fiscal year to the end of such quarter, all certified
         by its chief financial officer.

                  (iii)  Compliance  Certificate.  Together  with the  financial
         statements   required   hereunder,    a   compliance   certificate   in
         substantially  the form of  Exhibit IV signed by the  Borrower's  chief
         financial officer and dated the date of such annual financial statement
         or such quarterly financial statement, as the case may be.

                  (iv) Notices under Transaction  Documents.  Forthwith upon its
         receipt  of any  notice,  amendment,  request  for  consent,  financial
         statements,  certification,  report or other  communication under or in
         connection with any Transaction Document from any Person other than the
         Agent,  copies of the same,  unless the Agent is otherwise  entitled to
         receive the
         same pursuant to such Transaction Document.

                  (v)   Other  Information.  Such other  information  (including
         non-financial  information) as the Lender may from time to time
         reasonably request.

         (b) Notices.  The  Borrower  will notify the Agent in writing of any of
the following  immediately upon learning of the occurrence  thereof,  describing
the same and, if applicable, the steps being taken with respect thereto:

                  (i)   Events of  Default  or  Potential  Events of  Default.
         The  occurrence  of each  Event of  Default  or each Potential Event of
         Default.

                  (ii)  Judgment.  The entry of any judgment or decree against 
         the Borrower.

                  (iii) Litigation.   The   institution  of  any   litigation,
         arbitration proceeding or governmental  proceeding against the Borrower
         or in which the Borrower becomes a defendant or respondent.

         (c)  Compliance  with Laws.  The  Borrower  will comply in all material
respects with all applicable laws, rules, regulations,  orders writs, judgments,
injunctions, decrees or awards to which it may be subject.

         (d) Audits.  The  Borrower  will furnish to the Agent from time to time
such  information  with respect to the  Certificate  as the Agent may reasonably
request.  The Borrower shall, from time to time during regular business hours as
requested  by  the  Agent  upon  reasonable  notice,  permit  the  Agent  or its
representatives (i) to examine and make copies of and abstracts from all Records
in the  possession  or  under  the  control  of  the  Borrower  relating  to the
Certificate and (ii) to visit the offices and properties of the Borrower for the
purpose of  examining  such  materials  described  in clause  (i) above,  and to
discuss matters relating to the Borrower's financial condition,  the Certificate
or the Borrower's performance hereunder.

         (e) Lenders' Reliance. The Borrower acknowledges that the Agent and the
Lenders are entering into the  transactions  contemplated  by this  Agreement in
reliance  upon the  Borrower's  identity as a legal entity that is separate from
the Guarantor and PHH VMS.  Therefore,  from and after the date of execution and
delivery of this  Agreement,  the Borrower shall take all reasonable and, in any
event, necessary steps (including,  without limitation, all steps that the Agent
or any  Lender  may  from  time to time  reasonably  request)  to  maintain  the
Borrower's  identity as a separate legal entity and to make it manifest to third
parties that the Borrower is an entity with assets and liabilities distinct from
those of the  Guarantor,  PHH VMS and any Affiliates of either thereof (the "PHH
Entities")  and  not  just a  division  of any  thereof.  Without  limiting  the
generality  of the  foregoing  and in addition to the other  covenants set forth
herein, the Borrower shall:

                  (i) conduct its own  business in its own name and require that
         all full-time employees of the Borrower, if any, identify themselves as
         such  and  not  as  employees  of  a  PHH  Entity  (including,  without
         limitation,  by means of  providing  such  employees  with  business or
         identification  cards  identifying  such  employees  as the  Borrower's
         employees);

                  (ii)   compensate  all  employees,   consultants  and  lenders
         directly,  from the Borrower's bank accounts,  for services provided to
         the  Borrower by such  employees,  consultants  and lenders and, to the
         extent any  employee,  consultant  or lender of the Borrower is also an
         employee,   consultant  or  lender  of  a  PHH  Entity,   allocate  the
         compensation  of  such  employee,  consultant  or  lender  between  the
         Borrower  and such PHH Entity on a basis which  reflects  the  services
         rendered to the Borrower and such PHH Entity;


                  (iii)  clearly  identify its  offices,  if any, (by signage or
         otherwise) as its offices and, if such office is located in the offices
         of a PHH Entity,  the Borrower shall lease such office at a fair market
         rent;

                  (iv) conduct all transactions with PHH Entities strictly on an
         arm's-length  basis,  and allocate all  overhead  expenses  (including,
         without  limitation,  telephone  and other  utility  charges) for items
         shared  between the  Borrower and any PHH Entity on the basis of actual
         use to the extent practicable and, to the extent such allocation is not
         practicable, on a basis reasonably related to actual use;

                  (v) at all  times  have at least  one  member  of its Board of
         Directors  who  is  an  "Independent   Director"  as  provided  in  the
         Borrower's  Certificate  of  Incorporation  as in  effect  on the  date
         hereof;

                  (vi) observe all corporate  formalities as a distinct  entity,
         and ensure that all corporate  actions  relating to (A) the  selection,
         maintenance  or  replacement  of  the  Independent  Director,  (B)  the
         dissolution  or  liquidation  of the Borrower or (C) the  initiation or
         participation  in,  acquiescence  in  or  consent  to  any  bankruptcy,
         insolvency,   reorganization  or  similar   proceeding   involving  the
         Borrower,  are  duly  authorized  by  unanimous  vote of its  Board  of
         Directors (including the Independent Director);

                  (vii) maintain the Borrower's  books and records separate from
         those of any PHH Entity and cause its assets to be readily identifiable
         as its own assets rather than assets of a PHH Entity; provided that the
         commingling by the Trust of  Collections  relating to the Series 1998-B
         Assets  and other  assets in the Trust (as such term is  defined in the
         Trust Agreement) shall not violate this provision;

                  (viii) prepare its financial statements  separately from those
         of  the  PHH  Entities  and  insure  that  any  consolidated  financial
         statements  of the PHH Entities  that  include the Borrower  have notes
         clearly  stating that the Borrower is a separate  corporate  entity and
         that its assets  will be  available  first and  foremost to satisfy the
         claims of the creditors of the Borrower;

                  (ix)  except  as  specifically   otherwise   provided  in  the
         Transaction  Documents,  not  commingle  funds or other  assets  of the
         Borrower with those of any PHH Entity and not maintain bank accounts or
         other depository  accounts to which any PHH Entity is an account party,
         into which any PHH Entity  makes  deposits or from which any PHH Entity
         has  the  power  to  make  withdrawals,   except  in  its  capacity  as
         Administrative Agent; and

                  (x)  not permit any PHH Entity to pay any of the Borrower's 
         operating expenses.

         (f) Retitling. If requested by the Agent, the Borrower shall cause each
certificate  of title  relating to a Series  1998-B  Leased  Vehicle to show the
Agent,  for the benefit of the  Lenders,  as the sole  lienholder  with  respect
thereto if the rating of the Guarantor's senior unsecured long-term debt by each
of Moody's  Investor's  Service,  Inc.  and  Standard & Poor's  Rating  Group is
reduced to or drops below Baa3 and BBB-, respectively.

         (g)Provision of  Information.  If requested by the Agent,  the Borrower
shall  cause  the   Administrative   Agent  to  furnish  to  the  Agent  or  any
representative  of the Agent copies of any and all of the Records or Lease Files
relating to the Series 1998-B Assets, Series 1998-B Leases or any portion of the
Collateral.

         Section 5.2.      Negative  Covenants  of Borrower.  Until the date on
which the Secured  Obligations  have been  indefeasibly paid in full, the
Borrower hereby covenants that:

         (a) Name Change,  Offices,  Records and Books of Accounts. The Borrower
will not change its name, identity or corporate structure (within the meaning of
Section  9-402(7)  of any  applicable  enactment  of the  UCC) or  relocate  its
principal place of business or chief executive  office unless it shall have: (i)
given the Agent at least 45 days prior notice thereof and (ii) taken all actions
required of each relevant  jurisdiction  in order to continue the first priority
perfected security interest of the Agent, for the benefit of the Lenders, in the
Collateral.

         (b)  Sales,  Liens,  Etc.  The  Borrower  shall  not sell,  assign  (by
operation of law or otherwise) or otherwise dispose of, or grant any option with
respect to, or create or suffer to exist any Adverse Claim upon the  Certificate
except in favor of the Agent, and the Borrower shall defend the right, title and
interest  of the Agent in, to and  under  any of the  Certificate,  against  all
claims of third parties.

         (c) Nature of  Business;  Other  Agreements;  Other  Indebtedness.  The
Borrower  shall not engage in any business or activity of any kind or enter into
any transaction or indenture, mortgage,  instrument,  agreement, contract, lease
or other undertaking,  in each case other than the transactions contemplated and
authorized by the Transaction Documents.  Without limiting the generality of the
foregoing, the Borrower shall not create, incur, guarantee,  assume or suffer to
exist any indebtedness or other liabilities, whether direct or contingent, other
than:

                  (i)  as a result of the endorsement of negotiable  instruments
         for deposit or collection or similar  transactions in the ordinary
         course of business,

                  (ii) the incurrence of obligations under this Agreement,
          
                  (iii) the incurrence of obligations, as expressly contemplated
         in the  Contribution  Agreement,  to make payment to PHH VMS thereunder
         for the purchase of the Certificate from PHH VMS under the Contribution
         Agreement, and

                  (iv) the  incurrence  of  operating  expenses in the  ordinary
         course of business of the type otherwise contemplated in Section 5.1(e)
         of this Agreement.

         (d)  Amendments  to  Transaction  Documents.  The  Borrower  shall not,
without the prior  written  consent of the Agent (which  consent shall be at the
Agent's sole discretion):

                  (i)  cancel or terminate the Contribution Agreement,

                  (ii) give any consent, waiver, directive or approval under the
          Contribution   Agreement,    Trust   Agreement, Administrative  Agency
          Agreement,  or the Supplement,  if such action could have a Material
          Adverse Effect,

                  (iii) waive any default,  action, omission or breach under the
         Contribution   Agreement,   Trust  Agreement,   Administrative   Agency
         Agreement,  or  the  Supplement,  or  otherwise  grant  any  indulgence
         thereunder, if such action could have a Material Adverse Effect, or

                  (iv) amend, supplement or otherwise modify any of the terms of
         the Contribution Agreement or consent to the amendment,  supplement, or
         other  modification  of any of the  terms of the Trust  Agreement,  the
         Supplement,  or the  Administrative  Agency  Agreement,  if such action
         could have a Material Adverse Effect.

         (e)  Amendments  to  Corporate  Documents.  Without  the prior  written
consent  of  the  Agent,  the  Borrower  shall  not  amend  its  certificate  of
incorporation  or its  by-laws in any respect  that would  impair its ability to
comply  with  the  terms  or  provisions  of any of the  Transaction  Documents,
including, without limitation, Section 5.1(e) of this Agreement.

         (f) Merger.  The Borrower shall not merge or consolidate  with or into,
or convey,  transfer,  lease or otherwise dispose of (whether in one transaction
or in a series of transactions)  all or substantially all of its assets (whether
now owned or hereafter  acquired) to, or acquire all or substantially all of the
assets of, any Person.

                                   ARTICLE VI.
                                EVENTS OF DEFAULT
         Section 6.1.      Events of Default.  The occurrence of any one or more
of the following  events shall constitute an event of default (each an "Event of
Default"):
         (a) The Administrative  Agent, the Guarantor or the Borrower shall fail
to make any payment or deposit when required under any Transaction  Document and
such failure shall continue for three (3) Business Days;

         (b) Any representation, warranty or certification made by the Borrower,
the Guarantor or the Administrative  Agent in any Transaction Document or in any
other document  delivered  pursuant hereto shall prove to have been incorrect in
any  material  respect  when  made;  provided,  however,  that a  breach  of any
representation  or warranty  with  respect to any Series  1998-B  Lease being an
Eligible  Lease shall not be an Event of Default  hereunder if such  contract is
timely substituted or repurchased pursuant to Section 5.1 of the Supplement.

         (c) The Borrower,  the Guarantor or the Administrative Agent shall fail
to perform or observe any covenant or other similar term or agreement  under any
Transaction  Document (other than as referred to in any other subsection of this
Section 6.1) and such failure shall remain unremedied for five (5) Business Days
following  written  notice  thereof  to  the  Borrower,  the  Guarantor  or  the
Administrative Agent, as the case may be;

         (d) (i) The Borrower,  the Guarantor or the Administrative  Agent shall
generally  not pay its debts as such debts become due;  (ii) the  Borrower,  the
Guarantor or the  Administrative  Agent shall admit in writing its  inability to
pay its debts  generally or shall make a general  assignment  for the benefit of
creditors;  (iii)  any  proceeding  shall be  instituted  by the  Borrower,  the
Guarantor  or the  Administrative  Agent  seeking to  adjudicate  it bankrupt or
insolvent,  or seeking  liquidation,  winding up,  reorganization,  arrangement,
adjustment,  protection,  relief or composition of it or its debts under any law
relating to bankruptcy,  insolvency or reorganization  or relief of debtors,  or
seeking  the entry of an order  for  relief or the  appointment  of a  receiver,
trustee  or  other  similar  official  for it or  any  substantial  part  of its
property;  (iv) the Borrower,  the Guarantor or the  Administrative  Agent shall
take any  corporate  action to  authorize  any of the actions set forth above in
clause (ii) or (iii) of this  subsection  (d); or (v) any proceeding of the type
described in clause (iii) of this subsection (d) shall be instituted against the
Borrower,  the Guarantor or the Administrative Agent and shall not be withdrawn,
vacated or dismissed within 60 days after the commencement thereof;

         (e) Failure of the Borrower,  the Administrative Agent or the Guarantor
to  pay  any  Indebtedness  when  due;  or the  default  by  the  Borrower,  the
Administrative  Agent or the Guarantor in the performance of any term, provision
or condition contained in any agreement under which any Indebtedness was created
or is governed,  the effect of which is to cause or permit the holder or holders
of such  Indebtedness  to cause,  such  Indebtedness  to become due prior to its
stated maturity;  or any such Indebtedness of the Borrower,  the  Administrative
Agent or the Guarantor shall be declared to be due and payable or required to be
prepaid  (other  than by a  regularly  scheduled  payment)  prior to the date of
maturity thereof;  provided,  however,  that, in the case of the  Administrative
Agent or the Guarantor,  the aggregate principal amount of any such Indebtedness
is in excess of $25,000,000;

         (f) The rating of the Guarantor's  senior  unsecured  long-term debt by
each of Moody's Investor's  Service,  Inc. and Standard & Poor's Rating Group is
reduced below Baa3 and BBB-, respectively;

         (g) Failure of the Certificate to represent a 100% beneficial  interest
in the Series 1998-B Assets;

         (h) The  Borrower  grants or suffers to exist any Adverse  Claim on the
Collateral  or the  proceeds  thereof or the  Agent's  security  interest in the
Collateral or the proceeds  thereof is not a first priority  perfected  security
interest therein free of any Adverse Claims;

         (i) The Delinquency Ratio shall exceed 6.0% for any two consecutive
Collection Periods;

         (j) The Default Ratio shall exceed 8% as of the last day of any 
Collection Period;

         (k) Any Transaction Document shall cease to be in full force and effect
or is withdrawn, revoked or otherwise amended without the consent of the Agent;

         (l) PHH VMS shall fail to own, directly or indirectly, 100% of the 
Capital Stock of the Borrower;

         (m) A final  judgment  or  judgments  for the payment of money shall be
rendered  against  Borrower by one or more courts,  administrative  tribunals or
other bodies  having  jurisdiction  over it and the same shall not be discharged
(or  provision  shall not be made for such  discharge)  or bonded,  or a stay of
execution  thereof shall not be procured,  within 60 days from the date of entry
thereof and the  Borrower,  shall not,  within  said period of 60 days,  or such
longer  period  during  which  execution  of the same shall have been  stayed or
bonded,  appeal  therefrom and cause the  execution  thereof to be stayed during
such appeal;

         (n) The Borrower's Net Worth shall be less than $25,000,000 at any
time; or

         (o) From and after the  earlier  of (i) the  delivery  of an  insurance
certificate  pursuant  to  Section  4.2 or (ii) 30 days  from  the  date of this
Agreement, the Borrower and the Agent, for the benefit of the Lenders, shall not
be  additional  insureds  on  Cendant  Corporation's  Commercial  Auto  Coverage
insurance  policy with respect to bodily injury or property damage claims caused
by accidents and resulting from the ownership,  maintenance or use of any Series
1998-B Leased Vehicle

         Section 6.2.      Remedies

       (a) If an Event of Default  specified  in clause  (ii),  (iii) or (iv) of
paragraph (d) of Section 6.1 occurs,  the Loan (with accrued  interest  thereon)
and all other  amounts  owing  under this  Agreement  and the other  Transaction
Documents shall immediately and automatically become due and payable, and if any
other Event of Default  shall occur,  with the consent of PREFCO or the Required
Financial  Institutions,  the Agent  may,  or upon the  request of PREFCO or the
Required  Financial  Institutions,  the Agent shall,  by notice to the Borrower,
declare the Loan (with  accrued  interest  thereon) and all other  amounts owing
under this Agreement and the other  Transaction  Documents to be due and payable
forthwith, whereupon the same shall immediately become due and payable.
Presentment,  demand,  protest  and all  other  notices  of any kind are  hereby
expressly waived.
       (b) In addition to the rights and remedies  specified in Section  6.2(a),
upon the  occurrence of an Event of Default,  the Agent may, or upon the request
of PREFCO or the Required Financial Institutions, the Agent shall,

                  (i) designate as  Co-Administrative  Agent with respect to the
         Series 1998-B Assets any Person and cause the  Administrative  Agent to
         provide  such  Person  access to the Lease  Files  (as  defined  in the
         Administrative  Agency  Agreement)  with  respect to the Series  1998-B
         Leases;

                  (ii) cause the  Administrative  Agent to segregate  from other
         assets  of the  Administrative  Agent,  and  deposit  into  an  account
         designated  by the Agent  within  one  Business  Day of  receipt by the
         Administrative Agent, all Collections with respect to the Series 1998-B
         Assets;

                  (iii) obtain physical  possession of the Records and all other
         files of the  Borrower  relating to the  Collateral  and all  documents
         relating to the Collateral  which are then or may thereafter come in to
         the  possession  of the  Borrower  or any third  party  acting  for the
         Borrower and the Borrower  shall deliver to the Agent such  assignments
         and take such action and execute such documents and endorsements as the
         Agent shall request;

                  (iv) cause the  certificates  of title  relating to the Series
         1998-B  Leased  Vehicles  to show the  Agent,  for the  benefit  of the
         Lenders, as the sole lienholder with respect thereto; or

                  (v)  exercise,   in  addition  to  all  other  rights  and
         remedies  granted to it in this  Agreement and in the other Transaction
         Documents,  all rights and remedies of a secured  party  under the UCC 
         in any  applicable jurisdiction.

         (c) Without limiting the generality of the foregoing, the Agent without
demand of performance or other demand,  presentment,  protest,  advertisement or
notice of any kind  (except any notice  required by law referred to below) to or
upon  the  Borrower  or any  other  Person  (all  and  each  of  which  demands,
presentments,  protests,  advertisements and notices are hereby waived),  may in
such circumstances forthwith collect, receive,  appropriate and realize upon the
Collateral,  or any part thereof, and/or may forthwith sell, lease, assign, give
an option or options to  purchase,  or  otherwise  dispose  of and  deliver  the
Collateral or any part thereof (or contract to do any of the foregoing),  in one
or more  parcels or as an  entirety at public or private  sale or sales,  at any
exchange, broker's board or office of the Agent or elsewhere upon such terms and
conditions as it may deem  advisable and at such prices as it may deem best, for
cash or on credit or for future delivery without  assumption of any credit risk;
provided that any such sale complies with the provisions of the Trust  Agreement
and  would not  result in the Trust  becoming  taxable  as an  "association"  or
publicly traded partnership taxable as a corporation for federal or state income
tax purposes. The Agent shall have the right upon any such public sale or sales,
and, to the extent  permitted by law,  upon any such  private sale or sales,  to
purchase the whole or any part of the  Collateral so sold,  free of any right or
equity of redemption in the Borrower,  which right or equity is hereby waived or
released.  The  Agent  shall  apply  the net  proceeds  of any such  collection,
recovery,  receipt,  appropriation,  realization  or sale,  after  deducting all
reasonable  costs and expenses of every kind  incurred  therein or incidental to
the  care  or  safekeeping  of the  Collateral  or in any  way  relating  to the
Collateral  or the  rights of the Agent and the  Lenders  hereunder,  including,
without limitation, reasonable attorneys' fees and disbursements, to the payment
in whole or in part of the Secured  Obligations,  in such order as the Agent may
elect, and only after such application and after the payment by the Agent of any
other amount required or permitted by any provision of law,  including,  without
limitation,  Section  9-504(1)(c)  of the UCC,  need the Agent  account  for the
surplus, if any, to the Borrower. To the extent permitted by applicable law, the
Borrower waives all claims, damages and demands it may acquire against the Agent
or the  Lenders  arising  out of the  exercise by the Agent of any of the rights
hereunder,  other than those claims,  damages and demands arising from the gross
negligence or willful  misconduct of the Agent. If any notice of a proposed sale
or other  disposition of Collateral  shall be required by law, such notice shall
be deemed reasonable and proper if given at least ten (10) days before such sale
or other disposition. The Borrower shall remain liable for any deficiency if the
proceeds of any sale or other  disposition of the Collateral are insufficient to
pay the Secured  Obligations  and the reasonable fees and  disbursements  of any
attorneys employed by the Agent or any Lender to collect such deficiency.

         (d) No right or remedy herein  conferred  upon or reserved to the Agent
or the  Lenders is intended to be  exclusive  of any other right or remedy,  and
every right and remedy shall, to the extent  permitted by law, be cumulative and
in addition to every other right and remedy given  hereunder or now or hereafter
existing at law or in equity or  otherwise.  The  assertion or employment of any
right or remedy  hereunder,  or otherwise,  shall not prevent the  concurrent or
subsequent assertion or employment of any other appropriate right or remedy.

         (e) No delay or  omission  by the Agent or any Lender to  exercise  any
right or remedy  accruing  upon any Event of Default shall impair any such right
or remedy or constitute a waiver of any such Event of Default or an acquiescence
therein. Every right and remedy given by this Section 6.2 or by law to the Agent
or the Lenders may be exercised from time to time, and as often as may be deemed
expedient, by the Agent or the Lenders.

         (f) Subject to Section 11.1,  the Required  Financial  Institutions  by
written notice to the Borrower may rescind an acceleration  and its consequences
if the  rescission  would not  conflict  with any  judgment or decree and if all
existing Events of Default (except  nonpayment of principal or interest that has
become due solely because of the acceleration) have been cured or waived.

                                  ARTICLE VII.
                                    THE AGENT

       Section 7.1.  Authorization and Action. Each Lender hereby designates and
appoints  First  Chicago  to act as its agent  hereunder  and under  each  other
Transaction Document,  and authorizes the Agent to take such actions as agent on
its behalf and to  exercise  such  powers as are  delegated  to the Agent by the
terms of this Agreement and the other Transaction  Documents  together with such
powers as are reasonably incidental thereto. The Agent shall not have any duties
or  responsibilities,  except those  expressly  set forth herein or in any other
Transaction  Document,  or any fiduciary  relationship  with any Lender,  and no
implied  covenants,   functions,   responsibilities,   duties,   obligations  or
liabilities  on the part of the Agent shall be read into this  Agreement  or any
other  Transaction  Document or otherwise exist for the Agent. In performing its
functions and duties hereunder and under the other  Transaction  Documents,  the
Agent shall act solely as agent for the Lenders and does not assume nor shall be
deemed to have assumed any obligation or relationship of trust or agency with or
for the  Borrower or any of its  successors  or assigns.  The Agent shall not be
required to take any action  which  exposes the Agent to personal  liability  or
which  is  contrary  to  this  Agreement,  any  other  Transaction  Document  or
applicable  law. The  appointment  and  authority of the Agent  hereunder  shall
terminate upon the indefeasible  payment in full of all the Secured Obligations.
Each Lender hereby authorizes the Agent to execute on behalf of such Lender (the
terms of which  shall  be  binding  on such  Lender)  each of the UCC  financing
statements,  together with such other instruments or documents determined by the
Agent to be necessary  or desirable in order to perfect,  evidence or more fully
protect the interest of the Lenders contemplated hereunder.

         Section  7.2.  Delegation  of Duties.  The Agent may execute any of its
duties under this  Agreement and each other  Transaction  Document by or through
agents  or  attorneys-in-fact  and  shall  be  entitled  to  advice  of  counsel
concerning  all  matters  pertaining  to such  duties.  The  Agent  shall not be
responsible for the negligence or misconduct of any agents or  attorneys-in-fact
selected by it with reasonable care.

         Section 7.3. Exculpatory  Provisions.  Neither the Agent nor any of its
directors,  officers,  agents or  employees  shall be (i)  liable for any action
lawfully taken or omitted to be taken by it or them under or in connection  with
this Agreement or any other Transaction  Document (except for its, their or such
Person's own gross negligence or willful misconduct), or (ii) responsible in any
manner to any of the Lenders for any recitals,  statements,  representations  or
warranties  made  by  the  Borrower  contained  in  this  Agreement,  any  other
Transaction  Document or any  certificate,  report,  statement or other document
referred to or provided for in, or received  under or in connection  with,  this
Agreement  or any  other  Transaction  Document  or  for  the  value,  validity,
effectiveness,  genuineness, enforceability or sufficiency of this Agreement, or
any other  Transaction  Document or any other  document  furnished in connection
herewith  or  therewith,  or for any  failure of the  Borrower  to  perform  its
obligations  hereunder or thereunder,  or for the  satisfaction of any condition
specified in Article IV, or for the perfection,  priority,  condition,  value or
sufficiency or any collateral  pledged in connection  herewith.  The Agent shall
not be under any  obligation  to any Lender to ascertain or to inquire as to the
observance or performance of any of the agreements or covenants contained in, or
conditions of, this Agreement or any other Transaction  Document,  or to inspect
the properties,  books or records of the Borrower. The Agent shall not be deemed
to have  knowledge of an Event of Default or Potential  Event of Default  unless
the Agent has received notice from the Borrower or a Lender.

         Section  7.4.  Reliance  by  Agent.  The  Agent  shall in all  cases be
entitled to rely, and shall be fully protected in relying,  upon any document or
conversation  believed by it to be genuine and correct and to have been  signed,
sent or made by the proper  Person or Persons and upon advice and  statements of
legal  counsel  (including,   without  limitation,  counsel  to  the  Borrower),
independent accountants and other experts selected by the Agent. The Agent shall
in all cases be fully  justified in failing or refusing to take any action under
this Agreement or any other  Transaction  Document unless it shall first receive
such advice or concurrence of PREFCO or the Required  Financial  Institutions or
all of the Lenders, as applicable, as it deems appropriate and it shall first be
indemnified to its  satisfaction by the Lenders;  provided that unless and until
the Agent shall have  received  such advice,  the Agent may take or refrain from
taking any action,  as the Agent shall deem  advisable and in the best interests
of the Lenders. The Agent shall in all cases be fully protected in acting, or in
refraining  from acting,  in accordance with a request of PREFCO or the Required
Financial  Institutions or all of the Lenders,  as applicable,  and such request
and any action  taken or failure to act pursuant  thereto  shall be binding upon
all the Lenders.

         Section  7.5.  Non-Reliance  on Agent and Other  Lenders.  Each  Lender
expressly  acknowledges  that  neither  the  Agent,  nor  any of  its  officers,
directors,  employees,  agents,  attorneys-in-fact  or  affiliates  has made any
representations  or  warranties  to it and  that no act by the  Agent  hereafter
taken, including, without limitation, any review of the affairs of the Borrower,
shall be deemed to constitute any  representation or warranty by the Agent. Each
Lender represents and warrants to the Agent that it has and will,  independently
and  without  reliance  upon the  Agent or any  other  Lender  and based on such
documents and information as it has deemed  appropriate,  made its own appraisal
of  and  investigation  into  the  business,  operations,  property,  prospects,
financial and other conditions and creditworthiness of the Borrower and made its
own decision to enter into this Agreement,  the other Transaction  Documents and
all other documents related hereto or thereto.

         Section  7.6.   Reimbursement   and   Indemnification.   The  Financial
Institutions  agree to  reimburse  and  indemnify  the Agent  and its  officers,
directors, employees,  representatives and agents ratably according to their Pro
Rata Shares,  to the extent not paid or reimbursed by the Borrower,  (i) for any
amounts for which the Agent,  acting in its  capacity  as Agent,  is entitled to
reimbursement by the Borrower hereunder and (ii) for any other expenses actually
incurred  by the  Agent,  in its  capacity  as Agent and acting on behalf of the
Lenders, in connection with the administration and enforcement of this Agreement
and the other Transaction Documents.

         Section  7.7.  Agent in its  Individual  Capacity.  The  Agent  and its
Affiliates may make loans to, accept  deposits from and generally  engage in any
kind of business  with the  Borrower or any  Affiliate of the Borrower as though
the Agent were not the Agent  hereunder.  With respect to the  acquisition  of a
portion of the Loan  pursuant to this  Agreement,  the Agent shall have the same
rights and powers  under this  Agreement as any Lender and may exercise the same
as  though  it  were  not the  Agent,  and the  terms  "Financial  Institution,"
"Lender," "Financial  Institutions" and "Lenders" shall include the Agent in its
individual capacity.

         Section 7.8.  Successor  Agent.  The Agent may, upon 10 days' notice to
the Borrower and the Lenders,  and the Agent shall, upon the direction of all of
the Lenders (other than the Agent, in its individual  capacity) resign as Agent.
If the Agent shall resign, then the Required Financial  Institutions during such
10-day period shall (with the consent of the  Borrower,  which consent shall not
be unreasonably  withheld or delayed) appoint from among the Lenders a successor
agent.  If for any  reason  no  successor  Agent is  appointed  by the  Required
Financial  Institutions  during  such 10-day  period,  then  effective  upon the
termination of such 10-day  period,  the Lenders shall perform all of the duties
of the  Agent  hereunder  and  under the  other  Transaction  Documents  and the
Borrower  shall  make  all  payments  in  respect  of the Loan  directly  to the
applicable  Lenders and for all purposes  shall deal  directly with the Lenders.
After the effectiveness of any retiring Agent's resignation  hereunder as Agent,
the retiring Agent shall be discharged from its duties and obligations hereunder
and under the other Transaction Documents and the provisions of this Article VIl
shall  continue in effect for its benefit with  respect to any actions  taken or
omitted to be taken by it while it was Agent under this  Agreement and under the
other Transaction Documents.

                                  ARTICLE VIII.
                               LIQUIDITY FACILITY

         Section  8.1.  Transfer  to  Financial  Institutions.   Each  Financial
Institution hereby agrees, subject to Section 8.4, that immediately upon written
notice from PREFCO delivered on or prior to the Liquidity  Termination  Date, it
shall acquire by assignment from PREFCO,  without recourse or warranty,  its Pro
Rata  Share of all or a portion  of the Loan  funded by PREFCO as  specified  by
PREFCO. Each Financial Institution shall promptly pay to the Agent at an account
designated  by the Agent,  for the benefit of PREFCO,  its  Acquisition  Amount.
Unless a Financial Institution has notified the Agent that it does not intend to
pay its Acquisition Amount, the Agent may assume that such payment has been made
and may,  but  shall  not be  obligated  to,  make the  amount  of such  payment
available to PREFCO in reliance  upon such  assumption.  PREFCO hereby sells and
assigns to the Agent for the ratable benefit of the Financial Institutions,  and
the Agent hereby  purchases and assumes from PREFCO,  effective upon the receipt
by PREFCO of the PREFCO Transfer Price, the portion of the Loan funded by PREFCO
which is the subject of any transfer pursuant to this Article VIII.

         Section  8.2.  Transfer  Price  Reduction  Interest.  If  the  Adjusted
Liquidity  Price is included in the calculation of the PREFCO Transfer Price for
any portion of the Loan funded by PREFCO, each Financial Institution agrees that
the Agent shall pay to PREFCO the Reduction  Percentage of any interest received
by the Agent with respect to such portion of the Loan.
         Section 8.3.  Payments to PREFCO. In consideration for the reduction of
the PREFCO Transfer Prices by the PREFCO  Transfer Price  Reductions,  effective
only at such time as the  aggregate  principal  amount of the Loan funded by the
Financial  Institutions equals the PREFCO Residual,  each Financial  Institution
hereby agrees that the Agent shall not distribute to the Financial  Institutions
and  shall  immediately  remit to  PREFCO  any  interest,  Collections  or other
payments  received by it to be applied pursuant to the terms hereof or otherwise
to reduce the principal amount of the Loan funded by the Financial Institutions.

         Section  8.4.   Limitation  on  Commitment  to  Purchase  from  PREFCO.
Notwithstanding  anything  to the  contrary  in  this  Agreement,  no  Financial
Institution  shall have any  obligation to purchase any portion of the Loan from
PREFCO,  pursuant  to  Section  8.1 or  otherwise,  if:  (i)  PREFCO  shall have
voluntarily commenced any proceeding or filed any petition under any bankruptcy,
insolvency or similar law seeking the dissolution, liquidation or reorganization
of PREFCO or taken any corporate  action for the purpose of effectuating  any of
the foregoing;  or (ii) involuntary proceedings or an involuntary petition shall
have been commenced or filed against PREFCO by any Person under any  bankruptcy,
insolvency or similar law seeking the dissolution, liquidation or reorganization
of PREFCO and such proceeding or petition shall have not been dismissed.

         Section  8.5.  Defaulting  Financial  Institutions.   If  one  or  more
Financial  Institutions defaults in its obligation to pay its Acquisition Amount
pursuant  to Section  8.1 (each  such  Financial  Institution  shall be called a
"Defaulting  Financial  Institution"  and the aggregate amount of such defaulted
obligations being herein called the "PREFCO Transfer Price Deficit"),  then upon
notice from the Agent,  each  Financial  Institution  other than the  Defaulting
Financial Institutions (a "Non-Defaulting Financial Institution") shall promptly
pay to the Agent, in immediately  available funds, an amount equal to the lesser
of (x) such Non-Defaulting  Financial  Institution's  proportionate share (based
upon the relative Commitments of the Non-Defaulting  Financial  Institutions) of
the  PREFCO   Transfer  Price  Deficit  and  (y)  the  unused  portion  of  such
Non-Defaulting  Financial  Institution's   Commitment.  A  Defaulting  Financial
Institution  shall forthwith upon demand pay to the Agent for the account of the
Non-Defaulting  Financial  Institutions all amounts paid by each  Non-Defaulting
Financial  Institution  on  behalf  of such  Defaulting  Financial  Institution,
together with interest thereon, for each day from the date a payment was made by
a  Non-Defaulting  Financial  Institution  until  the date  such  Non-Defaulting
Financial  Institution  has been paid such amounts in full,  at a rate per annum
equal to the Federal Funds  Effective Rate plus (i) 0.5% per annum for the first
two  Business  Days and (ii) 2.0% per annum  thereafter.  In  addition,  without
prejudice to any other rights that PREFCO may have under  applicable  law,  each
Defaulting Financial  Institution shall pay to PREFCO forthwith upon demand, the
difference between such Defaulting  Financial  Institution's  unpaid Acquisition
Amount and the amount paid with respect thereto by the non-Defaulting  Financial
Institutions,  together with interest thereon, for each day from the date of the
Agent's request for such Defaulting Financial  Institution's  Acquisition Amount
pursuant to Section 8.1 until the date the requisite amount is paid to PREFCO in
full,  at a rate per annum equal to the Federal Funds  Effective  Rate plus 2.0%
per annum.

                                   ARTICLE IX.
                                 INDEMNIFICATION

         Section 9.1.  Indemnities by the Borrower.  Without  limiting any other
rights which the Agent or any Lender may have hereunder or under applicable law,
the  Borrower  hereby  agrees to  indemnify  the Agent and each Lender and their
respective  officers,  directors,  agents and employees  (each,  an "Indemnified
Party")  from  and  against  any  and  all  damages,   losses,   claims,  taxes,
liabilities,  costs,  expenses  and for all  other  amounts  payable,  including
reasonable  attorneys'  fees  and  disbursements  (all  of the  foregoing  being
collectively  referred to as "Indemnified  Amounts") awarded against or actually
incurred by any of them  arising out of or as a result of this  Agreement or the
transaction  contemplated by this Agreement or the other Transaction  Documents,
excluding, however:

        (a)  Indemnified  Amounts to the extent a final  judgment  of a court of
       competent jurisdiction holds such Indemnified Amounts resulted from gross
       negligence  or willful  misconduct on the part of the  Indemnified  Party
       seeking indemnification; or

        (b)       taxes, except as provided in Section 9.3
       provided,  however,  that nothing  contained in this sentence shall limit
       the  liability  of the Borrower or limit the recourse of the Borrower for
       amounts otherwise  provided to be paid by the Borrower under the terms of
       this  Agreement.   Without  limiting  the  generality  of  the  foregoing
       indemnification, the Borrower shall indemnify the Lenders for Indemnified
       Amounts relating to or resulting from:

                  (i) any  representation  or warranty  made by the Borrower (or
         any of  its  respective  officers)  under  or in  connection  with  any
         Transaction   Document,   any  Monthly  Report  or  any  other  written
         information  or report  delivered by the Borrower,  pursuant  hereto or
         thereto,  which shall have been false or incorrect  when made or deemed
         made;

                  (ii) the failure by the Borrower to comply with any covenant 
         made by it in any Transaction Document;

                  (iii) any  failure of the  Borrower  to perform  its duties or
         obligations  in  accordance  with  the  provisions  of any  Transaction
         Document;

                  (iv) the  failure  to vest and  maintain  in the Agent for the
         benefit  of the  Lenders  a valid  first  priority  perfected  security
         interest in the Collateral;

                  (v) the failure of the Trust to have an ownership  interest in
         the Series 1998-B Assets free and clear of Adverse  Claims,  except for
         the lienholder interest of PHH VMS in the related Vehicles;

                  (vi) any bodily  injury or property  damage claim caused by an
         accident and resulting  from the  ownership,  maintenance or use of any
         Series 1998-B Leased Vehicle;

                  (vii)  the  failure  by  the   Borrower  to  comply  with  any
         applicable  law, rule or  regulation  with respect to any Series 1998-B
         Asset or Lease  related  thereto,  or the failure of any Series  1998-B
         Asset or Lease related  thereto to conform to any such  applicable law,
         rule or regulations;

                  (viii)  any  dispute,  claim,  offset or defense  (other  than
         discharge in  bankruptcy of the Lessee) of any Lessee to the payment of
         any Lease (including, without limitation, a defense based on such Lease
         not  being a  legal,  valid  and  binding  obligation  of  such  Lessee
         enforceable  against it in  accordance  with its  terms),  or any other
         claim  resulting  from the  lease of the  related  Vehicle  or  service
         related to such  Lease or the  furnishing  or  failure to furnish  such
         Vehicle or services,  in each case as a result of any action or failure
         to act on part of the Administrative Agent;

                  (ix) the commingling of Collections of Series 1998-B Assets at
         any time with other funds;

                  (x) any investigation,  litigation or proceeding related to or
         arising from any Transaction  Document,  the transactions  contemplated
         thereby,  the use of the proceeds of the Loan or the security  interest
         in the Certificate or any other investigation, litigation or proceeding
         relating  to the  Borrower  in  which  any  Indemnified  Party  becomes
         involved as a result of any of the transactions  contemplated hereby or
         thereby;

                  (xi) any failure of the Borrower to give reasonably equivalent
         value to PHH VMS under the  Contribution  Agreement in consideration of
         the  transfer  by PHH VMS of the  Certificate,  or any  attempt  by any
         Person to void any such transfer under  statutory  provisions or common
         law or equitable action, including,  without limitation,  any provision
         of the federal Bankruptcy Code, 11 U.S.C. ss. 101 et seq.;

                  (xii) a Year 2000 Problem with respect to hardware or software
         systems used by the Borrower or the  Administrative Agent; or

                 (xiii) the termination of any Tranche Period by the Borrower, 
         or reduction by the Borrower of the principal  amount of the Loan
         allocated to a Tranche Period.

       Section 9.2.         Increased Cost and Reduced Return.

       (a) If after the date  hereof,  any Funding  Source  shall be charged any
fee, expense or increased cost on account of the adoption of any applicable law,
rule or regulation  (including any applicable law, rule or regulation  regarding
capital adequacy) or any change therein,  or any change in the interpretation or
administration thereof by any Governmental Authority, central bank or comparable
agency charged with the interpretation or administration  thereof, or compliance
with any  request or  directive  (whether or not having the force of law) of any
such authority,  central bank or comparable agency (a "Regulatory Change"):  (i)
which  subjects  any  Funding  Source to any  charge or  withholding  on or with
respect to any  Funding  Agreement  or a Funding  Source's  obligations  under a
Funding  Agreement,  or on or with  respect to the  Certificate,  or changes the
basis of taxation of payments to any Funding Source of any amounts payable under
any Funding  Agreement (except for changes in the rate of tax on the overall net
income of a Funding Source) or (ii) which imposes,  modifies or deems applicable
any  reserve,   assessment,   insurance  charge,   special  deposit  or  similar
requirement  against  assets of,  deposits  with or for the account of a Funding
Source,  or credit extended by a Funding Source pursuant to a Funding  Agreement
or (iii) which  imposes any other  condition  the result of which is to increase
the cost to a  Funding  Source of  performing  its  obligations  under a Funding
Agreement,  or to reduce the rate of return on a Funding  Source's  capital as a
consequence  of its  obligations  under a Funding  Agreement,  or to reduce  the
amount of any sum  received or  receivable  by a Funding  Source under a Funding
Agreement  or to require any payment  calculated  by  reference to the amount of
interests  or loans held or interest  received by it,  then,  upon demand by the
Agent,  the  Borrower  shall pay to the Agent,  for the benefit of the  relevant
Funding  Source,  such amounts charged to such Funding Source or compensate such
Funding  Source for such  reduction.  If the  Borrower  is  required to make any
payment to a Financial Institution pursuant to this subsection (a), the Borrower
may, but shall not be obligated  to,  replace such  Financial  Institution  with
another  financial  institution  (which shall be  reasonably  acceptable  to the
Agent)  having a  short-term  debt  rating of A-1 or better by Standard & Poor's
Ratings  Group  and  P-1 by  Moody's  Investors  Service,  Inc.  If a  Financial
Institution  is  replaced  pursuant  to this  subsection  (a),  the  replacement
financial  institution shall be deemed to be a Purchasing Financial  Institution
and shall comply with the provisions of Section 10.1(b) of this Agreement.

       (b) Payment of any sum  pursuant to Section  9.2(a)  shall be made by the
Borrower to the Agent, for the benefit of the relevant Funding Source, not later
than ten (10) days after any such demand is made. A  certificate  of any Funding
Source, signed by an authorized officer claiming compensation under this Section
9.2 and  setting  forth the  additional  amount to be paid for its  benefit  and
explaining the manner in which such amount was determined shall constitute prima
facie evidence of the amount to be paid.

         Section 9.3.      No Withholding or Other Taxes.

         (a) Any and all payments by the Borrower  hereunder  shall be made free
and clear of and  without  deduction  for any and all  present or future  taxes,
levies,  imposts,  deductions,   charges  or  withholdings,  and  all  interest,
penalties,  additions,  or liabilities with respect thereto,  excluding,  in the
case of each  Lender and the Agent,  net  income  taxes that are  imposed by the
United States and franchise  taxes and net income taxes that are imposed on such
Lender or the Agent by the state or foreign jurisdiction under the laws of which
such  Lender or the Agent (as the case may be) would be  subject  to net  income
tax,  based on either  residence  or  domicile  of the  recipient  in the taxing
jurisdiction  or the  conduct of a trade or business  by the  recipient  in such
jurisdiction,  without regard to the  transactions  contemplated  hereby and any
payments  hereunder or under any related  Transaction  Document or any political
subdivision  thereof [but not including any such tax that results in a credit or
deduction  in the  jurisdiction  in which such  Lender  would not be entitled to
indemnification]  (all such non-excluded  taxes,  levies,  imposts,  deductions,
charges,  withholdings and liabilities being hereinafter referred to as "Taxes")
or Other Taxes (as defined  below).  If the Borrower shall be required by law to
deduct any Taxes from or in respect of any sum payable  hereunder  to any Lender
or the Agent,  (i) the sum payable  shall be  increased  as may be  necessary so
that, after making all required deductions  (including  deductions applicable to
additional sums payable under this Section 9.3(a)), such Lender or the Agent (as
the case may be) receives an amount equal to the sum it would have  received had
no such  deductions  been made, (ii) the Borrower shall make such deductions and
(iii) the Borrower shall pay the full amount  deducted to the relevant  taxation
authority or other authority in accordance with applicable law.

         (b) In addition, the Borrower agrees to pay any present or future stamp
or documentary  taxes or any other excise or property taxes,  charges or similar
levies  that  arise  from any  payment  made  hereunder  or from the  execution,
delivery or  registration  of, or  otherwise  with  respect  to, this  Agreement
(hereinafter referred to as "Other Taxes").

         (c) The Borrower  will  indemnify  each Lender and the Agent within ten
(10) days after  demand  therefor  for the full  amount of Taxes or Other  Taxes
(including,  without  limitation,  any  Taxes  or  Other  Taxes  imposed  by any
jurisdiction  on amounts  payable under this Section 9.3) paid by such Lender or
the Agent (as the case may be) and any liability (including penalties,  interest
and expenses) arising therefrom or with respect thereto;  provided that a Lender
or the Agent,  as  appropriate,  making a demand  for  indemnity  payment  shall
provide the Borrower with a certificate  from the relevant  taxing  authority or
from a  responsible  officer of such  Lender or the Agent  stating or  otherwise
evidencing that such Lender or the Agent has made payment of such Taxes or Other
Taxes and will provide a copy of or extract from  documentation,  if  available,
furnished by such taxing authority evidencing assertion or payment of such Taxes
or Other Taxes.

         (d)  Within  30 days  after the date of any  payment  of Taxes or Other
Taxes, the Borrower will furnish to the Agent an original or certified copy of a
receipt issued by the relevant taxing authority or other appropriate evidence of
payment thereof as shall be reasonably acceptable to the Lender or the Agent, as
applicable.

         (e)  Each  Lender,  Assignee  or  Participant  that is not  created  or
organized under the laws of the United States or a political subdivision thereof
(each a  "Non-U.S.  Lender")  shall,  to the extent that it may then do so under
applicable  laws and  regulations,  deliver to the Borrower  (with a copy to the
Agent and,  if  applicable,  the  assigning  Lender or the  Lender  selling to a
Participant  which is a  Non-U.S.  Lender)  (i)  within  15 days  after the date
hereof,  or, if later, the date on which such Person becomes a Non-U.S.  Lender,
two (or such other number as may from time to time be  prescribed  by applicable
laws or regulations) duly completed copies of IRS Form 4224 or Form 1001 (or any
successor forms or other  certificates or statements  which may be required from
time to time by the relevant United States taxing authorities or applicable laws
or  regulations),  as appropriate,  to permit the Borrower and the Agent to make
payments hereunder for the account of such Non-U.S.  Lender without deduction or
withholding  of United  States  federal  income or  similar  taxes and (ii) upon
request of the Agent as a result of the  obsolescence of or after the occurrence
of any event requiring a change in, any form or certificate previously delivered
pursuant to this Section 9.3(c),  copies (in such numbers as may be from time to
time be  prescribed  by  applicable  laws or  regulations)  of such  additional,
amended or successor forms,  certificates or statements as may be required under
applicable  laws or  regulations  to permit the  Borrower  and the Agent to make
payments  hereunder  for  the  account  of  such  Lender  without  deduction  or
withholding of United States federal income or similar taxes.

         Section 9.4. Costs and Expenses Relating to this Agreement. In addition
to the fees specified in the Fee Letter, the Borrower shall pay to the Agent and
PREFCO on demand  all  reasonable  out-of-pocket  expenses  (including,  without
limitation,  reasonable  audit fees and time  charges of  internal  and  outside
counsel  for  the  Agent  and the  Lenders)  incurred  in  connection  with  the
preparation,  execution, delivery, amendments and waivers of this Agreement, the
transactions  contemplated  hereby  and  the  other  documents  to be  delivered
hereunder.  The Borrower  shall pay to the Agent on demand any and all costs and
expenses of the Agent and the Lenders, if any, including reasonable counsel fees
and expenses  incurred in connection  with the enforcement of this Agreement and
the other documents delivered hereunder and in connection with any restructuring
or workout of this Agreement or such documents,  or the  administration  of this
Agreement or other Transaction Documents following an Event of Default.

         Section  9.5.  Refunds.  If the Agent or a Lender  receives a refund in
respect of any Taxes or Other Taxes as to which it has been  indemnified  by the
Borrower  or with  respect to which the  Borrower  has paid  additional  amounts
pursuant  to this  Section  9.3,  it shall  within 30 days from the date of such
receipt  pay over to the  Borrower  (a) such  refund  (but only to the extent of
indemnity  payments made, or additional amounts paid, by the Borrower under this
Section  9.3  with  respect  to the  Taxes or Other  Taxes  giving  rise to such
refund),  net of all out-of-pocket  expenses of the Agent or such Lender and (b)
interest  paid by the  relevant  Governmental  Authority  with  respect  to such
refund); provided,  however, that the Borrower, upon the request of the Agent or
such Lender  shall repay the amount paid over to the Borrower  (plus  penalties,
interest or other charges) to the Agent or such Lender in the event the Agent or
such Lender is required to repay such refund to such Governmental Authority.

                                   ARTICLE X.
                                   ASSIGNMENTS

         Section  10.1.   Assignments   (a)  The  Borrower  and  each  Financial
Institution  hereby (i) agree and consent to the complete or partial  assignment
by PREFCO of all of its rights  under,  interest  in,  title to and  obligations
under this Agreement to the Agent for the benefit of the Financial  Institutions
pursuant to Section 8.1, and (ii) agree that they will not unreasonably withhold
or delay their consent to the complete or partial assignment by PREFCO of all of
its rights under,  interest in, title to and obligations under this Agreement to
any other special purpose  receivables  funding or purchasing  conduit for which
First Chicago performs  administrative  functions.  Upon any complete or partial
assignment  made in  accordance  with the  preceding  sentence,  PREFCO shall be
released  from its  obligations  so  assigned.  Further,  the  Borrower and each
Financial Institution hereby agree that any assignee of PREFCO of this Agreement
or all or any portion of the Loan funded by PREFCO  shall have all of the rights
and benefits under this Agreement as if the term "PREFCO" explicitly referred to
such  party,  and no such  assignment  shall in any way  impair  the  rights and
benefits of PREFCO  hereunder.  The Borrower  shall not have the right to assign
its rights or obligations under this Agreement.

         (b) With the prior  written  consent  of PREFCO and the  Borrower  (the
Borrower's consent not to be unreasonably  withheld),  any Financial Institution
may at any time and from time to time  assign to one or more  Persons  (each,  a
"Purchasing  Financial   Institution")  all  or  any  part  of  its  rights  and
obligations under this Agreement pursuant to an assignment agreement,  in a form
and substance satisfactory to the Agent (the "Assignment  Agreement"),  executed
by such Purchasing Financial Institution and such selling Financial Institution.
Each assignee of a Financial  Institution  must have a short-term debt rating of
A-1 or better by Standard & Poor's  Ratings  Group and P-1 by Moody's  Investors
Service,  Inc. and must agree to deliver to the Agent,  promptly  following  any
request therefor by the Agent or PREFCO, an  enforceability  opinion in form and
substance  satisfactory  to the Agent and PREFCO.  Upon delivery of the executed
Assignment  Agreement to the Agent, such selling Financial  Institution shall be
released  from its  obligations  hereunder  to the  extent  of such  assignment.
Thereafter,  the Purchasing  Financial  Institution  shall for all purposes be a
Financial  Institution party to this Agreement and shall have all the rights and
obligations of a Financial  Institution  under this Agreement to the same extent
as if it were an original  party hereto and no further  consent or action by the
Borrower, the Lenders or the Agent shall be required.

       (c) Each of the Financial  Institutions  agrees that in the event that it
shall  cease to have a  short-term  debt  rating of A-1 or better by  Standard &
Poor's Ratings Group and P-1 by Moody's  Investors  Service,  Inc. (an "Affected
Financial  Institution"),  such Affected Financial Institution shall be obliged,
at the  request  of  PREFCO  or the  Agent,  to  assign  all of its  rights  and
obligations  hereunder  to (i) another  Financial  Institution  or (ii)  another
financial  institution  nominated  by the Agent and  acceptable  to PREFCO,  and
willing to participate in this Agreement through the Liquidity  Termination Date
in the place of such Affected Financial Institution;  provided that the Affected
Financial  Institution  receives  payment  in full,  pursuant  to an  Assignment
Agreement,  of an amount equal to such Financial Institution's Pro Rata Share of
the Loan and interest owing to the Financial  Institutions  and all accruing but
unpaid  fees and other  costs and  expenses  payable  in respect of its Pro Rata
Share of the Loan. Each Affected Financial  Institution shall give notice to the
Borrower of any assignment pursuant to this Section 10.1(b).

         Section 10.2.  Participations.  Any Financial  Institution  may, in the
ordinary course of its business at any time sell to one or more Persons (each, a
"Participant")  participating interests in its Pro Rata Share of the Loan funded
by the Financial  Institutions,  its  obligation  to pay PREFCO its  Acquisition
Amounts  or  any  other  interest  of  such  Financial  Institution   hereunder.
Notwithstanding  any such sale by a  Financial  Institution  of a  participating
interest to a Participant,  such Financial  Institution's rights and obligations
under this Agreement shall remain  unchanged,  such Financial  Institution shall
remain solely responsible for the performance of its obligations hereunder,  and
the  Borrower,  PREFCO and the Agent shall  continue to deal solely and directly
with such Financial Institution in connection with such Financial  Institution's
rights and obligations under this Agreement.  Each Financial  Institution agrees
that any agreement  between such Financial  Institution and any such Participant
in respect of such  participating  interest  shall not restrict  such  Financial
Institution's   right  to  agree  to  any  amendment,   supplement,   waiver  or
modification to this Agreement, except for any amendment,  supplement, waiver or
modification described in Section 11.1 (b)(i).

                                   ARTICLE XI.
                                  MISCELLANEOUS

         Section 11.1.     Waivers and Amendments.

       (a) No failure or delay on the part of any party hereto in exercising any
power,  right or remedy under this Agreement  shall operate as a waiver thereof,
nor shall any  single or partial  exercise  of any such  power,  right or remedy
preclude any other further  exercise thereof or the exercise of any other power,
right or remedy. The rights and remedies herein provided shall be cumulative and
nonexclusive  of any  rights or  remedies  provided  by law.  Any waiver of this
Agreement shall be effective only in the specific  instance and for the specific
purpose for which given.

       (b) No provision of this Agreement may be amended, supplemented, modified
or waived  except in writing in accordance  with the  provisions of this Section
11.1(b).  PREFCO,  the Borrower and the Agent,  at the direction of the Required
Financial  Institutions,  may enter into written modifications or waivers of any
provisions of this Agreement;  provided,  however,  that no such modification or
waiver shall:

               (i) without the consent of each affected  Lender,  (A) extend the
       Liquidity  Termination  Date or the date of any  payment  or  deposit  of
       amounts  due to each such Lender by the  Borrower  or the  Administrative
       Agent,  (B) reduce the rate or extend the time of payment of interest (or
       any component  thereof),  (C) reduce any fee payable to the Agent for the
       benefit of the Lenders,  (D) except pursuant to Article VIII or X hereof,
       change  the  amount  of the  Loan  funded  by  any  Lender,  a  Financial
       Institution's Pro Rata Share or a Financial Institution's Commitment, (E)
       amend,  modify or waive  any  provision  of the  definition  of  Required
       Financial  Institutions or this Section 11.1(a), (F) consent to or permit
       the  assignment  or  transfer  by the  Borrower  of any of its rights and
       obligations under this Agreement,  (G) change the definition of "Eligible
       Lease",  "Default Ratio",  "Loss Percentage",  or "Delinquency Ratio", or
       (H) amend or modify any defined term (or any defined  term used  directly
       or indirectly in such defined term) used in clauses (A) through (G) above
       in a manner which would  circumvent the intention of the restrictions set
       forth in such clauses; or

               (ii)  without  the written  consent of the then Agent,  amend,
       modify or waive any provision of this  Agreement if the effect  thereof
       is to affect the rights or duties of such Agent.

Notwithstanding  the  foregoing,  (i)  without  the  consent  of  the  Financial
Institutions,  the Agent  may,  with the  consent  of the  Borrower,  amend this
Agreement solely to add additional Persons as Financial  Institutions  hereunder
and (ii) without the consent of the Borrower,  the Agent, the Required Financial
Institutions  and PREFCO may enter into amendments to modify any of the terms or
provisions  of Article VIII or Article X;  provided  that such  amendment has no
negative impact upon the Borrower. Any modification or waiver made in accordance
with this Section  11.1 shall apply to each of the Lenders  equally and shall be
binding upon the Borrower, the Lenders and the Agent.

         Section 11.2.     Notices.

       (a) Except as provided in subsection (b) below,  all  communications  and
notices  provided  for  hereunder  shall be in  writing  (including  bank  wire,
telecopy or electronic  facsimile  transmission or similar writing) and shall be
given to the other  parties  hereto at their  respective  addresses  or telecopy
numbers set forth on the signature  pages hereof.  All such  communications  and
notices  shall,  when mailed,  telecopied,  telegraphed,  telexed or cabled,  be
effective when received through the mails, transmitted by telecopy, delivered to
the telegraph company,  confirmed by telex answer back or delivered to the cable
company,  respectively,  except that  communications and notices to the Agent or
any Lender  pursuant to Article I or II shall not be effective until received by
the intended recipient.

       (b) The Borrower hereby authorizes the Agent to effect Tranche Period and
Interest Rate selections based on telephonic notices made by any Person whom the
Agent in good  faith  believes  to be  acting on  behalf  of the  Borrower.  The
Borrower  agrees to deliver  promptly  to the  Agent,  upon  request,  a written
confirmation  of each telephonic  notice signed by an authorized  officer of the
Borrower.  However,  the  absence  of such  confirmation  shall not  affect  the
validity of such  notice.  If the written  confirmation  differs from the action
taken by the Agent, the records of the Agent shall govern absent manifest error.

         Section 11.3.  Ratable  Payments.  If any Lender,  whether by setoff or
otherwise,  has payment made to it with respect to any portion of the Loan owing
to such Lender (other than payments  received pursuant to Section 9.2 or 9.3) in
a greater  proportion than that received by any other Lender entitled to receive
a ratable  share of such Loan,  such Lender  agrees,  promptly  upon demand,  to
purchase for cash without recourse or warranty a portion of the Loan held by the
other  Lenders so that after such  purchase  each  Lender  will hold its ratable
proportion  of the Loan;  provided  that if all or any  portion  of such  excess
amount  is  thereafter  recovered  from  such  Lender,  such  purchase  shall be
rescinded and the purchase price  restored to the extent of such  recovery,  but
without interest.

       Section 11.4.       Confidentiality.

       (a) The Borrower  shall  maintain and shall cause each of its  Affiliates
and the  employees  and  officers the  Borrower  and each of its  Affiliates  to
maintain the  confidentiality  of the terms and provisions of this Agreement set
forth in Schedule II and the other  confidential  proprietary  information  with
respect to the Lenders and their respective businesses obtained by it or them in
connection with the  structuring,  negotiating and execution of the transactions
contemplated herein, except that the Borrower and its officers and employees may
disclose  such  information  to  the  Agent  and  to  the  Borrower's   external
accountants  and attorneys and as required by any applicable law or order of any
judicial or administrative  proceeding.  In addition,  the Borrower may disclose
any such nonpublic information pursuant to any law, rule, regulation, direction,
request or order of any  judicial,  administrative  or  regulatory  authority or
proceedings (whether or not having the force or effect of law).

       (b) Each of the Agent and the Lenders shall maintain and shall cause each
of their respective  employees and officers to maintain the  confidentiality  of
this Agreement and the other Confidential  Proprietary  Information with respect
to the Borrower,  PHH VMS, the Guarantor,  the Trust, and their Affiliates,  and
their  respective  businesses  obtained  by it or them in  connection  with  the
structuring,  negotiating and execution of the transactions contemplated herein.
Anything herein to the contrary notwithstanding, the Borrower hereby consents to
the disclosure of any nonpublic information with respect to it: (i) to the Agent
and the Lenders,  (ii) by the Lenders to any  prospective or actual  assignee of
any of  them,  or (iii) by the  Agent  and the  Lenders  to any  rating  agency,
Commercial Paper dealer or provider of a surety, guaranty or credit or liquidity
enhancement to PREFCO, or any entity organized for the purpose of purchasing, or
making loans  secured by,  financial  assets for which First Chicago acts as the
administrative  agent  and  to  any  officers,  directors,   employees,  outside
accountants  and  attorneys  of any of the  foregoing;  provided  that each such
Person is informed of the  confidential  nature of such  information in a manner
consistent  with the  practice  of the Agent for the making of such  disclosures
generally to Persons of such type and agrees to maintain  such  confidentiality;
provided,  further,  that in no event shall any such information be disclosed to
any Person engaged in a business that is in competition with the vehicle leasing
or vehicle management services business of PHH VMS. In addition, the Lenders and
the Agent may disclose any such nonpublic information pursuant to any law, rule,
regulation,  direction,  request  or order of any  judicial,  administrative  or
regulatory  authority or proceedings  (whether or not having the force or effect
of law).

         Section 11.5.     Bankruptcy Petition.

       (a) The  Borrower,  the  Agent  and  each  Financial  Institution  hereby
covenants and agrees that, prior to the date which is one year and one day after
the payment in full of all outstanding  senior  indebtedness of PREFCO,  it will
not institute against, or join any other Person in instituting  against,  PREFCO
any   bankruptcy,   reorganization,   arrangement,   insolvency  or  liquidation
proceedings or other similar  proceeding  under the laws of the United States or
any state of the United States.

       (b) The Agent and each Lender  hereby  covenant and agree that they shall
not have the power to commence a voluntary  proceeding in bankruptcy relating to
the Trust  without the unanimous  prior  approval of all  Beneficiaries  and the
delivery to the Trustee by each such  Beneficiary  of a  certificate  certifying
that such Beneficiary reasonably believes that the Trust is insolvent. The Agent
and each Lender hereby  covenant and agree that for a period of one year and one
day after payment in full of all distributions to all Beneficiaries of Specified
Beneficial Certificates pursuant to the terms of the Trust Agreement,  they will
not institute against,  or join any Person instituting  against,  PHH Subsidiary
any bankruptcy, reorganization,  insolvency, or liquidation proceeding, or other
similar  proceeding,  under the laws of the United States without the consent of
100%  of  the  Holders  of  Specified  Beneficial  Certificates  (excluding  PHH
Subsidiary or any of its  Affiliates).  In accordance with Section 4.4(f) of the
Trust Agreement,  the Agent and each Lender acknowledges that they shall have no
interest  in the Series  Specified  Assets  related  to any Series of  Specified
Beneficial Certificates, other than Series 1998-B Assets.

         Section 11.6. Limitation of Liability. Except with respect to any claim
arising out of the willful  misconduct or gross negligence of PREFCO,  the Agent
or any  Financial  Institution,  no  claim  may be  made  by the  Borrower,  the
Administrative  Agent or any  other  person  against  PREFCO,  the  Agent or any
Financial  Institution,  or their respective  Affiliates,  directors,  officers,
employees,  or attorneys for any special,  indirect,  consequential  or punitive
damages in respect of any claim for breach of  contract  or any other  theory of
liability  arising out of or related to the  transactions  contemplated  by this
Agreement, or any act, omission or event occurring in connection therewith;  and
the Borrower  hereby  waives,  and agrees not to sue upon any claim for any such
damages,  whether or not accrued and whether or not known or  suspected to exist
in its favor.

         Section 11.7. Choice Of Law. THIS  AGREEMENT  SHALL BE CONSTRUED IN 
ACCORDANCE  WITH THE INTERNAL LAWS (AND NOT THE LAW OF CONFLICTS) OF THE STATE 
OF NEW YORK.

         Section 11.8. Consent To Jurisdiction.  THE BORROWER HEREBY IRREVOCABLY
SUBMITS TO THE  NON-EXCLUSIVE  JURISDICTION  OF ANY UNITED STATES FEDERAL OR NEW
YORK STATE COURT IN ANY ACTION OR  PROCEEDING  ARISING OUT OF OR RELATING TO THE
TRANSACTION  DOCUMENTS AND HEREBY  IRREVOCABLY AGREES THAT ALL CLAIMS IN RESPECT
OF SUCH ACTION OR PROCEEDING  MAY BE HEARD AND  DETERMINED IN ANY SUCH COURT AND
IRREVOCABLY WAIVES ANY OBJECTION IT MAY NOW OR HEREAFTER HAVE AS TO THE VENUE OF
ANY SUCH SUIT,  ACTION OR PROCEEDING  BROUGHT IN SUCH A COURT OR THAT SUCH COURT
IS AN INCONVENIENT  FORUM.  NOTHING HEREIN SHALL LIMIT THE RIGHT OF THE AGENT OR
ANY LENDER TO BRING PROCEEDINGS  AGAINST THE BORROWER IN THE COURTS OF ANY OTHER
JURISDICTION  WHEREIN ANY ASSETS OF THE  BORROWER OR PHH VMS AND PHH  SUBSIDIARY
MAY BE LOCATED. ANY JUDICIAL PROCEEDING BY THE BORROWER AGAINST THE AGENT OR ANY
LENDER  OR ANY  AFFILIATE  OF THE  AGENT  OR A  LENDER  INVOLVING,  DIRECTLY  OR
INDIRECTLY,  ANY MATTER IN ANY WAY ARISING OUT OF, RELATED TO, OR CONNECTED WITH
DOCUMENTS SHALL BE BROUGHT ONLY IN A COURT IN CHICAGO, ILLINOIS.

         Section 11.9.  Waiver Of Jury Trial.  THE AGENT,  THE BORROWER AND EACH
LENDER  HEREBY  WAIVES  TRIAL  BY JURY  IN ANY  JUDICIAL  PROCEEDING  INVOLVING,
DIRECTLY  OR  INDIRECTLY,  ANY  MATTER  (WHETHER  SOUNDING  IN  TORT,  LEASE  OR
OTHERWISE)  IN ANY WAY  ARISING  OUT OF,  RELATED  TO,  OR  CONNECTED  WITH  THE
TRANSACTION DOCUMENTS OR THE RELATIONSHIPS ESTABLISHED THEREUNDER.

         Section 11.10. Integration;  Survival of Terms. This Agreement contains
the final and  complete  integration  of all prior  expressions  by the  parties
hereto with respect to the subject matter hereof and shall constitute the entire
agreement  among the parties  hereto with respect to the subject  matter  hereof
superseding all prior oral or written understandings.  The provisions of Article
IX and Sections 11.5 and 11.12 shall survive any termination of this Agreement.

         Section  11.11.  Counterparts;  Severability.  This  Agreement  may  be
executed  in any  number of  counterparts  and by  different  parties  hereto in
separate  counterparts,  each of which when so executed shall be deemed to be an
original and all of which when taken together shall  constitute one and the same
Agreement.   Any   provisions  of  this   Agreement   which  are  prohibited  or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.

         Section  11.12.  Recourse.  The  obligations of the Borrower under this
Agreement  or  any  other  Transaction   Document  constitute  a  full  recourse
obligation  of the  Borrower.  Recourse  shall be had for  payment  of the Loan,
interest  thereon  and any fee or other  obligation  or claim  arising out of or
relating  to this  Agreement  or any other  Transaction  Document  executed  and
delivered  or  issued  by the  Borrower  or any  officer  of the  Borrower.  The
provisions  of  this  Section  11.12  shall  survive  the  termination  of  this
Agreement.

         Section 11.13. First Chicago Roles. Each of the Financial  Institutions
acknowledges  that First Chicago and certain of its Affiliates  including (First
Chicago  Capital  Markets,  Inc.)  act,  or  may  in  the  future  act,  (i)  as
administrative  agent for  PREFCO,  (ii) as  issuing  and  paying  agent for the
Commercial  Paper,  (iii) to provide  credit or  liquidity  enhancement  for the
timely payment for the Commercial  Paper and (iv) to provide other services from
time to time for PREFCO  (collectively,  the  "First  Chicago  Roles").  Without
limiting the generality of this Section 11.13, each Financial Institution hereby
acknowledges  and consents to any and all First Chicago Roles and agrees that in
connection with any First Chicago Role,  First Chicago may take, or refrain from
taking, any action which it, in its discretion,  deems  appropriate,  including,
without  limitation,  in its role as  administrative  agent for PREFCO,  and the
giving of notice to the Agent of a mandatory purchase pursuant to Section 8.1.

       Setion 11.14.  Further Actions Evidencing Loans and the Security Interest
Created Herein.

       (a) The Borrower shall,  from time to time,  promptly execute and deliver
all further  instruments  and documents,  and take all further  actions that the
Agent may  reasonably  request,  to perfect,  protect or more fully evidence the
security  interest  granted under the  Transaction  Documents,  or to enable the
Agent to exercise  and enforce the  respective  rights and remedies of the Agent
and the Lenders under the Transaction Documents. Without limiting the foregoing,
the Borrower shall upon request of the Agent (i) execute and file such financing
statements,  or amendments  thereto,  and such other  instruments and documents,
that may be necessary or desirable, or that the Agent may reasonably request, to
perfect, protect or evidence such security interest; and (ii) deliver possession
of the Certificate to the Agent.

        (b) The  Borrower  authorizes  the  Agent  to file or  cause to be filed
financing or  continuation  statements,  and amendments  thereto and assignments
thereof, relating to the Certificate and the proceeds therefrom.

IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be executed
and delivered by their duly authorized officers as of the date hereof.
BORROWER:
                              TRAC FUNDING, INC.



                              By:                        
                              Name:
                              Title:

                              Address for Notices:

                              TRAC Funding, Inc.
                              c/o PHH Vehicle Management Services Corporation
                              307 International Circle
                              Mail Code - CP
                              Hunt Valley, Maryland 21030-1337

                              Attention: Joseph Weikel

                              Phone:  (___)___-____
                                Fax:  (___)___-____


                              PREFCO:  PREFERRED RECEIVABLES FUNDING CORPORATION




                              By:     /s/ Eleanor Nadbielny
                              Name:  Eleanor Nadbielny
                              Title: Authorized Signatory


                              c/o The First National Bank of Chicago
                              Asset-Backed Finance
                              Suite 0597, 1-19
                              One First National Plaza
                              Chicago, Illinois 60670-0079

                              Attention:
                              Asset Backed Finance---Financial Administration

                              Fax:  (312) 732-1844


<PAGE>



AGENT:                        THE FIRST NATIONAL BANK OF CHICAGO


                              By:      /s/ Eleanor Nadbielny
                                       Eleanor Nadbielny
                                       First Vice President


                              The First National Bank of Chicago
                              Suite 0597, 1-21
                              One First National Plaza
                              Chicago, Illinois 60670-0597

                              Attention:
                              Beth Provanzana
                              Asset Backed Finance

                              Fax: (312) 732-3205

FINANCIAL INSTITUTIONS:

Commitment

$500,000,000                  THE FIRST NATIONAL BANK OF CHICAGO




                              By:      /s/ Eleanor Nadbielny
                                      Eleanor Nadbielny
                                      First Vice President


                              The First National Bank of Chicago
                              Suite 0597, 1-21
                              One First National Plaza
                              Chicago, Illinois 60670-0597

                              Attention: Beth Provanzana
                              Asset Backed Finance

                              Fax:          (312) 732-3205




<PAGE>



                                    Exhibit I

                                   Definitions

         As used in this Agreement, the following terms shall have the following
meanings (such meanings to be equally applicable to both the singular and plural
forms of the terms defined):

         "Acquisition  Amount" means, on the date of any purchase from PREFCO of
all or a portion of the Loan funded by PREFCO  pursuant to Section 8.1, (i) with
respect to each Financial  Institution  other than First Chicago,  the lesser of
(a) such Financial Institution's Pro Rata Share of the PREFCO Transfer Price and
(b) such  Financial  Institution's  unused  Commitment  and (ii) with respect to
First Chicago,  the difference between (a) the PREFCO Transfer Price and (b) the
aggregate  amount  payable  by all  other  Financial  Institutions  on such date
pursuant to clause (i) above.

         "Adjusted Lease Balance" has the meaning specified in the Trust
Agreement.

         "Adjusted  Liquidity  Price" means, in determining the PREFCO Transfer
Price for any portion of the Loan funded by PREFCO,  an amount equal to:

        where:
                  PI       =        a fraction expressed as a percentage,  the
                                    numerator of which is the  principal  amount
                                    of  the  Loan   funded  by  PREFCO  and  the
                                    denominator   or  which  is  the   aggregate
                                    principal amount of the Loan;
                  LP       =        the Loss Percentage;
                  NDA      =        the aggregate  Adjusted Lease Balance of all
                                    Leases  included in the Series 1998-B Assets
                                    which are not Defaulted Assets; and
                  IA       =        Indemnified  Amounts  payable to any 
                                    Indemnified  Party pursuant to Section 9.1.

Each of the foregoing  shall be determined  from the most recent  Monthly Report
received from the Administrative Agent.

         "Administrative   Agency   Agreement"   means   that   certain
Administrative  Agency  Agreement dated as of June 12, 1998, among the Trust and
the  Administrative  Agent,  as amended and  supplemented  by the Series  1998-A
Supplement,  dated as of June 12,  1998,  the  Amendment  to the  Administrative
Agency Agreement, dated December 17, 1998, and the Supplement .

         "Administrative  Agent"  means at any time PHH VMS or such other Person
then  authorized  pursuant to the  Administrative  Agency  Agreement to service,
administer and collect the Series 1998-B Assets.

         "Adverse Claim" means a lien, security interest, charge or encumbrance,
or other right or claim in, of or on any Person's  assets or properties in favor
of any other Person.

         "Affected Financial Institution" has the meaning specified in Section 
10.1(b).

         "Affected Party" has the meaning specified in Section 1.7(a).

         "Affiliate"  means,  with respect to any  specified  Person,  any other
Person  directly or  indirectly  controlling  (including  but not limited to all
directors  and  officers  of such  Person),  controlled  by, or under  direct or
indirect  common control with such Person.  For the purpose of this  definition,
"control" when used with respect to any specified Person shall mean the power to
direct the  management  and  policies of such  Person,  directly or  indirectly,
whether through ownership of voting  securities,  by contract or otherwise,  and
the terms  "controlling"  and "controlled  by" have meanings  correlative to the
foregoing.

         "Agent"  means First  Chicago in its  capacity as Agent for the Lenders
pursuant  to Article  VIl,  and not in its  individual  capacity  as a Financial
Institution, and any successor Agent appointed pursuant to Article VIl.

         "Agreement"  means  this  Loan  and  Security  Agreement,  as it may be
amended or modified and in effect from time to time.

         "Allocated  Commercial  Paper" means  Commercial Paper issued by PREFCO
for a tenor and in an amount specifically  requested by any Person in connection
with a Receivables  Purchase Facility then being made available by PREFCO (or by
any agent on its behalf).

         "Assignment"  means the Assignment and  Assumption  Agreement II, dated
as of December 17, 1998 among PHH VMS, PHH Subsidiary and the Trust.

         "Assignment Agreement" has the meaning specified in Section 10.1(b).

         "Base Rate" means a rate per annum  equal to the  corporate  base rate,
prime rate or base rate of interest,  as applicable,  announced by the Reference
Bank from time to time, changing when and as such rate changes.

         "Beneficiary" has the meaning specified in the Trust Agreement.

         "Borrower" has the meaning set forth in the preamble to this Agreement.

         "Broken  Funding  Costs"  means  for any  portion  of the  Loan  funded
substantially  with Pooled  Commercial  Paper or  substantially  with  Specially
Pooled  Paper  which  (i) is  reduced  or (ii) has its CP  Interest  reduced  or
terminated  without  compliance  with the  notice  requirements  hereunder,  the
excess,  if any,  of (A) the CP  Interest  that  would have  accrued  during the
remainder of the Tranche Periods for Commercial Paper determined by the Agent to
relate to such portion of the Loan (the "Applied Funding Charges") subsequent to
the date of such  reduction  or  termination  on the  principal  amount  of such
portion of the Loan if such reduction or termination had not occurred,  over (B)
the sum of (x) the Applied Funding Charges  actually  accrued during such period
on the outstanding  loan after such reduction or termination and (y) the income,
if any,  actually  received  during such period by the holder of the outstanding
loan after such  reduction  or  termination  from  investing  the portion of any
payment not so allocated. In the event that the amount referred to in clause (B)
exceeds the amount  referred to in clause (A),  the  relevant  Lender or Lenders
agree to pay to the Borrower the amount of such excess. All Broken Funding Costs
shall be due and payable hereunder upon demand.

         "Business  Day"  means  any day on which  banks are not  authorized  or
required  to  close in  Baltimore,  Maryland,  New  York,  New York or  Chicago,
Illinois and the Depository Trust Company of New York is open for business, and,
if the applicable  Business Day relates to any computation or payment to be made
with respect to the LIBO Rate, any day on which dealings in dollar  deposits are
carried on in the London interbank market.

         "Certificate"  means the Series 1998-B  Certificate  issued pursuant to
the Supplement,  and which represents a beneficial interest in the Series 1998-B
Assets.

         "Charged-Off Lease" means any Lease or any portion of such a Lease: (i)
as to which the Lessee  thereof has taken any action,  or suffered  any event to
occur, of the type described in Section 6.1(d) (as if references to the Borrower
therein refer to such  Lessee);  or (ii) which,  consistent  with the Credit and
Collection Practices, should be written off as uncollectible.

         "Closing  Date"  means the date on which the  conditions  precedent set
forth in Section  4.1 are  satisfied  or, in the sole discretion of the Agent,
waived.

         "Collateral" means all right, title and interest of the Borrower in and
to (i) the  Certificate  issued  by the  Trust  to PHH VMS and  conveyed  to the
Borrower pursuant to the terms of the Contribution Agreement and any interest of
the  Borrower  in the Series  1998-B  Assets  and all other  assets of the Trust
evidenced by the Certificate,  (ii) the Contribution Agreement,  (iii) the Trust
Agreement,  (iv) the Administrative Agency Agreement,  (v) the Supplement,  (vi)
all cash or other  property  distributed  or  distributable  on  account  of the
Certificate, (vii) all cash on deposit in any bank account received as income or
distributions on the Series 1998-B Assets and which has been distributed or will
be  distributed as income or  distributions  on the  Certificate  and the Series
1998-A  Assets,  and  (viii)  any and all  proceeds  with  respect to any of the
foregoing.

         "Collection  Period" means each period from (and  including)  the first
day of each  calendar  month to (and  including)  the last day of such  calendar
month.

         "Collections"   means,   with  respect  to  any  Series   1998-B  Asset
"Collection", as defined in the Trust Agreement in respect of such Series 1998-B
Asset.

         "Commercial Paper" means promissory notes of PREFCO issued by PREFCO in
the commercial paper market.

         "Commitment" means, for each Financial  Institution,  the commitment of
such  Financial  Institution  to  purchase  its Pro Rata  Share of the Loan from
PREFCO,  such Pro Rata Share not to  exceed,  in the  aggregate,  the amount set
forth opposite such Financial  Institution's name on the signature pages of this
Agreement, as such amount may be modified in accordance with the terms hereof.

         "Concentration  Limit" means,  on the date the Loan is made, an amount 
equal to 6% of the Adjusted Lease Balance of the Series 1998-B Assets on the 
Closing Date.

         "Confidential  Proprietary  Information" means all information relating
to the Borrower, PHH VMS, the Guarantor, the Trust or their Affiliates and their
respective  businesses,  whether oral, written or otherwise  (including any such
information  furnished  prior to the execution of this  Agreement) to the Agent,
the Lenders or PREFCO,  each of their directors,  officers,  partners,  advisors
(including financial advisors), affiliates, employees, agents or representatives
(collectively,  "Representatives"), by the Borrower, PHH VMS, the Guarantor, the
Trust or their Affiliates and their  Representatives and all reports,  analyses,
compilations,  studies and other materials prepared by the Agent, the Lenders or
PREFCO  or  their   Representatives   (in  whatever  form  maintained,   whether
documentary, computer storage or otherwise) containing, reflecting or based upon
, in whole or in part, any such  information or reflecting  their review or view
of  the  transaction   contemplated  herein  or  the  Confidential   Proprietary
Information.  The term "Confidential  Proprietary  Information" does not include
information which (i) is or becomes generally available to the public other than
as a  result  of a  disclosure  by the  Agent,  the  Lenders,  PREFCO  or  their
Representatives or anyone to whom the Agent, the Lenders, PREFCO or any of their
Representatives transmit any Confidential  Proprietary  Information,  (ii) is or
becomes  known  or  available  to  the  Agent,  the  Lenders,  PREFCO  or  their
Representatives  on a  non-confidential  basis  from a  source  (other  than the
Borrower, PHH VMS, the Guarantor,  the Trust or their Affiliates or one of their
Representatives)  who, insofar as is known to the Agent, the Lenders,  PREFCO or
their  Representatives  after  reasonable due inquiry,  is not  prohibited  from
transmitting  the  information  to the  Agent,  the  Lenders,  PREFCO  or  their
Representatives, as the case may be, by a contractual, legal, fiduciary or other
obligation,  (iii) is independently  developed by the Agent, the Lenders, PREFCO
or their  Representatives  without use of any  information  that would itself be
independently  deemed  Confidential  Proprietary  Information,  or (iv)  general
information  regarding  any leasing or other  financial  product  structures  or
characteristics  (including  financial,  accounting  and legal  characteristics)
provided  by  the  Agent  and  not  based  upon  the  Confidential   Proprietary
Information.

         "Contingent Obligation" of a Person means any agreement, undertaking or
arrangement by which such Person  assumes,  guarantees,  endorses,  contingently
agrees to purchase or provide funds for the payment of, or otherwise  becomes or
is contingently liable upon, the obligation or liability of any other Person, or
agrees to maintain the net worth or working capital or other financial condition
of any other  Person,  or  otherwise  assures any  creditor of such other Person
against loss,  including,  without  limitation,  any comfort  letter,  operating
agreement, take-or-pay contract or application for a letter of credit.
         "Contribution   Agreement"   means  that  certain  Asset   Contribution
Agreement dated as of December 17, 1998 between the Borrower and PHH VMS, as the
same may be amended,  restated  and/or  otherwise  modified from time to time in
accordance with the terms thereof and hereof.

         "CP  Interest"  means (i) in respect of any  portion of the Loan funded
substantially with Pooled Commercial Paper, the Pooled Funding Charges, and (ii)
in respect of any portion of the Loan funded substantially with Specially Pooled
Paper, the Special Funding Charges.

         "Credit  and  Collection  Practices"  means the credit  and  collection
policies and practices  relating to Series  1998-B  Assets  existing on the date
hereof and as attached  hereto as Exhibit VIII and as  described  to PREFCO,  as
modified from time to time in accordance with this Agreement.

         "Default Ratio" means, at any time of determination,  the lesser of (i)
a ratio,  expressed as a percentage,  of Net Write-Offs for the 12 full calendar
months immediately  preceding such time to the average Adjusted Lease Balance of
all Series 1998-B Leases for such 12 full calendar  months,  and (ii) the ratio,
expressed as a percentage,  of (A) such Net Write-Offs  multiplied by the ratio,
expressed as a percentage,  of the Adjusted Lease Balance of those Series 1998-B
Leases which became  Defaulted Leases during such 12 full calendar months to the
Adjusted Lease Balance of all Series 1998-B Leases and all other Leases serviced
by the  Administrative  Agent for such 12 full  calendar  months the  Lessees of
which were  Lessees with respect to such  Defaulted  Leases,  to (B) the average
Adjusted  Lease  Balance of all Series  1998-B  Leases for such 12 full calendar
months;  for purposes hereof,  the Adjusted Lease Balance of the Leases shall be
deemed to be equal to the Adjusted Lease Balance thereof on the Closing Date for
all times prior to the Closing Date.

         "Defaulted Asset" means a Series 1998-B Asset with respect to which the
Lease associated therewith is a Defaulted Lease.

         "Defaulted  Lease"  means a Lease:  (i) as to which 75% or  greater  of
billings  remain  unpaid  for more  than 120 days  from the  original  due date,
provided that such  delinquency  is not due to a valid  billing  dispute or (ii)
which has been declared in default under the Credit and Collection Practices.

         "Defaulting Financial Institution" has the meaning specified in Section
8.5.

         "Delinquent  Lease" means a Lease (other than a Defaulted  Lease) as to
which any payment, or part thereof, remains unpaid for more than 60 days or more
from the original due date for such payment.

         "Delinquency  Ratio"  means,  for  any  Collection  Period,  the  ratio
(expressed as a percentage) of (i) the aggregate  billings which were unpaid for
60 days or more from the  original  due date  thereof as of the last day of such
Collection  Period with respect to all Series 1998-B Leases and all other Leases
serviced  by the  Administrative  Agent,  to (ii)  the sum of (a) the  aggregate
billings  which were  unpaid as of the last day of the prior  Collection  Period
with respect to all Series  1998-B  Leases and all other Leases  serviced by the
Administrative  Agent and (b) the aggregate amount billed during such Collection
Period with respect to all Series 1998-B Leases and all other Leases serviced by
the Administrative Agent.

         "Depreciation Rent" has the meaning specified in the Administrative
Agency Agreement.

         "Eligible Lease" means, on the Closing Date, any Lease:

         (1)      which is denominated and payable only in United States dollars
in the United States,

         (2) the Lessee of which (a) is  organized  under the laws of the United
States or any political  subdivision  thereof and has its chief executive office
in the United States,  (b) is not an Affiliate of any of the parties hereto, and
(c) is not a government or a governmental subdivision or agency,

         (3)      the Lessee of which is not the Lessee of any Defaulted Lease,

         (4)      which is not a Charged-Off Lease,

         (5) that  requires  payment  within 30 days of the date of invoice  and
which requires the  unamortized  book value of the related Vehicle to be paid in
full with 60 months of the date of commencement of the applicable  lease term at
a floating rate of interest,

         (6) which is  "chattel  paper" or an  "account"  within the  meaning of
9-105  or  Section   9-106,   respectively,   of  the  UCC  of  all   applicable
jurisdictions,

         (7) which is in full force and effect and constitutes the legal,  valid
and binding obligation of the related Lessee enforceable  against such Lessee in
accordance  with  its  terms,  except  as  limited  by  applicable   bankruptcy,
insolvency, reorganization or other similar laws of general applicability and by
the effect of general principles of equity (regardless of whether enforceability
is considered in a proceeding in equity or at law).

         (8) which (a) does not require  the Lessee  under such Lease to consent
to the  transfer,  sale or  assignment  of the  rights  of PHH VMS or any of its
assignees under such Lease and (b) is not subject to a confidentiality provision
that would have the effect of restricting the ability of the Agent or any Lender
to exercise its rights under this Agreement,  including, without limitation, its
right to review the Lease,

         (9) which has been  selected  by PHH VMS for  inclusion  in the  Series
1998-B  Assets on a  non-preferential  basis not adverse to the interests of the
Lenders,

         (10)  which is not  subject  to any right of  rescission,  set-off  (in
respect of all or any portion of the outstanding  principal balance thereof then
being  proposed for inclusion in Series  1998-B Assets as of the Closing  Date),
counterclaim,  dispute,  any other defense  (including  defenses  arising out of
violations  of usury  laws) of the  applicable  Lessee  or PHH VMS or any  other
Adverse Claim,

         (11) a Lease as to which PHH VMS has satisfied and fully  performed all
obligations  on its part with respect to such Lease  required to be fulfilled by
it, and no further action is required to be performed by any Person with respect
thereto other than payment thereon by the applicable Lessee,

         (12) all right,  title and  interest  to and in which has been  validly
transferred  by PHH VMS directly to the Trust under and in  accordance  with the
Trust  Agreement  and the  Assignment,  and the Trustee has good and  marketable
title  thereto free and clear of any Adverse  Claim,  except as permitted by the
Transaction Documents,

         (13) which was created in compliance  with and does not contravene any,
law, rule or regulation applicable thereto (including,  without limitation,  any
law, rule and regulation relating to truth in lending, fair credit billing, fair
credit reporting,  equal credit opportunity,  fair debt collection practices and
privacy) in any material  respect and with respect to which no part of the Lease
related thereto is in violation of any such law, rule or regulation,

(14)     which satisfies, all applicable requirements of the Credit and
Collection Practices,

(15)     which was generated in the ordinary course of PHH VMS' business,

(16) the Adjusted Lease Balance of which when aggregated with the Adjusted Lease
Balance of all Series 1998-B Leases of the related  Lessee and any Affiliates of
such Lessee does not exceed the Concentration  Limit, except as otherwise agreed
by Agent, and

(17) which leases an automobile or light duty truck.


         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
amended from time to time.

         "Event of  Default" has the meaning specified in Section 6.1.

         "Facility  Termination  Date"  means  the  earlier  to occur of (a) the
Liquidity Termination Date and (b) the occurrence of an Event of Default.

         "Federal Funds  Effective  Rate" means,  for any period,  a fluctuating
interest  rate per annum equal for each day during such period  equal to (a) the
weighted  average of the rates on  overnight  federal  funds  transactions  with
members of the Federal  Reserve  System  arranged by federal funds  brokers,  as
published for such day (or, if such day is not a Business Day, for the preceding
Business Day) by the Federal  Reserve Bank of New York in the Composite  Closing
Quotations for US Government Securities; or (b) if such rate is not so published
for  any  day  which  is a  Business  Day,  the  average  of the  quotations  at
approximately  10:30  a.m.  (Chicago  time)  for such  day on such  transactions
received by the  Reference  Bank from three  federal funds brokers of recognized
standing selected by it.

         "Fee Letter" means that certain letter  agreement  dated as of December
17, 1998 between the Borrower and the Agent, as heretofore or hereafter  amended
or modified and in effect from time to time.

         "Financial Institutions" means the financial institutions listed on the
signature pages of this Agreement under the heading "Financial Institutions" and
their respective successors and assigns.

         "First  Chicago"  means  The  First  National  Bank of  Chicago  in its
individual capacity and its successors.

         "First Chicago Roles" has the meaning specified in Section 11.13.

         "Funding   Agreement"   means  this  Agreement  and  any  agreement  or
instrument executed by any Funding Source with or for the benefit of PREFCO.

         "Funding  Source"  means  (i) any  Financial  Institution  or (ii)  any
insurance  company,  bank or other financial  institution  providing  liquidity,
credit  enhancement  or  back-up  purchase  support  or  facilities  to  PREFCO.
"Governmental  Authority" means the United States of America, any state or other
political subdivision thereof and any entity exercising executive,  legislative,
judicial, regulatory or administrative functions of or pertaining to government.

         "Guarantee"  means the Guarantee  dated as of December 17, 1998 made by
the  Guarantor  in favor of the Agent and the Lenders,  as hereafter  amended or
modified and in effect from time to time.

         "Guarantor" means PHH Corporation, a Maryland corporation.

         "Holder" has the meaning specified in the Trust Agreement.

         "Indebtedness"  of a Person  means such  Person's (i)  obligations  for
borrowed money,  (ii) obligations  representing  the deferred  purchase price of
property or services (other than accounts payable arising in the ordinary course
of such  Person's  business  payable on terms  customary  in the  trade),  (iii)
obligations,  whether or not  assumed,  secured  by liens or payable  out of the
proceeds or production  from property now or hereafter owned or acquired by such
Person,  (iv) obligations  which are evidenced by notes,  acceptances,  or other
instruments,  (v) capitalized  lease  obligations,  (vi) net  liabilities  under
interest rate swap, exchange or cap agreements, (vii) Contingent Obligations and
(viii) liabilities in respect of unfunded vested benefits under plans covered by
Title IV of ERISA.

         "Interest Rate" means the LIBO Rate or the Base Rate, as applicable.

         "Lease" means, any lease between PHH VMS and a Lessee  substantially in
the form of Exhibit A to the Administrative Agency Agreement and assigned by PHH
VMS and PHH Subsidiary to the Trust.

         "Lessee"  means the  Lessee of a Series  1998-B  Leased  Vehicle or any
Person who is obligated to make payments on the related Lease.

         "Lease File" has the meaning specified in the Administrative Agency
Agreement.

         "Lender" means, PREFCO or a Financial Institution, as applicable.

         "LIBO  Rate"  means the rate per annum  equal to the sum of (i) (a) the
rate at which  deposits  in US  Dollars  are  offered by the  Reference  Bank to
first-class  banks in the London interbank  market at  approximately  11:00 a.m.
(London time) two Business  Days prior to the first day of the relevant  Tranche
Period, such deposits being in the approximate amount of the portion of the Loan
to be funded or  maintained  by reference  to the LIBO Rate,  divided by (b) one
minus the  Reserve  Requirement  (expressed  as a  decimal)  applicable  to such
Tranche  Period plus (ii) 0.625% per annum.  The LIBO Rate shall be rounded,  if
necessary, to the next higher 1/16 of 1%.

         "Liquidity Termination Date" means December 15, 1999.

         "Loan" has the meaning specified in Section 1.1(a).

         "Loan  Note"  means a  promissory  note,  substantially  in the form of
Exhibit  III,  made by the Borrower in favor of the Agent for the benefit of the
Lenders.

         "Loan  Request" means a request,  substantially  in the form of Exhibit
IX, made by the Borrower to PREFCO for the Loan.

         "Lock-Box"  means a locked postal box  maintained by PHH VMS to which a
bank who has executed a Lock-Box Agreement has been granted exclusive access for
the purposes of  retrieving  and  processing  payments made on the Series 1998-B
Assets.


         "Lock-Box  Agreement"  means, in the case of any Lock-Box  Account,  an
agreement in substantially the form of Exhibit VI hereto.

         "Lock-Box Account" means the deposit account associated with each
Lock-Box.

         "Loss Percentage" means, at any time, 20%.

         "Material  Adverse  Effect" means a material  adverse effect on (i) the
ability of the Borrower or the  Administrative  Agent to perform its obligations
under the  Transaction  Documents  to which it is a party,  (iii) the  legality,
validity or enforceability of any Transaction Document or any Lock-Box Agreement
relating to a Lock-Box  Account into which a material portion of Collections are
deposited,  (iv)  the  Agent's  interest,  on  behalf  of  the  Lenders,  in the
Certificate,  (v) the Trust's  interest in the Series 1998-B Assets generally or
in any significant  portion thereof,  or (vi) the  collectibility  of the Series
1998-B Assets generally or of any material portion thereof.

         "Maximum Loan" means the aggregate of the Commitments of the Financial
Institutions hereunder.

         "Monthly Report" means a report, in substantially the form of Exhibit V
hereto (appropriately  completed),  furnished by the Administrative Agent to the
Agent on behalf of the Lenders pursuant to Section 10.2 of the Supplement.

         "Net  Worth"  means,  as of the last  Business  Day of each  Collection
Period  preceding  any date of  determination,  the  excess,  if any, of (a) the
aggregate  Adjusted Lease Balance of the Series 1998-B Leases at such time, over
(b) the principal of the Loan plus interest outstanding at such time.

         "Net Write-Offs"  means, for any period of determination,  amounts then
due and payable under Leases which became  Defaulted  Leases during such period,
plus  50%  of  the  Adjusted  Lease  Balance  of  all  Leases  serviced  by  the
Administrative  Agent the  Lessees  of which are  Lessees  with  respect to such
Defaulted Leases.

         "Non-Defaulting Financial Institution" has the meaning specified in
Section 8.5.

         "Non-U.S. Lender" has the meaning specified in Section 9.3(e).

         "Other Taxes" has the meaning specified in Section 9.3(b).

         "Participant" has the meaning specified in Section 10.2.

         "Person" means an individual,  partnership,  corporation,  association,
trust, or any other entity, or organization, including a government or political
subdivision or agent or instrumentality thereof.

         "PHH Entities" has the meaning specified in Section 5.1(e).

         "PHH Subsidiary" means PHH VMS Subsidiary Corporation, a Maryland
corporation.

         "PHH VMS" means PHH Vehicle Management Services Corporation, a Maryland
corporation;  provided  however,  that  PHH VMS (by  merger  or  otherwise)  may
reincorporate  in  another  state or  convert  from a  corporation  to a limited
liability company or a substantially similar entity.

         "Pooled   Allocation"  means,  for  any  portion  of  the  Loan  funded
substantially  with  Pooled  Commercial  Paper,  an amount each day equal to the
product of (i) the Pooled  Percentage  Share of such portion of the Loan on such
day multiplied by (ii) the aggregate  amount of Pooled Funding  Charges for such
day.

         "Pooled  Commercial  Paper" means Commercial Paper of PREFCO except (A)
Allocated Commercial Paper, and (B) Specially Pooled Paper.

         "Pooled Funding  Charges" means,  for each day, the sum of (i) discount
accrued on Pooled  Commercial  Paper on such day,  plus (ii) any and all accrued
commissions  in respect of  placement  agents and  Commercial  Paper  dealers in
respect of such Pooled  Commercial  Paper for such day,  plus (iii)  issuing and
paying agent fees  incurred on such Pooled  Commercial  Paper for such day, plus
(iv) other costs  associated  with funding small or odd-lot amounts with respect
to all  Receivable  Purchase  Facilities  which are funded by Pooled  Commercial
Paper for such day, minus (v) any accrual of income net of expenses  received on
such day from investment of collections  received under all Receivable  Purchase
Facilities funded with Pooled Commercial Paper,  minus (vi) any payment received
on such day net of expenses in respect of Broken  Funding  Costs  related to the
prepayment  of any  amounts  funded  by  PREFCO  pursuant  to the  terms  of any
Receivable  Purchase  Facilities  funded  substantially  with Pooled  Commercial
Paper.

         "Pooled  Percentage  Share"  means,  for any portion of the Loan funded
substantially  with  Pooled  Commercial  Paper,  a  fraction   (expressed  as  a
percentage)  the  numerator  of which is equal to the  principal  amount of such
portion  of the Loan  and the  denominator  of  which is equal to the  aggregate
amount of all  outstanding  capital  associated  with  receivable  interests (or
comparable terms used in any Receivable  Purchase Facility) and loans secured by
receivable  interests held by PREFCO which is funded  substantially  with Pooled
Commercial Paper.

         "Potential Event of Default" means an event which,  with the passage of
time or the giving of notice, or both, would constitute an Event of Default.

         "PREFCO Residual" means the sum of the PREFCO Transfer Price
Reductions.

         "PREFCO Transfer Price" means,  with respect to an assignment by PREFCO
of all or a portion of the Loan funded by PREFCO to the Agent for the benefit of
the Financial Institutions pursuant to Section 8.1, the sum of (i) the lesser of
(a) the principal amount of such Loan so assigned and (b) the Adjusted Liquidity
Price of such assigned loan and (ii) all accrued and unpaid interest  thereon to
and, including the date of such assignment.

         "PREFCO Transfer Price Deficit" has the meaning specified in Section
8.5.

         "PREFCO  Transfer  Price  Reduction"  means,  in  connection  with  the
assignment  of any portion of the Loan by PREFCO to the Agent for the benefit of
the Financial  Institutions,  the positive  difference between (i) the principal
amount of such Loan so assigned and (ii) the Adjusted  Liquidity  Price for such
Loan.

         "Program Fee" has the meaning specified in the Fee Letter.

         "Projected  Adjusted Lease Balance"  means,  with respect to any Series
1998-B Leased Vehicle as of any date, the initial Adjusted Lease Balance of such
Series 1998-B Leased  Vehicle  minus the aggregate  Depreciation  Rent which was
scheduled to have been paid as of such date with  respect to the related  Series
1998-B Lease.

         "Pro Rata Share" means, for each Financial Institution,  the Commitment
of such Financial Institution divided by the Maximum Loan, adjusted as necessary
to give effect to the application of the terms of Section 8.5.

         "Purchasing Financial Institution" has the meaning specified in Section
10.1(a).

         "Receivables   Purchase   Facility"  means  any  receivables   purchase
agreement,  loan  agreement or other  similar  contracted  arrangement  to which
PREFCO is a party relating to the transfer, purchase or financing of receivables
or other financial assets, including, without limitation, this Agreement.

         "Records" means, with respect to the Certificate,  all Leases and other
documents, books, records and other information (including,  without limitation,
computer  programs,  tapes,  disks,  punch cards,  data processing  software and
related property and rights) relating to the Certificate.

         "Reduction  Percentage"  means, for any portion of the Loan acquired by
the  Financial  Institutions  from  PREFCO  for less than the  principal  amount
thereof,  a percentage  equal to a fraction the numerator of which is the PREFCO
Transfer  Price  Reduction for such portion of the Loan and the  denominator  of
which is the principal amount thereof.

         "Reference Bank" means The First National Bank of Chicago or such other
bank as the Agent shall designate with the consent of the Borrower.

         "Regulatory Change" has the meaning specified in Section 9.2(a).

         "Required  Financial   Institutions"  means,  at  any  time,  Financial
Institutions with Commitments in excess of 66-2/3% of the Maximum Loan.


         "Reserve  Requirement" means the maximum aggregate reserve  requirement
(including  all  basic,  supplemental,  marginal  and other  reserves)  which is
imposed  against the Reference Bank in respect of Eurocurrency  liabilities,  as
defined in Regulation D of the Board of Governors of the Federal  Reserve System
as in effect from time to time.

         "Section" means a numbered  section of this  Agreement,  unless another
document is specifically referenced.

         "Secured Obligations" has the meaning specified in Section 1.7 (a).

         "Series"  has the meaning specified in the Trust Agreement.

         "Series  1998-B  Assets" has the meaning  specified  in the  Amendment,
dated December 17, 1998, to the Administrative Agency Agreement.

         "Series 1998-B Lease" has the meaning specified in the Amendment, dated
December 17, 1998, to the Administrative Agency Agreement.

         "Series  1998-B  Leased  Vehicle"  has  the  meaning  specified  in the
Amendment, dated December 17, 1998, to the Administrative Agency Agreement.

         "Series Specification Notice"  has the meaning specified in the Trust
Agreement.

         "Series Specified Assets" has the meaning specified in the Trust
Agreement.

         "Settlement  Date" means,  with respect to any Settlement  Period,  the
18th day of the next calendar month (or the next succeeding Business Day if such
day is not a Business Day) or upon request by the Agent after the  occurrence of
an Event of Default, daily.

         "Settlement  Period"  means (A) in respect  of the Loan or any  portion
thereof funded by PREFCO,  Collection  Period, and (B) in respect of the Loan or
any portion  thereof  funded by the Financial  Institutions,  the entire Tranche
Period thereof; or upon request by the Agent after an Event of Default, daily.

         "Special Beneficial Certificates" has the meaning specified in the
Trust Agreement.

         "Special  Funding Charges" means, for each day, the sum of (i) discount
accrued on  Specially  Pooled  Paper on such day,  plus (ii) any and all accrued
commissions  in respect of replacement  agents and  Commercial  Paper dealers in
respect of such  Specially  Pooled  Paper for such day,  plus (iii)  issuing and
paying agent fees  incurred on such  Specially  Pooled Paper for such day,  plus
(iv) other costs  associated  with funding small or odd-lot amounts with respect
to all  Receivables  Purchase  Facilities  which are funded by Specially  Pooled
Paper for such day, minus (v) any accrual of income net of expenses  received on
such day from investment of collections  received under all Receivable  Purchase
Facilities  funded with Specially Pooled Paper,  minus (vi) any payment received
on such day net of expenses in respect of Broken  Funding  Costs  related to the
prepayment of any receivable interest (or comparable term used in any Receivable
Purchase  Facility) of PREFCO pursuant to the terms of any Receivables  Purchase
Facility funded substantially with Specially Pooled Paper.

         "Special  Percentage  Share" means,  for any portion of the Loan funded
substantially  with  Special  Commercial  Paper,  a  fraction  (expressed  as  a
percentage)  the  numerator  of which is equal to the  principal  amount of such
portion  of the Loan  and the  denominator  of  which is equal to the  aggregate
amount of all  outstanding  capital  associated  with  receivable  interests (or
comparable terms used in any Receivable  Purchase Facility) held by PREFCO which
is funded substantially with Special Commercial Paper.

         "Special  Pooled Period" means any period  commencing on (i) each March
15 and  ending on the  following  April 5,  (ii) each June 15 and  ending on the
following July 5, (iii) each September 15 and ending on the following October 5,
or (iv) each December 15 and ending on the following  January 5. If the last day
of any Special  Pooled  Period shall not be a Business Day, the last day of such
Special Pooled Period shall be the next succeeding Business Day.

         "Specially Pooled Allocation" means, for any portion of the Loan funded
substantially  with  Specially  Pooled  Paper,  an amount  each day equal to the
product of (i) the Special  Percentage Share of such portion of the Loan on such
day multiplied by (ii) the aggregate  amount of Special Funding Charges for such
day.  "Specially  Pooled Paper" means the aggregate of all  Commercial  Paper of
PREFCO  issued  during any Special  Pooled  Period and allocated by the Agent to
Specially  Pooled  Paper.   Specially  Pooled  Paper  will  not  include  Pooled
Commercial Paper or Allocated Commercial Paper at any time.

         "Sub-Administrative  Agent" means any Person to whom the Administrative
Agent has  delegated  responsibilities  with respect to collection of the Series
1998-B Assets.

         "Subsidiary" of a Person means (i) any corporation more than 50% of the
outstanding  securities  having ordinary voting power of which shall at the time
be owned or controlled, directly or indirectly, by such Person or by one or more
of its  Subsidiaries or by such Person and one or more of its  Subsidiaries,  or
(ii)  any   partnership,   association,   joint  venture  or  similar   business
organization  more than 50% of the ownership  interests  having  ordinary voting
power of which  shall at the time be so owned or  controlled.  Unless  otherwise
expressly  provided,  all  references  herein  to a  "Subsidiary"  shall  mean a
Subsidiary of the Borrower.

         "Supplement"  means the Series 1998-B  Supplement  dated as of December
17, 1998 to the  Administrative  Agency  Agreement  and the Amended and Restated
Trust  Agreement  dated as of June  12,  1998  among  PHH  VMS,  PHH  Subsidiary
Corporation and the Trustee.

         "Taxes" has the meaning specified in Section 9.3(a).

         "Terminating Tranche" has the meaning specified in Section 2.5(b).

       "Tranche  Period" means,  with respect to the Loan or any portion thereof
funded by a Financial Institution:

        (a) if interest for the Loan or any portion  thereof is  calculated  on
       the basis of the LIBO Rate, a period  commencing on a Settlement Date and
       terminating on the next succeeding Settlement Date.

        (b) if interest for the Loan or any portion thereof is calculated on the
       basis of the Base Rate, a period commencing on a Business Day selected by
       the Borrower provided that no such period shall exceed 30 days.

If any  Tranche  Period  would end on a day which is not a  Business  Day,  such
Tranche Period shall end on the next succeeding Business Day. In the case of any
Tranche Period which commences  before the Facility  Termination  Date and would
otherwise end on a date  occurring  after the Facility  Termination  Date,  such
Tranche Period shall end on the Facility  Termination Date. The duration of each
Tranche Period which commences after the Facility  Termination  Date shall be of
such duration as selected by the Agent.

         "Transaction Documents" means,  collectively,  this Agreement, the Loan
Note, the Contribution  Agreement,  the  Administrative  Agency  Agreement,  the
Assignment, the Guarantee, the Trust Agreement, the Supplement, the Certificate,
each Lock-Box  Agreement  and all other  instruments,  documents and  agreements
executed and delivered in connection herewith or therewith.

         "Trust" has the meaning specified in the Trust Agreement.

         "Trust Agreement" means the Amended and Restated Trust Agreement, dated
as of June 12, 1998 among PHH VMS, PHH  Subsidiary and the Trustee as amended by
the Supplement,  and the Series 1998-A Supplement thereto,  dated June 12, 1998,
and the Amendment to the Trust Agreement, dated December 17, 1998.

         "Trustee"  means The First National Bank of Maryland,  as trustee under
the Trust Agreement.

         "UCC" means the Uniform  Commercial Code as from time to time in effect
in New York State.

         "Vehicle" has the meaning specified in the Trust Agreement.

         "Year 2000 Plan" has the meaning specified in Section 3.1(q).

         "Year 2000 Problem"  means,  with respect to any Person,  the risk that
computer  applications in use by that Person cannot or will not: (a) handle date
information  involving any and all dates before,  during and/or after January 1,
2000,   including   accepting  input,   providing  output  and  performing  date
calculations in whole or in part; (b) operate accurately without interruption on
and in respect of any and all dates before, during and/or after January 1, 2000;
and (c) store and provide date input information  without creating any ambiguity
as to the century.

         All accounting terms not specifically defined herein shall be construed
in accordance with generally accepted accounting  principles.  All terms used in
Article  9 of the UCC in the  State of New York,  and not  specifically  defined
herein, are used herein as defined in such Article 9.

         Capitalized  terms used and not otherwise  defined herein are used with
the meanings attributed thereto in the Contribution Agreement.


<PAGE>



                                   Exhibit II

               Chief Executive Office; Place(s) of Business; FEIN


TRAC Funding, Inc.
c/o PHH Vehicle Management Services Corporation
307 International Circle
Mail Code - CP
Hunt Valley, Maryland 21030-1337

Federal Taxpayer ID # 52-2135094


<PAGE>



                                   Exhibit III

                                Form of Loan Note



PROMISSORY NOTE

$ 500,000,000                                              December __, 1998
                                                           New York, New York
         FOR VALUE RECEIVED,  TRAC Funding,  Inc., a Delaware  corporation  (the
"Borrower"),  hereby  promises  to pay to the  order  of  Preferred  Receivables
Funding Corporation  ("PREFCO"),  and the Financial  Institutions (together with
PREFCO, the "Lenders"), and The First National Bank of Chicago, as Agent for the
benefit of the Lenders, in lawful money of the United States, and in immediately
available   funds,   the   principal  sum  of  FIVE  HUNDRED   MILLION   DOLLARS
($500,000,000)  (or such  lesser  amount  as shall  equal the  aggregate  unpaid
principal  amount of the Loan made by the Lenders to the Borrower under the Loan
Agreement  referred to below), on the date and in the principal amounts provided
in the Loan Agreement, and to pay interest on the unpaid principal amount of the
Loan, at such office,  in like money and funds, for the period commencing on the
date of the Loan  until the Loan  shall be paid in full,  at the rates per annum
and on the dates provided in the Loan Agreement.

         This Loan Note is the Loan Note  referred  to in the Loan and  Security
Agreement  dated as of December __, 1998 (as amended,  supplemented or otherwise
modified  and in effect  from  time to time,  the  "Loan  Agreement")  among the
Borrower,  PREFCO, the Financial  Institutions,  and Agent, and evidences a Loan
made by the  Lenders  thereunder.  Terms used but not  defined in this Loan Note
have the respective meanings assigned to them in the Loan Agreement.

         The  Borrower  agrees to pay all the Agent's  costs of  collection  and
enforcement  (including  reasonable attorneys' fees and disbursements of Agent's
counsel)  in  respect  of this  Loan  Note  when  incurred,  including,  without
limitation, reasonable attorneys' fees through appellate proceedings.

         Notwithstanding  the  pledge of the  Collateral,  the  Borrower  hereby
acknowledges,  admits and agrees that the Borrower's obligations under this Loan
Note are recourse  obligations of the Borrower to which the Borrower pledges its
full faith and credit.

         The Borrower,  and any endorsers or  guarantors  hereof,  (a) severally
waive  diligence,  presentment,  protest  and demand and also notice of protest,
demand,  dishonor and  nonpayments of this Loan Note,  (b) expressly  agree that
this Loan Note, or any payment hereunder, may be extended from time to time, and
consent to the acceptance of further  Collateral,  the release of any Collateral
for this Loan Note,  the release of any party  primarily or  secondarily  liable
hereon, and (c) expressly agree that it will not be necessary for the Agent or a
Lender,  in order to enforce  payment of this Loan Note,  to first  institute or
exhaust the Agent's or such Lender's  remedies against the Borrower or any other
party liable hereon or against any  Collateral  for this Loan Note. No extension
of time for the payment of this Loan Note, or any  installment  hereof,  made by
agreement by the Agent or a Lender with any person now or  hereafter  liable for
the payment of this Loan Note,  shall affect the liability  under this Loan Note
of the  Borrower,  even  if the  Borrower  is not a  party  to  such  agreement;
provided,  however,  that the Lenders  and the  Borrower,  by written  agreement
between them, may affect the liability of the Borrower.

         Any reference  herein to the Agent shall be deemed to include and apply
to each Lender and every subsequent holder of this Loan Note.  Reference is made
to  the  Loan  Agreement  for  provisions   concerning  optional  and  mandatory
prepayments,  Collateral,  acceleration  and other material terms affecting this
Loan Note.

         This Loan Note shall be governed by and construed under the laws of the
State of New York whose laws the Borrower expressly elects to apply to this Loan
Note.  The Borrower  agrees that any action or proceeding  brought to enforce or
arising out of this Loan Note may be commenced in any United  States  Federal or
New York State court.



                                            TRAC FUNDING, INC.


                                            By:      
                                                   Name:
                                                   Title:



<PAGE>




                                   Exhibit IV

                         Form of Compliance Certificate


This  Compliance  Certificate  is  furnished  pursuant to that  certain Loan and
Security Agreement dated as of December __, 1998 (the  "Agreement"),  among TRAC
FUNDING,  INC. (the "Borrower"),  various Lenders and The First National Bank of
Chicago,  as Agent.  Capitalized terms used and not otherwise defined herein are
used with the meanings attributed thereto in the Agreement.

                     THE UNDERSIGNED HEREBY CERTIFIES THAT:


         1.       I am the duly elected ______________ of the Borrower;
         2.       I have reviewed the terms of the Agreement and I have made, or
                  have caused to be made under my supervision, a detailed review
                  of  the   related   transactions   during  the  period   ended
                  _____________; and
         3.       The  examinations  described in paragraph 2 did not  disclose,
                  and I have no knowledge  of, the existence of any condition or
                  event  which  constitutes  an Event of Default or a  Potential
                  Event of  Default,  as each  such  term is  defined  under the
                  Agreement, during or at the end of the aforementioned period[,
                  except as set forth below].

         [Described below are the exceptions, if any, to paragraph 3 by listing,
in detail,  the nature of the condition or event, the period during which it has
existed and the action which the Borrower has taken,  is taking,  or proposes to
take with respect to each such condition or event:]

         The foregoing certifications,  together with the computations set forth
in  Schedule I hereto in support  hereof,  are made and  delivered  on and as of
[insert date].



                                                                          [Name]



<PAGE>



                 Schedule of Computations under Sections 6.1 (k)
             in Support of Compliance Certificate dated ___________


<PAGE>



                                    Exhibit V

                             Form of Monthly Report




<PAGE>



                                   Exhibit VI

                           Form of Lock-Box Agreement


                                                               _____, 19__



<PAGE>


                                Lock-Box Numbers


Bank of America
8188-102290

Bank of America
8188-902291


<PAGE>


                                  Exhibit VIII

                         Credit and Collection Practices


                           PHH Shared Services Credit

                   Credit Risk Policy And Practices - Overview

         Through its operating  subsidiaries,  PHH Corporation  provides a broad
range of  integrated  management  services,  cost control  programs and mortgage
banking  services to  primarily  business  entities,  government  agencies,  and
affinity   groups.   To  support  these  business   services  in  a  competitive
environment,  it is  necessary  for PHH to source  significant  amounts  of debt
capital, at favorable interest rates, and with few, if any,  restrictions on how
the borrowed funds are utilized.

         In order to access debt capital sources,  it has been and will continue
to be necessary to maintain high  portfolio  credit quality and minimal bad debt
write-off  experience.  Therefore,  PHH must consider itself a credit lender and
not  a  collateral  lender,  and  maintain  a  credit  environment  and  process
consistent with this position.

         Following  is an  overview  of the credit  risk  policy  and  practices
throughout PHH Corporation.

o             All operating  subsidiaries  follow formalized,  structured credit
              and collection  policies and  procedures  that have been developed
              with the concurrence of Corporate Credit Administration.

o             Credit authorities are approved by Corporate Credit Administration
              and senior  financial  management of PHH  Corporation,  and higher
              credit  lines  or  lower  credit  standings,  as  defined  by  PHH
              Corporation,   require  the   concurrence   of  Corporate   Credit
              Administration.

o             The credit  extension  process requires a detailed credit analysis
              and generally includes financial statement analysis with financial
              ratio  measurements  of liquidity,  leverage,  coverage and return
              ratios for prospective as well as existing clients.

o             Exception  to  the  financial   statement   analysis   requirement
              generally  occurs for only low-level  credit risks,  such as small
              fuel  accounts at PHH  Europe,  where a credit  criteria  measured
              threshold must be met. Other exceptions  would include  controlled
              level  approvals  based upon credit  ratings  from major trade and
              debt  rating  agencies  that  are  based  on  financial  statement
              capacity.

o             In order to conduct  business with clients where a level of credit
              concern exists, the use of credit extension enhancements is widely
              encouraged.  Such  enhancements  could  include  bank  letters  of
              credit, cash security deposits,  surety bonds,  electronic payment
              requirements, corporate guarantees, etc.

o             Clients are subject to periodic  (generally  annual) formal credit
              reviews  to  evaluate  the  credit  risk  basis for  continuing  a
              business relationship.

o             Credit  line   controls  are  in  place  for  all  PHH   operating
              subsidiaries,  and further interim credit reviews are conducted if
              a client's service usage exceeds the established credit line.

o Credit  management  continues with the monitoring of client  collections on an
ongoing basis.

o             Credit and  collection  management  control  reports are  prepared
              monthly  by  all  PHH  operating  subsidiaries  and  submitted  to
              Corporate  Credit   Administration,   where  an  ongoing  oversite
              activity is exercised.

o             Corporate Credit  Administration  conducts periodic (not less than
              annually)  on-site audits of the operating  subsidiary  credit and
              collection  activities.  During this process,  a review is made to
              ensure  that  established  credit  and  collection   policies  and
              procedures are being adhered to.



         The goals and objectives for the foregoing include:

o Maintain a sound, structured credit environment in which risk exposures can be
controlled and monitored.

o             Control  bad debt  write-offs  consistent  with  historic  nominal
              levels and business  needs,  and ensure adequate bad debt reserves
              are maintained.

o             Optimize the return to  shareholders  by providing  quality credit
              risk management practices to support business growth objectives.

o Maintain  strong overall  credit risk portfolio to ensure  continued high debt
ratings and access to low-cost debt markets.



<PAGE>


                                   Exhibit IX

                                Form Loan Request


Preferred Receivables Funding Corporation/
Asset Backed Finance
Suite 0597, 1-19
One First National Plaza
Chicago, Illinois 60670-0079

Attention:        Asset Backed Finance - Financial Administration

         This Loan  Request is  delivered  to you pursuant to Section 1.2 of the
Loan and Security Agreement dated as of December 17, 1998 (as it may be amended,
supplemented, restated or otherwise modified from time to time, the "Agreement")
among TRAC Funding,  Inc., a Delaware  corporation (the  "Borrower"),  Preferred
Receivables  Funding  Corporation  ("PREFCO"),  and the  Financial  Institutions
(together with PREFCO,  the "Lenders"),  and The First National Bank of Chicago,
as Agent for the benefit of the Lenders.  Unless otherwise defined herein or the
context  otherwise  requires,  all  capitalized  terms used herein will have the
respective  meanings  assigned to them in the  Agreement.  The  Borrower  hereby
requests  that  the  Loan  be  made  in  the  aggregate   principal   amount  of
$________________, on December __, 199_.

         The  Borrower  hereby  certifies  that  (i)  the   representations  and
warranties  of the Borrower set forth  Article III of the  Agreement  are on the
date hereof, and will be on the date of the proposed borrowing, true and correct
as if made on and as of such dates,  and (ii) no Event of Default  has  occurred
and is continuing on the date hereof or shall have occurred and be continuing on
the date of the proposed borrowing.

         The  Borrower  agrees  that if,  prior to the time  that the  borrowing
requested hereby is made, any matter certified to herein shall no longer be true
and correct,  it will immediately so notify the Agent.  Except to the extent, if
any,  that  prior to the time that the  borrowing  requested  hereby is made the
Agent shall  receive  written  notice to the contrary  from the  Borrower,  each
matter  certified  to herein  shall be deemed once again to be certified as true
and correct as of the date of the borrowing as if then made.

         Please wire  transfer  the proceeds of the  requested  borrowing to the
account(s) of the  following  Persons at the  financial  institutions  indicated
below.

         Amount to be              Person to be paid  .     
         Name,  Address,etc.
         transferred               Name                    
         Account no.               of Payee Bank



The Borrower has caused this Loan Request to be executed and delivered,  and the
certifications  and  warranties  contained  herein  to be made,  by  their  duly
authorized officers this __ day of December, 1998.

                                            TRAC FUNDING, INC.




                                            By:       
                                                   Name:
                                                   Title:

                                   Schedule I

                                Closing Documents

I.      Amended and Restated Trust Agreement and Administrative Agency Agreement

A.      Series 1998-B Supplement dated as of December 17, 1998 among PHH VMS,
        PHH Subsidiary and the Trust, with completed exhibits

B.      Amendment to the Amended and Restated  Trust  Agreement,  dated as of 
        December 17, 1998 among PHH VMS, PHH  Subsidiary and the Trust, with
        completed exhibits


C.      Amendment to the  Administrative Agency Agreement  dated as of December
        17, 1998 among PHH VMS, PHH Subsidiary and the Trust, with completed
        exhibits

D.      Series 1998-B Specification Notice delivered by PHH VMS, as 
        Administrative Agent, to the Trustee

E.      Certificates of PHH VMS' and PHH Subsidiary's Assistant Secretary 
        certifying:
        1.  An attached  copy of its  Certificate  of  Incorporation  (certified
            within 30 days prior to closing by the Maryland Secretary of State)
        2.  An attached copy of its By-Laws
        3.  An  attached  copy of  resolutions  of its  Board of  Directors 
            authorizing  its  execution,  delivery  and performance of documents
        4.  The names, titles and specimen signatures of its officers authorized
            to execute and deliver the documents

F.      Good Standing Certificate for PHH VMS and PHH Subsidiary

G.      Release of liens on Exchangeable Beneficial Certificates

I.      Opinions:

1.      Opinion of Skadden, Arps, Slate, Meagher & Flom with respect to 
        enforceability, corporate law and related matters

2.      Opinion of Skadden,  Arps, Slate,  Meagher & Flom with respect to the
        issuance of the Series 1998-B Certificate  (pursuant to Section 4.4(e)of
        the Trust Agreement)

3.      Opinion of Counsel to Trustee

II.     Assignment & Assumption Agreement

A.      Assignment & Assumption  Agreement  dated  December 17, 1998 (the 
        "Assignment")  among PHH VMS, PHH Subsidiary and the Trust, with
        completed exhibits

B.      UCC Financing Statement naming each of PHH VMS and PHH Subsidiary as
        debtors and the Trust as secured party)

C.      Acknowledgment by Trustee that the Series 1998-B Leases have been
        transferred to it pursuant to the Assignment

D.      Opinions

        1.       Opinion of Piper & Marbury as to UCC matters

        2.  Opinion  of  Skadden,  Arps, Slate,  Meagher  & Flom with respect to
true sale matters 3. Opinion of Skadden,  Arps, Slate, Meagher & Flom with
respect to non-consolidation matters

III.     Sale Agreement

A.       Sale  Agreement  dated as of  December 1, 1998 (the  "Sale  Agreement")
         between  PHH VMS and PHH  Subsidiary,  with completed exhibits

B.       Assignment of Series 1998-B Certificate from PHH Subsidiary to PHH VMS

C.       Opinions

         1.    Opinion of Skadden, Arps, Slate, Meagher & Flom with respect  to
               UCC matters

         2.    Opinion of Skadden,  Arps, Slate,  Meagher & Flom with respect to
               enforceability,  corporate law and related matters

         3.    Opinion of Skadden, Arps, Slate, Meagher & Flom with respect to 
               true sale matters

         4.    Opinion of Skadden, Arps, Slate, Meagher & Flom with respect to 
               non-consolidation matters


IV.      Contribution Agreement

A.       Asset  Contribution  Agreement dated as of December 17, 1998 by and 
between PHH VMS and the Borrower,  with completed exhibits

B.       Certificates of the Borrower's  Assistant Secretary certifying:

         1.       An attached  copy of its  Certificate  of  Incorporation  
                  (certified  within 30 days prior to closing by the
                  Delaware Secretary of State)

         2.       An attached copy of its By-Laws

         3.       An  attached  copy of  resolutions  of its  Board of Directors
                  authorizing  its  execution,  delivery  and performance of
                  documents

         4.       The names, titles and specimen signatures of its officers 
                  authorized to execute and deliver the documents

C.       Good Standing Certificate for the Borrower

D.       Opinions:

         1.       Opinion of Skadden,  Arps, Slate,  Meagher & Flom with respect
                  to enforceability,  corporate law and related  matters

         2.       Opinion of Skadden, Arps, Slate, Meagher & Flom with respect
                  to UCC matters

         3.       Opinion of Skadden, Arps, Slate, Meagher & Flom with respect
                  to true sale matters

         4.       Opinion of Skadden, Arps, Slate, Meagher & Flom with respect 
                  to non-consolidation matters


V.       Loan Agreement

A.       Loan and Security  Agreement dated as of December 17, 1998 among the
Borrower,   Preferred   Receivables  Funding   Corporation,   various  Financial
Institutions,  and The  First  National  Bank of  Chicago,  as  Agent  (in  such
capacity, the "Agent"), with completed exhibits

B.       Fee Letter dated as of December 17, 1998 by and between the Borrower 
         and the Agent

C.       Loan Request executed by the Borrower

D.       Release of Lien on the Certificate

E.       Opinions:

         1.       Opinion of Skadden,  Arps, Slate,  Meagher & Flom with respect
                  to enforceability,  corporate law and related matters

         2.       Opinion of Skadden, Arps, Slate, Meagher & Flom with respect
                  to UCC matters

F.       Certificate  with  respect to no Event of Default or  potential  Event 
of Default,  accuracy of  representations  and warranties and satisfactions of
the "borrowing base"

G.       The Certificate  registered in the Borrower's  name, with an undated 
assignment to the Agent, for the benefit of the Lenders

H.       Loan Note payable to the Agent, for the benefit of the Lenders

VI.      Guarantee

A.       Guarantee  dated as of  December  17,  1998 (the  "Guarantee")  made by
the  Guarantor  in favor of the Agent and the Lenders, with completed exhibits

B.       Certificate of the Guarantor's Assistant Secretary certifying:

         1.     An attached copy of the Guarantor's Certificate of Incorporation
               (certified within 30 days prior to closing
                by the Maryland Secretary of State)

         2.     An attached copy of the Guarantor's By-Laws

         3.     An  attached  copy of  resolutions  of the  Guarantor's  Board  
                of  Directors  authorizing  the  Guarantor's execution, delivery
                and performance of the Guarantee and related documents

         4.     The names, titles and specimen signatures of the Guarantor's  
                officers authorized to execute and deliver the Guarantee and
                related documents

C.       Good standing certificates for the Guarantor

D.       Creditors Acknowledgment Agreement

E.       Opinions:

         1.       Opinion of Skadden,  Arps, Slate,  Meagher & Flom with respect
                  to enforceability,  corporate law and related  matters



<PAGE>


                                   Schedule II

                            Confidential Information

1.       Adjusted Liquidity Price: calculation, definition and related 
         definitions

2.       Sections 1.3(b) and 1.5(a): PREFCO's account information

3.       Sections 4.1(e)(iii) and 1.3(b): advance and repayment

4.       LIBO Rate adjustment (0.625%)

5.       Calculation of Default Ratio, Delinquency Ratio, Loss Percentage and 
         Net Write-Offs

6.       Exhibit V - Monthly Report

7.       This Schedule II

8.       Calculation of Pooled Funding Charges

9.       Calculation of Pooled Percentage Share

10.      Calculation of Pooled Allocation

11.      Calculation of Special Percentage Share

12.      Calculation of Special Funding Charges

13.      Definition of Special Pooled Period

14.      Definition of Special Pooled Paper

15.      Calculation of Specially Pooled Allocation

16.      Calculation of Acquisition Amount

17.      Calculation of PREFCO Transfer Price

18.      Calculation of Reduction Percentage

19.      Calculation of PREFCO Transfer Price Reduction

20.      Calculation of PREFCO Residual






                                  $625,000,000


                           LOAN AND SECURITY AGREEMENT

                          Dated as of December 28, 1998


                                      Among

                             TRAC FUNDING II, INC.,
                                  as Borrower,


                           QUINCY CAPITAL CORPORATION

                                       and

                        RECEIVABLES CAPITAL CORPORATION,
                                   as Lenders,


                                       and


             BANK OF AMERICA NATIONAL TRUST AND SAVINGS ASSOCIATION,
                                as Administrator







<PAGE>




                  ARTICLE I. AMOUNT AND TERMS OF THE LOAN

Section 1.1.      Loan Facility. ........................................   1
Section 1.2.      Making the Loan. ........................................ 2
Section 1.3.      Repayment of the Loan. .................................  2
Section 1.4.      Fees.  .................................................  3
Section 1.5.      Payments and Computations, Etc. .......................   3
Section 1.6.      Prepayments.   ........................................   3
Section 1.7.      Grant of the Security Interest.  .......................  4
Section 1.8.      Inability to Determine Eurodollar Rate. ..............    4

                  ARTICLE II. [Intentionally Omitted]

                  ARTICLE III. REPRESENTATIONS AND WARRANTIES

Section 3.1.      Borrower Representations and Warranties.  ..............  5

                  ARTICLE IV. CONDITIONS OF LOAN

Section 4.1.      Conditions Precedent to the Loan......................... 8
Section 4.2       Conditions Subsequent to the Loan ....................... 9

                  ARTICLE V. COVENANTS

Section 5.1.      Affirmative Covenants of Borrower. .......................9
Section 5.2.      Negative Covenants of Borrower.   ....................... 12

                  ARTICLE VI. EVENTS OF DEFAULT
Section 6.1.      Events of Default.  ................................      14
Section 6.2.      Remedies.  ........................................       16

                  ARTICLE VII. THE ADMINISTRATOR

Section 7.1.      Authorization and Action ................................ 18
Section 7.2.      Delegation of Duties    ................................  19
Section 7.3.      Exculpatory Provisions ................................   19
Section 7.4.      Reliance by Administrator ................................19
Section 7.5.      Non-Reliance on Administrator and Other Lenders  .....    20
Section 7.6.      Administrator in its Individual Capacity ..............   20
Section 7.7.      Successor Administrator ................................  20

                  ARTICLE VIII. [Intentionally Omitted]

                  ARTICLE IX. INDEMNIFICATION

Section 9.1.      Indemnities by the Borrower.  .......................     21
Section 9.2.      Increased Cost and Reduced Return........................ 23
Section 9.3.      No Withholding or Other Taxes.   .......................  23
Section 9.4.      Costs and Expenses Relating to this Agreement. .....      25
Section 9.5.      Refunds ................................................. 25

                  ARTICLE X. ASSIGNMENTS

Section 10.1.     Assignments.   .....................................      26

                  ARTICLE XI. MISCELLANEOUS

Section 11.1.     Waivers and Amendments. ................................  27
Section 11.2.     Notices.................................................. 27
Section 11.3.     Ratable Payments......................................... 28
Section 11.4.     Confidentiality.  ........................................28
Section 11.5.     Bankruptcy Petition.     ................................ 28
Section 11.6.     Limitation of Liability. ................................ 29
Section 11.7.     Choice of Law.  ........................................  29
Section 11.8.     Consent to Jurisdiction.................................  29
Section 11.9.     Waiver of Jury Trial. ................................    29
Section 11.10.    Integration; Survival of Terms.  .....................    29
Section 11.11.    Counterparts; Severability............................... 30
Section 11.12.    Recourse. ............................................... 30
Section 11.13.    Further Actions Evidencing Loans and the Security Interest
                  Created Herein.   ....................................    30



<PAGE>



                             EXHIBITS AND SCHEDULES

EXHIBIT I         DEFINITIONS
EXHIBIT II        CHIEF EXECUTIVE OFFICE; PLACE(S) OF BUSINESS; FEIN
EXHIBIT III       FORM OF LOAN NOTE
EXHIBIT IV        FORM OF COMPLIANCE CERTIFICATE
EXHIBIT V         FORM OF MONTHLY REPORT
EXHIBIT VI        FORM OF LOCK-BOX AGREEMENT
EXHIBIT VII       CREDIT AND COLLECTION PRACTICES

SCHEDULE I        CLOSING DOCUMENTS




<PAGE>



         THIS LOAN AND SECURITY AGREEMENT,  dated as of December 28, 1998, is by
and among TRAC Funding II, Inc., a Delaware corporation (the "Borrower"), Quincy
Capital Corporation,  a Delaware  corporation  (together with its successors and
permitted  assigns,   "QCC"),   Receivables  Capital  Corporation,   a  Delaware
corporation  (together  with its successors  and permitted  assigns,  "RCC" and,
together  with QCC,  the  "Lenders"),  and Bank of  America  Trust  and  Savings
Association  ("BofA"),  as administrator for the Lenders (in such capacity,  the
"Administrator").  Unless defined  elsewhere  herein,  capitalized terms used in
this Agreement shall have the meanings assigned to such terms in Exhibit I.

                             PRELIMINARY STATEMENTS

         PHH VMS has  delivered  to the  Trustee a Series  Specification  Notice
listing certain assets which are to be designated as Series 1998-C Assets.

         PHH VMS and the Trust have  entered  into the  assignment  pursuant  to
which PHH VMS sold, conveyed, assigned,  transferred and set over unto the Trust
the Series  1998-C  Leased  Vehicles,  the Series 1998-C Leases and other rights
related thereto.

         PHH VMS and the Trust have  entered  into the  Supplement  creating the
Series 1998-C  Certificate and providing for the administration and servicing of
the Series 1998-C Assets by the Administrative Agent.

         The Borrower and PHH VMS have entered into the  Contribution  Agreement
pursuant  to which  PHH VMS  shall  contribute  the  Certificate  and the  other
property   relating  thereto  (as  more  fully  described  in  the  Contribution
Agreement) to the Borrower.

         The Borrower  desires to obtain a loan from the Lenders pursuant to the
terms hereof and is willing to pledge the  Collateral to the  Administrator  for
the benefit of the Lenders in connection therewith.

         The Lenders are willing to make a loan to the Borrower on the terms and
subject to the conditions hereinafter set forth.

                                    ARTICLE .
                          AMOUNT AND TERMS OF THE LOAN

         Section ..        Loan Facility.

         () On the terms and conditions set forth herein, the Lenders shall make
a term loan to the  Borrower  in an  aggregate  principal  amount  not to exceed
$625,000,000 (the "Loan").

         () The Loan shall be  evidenced  by a Loan Note that shall be dated the
Closing Date, be payable to the order of the  Administrator,  for the benefit of
the Lenders,  and provide for the payment of the unpaid  principal amount of the
Loan evidenced  thereby and interest with respect thereto  accruing from time to
time in accordance  with the terms of this Agreement  until repayment in full of
the Loan.

         Section .. Making the Loan. The Borrower shall notify the Administrator
in writing of its desire to borrow under this  Agreement,  which notice shall be
delivered  no later than the date which is one (1) Business Day prior to desired
funding date and shall specify the amount of the Loan requested (together with a
detailed calculation  thereof);  provided,  however, that the Borrower shall not
give such notice to the Administrator  before all conditions precedent set forth
in Article IV are  satisfied or, in the sole  discretion  of the  Administrator,
waived. Each Lender shall,  provided that the conditions  precedent set forth in
Article IV are satisfied, make available to the Borrower on the proposed funding
date in same day funds, at the Borrower's account specified in such notice, such
Lender's Percentage amount of the Loan requested. The Borrower's notice shall be
deemed to be an  irrevocable  and binding  commitment  to accept the Loan on the
funding date, and the Borrower shall  indemnify the Lenders  against any loss or
expense  incurred  by the  Lenders if for any reason the Loan is not made on the
funding date, including, without limitation, any Broken Funding Costs.




         Section ..        Repayment of the Loan.

         () The Loan shall  mature,  and the principal  amount  thereof shall be
repaid,  to the extent not previously repaid as required hereby, on December 28,
2003.  Notwithstanding anything contained in this Agreement to the contrary, the
repayment of the Loan and the payment of Discount and all fees,  indemnities and
other amounts payable by the Borrower under this Agreement will be full recourse
obligations of the Borrower.

         () On each  Settlement  Date, the Borrower shall pay and deposit to the
Administration  Account an amount  equal to the sum of (i) all  unpaid  Discount
(accrued through the end of the preceding  Settlement Period ending on or before
such  Settlement  Date) and all fees and other amounts (other than the principal
amount of the Loan) due and payable on such Settlement Date, plus (ii) an amount
which,  when  applied to reduce the  outstanding  principal  amount of the Loan,
shall  cause  the  outstanding  principal  amount of the Loan to be less than or
equal to the  lesser of (A) 83.33% of the  aggregate  Projected  Adjusted  Lease
Balance on such  Settlement  Date of the Series 1998-C  Leased  Vehicles and (B)
such aggregate Projected Adjusted Lease Balance minus $25,000,000.

         () Each payment made by the  Borrower  pursuant to paragraph  (b) above
shall be paid by the  Administrator to each Lender (on a pro rata basis based on
such Lender's  Percentage)  and shall be applied by such Lender,  first,  to the
payment of accrued and unpaid Discount, second, to the payment of fees and other
amounts due and payable,  and, third, to the reduction of such Lender's  portion
of the outstanding  principal  amount of the Loan. Loan principal repaid may not
be reborrowed.

         ()  Notwithstanding  anything  contained  in this  Section 1.3, on each
Business Day following the occurrence of an Event of Default, the Borrower shall
deposit to the Administration  Account, for application as provided in paragraph
(c) above,  all  Collections  with respect to the Series  1998-C  Assets for the
previous Business Day.
         Section ..        Fees.  The Borrower shall pay to the Lenders fees in
amounts and at the times set forth in the Fee Letter.

         Section ..        Payments and Computations, Etc.

         () All amounts to be paid or deposited by the Borrower  hereunder shall
be paid or  deposited  no later  than 12:00 Noon (New York City time) on the day
when due in same day funds to the Administration Account.

         () On and after the  occurrence  of an Event of Default  and during the
continuance  thereof, the Borrower shall, to the extent permitted by law, pay on
demand from time to time interest on any overdue amount hereunder at an interest
rate per annum equal to 2% per annum above the then current interest rate on the
outstanding Loan; provided,  however,  that no provision of this Agreement shall
require the payment or permit the  collection of Discount or any other  interest
in excess of the maximum permitted by applicable law; and provided further, that
for any such amount paid shall not be considered  paid to the extent that at any
time all or a portion of such payment is rescinded or must otherwise be returned
for any reason.

         () Except as otherwise  provided herein,  all computations of interest,
the Program Fee,  other fees and other  amounts  hereunder  shall be made on the
basis of a year of 360 days  and the  actual  number  of days  elapsed  and such
computations by the Administrator  shall be binding on the parties hereto absent
manifest  error.  Whenever any payment or deposit to be made hereunder  shall be
due on a day other than a Business Day, such payment or deposit shall be made on
the next succeeding  Business Day (unless otherwise  specified therein) and such
extension  of time  shall be  included  in the  computation  of such  payment or
deposit.

         () Unless otherwise indicated to the contrary, a decimal resulting from
any  calculation  under this Agreement will be carried out to the tenth place, a
percentage  resulting from any calculation  under this Agreement will be carried
out such that there are ten digits in such  percentage  and a dollar amount used
in or resulting from any  calculation  will be rounded to the nearest cent (with
one half cent being rounded upward).

         Section ..        Prepayments.

         () The Borrower  shall be entitled to  voluntarily  prepay the Loan, in
whole  or  in  part,  on  any  Settlement  Date;  provided,  however,  that  the
Administrator  shall have  received  prior  irrevocable  written  notice of such
prepayment  at least  thirty  (30) days (or such  shorter  period of time as the
Administrator  may  agree to in its sole  discretion)  prior to the date of such
prepayment.  Notwithstanding  the  foregoing,  the Borrower shall be entitled to
prepay the Loan in full after the occurrence of an Event of Default upon one (1)
Business Day's notice to the Administrator.  For purposes of this paragraph, the
term  "prepayment"  shall not  include  payments  made on each  Settlement  Date
pursuant to Section 1.3.

         () In the case of a prepayment of the Loan by the Borrower  pursuant to
paragraph (a) above, the Borrower shall, on the date of such prepayment, (1) pay
to the Administrator, for the account of the Lenders, an amount equal to the sum
of (i) the principal  portion of the Loan to be prepaid on such date,  plus (ii)
the accrued and unpaid  Discount  on the Loan  through  such date plus (iii) all
other amounts due to the Lenders  hereunder,  including  without  limitation any
Broken Funding Costs and other expenses, if any (including,  without limitation,
attorneys'  fees and  disbursements,  costs,  accrued  interest  or  discount in
terminating,  closing out or  transferring  any agreements such as interest rate
swaps,  interest rate cap agreements,  over-the-counter  forward  agreements and
futures  contracts),  in connection with any Lender's  funding or maintenance of
the Loan which arise as the result of such prepayment.

         Section ..        Grant of the Security Interest.

         () As  collateral  security  for the  prompt  and  complete  payment of
principal  of and  interest  on  the  Loan  and  all  other  amounts  owing  the
Administrator  and the Lenders  hereunder  and under the Loan Note and the other
Transaction  Documents  (the  "Secured  Obligations")  and  for the  prompt  and
complete  performance  when  due  of  all  the  Borrower's  obligations  to  the
Administrator  and the Lenders under this  Agreement  and the other  Transaction
Documents and in order to induce the Administrator and the Lenders to enter into
this  Agreement  and make the Loan in  accordance  with the  terms  hereof,  the
Borrower  hereby  assigns,  pledges  and  grants to the  Administrator,  for the
benefit of the Lenders, a security interest in all rights, title and interest of
the Borrower,  whether now existing or hereafter acquired or arising,  in and to
the Collateral and all proceeds thereof.

         () The Borrower  shall  physically  deliver,  or cause to be physically
delivered, to the possession of the Administrator the original Certificate.  The
Certificate  shall be held by the  Administrator for the benefit of the Lenders.
The Administrator  shall return to the Borrower the Certificate upon and subject
to the  termination  of this Agreement and  indefeasible  payment in full by the
Borrower of the Loan,  all  Discount  (accrued or to accrue) with respect to the
Loan and all other amounts payable to the Administrator and the Lenders.

         Section ..        Inability to Determine Eurodollar Rate.

         In the event that the Administrator  shall have determined prior to the
first day of any Settlement Period (which  determination shall be conclusive and
binding  upon the  parties  hereto)  by reason of  circumstances  affecting  the
interbank Eurodollar market,  either (a) dollar deposits in the relevant amounts
and for the  relevant  Settlement  Period are not  available,  (b)  adequate and
reasonable  means do not exist for  ascertaining  the  Eurodollar  Rate for such
Settlement Period or (c) the Eurodollar Rate determined pursuant hereto does not
accurately reflect the cost (as conclusively determined by the Administrator) of
maintaining  any  portion  of  the  Loan  during  such  Settlement  Period,  the
Administrator  shall  promptly  give  telephonic  notice of such  determination,
confirmed in writing,  to the Seller  prior to the first day of such  Settlement
Period.  Upon delivery of such notice (a) no portion of the Loan shall be funded
thereafter at the Alternate Rate determined by reference to the Eurodollar Rate,
unless and until the Administrator  shall have given notice to the Borrower that
the  circumstances  giving rise to such  determination  no longer exist, and (b)
with  respect  to any  outstanding  portions  of the  Loan  then  funded  at the
Alternate Rate  determined by reference to the Eurodollar  Rate,  such Alternate
Rate shall  automatically  be  converted to the  Alternate  Rate  determined  by
reference  to the Base  Rate at the  respective  last  days of the then  current
Settlement Periods relating to such portions of the Loan.


                                    ARTICLE .
                             [Intentionally Omitted]


                                    ARTICLE .
                         REPRESENTATIONS AND WARRANTIES

         Section ..        Borrower  Representations  and Warranties.  The 
Borrower hereby represents and warrants to the Administrator and each of the
Lenders that:

         () Corporate Existence and Power. The Borrower is a corporation validly
organized and existing and in good  standing  under the laws of the state of its
incorporation,  is duly  qualified to do business  and is in good  standing as a
foreign  corporation  in each  jurisdiction  where the  nature  of its  business
requires such qualification  other than those in which its failure to so qualify
would not have a  Material  Adverse  Effect.  The  Borrower  has full  power and
authority  and holds all  requisite  governmental  licenses,  permits  and other
approvals,  except to the extent that failure to hold such licenses, permits and
approvals would not have a Material  Adverse  Effect,  to enter into and perform
its obligations under the Transaction  Documents and to own and hold under lease
its property and to conduct its business as currently proposed to be conducted.

         () Non-Contravention,  Due Authorization,  Etc. The execution, delivery
and  performance by the Borrower of the  Transaction  Documents,  the pledge and
assignment of a security  interest in the  Collateral  and the Borrower's use of
the proceeds of the Loan made hereunder,  are within its corporate powers,  have
been duly authorized by all necessary  corporate  action, do not: (i) contravene
the  Borrower's  certificate  of  incorporation,  by-laws,  or  any  shareholder
agreements,  voting trusts,  and similar  arrangements  applicable to any of its
authorized  shares,  (ii)  contravene  any  contractual   restriction,   law  or
governmental  regulation  or court decree or order  binding on or affecting  the
Borrower, or (iii) result in, or require the creation or imposition of, any lien
on any of the Borrower's  properties  except the lien created by this Agreement.
No transaction  contemplated  hereby requires compliance with any bulk sales act
or similar law.

         ()  Governmental  Authorization.  No authorization or approval or other
action by, and no notice to or filing with, any Governmental  Authority or 
regulatory body or other Person is required for the due execution,  delivery and
performance by the Borrower of the Transaction Documents to which it is a party.

         ()  Binding  Effect.  Each of the  Transaction  Documents  to which the
Borrower is a party has been duly  authorized,  executed  and  delivered  by the
Borrower.  Each of such Transaction  Documents  constitutes the legal, valid and
binding  obligation  of  the  Borrower   enforceable  against  the  Borrower  in
accordance with its respective terms, except as enforceability may be limited by
applicable  bankruptcy,  insolvency,  reorganization  or other  similar  laws of
general  applicability  and  by the  effect  of  general  principles  of  equity
(regardless of whether enforceability is considered in a proceeding in equity or
at law).

         () Accuracy of Information. All information heretofore furnished by the
Borrower to the  Administrator  or any Lender for  purposes of or in  connection
with the Transaction  Documents or any transaction  contemplated thereby is, and
all such information hereafter furnished by the Borrower to the Administrator or
any Lender will be, true and  accurate in every  material  respect,  on the date
such  information  is stated or certified  and does not and will not contain any
material  misstatement  of fact or omit to  state a  material  fact or any  fact
necessary to make the statements contained therein not misleading.

         () Use of Proceeds. The proceeds of the Loan will not be used (i) for a
purpose which  violates,  or would be  inconsistent  with,  Regulation T, U or X
promulgated by the Board of Governors of the Federal Reserve System from time to
time or (ii) to acquire  any  security  in any  transaction  which is subject to
Section 13 or 14 of the Securities Exchange Act of 1934, as amended.

         () Holder of Title.  As of the Closing  Date,  the Borrower will be the
holder of all right, title and interest in and to the Collateral,  free from any
Adverse  Claim,  and the  Borrower  shall  defend  the  Administrator's  and the
Lenders' security  interest in the Collateral  against all claims and demands of
all Persons at any time  claiming  the same or any interest  therein  adverse to
that of the Administrator and the Lenders.

         () Certificate.  The Certificate has been duly and validly  authorized,
and, when executed and  authenticated  in accordance with the terms of the Trust
Agreement and the  Supplement,  and delivered to and paid for by the Borrower in
accordance with the Contribution Agreement,  will be duly and validly issued and
outstanding, and will be entitled to the benefits of the Trust Agreement and the
Supplement.

         () Litigation.  There is no pending  or, to the  Borrower's  knowledge,
threatened  action,  suit or  proceeding  by or against the Borrower  before any
Governmental  Authority or any  arbitrator  with respect to the  Transaction 
Documents or any of the transactions contemplated therein, or with respect to
the Borrower.

         () Taxes,  etc.  Any  taxes,  fees and other  charges  of  Governmental
Authorities applicable to the Borrower, except for franchise or income taxes, in
connection  with the execution,  delivery and performance by the Borrower of the
Transaction  Documents or  otherwise  applicable  to the Borrower in  connection
therewith  have  been  paid or will be paid by the  Borrower  at or prior to the
Closing Date to the extent then due.

         ()  Financial  Condition  of the  Borrower.  On the date  hereof,  the
Borrower  is  solvent,  is not the subject of any voluntary or involuntary 
receivership  or  conservatorship  proceeding and will not become  insolvent as 
a result of the  transactions contemplated by this Agreement.

         ()  Places of  Business.  The  principal  place of  business  and chief
executive  office of the Borrower is located at the address listed on Exhibit II
or such other location  notified to the Administrator in accordance with Section
5.2(a) in  jurisdictions  where all action  required by Section  5.2(a) has been
taken and completed.  The Borrower's Federal Employer  Identification  Number is
correctly set forth on Exhibit II.

         ()  Material  Adverse Effect.  Since September 30, 1998 to the date of
this Agreement, no event has occurred which could have a Material Adverse 
Effect.

         ()  Transfer by the  Transferor.  The transfer of the  Certificate  and
the related assets  pursuant to the  Contribution Agreement from PHH VMS to the
Borrower was not made for or on account of an antecedent debt and is not 
voidable  under any section of Title 11 of the United States Code (11 U.S.C.
ss.ss. 101 et. seq.), as amended.

         () Ownership  of the  Borrower.  As of the Closing  Date the  Guarantor
owns,  directly or indirectly,  100% of the issued and outstanding capital stock
of PHH VMS and the Borrower,  free and clear of any Adverse Claim. PHH VMS owns,
directly or indirectly,  100% of the issued and outstanding capital stock of the
Borrower, free and clear of any Adverse Claim. All such capital stock is validly
issued,  fully paid and  nonassessable,  and there are no  outstanding  options,
warrants or other rights to acquire securities of the Borrower.

         () Not an Investment Company.  The Borrower is not an "investment 
company" or a company "controlled" by an "investment company" within the meaning
of the Investment Company Act of 1940, as amended from time to time, or any 
successor statute.

         () Year 2000 Plan.  The Borrower has reviewed areas within its business
and operations which could be adversely affected by, and has developed a plan (a
"Year 2000  Plan") to  address on a timely  basis,  the Year 2000  Problem.  The
Borrower is taking all actions  necessary  to meet the schedule and goals of its
Year 2000 Plan,  and do not  anticipate  that the Year 2000  Problem will have a
Material Adverse Effect.

         () Administrator's  Security  Interest.  At the time of and immediately
after the making of the Loan and at all times thereafter, the Administrator will
have,  for the  benefit of the  Lenders,  a first  priority  perfected  security
interest  in the  Collateral  and the  proceeds  thereof,  free and clear of any
Adverse Claims.

         () Lock-Boxes. All Lessees have been instructed to make payments on all
the Series 1998-C Leases to one or more  Lock-Boxes and no Person other than the
Administrative  Agent and The First National Bank of Maryland,  as trustee,  has
been granted dominion or control of any Lock-Box, Lock-Box Account or Collection
Account or the right to take such dominion or control.

                                    ARTICLE .
                               CONDITIONS OF LOAN

         Section ..  Conditions  Precedent  to the Loan.  The making of the Loan
under this Agreement is subject to the conditions  precedent  (which  conditions
precedent  shall be  satisfactory  in form and  substance to the  Administrator)
that:
         () the Administrator  shall have completed its audit of PHH VMS's
operations and shall be reasonably  satisfied with the results of such audit;

         () the Administrator  shall have received on or before the Closing Date
those  agreements,  opinions and other documents listed on Schedule I;

         () the  Administrative  Agent shall have marked its master data 
processing  records to evidence  the  inclusion  of the Series  1998-C  Leases 
and the Series  1998-C  Leased  Vehicles  in the Trust and the  interest of the
Administrator  on behalf of the Lenders therein;

         () the  Administrator and the Lenders shall have been paid all fees and
expenses required to be paid on the Closing Date pursuant to the terms hereof 
and of the Fee Letter;

         () on the Closing  Date,  the following  statements  shall be true both
before and after giving effect to the making of the Loan (and  acceptance of the
proceeds  of the Loan  shall be  deemed a  representation  and  warranty  by the
Borrower that such statements are then true):

         () the  representations  and  warranties set forth in Section 3.1 are 
true and correct on and as of the Closing Date as though made on and as of the 
Closing Date;

         () no event has occurred and is continuing,  or would result from the 
making of the Loan,  that will constitute an Event of Default or a Potential
Event of Default;

         () the principal amount of the Loan shall not exceed the least of (x)
 the Maximum Loan, (y) 83.33% of the aggregate Projected Adjusted Lease Balance
of the Series  1998-C Leased  Vehicles as of November 30, 1998 and (z) such
aggregate  Projected  Adjusted  Lease Balance,  minus  $25,000,000; and

         () At least  ninety  nine  percent of the Series 1998 C Leased Vehicles
were  new  at  the  inception  of the  Series  1998 C Lease associated with each
 such Series 1998 C Leased Vehicle.

         () the Administrator shall have received such other approvals, opinions
or documents as it may reasonably request.

         Section 4.2.  Conditions  Subsequent to the Loan.  The Borrower  shall,
within 30 days of the date of this Agreement, deliver to the Administrator,  (a)
a Lockbox Agreement and (b) an insurance  certificate  showing that the Borrower
and the Administrator,  for the benefit of the Lenders,  are additional insureds
on Cendant Corporation's  Commercial Auto Coverage insurance policy with respect
to bodily  injury and property  damage  claims caused by accidents and resulting
from the ownership, maintenance or use of any Series 1998 C Leased Vehicle.

                                    ARTICLE .
                                    COVENANTS

         Section ..       Affirmative  Covenants of Borrower.  Until the date on
which the Secured  Obligations have been indefeasibly paid in full, the Borrower
hereby covenants that:

         () Financial  Reporting.  The Borrower will maintain a system of
         accounting  established and  administered in accordance with 
         generally accepted accounting principles, and furnish to the 
         Administrator:

         () Annual Reporting. Within 95 days after the close of each of its 
         Fiscal  years, balance sheets as at the close of such fiscal year
         and statements of income and retained  earnings and a statement of 
         cash flows for such fiscal year of the Borrower, prepared in 
         accordance with generally accepted accounting  principles and
         prepared and certified by its chief financial officer.

         () Quarterly Reporting.  Within 50 days after the close of the
         first  three  quarterly  periods of each of its fiscal  years,  balance
         sheets as at the close of each such period and statements of income and
         retained earnings and a statement of cash flows for the period from the
         beginning  of  such  fiscal  year to the  end of  such  quarter  of the
         Borrower,  prepared in accordance  with generally  accepted  accounting
         principles and certified by its chief financial officer.

         ()  Compliance   Certificate.   Together  with  the  financial
         statements   required   hereunder,    a   compliance   certificate   in
         substantially  the form of  Exhibit IV signed by the  Borrower's  chief
         financial officer and dated the date of such annual financial statement
         or such quarterly financial statement, as the case may be.

         () Notices under  Transaction  Documents.  Forthwith  upon its
         receipt  of any  notice,  amendment,  request  for  consent,  financial
         statements,  certification,  report or other  communication under or in
         connection with any Transaction Document from any Person other than the
         Administrator,   copies  of  the  same,  unless  the  Administrator  is
         otherwise  entitled  to receive the same  pursuant to such  Transaction
         Document.

         () Other  Information.  Such other  information  (including  non-
         financial  information) as the Lender may from time to time reasonably
          request.

         () Notices.  The Borrower will notify the Administrator in writing of 
         any of the following  immediately upon learning of the occurrence
         thereof, describing the same and, if applicable, the steps being taken
         with respect thereto:

         () Events of  Default  or  Potential Events of Default.  The occurrence
         of each  Event of  Default  or each Potential Event of Default.

         () Judgment.  The entry of any judgment or decree against the Borrower.
        
         () Litigation.  The institution of any litigation,  arbitration  
         proceeding or governmental  proceeding against the Borrower or in which
         the Borrower becomes a defendant or respondent.

         () Change in Credit and Collection  Practices.  Any material  amendment
         or other material  modification to the Credit and Collection Practices.

         () Downgrades. The reduction, suspension or withdrawal of the 
         Guarantor's  senior  unsecured  long-term debt rating by any rating
         agency.

         () Compliance  with  Laws.  The  Borrower will comply  in all  material
         respects  with all  applicable  laws, rules, regulations, orders writs,
         judgments, injunctions, decrees or awards to which it may be subject.

         () Audits.  The Borrower will furnish to the Administrator from time to
time such information with respect to the Certificate as the  Administrator  may
reasonably  request.  The  Borrower  shall,  from  time to time  during  regular
business hours as requested by the Administrator upon reasonable notice,  permit
the Administrator or its  representatives  (i) to examine and make copies of and
abstracts  from all  Records  in the  possession  or under  the  control  of the
Borrower  relating  to the  Certificate  and  (ii)  to  visit  the  offices  and
properties of the Borrower for the purpose of examining such materials described
in clause (i) above, and to discuss matters relating to the Borrower's financial
condition,  the  Certificate or the Borrower's  performance  hereunder and shall
permit and cooperate  with an annual (or more  frequently if an Event of Default
or  Potential  Event of  Default  has  occurred)  audit of the  Borrower  by the
Administrator and the independent accounts selected by the Administrator.

         () Lenders' Reliance.  The Borrower acknowledges that the Administrator
and  the  Lenders  are  entering  into  the  transactions  contemplated  by this
Agreement  in reliance  upon the  Borrower's  identity as a legal entity that is
separate from the Guarantor and PHH VMS.  Therefore,  from and after the date of
execution and delivery of this Agreement, the Borrower shall take all reasonable
and, in any event,  necessary steps (including,  without  limitation,  all steps
that the  Administrator or any Lender may from time to time reasonably  request)
to maintain the  Borrower's  identity as a separate  legal entity and to make it
manifest  to third  parties  that the  Borrower  is an entity  with  assets  and
liabilities distinct from those of the Guarantor,  PHH VMS and any Affiliates of
either  thereof  (the "PHH  Entities")  and not just a division of any  thereof.
Without  limiting the  generality  of the foregoing and in addition to the other
covenants set forth herein, the Borrower shall:

         () conduct its own  business in its own name and require  that
         all full-time employees of the Borrower, if any, identify themselves as
         such  and  not  as  employees  of  a  PHH  Entity  (including,  without
         limitation,  by means of  providing  such  employees  with  business or
         identification  cards  identifying  such  employees  as the  Borrower's
         employees);

         () compensate all employees, consultants and lenders directly,
         from  the  Borrower's  bank  accounts,  for  services  provided  to the
         Borrower by such employees,  consultants and lenders and, to the extent
         any employee, consultant or lender of the Borrower is also an employee,
         consultant or lender of a PHH Entity, allocate the compensation of such
         employee, consultant or lender between the Borrower and such PHH Entity
         on a basis which  reflects  the  services  rendered to the Borrower and
         such PHH Entity;

         ()       clearly  identify  its  offices,  if any,  (by signage or  
         otherwise) as its offices and, if such office is located in the offices
         of  a PHH Entity, the Borrower shall lease such office at a fair market
         rent;

         () conduct all transactions  with PHH Entities  strictly on an
         arm's-length  basis,  and allocate all  overhead  expenses  (including,
         without  limitation,  telephone  and other  utility  charges) for items
         shared  between the  Borrower and any PHH Entity on the basis of actual
         use to the extent practicable and, to the extent such allocation is not
         practicable, on a basis reasonably related to actual use;

         () at all  times  have at least one  member  of its Board of Directors
         who is an  "Independent  Director"  as provided in the Borrower's 
         Certificate of Incorporation as in effect on the date hereof;

         () observe all corporate formalities as a distinct entity, and
         ensure  that  all  corporate  actions  relating  to (A) the  selection,
         maintenance  or  replacement  of  the  Independent  Director,  (B)  the
         dissolution  or  liquidation  of the Borrower or (C) the  initiation or
         participation  in,  acquiescence  in  or  consent  to  any  bankruptcy,
         insolvency,   reorganization  or  similar   proceeding   involving  the
         Borrower,  are  duly  authorized  by  unanimous  vote of its  Board  of
         Directors (including the Independent Director);

         () maintain the  Borrower's  books and records  separate  from
         those of any PHH Entity and cause its assets to be readily identifiable
         as its  own  assets  rather  than  assets  of a PHH  Entity;  provided,
         however,  that the commingling by the Trust of Collections  relating to
         the Series 1998-C Assets and other assets in the Trust (as such term is
         defined in the Trust Agreement) shall not violate this provision;

         () prepare its financial  statements  separately from those of
         the PHH Entities and insure that any consolidated  financial statements
         of the PHH  Entities  that  include  the  Borrower  have notes  clearly
         stating that the Borrower is a separate  corporate  entity and that its
         assets will be  available  first and  foremost to satisfy the claims of
         the creditors of the Borrower;

         ()  except  as   specifically   otherwise   provided   in  the
         Transaction  Documents,  not  commingle  funds or other  assets  of the
         Borrower with those of any PHH Entity and not maintain bank accounts or
         other depository  accounts to which any PHH Entity is an account party,
         into which any PHH Entity  makes  deposits or from which any PHH Entity
         has  the  power  to  make  withdrawals,   except  in  its  capacity  as
         Administrative Agent; and

         ()  not permit any PHH Entity to pay any of the Borrower's operating
         expenses.

         () Retitling.  If requested by the  Administrator,  the Borrower  shall
require,  in  accordance  with  Section 2.10 of the Trust  Agreement,  that each
certificate  of title  relating to a Series 1998-C Leased Vehicle be retitled in
the name of the Borrower, that Administrator, for the benefit of the Lenders, be
noted on such  certificate as the sole lienholder with respect thereto and that,
if requested by the  Administrator,  such  certificates  be  transferred  to the
possession  of  the  Administrator  if the  rating  of  the  Guarantor's  senior
unsecured  long-term  debt by each  of  Moody's  Investor's  Service,  Inc.  and
Standard & Poor's  Rating  Group is reduced (or  suspended or  withdrawn)  to or
drops below  "Baa3" and "BBB-",  respectively;  provided,  however,  that if the
Borrower fails to take such action, the Administrator shall have the right to do
so in accordance with Section 2.10 of the Trust Agreement.

         () Provision of  Information.  If requested by the  Administrator,  the
Borrower shall cause the Administrative Agent to furnish to the Administrator or
any representative of the Administrator  copies of any and all of the Records or
Lease Files  relating to the Series 1998-C  Assets,  Series 1998-C Leases or any
portion of the Collateral.

         () Maryland Opinion.  The Borrower agrees to cause its Maryland counsel
to  deliver  to the  Administrator  and each  Lender  within 30 days of the date
hereof an opinion as to the perfection of the  Administrator's  (for the benefit
of the Lenders) security interest hereunder to the extent  constituting  general
intangibles, in form and substance reasonably satisfactory to the Administrator.

         Section ..        Negative  Covenants  of Borrower.  Until the date on 
which the Secured Obligations have been  indefeasibly paid in full, the Borrower
hereby covenants that:

         () Name Change,  Offices,  Records and Books of Accounts.  The Borrower
will not change its name, identity or corporate structure (within the meaning of
Section  9-402(7)  of any  applicable  enactment  of the  UCC) or  relocate  its
principal place of business or chief executive  office unless it shall have: (i)
given the Administrator at least 45 days prior notice thereof and (ii) taken all
actions  required of each relevant  jurisdiction  in order to continue the first
priority perfected  security interest of the  Administrator,  for the benefit of
the Lenders, in the Collateral.

         () Sales, Liens, Etc. The Borrower shall not sell, assign (by operation
of law or otherwise)  or otherwise  dispose of, or grant any option with respect
to, or create or suffer to exist any Adverse Claim upon the  Certificate  except
in favor of the  Administrator,  and the Borrower shall defend the right,  title
and  interest  of the  Administrator  in, to and  under any of the  Certificate,
against all claims of third parties.

         ()  Nature of  Business;  Other  Agreements;  Other  Indebtedness.  The
Borrower  shall not engage in any business or activity of any kind or enter into
any transaction or indenture, mortgage,  instrument,  agreement, contract, lease
or other undertaking,  in each case other than the transactions contemplated and
authorized by the Transaction Documents.  Without limiting the generality of the
foregoing, the Borrower shall not create, incur, guarantee,  assume or suffer to
exist any indebtedness or other liabilities, whether direct or contingent, other
than:

         () as a result of the endorsement of negotiable instruments for deposit
or collection or similar transactions in the ordinary course of business,

         () the incurrence of obligations under this Agreement,

         () the incurrence of obligations,  as expressly contemplated in the 
Contribution  Agreement, to make payment to PHH VMS thereunder for the purchase 
of the Certificate from PHH VMS under the Contribution Agreement, and

         () the incurrence of operating  expenses in the ordinary course of
business of the type otherwise  contemplated in Section 5.1(e).

         () Amendments to Transaction Documents. The Borrower shall not, without
the prior written consent of the Administrator (which consent shall be at the 
Administrator's sole discretion):

         () cancel or terminate the Contribution Agreement,

         () give any  consent,  waiver,  directive  or  approval  under the  
Contribution  Agreement,  Trust  Agreement, Administrative Agency Agreement or
the Supplement, if such action could have a Material Adverse Effect,

         () waive  any  default,  action,  omission  or  breach  under  the
Contribution  Agreement,  Trust  Agreement, Administrative Agency Agreement,  or
the Supplement,  or otherwise grant any indulgence thereunder,  if such action
could have a Material Adverse Effect, or

         () amend,  supplement or otherwise  modify any of the terms of the
Contribution Agreement or consent to the amendment,  supplement, or other
modification  of any of the  terms of the Trust  Agreement,  the Supplement, or
the  Administrative  Agency  Agreement  or  any  other Transaction Document, if
such  action  could have a Material  Adverse Effect.

         () Amendments to Corporate Documents. Without the prior written consent
of  the  Administrator,   the  Borrower  shall  not  amend  its  certificate  of
incorporation  or its  by-laws in any respect  that would  impair its ability to
comply  with  the  terms  or  provisions  of any of the  Transaction  Documents,
including, without limitation, Section 5.1(e).

         () Merger.  The Borrower shall not merge or consolidate with or into, 
or convey,  transfer, lease or otherwise  dispose of (whether in one transaction
or in a series of transactions) all or substantially  all of its assets (whether
now owned or hereafter acquired) to, or acquire all or substantially all of the
 assets of, any Person.

         () Extension or Amendment of  Receivables.  The Borrower  shall not (or
allow the Administrative  Agent to) extend,  amend or otherwise modify the terms
of any  Series  1998-C  Lease;  provided,  however,  that so long as no Event of
Default has occurred  and is  continuing,  the  Borrower (or the  Administrative
Agent  on its  behalf)  may,  in  accordance  with  the  Credit  and  Collection
Practices,  extend or otherwise modify the terms of any Defaulted Lease in order
to maximize  Collections  thereon so long as such extension or modification does
not  involve an  extension  of the  maturity  date of any Series  1998-C  Leased
Vehicle beyond 60 months from its origination.

         () Change in Payment  Instructions  to Obligors;  Change in  Collection
Account Bank. The Borrower shall not (or allow the Administrative  Agent to) add
or terminate  any  Lock-Box or Lock-Box  Account,  modify any  Lock-Box  Account
Agreement  or  make  any  change  in  its  instructions  to  Lessees   regarding
Collections,  unless (i) the  Administrator  shall have received  notice of such
termination  or change and duly executed  counterparts  of the related  Lock-Box
Account  Agreement  with any  amendments,  supplements  or  other  modifications
thereto (which shall be in form and substance  acceptable to the  Administrator)
and (ii) the  Administrator  previously  shall have consented in writing to such
addition, termination or change.

                                    ARTICLE .
                                EVENTS OF DEFAULT

         Section ..        Events of Default.  The occurrence of any one or more
of the following  events shall constitute an event of default (each an "Event of
Default"):

         () The  Administrative  Agent,  the  Guarantor or the Borrower  shall
fail to make any payment or deposit when required under any Transaction Document
and such failure shall continue for three (3) Business Days;

         () Any representation,  warranty or certification made by the Borrower,
the Guarantor or the Administrative  Agent in any Transaction Document or in any
other document  delivered  pursuant hereto shall prove to have been incorrect in
any  material  respect  when  made;  provided,  however,  that a  breach  of any
representation  or  warranty  with  respect to any Series  1998 B Lease being an
Eligible  Lease shall not be an Event of Default  hereunder if such  contract is
timely substituted or repurchased pursuant to Section 5.1 of the Supplement;

         () The Borrower,  the Guarantor or the Administrative  Agent shall fail
to perform or observe any covenant or other similar term or agreement  under any
Transaction  Document (other than as referred to in any other subsection of this
Section 6.1) and such failure shall remain unremedied for five (5) Business Days
after the Borrower,  the Guarantor or the Administrative  Agent, as the case may
be, has notice or knowledge thereof;

         () (i) The Borrower,  the Guarantor or the  Administrative  Agent shall
generally  not pay its debts as such debts become due;  (ii) the  Borrower,  the
Guarantor or the  Administrative  Agent shall admit in writing its  inability to
pay its debts  generally or shall make a general  assignment  for the benefit of
creditors;  (iii)  any  proceeding  shall be  instituted  by the  Borrower,  the
Guarantor  or the  Administrative  Agent  seeking to  adjudicate  it bankrupt or
insolvent,  or seeking  liquidation,  winding up,  reorganization,  arrangement,
adjustment,  protection,  relief or composition of it or its debts under any law
relating to bankruptcy,  insolvency or reorganization  or relief of debtors,  or
seeking  the entry of an order  for  relief or the  appointment  of a  receiver,
trustee  or  other  similar  official  for it or  any  substantial  part  of its
property;  (iv) the Borrower,  the Guarantor or the  Administrative  Agent shall
take any  corporate  action to  authorize  any of the actions set forth above in
clause (ii) or (iii) of this  subsection  (d); or (v) any proceeding of the type
described in clause (iii) of this subsection (d) shall be instituted against the
Borrower,  the Guarantor or the Administrative Agent and shall not be withdrawn,
vacated or dismissed within 60 days after the commencement thereof;

         () Failure of the Borrower,  the Administrative  Agent or the Guarantor
to  pay  any  Indebtedness  when  due;  or the  default  by  the  Borrower,  the
Administrative  Agent or the Guarantor in the performance of any term, provision
or condition contained in any agreement under which any Indebtedness was created
or is governed,  the effect of which is to cause or permit the holder or holders
of such  Indebtedness  to cause,  such  Indebtedness  to become due prior to its
stated maturity;  or any such Indebtedness of the Borrower,  the  Administrative
Agent or the Guarantor shall be declared to be due and payable or required to be
prepaid  (other  than by a  regularly  scheduled  payment)  prior to the date of
maturity thereof;  provided,  however,  that, in the case of the  Administrative
Agent or the Guarantor,  the aggregate principal amount of any such Indebtedness
is in excess of $25,000,000;

         () The rating of the Guarantor's  senior unsecured  long-term debt by 
Moody's  Investor's  Service, Inc. and Standard & Poor's Rating Group is reduced
(or suspended or withdrawn) below "Baa3" and "BBB-", respectively;

         () Failure of the Certificate to represent a 100% beneficial  interest 
in the Series 1998-C Assets free and clear of any Adverse Claims;

         () The  Borrower  grants or suffers to exist any  Adverse  Claim on the
Collateral or the proceeds thereof or the  Administrator's  security interest in
the  Collateral  or the  proceeds  thereof  is not a  first  priority  perfected
security interest therein free of any Adverse Claims;

         () The Delinquency Ratio shall exceed 6.0% for any two consecutive
Collection Periods;

         () The Default Ratio shall exceed 8.0% as of the last day of any 
Collection Period;

         () Any  Transaction Document shall cease to be in full force and effect
or is withdrawn,  revoked or otherwise  amended without the consent of the
Administrator;

         () PHH VMS shall fail to own, directly or indirectly, 100% of the 
Capital Stock of the Borrower;

         () A final  judgment  or  judgments  for the  payment of money shall be
rendered  against  Borrower by one or more courts,  administrative  tribunals or
other bodies  having  jurisdiction  over it and the same shall not be discharged
(or  provision  shall not be made for such  discharge)  or bonded,  or a stay of
execution  thereof shall not be procured,  within 60 days from the date of entry
thereof and the  Borrower,  shall not,  within  said period of 60 days,  or such
longer  period  during  which  execution  of the same shall have been  stayed or
bonded,  appeal  therefrom and cause the  execution  thereof to be stayed during
such appeal;
         () The Borrower's Net Worth shall be less than $25,000,000 at any time;

         () From and after  the  earlier  of (i) the  delivery  of an  insurance
certificate  pursuant  to  Section  4.2 or (ii) 30 days  from  the  date of this
Agreement,  the Borrower and the Administrator,  for the benefit of the Lenders,
shall not be  additional  insureds  on  Cendant  Corporation's  Commercial  Auto
Coverage  insurance  policy with  respect to bodily  injury or  property  damage
claims caused by accidents and resulting from the ownership,  maintenance or use
of any Series 1998-C Leased Vehicle; or

         () The outstanding principal amount of the loan shall exceed the lesser
of (i) 83.33% of the aggregate  Projected  Adjusted  Lease Balance of the Series
1998-C Leased  Vehicles and (ii) such Adjusted Lease Balance minus  $25,000,000,
at any time and such  condition  shall  remain  unremedied  for two (2) Business
Days.

         Section ..        Remedies.

         () If an Event of Default  specified in clause  (ii),  (iii) or (iv) of
paragraph (d) of Section 6.1 occurs,  the Loan (with accrued  interest  thereon)
and all other  amounts  owing  under this  Agreement  and the other  Transaction
Documents shall immediately and automatically become due and payable, and if any
other Event of Default  shall occur,  with the consent of the Required  Lenders,
the  Administrator  may,  or upon  the  request  of the  Required  Lenders,  the
Administrator  shall, by notice to the Borrower,  declare the Loan (with accrued
interest thereon) and all other amounts owing under this Agreement and the other
Transaction Documents to be due and payable forthwith,  whereupon the same shall
immediately become due and payable.  Presentment,  demand, protest and all other
notices of any kind are hereby expressly waived.

         () In addition to the rights and remedies specified in Section 6.2(a),
upon the occurrence of an Event of Default,  the Administrator may, or upon the
request of the Required Lenders, the Administrator shall,

         ()  designate as  co-Administrative  Agent with respect to the Series
1998-C Assets any Person and cause the  Administrative  Agent to  provide  such
Person  access to the Lease  Files  (as  defined  in the Administrative  Agency
Agreement)  with  respect to the Series  1998-C Leases;

         () cause the  Administrative Agent to  segregate  from  other assets of
the  Administrative  Agent,  and  deposit  into  an  account designated by the  
Administrator  within one Business Day of receipt by the Administrative Agent, 
Collections with respect to the Series 1998-C Assets;

         () obtain  physical  possession  of the  Records and all other files of
the  Borrower  relating to the  Collateral  and all  documents relating to the
Collateral  which are then or may thereafter come in to the  possession  of the
Borrower  or any third  party  acting  for the Borrower  and the  Borrower shall
deliver to the  Administrator  such assignments  and take  such  action  and
execute  such  documents  and endorsements as the Administrator shall request;

         () cause the certificates of title relating to the Series 1998-C Leased
Vehicles to show the  Administrator, for the benefit of the Lenders, as the sole
lienholder with respect thereto; or

         () exercise,  in addition to all other rights and  remedies  granted to
it in this  Agreement  and in the other Transaction Documents, all rights and 
remedies of a secured party under the UCC in any applicable jurisdiction.

         () Without limiting the generality of the foregoing,  the Administrator
without   demand  of  performance   or  other  demand,   presentment,   protest,
advertisement  or notice of any kind (except any notice required by law referred
to below) to or upon the  Borrower  or any other  Person  (all and each of which
demands, presentments,  protests, advertisements and notices are hereby waived),
may in such circumstances  forthwith collect,  receive,  appropriate and realize
upon the  Collateral,  or any part thereof,  and/or may forthwith  sell,  lease,
assign,  give an option or  options to  purchase,  or  otherwise  dispose of and
deliver  the  Collateral  or any  part  thereof  (or  contract  to do any of the
foregoing),  in one or more  parcels or as an entirety at public or private sale
or sales,  at any exchange,  broker's  board or office of the  Administrator  or
elsewhere  upon such terms and  conditions as it may deem  advisable and at such
prices as it may deem best, for cash or on credit or for future delivery without
assumption of any credit risk.  The  Administrator  or any Lender shall have the
right upon any such public sale or sales,  and, to the extent  permitted by law,
upon any such  private  sale or sales,  to purchase the whole or any part of the
Collateral  so sold,  free of any right or equity of redemption in the Borrower,
which right or equity is hereby  waived or  released.  The  Administrator  shall
apply the net proceeds of any such collection, recovery, receipt, appropriation,
realization or sale,  after deducting all reasonable costs and expenses of every
kind incurred therein or incidental to the care or safekeeping of the Collateral
or in any way relating to the Collateral or the rights of the  Administrator and
the Lenders hereunder, including, without limitation, reasonable attorneys' fees
and  disbursements,  to  the  payment  in  whole  or  in  part  of  the  Secured
Obligations,  in such order as the  Administrator may elect, and only after such
application  and after the  payment  by the  Administrator  of any other  amount
required or permitted by any provision of law,  including,  without  limitation,
Section 9-504(1)(c) of the UCC, need the Administrator  account for the surplus,
if any, to the Borrower. To the extent permitted by applicable law, the Borrower
waives all claims,  damages and demands it may acquire against the Administrator
or the Lenders arising out of the exercise by the Administrator or any Lender of
any of the rights  hereunder,  other  than those  claims,  damages  and  demands
arising from the gross negligence or willful misconduct of the Administrator. If
any  notice of a  proposed  sale or other  disposition  of  Collateral  shall be
required by law, such notice shall be deemed  reasonable  and proper if given at
least ten (10) days before such sale or other  disposition.  The Borrower  shall
remain  liable  for  any  deficiency  if the  proceeds  of  any  sale  or  other
disposition of the Collateral are  insufficient  to pay the Secured  Obligations
and the  reasonable  fees and  disbursements  of any  attorneys  employed by the
Administrator or any Lender to collect such deficiency.

         () No  right  or  remedy  herein  conferred  upon  or  reserved  to the
Administrator  or the Lenders is intended to be  exclusive of any other right or
remedy,  and every right and remedy  shall,  to the extent  permitted by law, be
cumulative  and in addition to every other right and remedy  given  hereunder or
now or hereafter  existing at law or in equity or  otherwise.  The  assertion or
employment of any right or remedy hereunder, or otherwise, shall not prevent the
concurrent or subsequent  assertion or employment of any other appropriate right
or remedy.

         () No delay or omission by the  Administrator or any Lender to exercise
any right or remedy  accruing  upon any Event of Default  shall  impair any such
right or  remedy  or  constitute  a waiver of any such  Event of  Default  or an
acquiescence therein. Every right and remedy given by this Section 6.2 or by law
to the  Administrator  or the Lenders may be exercised from time to time, and as
often as may be deemed expedient, by the Administrator or the Lenders.

         () Subject to Section 11.1, the Administrator, with the consent of each
Lender,  by written notice to the Borrower may rescind an  acceleration  and its
consequences  if the  rescission  would not conflict with any judgment or decree
and if all  existing  Events of  Default  (except  nonpayment  of  principal  or
interest that has become due solely because of the acceleration) have been cured
or waived.

                                    ARTICLE .
                                THE ADMINISTRATOR

         Section .. Authorization and Action.  Each Lender hereby designates and
appoints  BofA to act as its agent  hereunder  and under each other  Transaction
Document,  and authorizes the Administrator to take such actions as agent on its
behalf and to exercise such powers as are delegated to the  Administrator by the
terms of this Agreement and the other Transaction  Documents  together with such
powers as are reasonably  incidental  thereto.  The Administrator shall not have
any duties or  responsibilities,  except those  expressly set forth herein or in
any other Transaction Document,  or any fiduciary  relationship with any Lender,
and no implied covenants,  functions,  responsibilities,  duties, obligations or
liabilities on the part of the  Administrator  shall be read into this Agreement
or any other Transaction  Document or otherwise exist for the Administrator.  In
performing  its functions and duties  hereunder and under the other  Transaction
Documents,  the Administrator shall act solely as agent for the Lenders and does
not assume nor shall be deemed to have assumed any obligation or relationship of
trust or agency with or for the  Borrower or any of its  successors  or assigns.
The  Administrator  shall not be required to take any action  which  exposes the
Administrator to personal liability or which is contrary to this Agreement,  any
other  Transaction  Document or applicable law. The appointment and authority of
the  Administrator  hereunder shall terminate upon the  indefeasible  payment in
full  of  all  the  Secured  Obligations.  Each  Lender  hereby  authorizes  the
Administrator  to execute on behalf of such  Lender (the terms of which shall be
binding on such Lender) each of the UCC financing statements, together with such
other  instruments or documents  determined by the Administrator to be necessary
or desirable in order to perfect, evidence or more fully protect the interest of
the Lenders contemplated hereunder.

         Section .. Delegation of Duties.  The  Administrator may execute any of
its  duties  under this  Agreement  and each other  Transaction  Document  by or
through agents or  attorneys-in-fact  and shall be entitled to advice of counsel
concerning all matters pertaining to such duties. The Administrator shall not be
responsible for the negligence or misconduct of any agents or  attorneys-in-fact
selected by it with reasonable care.

         Section .. Exculpatory Provisions. Neither the Administrator nor any of
its directors,  officers, agents or employees shall be (i) liable for any action
lawfully taken or omitted to be taken by it or them under or in connection  with
this Agreement or any other Transaction  Document (except for its, their or such
Person's own gross negligence or willful misconduct), or (ii) responsible in any
manner to any of the Lenders for any recitals,  statements,  representations  or
warranties  made  by  the  Borrower  contained  in  this  Agreement,  any  other
Transaction  Document or any  certificate,  report,  statement or other document
referred to or provided for in, or received  under or in connection  with,  this
Agreement  or any  other  Transaction  Document  or  for  the  value,  validity,
effectiveness,  genuineness, enforceability or sufficiency of this Agreement, or
any other  Transaction  Document or any other  document  furnished in connection
herewith  or  therewith,  or for any  failure of the  Borrower  to  perform  its
obligations  hereunder or thereunder,  or for the  satisfaction of any condition
specified in Article IV, or for the perfection,  priority,  condition,  value or
sufficiency or any collateral pledged in connection herewith.  The Administrator
shall not be under any obligation to any Lender to ascertain or to inquire as to
the observance or  performance  of any of the agreements or covenants  contained
in, or conditions of, this Agreement or any other  Transaction  Document,  or to
inspect the  properties,  books or records of the  Borrower.  The  Administrator
shall not be deemed to have knowledge of an Event of Default or Potential  Event
of Default unless the  Administrator  has received notice from the Borrower or a
Lender.

         Section .. Reliance by Administrator.  The  Administrator  shall in all
cases be entitled to rely,  and shall be fully  protected  in relying,  upon any
document  or  conversation  believed by it to be genuine and correct and to have
been  signed,  sent or made by the proper  Person or Persons and upon advice and
statements  of legal  counsel  (including,  without  limitation,  counsel to the
Borrower),   independent   accountants   and  other  experts   selected  by  the
Administrator.  The  Administrator  shall in all  cases be  fully  justified  in
failing  or  refusing  to take any  action  under  this  Agreement  or any other
Transaction Document unless it shall first receive such advice or concurrence of
any Lender or all of the Lenders; as applicable,  as it deems appropriate and it
shall  first  be  indemnified  to its  satisfaction  by the  Lenders,  provided,
however,  that  unless  and until the  Administrator  shall have  received  such
advice,  the  Administrator  may take or refrain from taking any action,  as the
Administrator shall deem advisable and in the best interests of the Lenders. The
Administrator  shall in all cases be fully protected in acting, or in refraining
from acting,  in accordance  with a request of any Lender or all of the Lenders,
as applicable,  and such request and any action taken or failure to act pursuant
thereto shall be binding upon all the Lenders.

         Section .. Non-Reliance on Administrator and Other Lenders. Each Lender
expressly acknowledges that neither the Administrator,  nor any of its officers,
directors,  employees,  agents,  attorneys-in-fact  or  affiliates  has made any
representations  or  warranties  to it and  that  no  act  by the  Administrator
hereafter taken, including, without limitation, any review of the affairs of the
Borrower,  shall be deemed to constitute any  representation  or warranty by the
Administrator.  Each Lender represents and warrants to the Administrator that it
has and will,  independently  and without reliance upon the Administrator or any
other  Lender  and based on such  documents  and  information  as it has  deemed
appropriate,  made its own  appraisal of and  investigation  into the  business,
operations,   property,   prospects,   financial   and  other   conditions   and
creditworthiness  of the  Borrower  and made its own decision to enter into this
Agreement,  the other  Transaction  Documents  and all other  documents  related
hereto or thereto.

         Section .. Administrator in its Individual Capacity.  The Administrator
and its Affiliates may make loans to, accept deposits from and generally  engage
in any kind of business  with the  Borrower or any  Affiliate of the Borrower as
though the Administrator were not the Administrator  hereunder.  With respect to
the  acquisition  of a  portion  of the Loan  pursuant  to this  Agreement,  the
Administrator  shall have the same rights and powers under this Agreement as any
Lender and may  exercise the same as though it were not the  Administrator,  and
the  terms  "Lender"  and  "Lenders"  shall  include  the  Administrator  in its
individual capacity.

         Section ..  Successor  Administrator.  The  Administrator  may, upon 10
days' notice to the Borrower and the Lenders,  and the Administrator shall, upon
the  direction  of all of the  Lenders  (other  than the  Administrator,  in its
individual capacity) resign as Administrator. If the Administrator shall resign,
then the  Lenders  during  such  10-day  period  shall  (with the consent of the
Borrower, which consent shall not be unreasonably withheld or delayed) appoint a
successor  agent. If for any reason no successor  Administrator  is appointed by
the Lenders  during such 10-day period,  then effective upon the  termination of
such  10-day  period,  the  Lenders  shall  perform  all  of the  duties  of the
Administrator  hereunder  and  under  the other  Transaction  Documents  and the
Borrower  shall  make  all  payments  in  respect  of the Loan  directly  to the
applicable  Lenders and for all purposes  shall deal  directly with the Lenders.
After the effectiveness of any retiring Administrator's resignation hereunder as
Administrator,  the retiring  Administrator  shall be discharged from its duties
and  obligations  hereunder  and under the other  Transaction  Documents and the
provisions  of this  Article VII shall  continue in effect for its benefit  with
respect  to any  actions  taken  or  omitted  to be  taken  by it  while  it was
Administrator under this Agreement and under the other Transaction Documents.


                                    ARTICLE .
                             [Intentionally Omitted]



                                    ARTICLE .
                                 INDEMNIFICATION

         Section ..  Indemnities  by the  Borrower.  Without  limiting any other
rights  which  the  Administrator  or any  Lender  may have  hereunder  or under
applicable  law, the Borrower hereby agrees to indemnify the  Administrator  and
each  Lender and their  respective  officers,  directors,  agents and  employees
(each,  an  "Indemnified  Party") from and against any and all damages,  losses,
claims, taxes,  liabilities,  costs, expenses and for all other amounts payable,
including  reasonable  attorneys' fees and  disbursements  (all of the foregoing
being  collectively  referred to as  "Indemnified  Amounts")  awarded against or
actually incurred by any of them arising out of or as a result of this Agreement
or the  transaction  contemplated  by this  Agreement  or the other  Transaction
Documents; excluding, however:


         ()       Indemnified Amounts to the extent a final  judgment of a court
of  competent  jurisdiction  holds such  Indemnified Amounts resulted from gross
negligence or willful misconduct on the part of the Indemnified Party seeking 
indemnification; or

         ()       taxes, except as provided in Section 9.3;

provided,  however,  that  nothing  contained in this  sentence  shall limit the
liability  of the  Borrower or limit the  recourse of the  Borrower  for amounts
otherwise provided to be paid by the Borrower under the terms of this Agreement.
Without limiting the generality of the foregoing  indemnification,  the Borrower
shall  indemnify the Lenders for  Indemnified  Amounts  relating to or resulting
from:

         () any representation or warranty made by the Borrower (or any of its
respective officers) under or in connection with any Transaction Document, any
Monthly Report or any other written information or report delivered by the
Borrower, pursuant hereto or thereto, which shall have been false or incorrect
when made or deemed made;

         () the failure by the Borrower to comply with any covenant made by it
in any Transaction Document;

         () any failure of the Borrower to perform its duties or  obligations
 in accordance  with the provisions of any Transaction Document;

         () the failure to vest and maintain in the  Administrator for the
benefit of the Lenders a valid first priority perfected security interest in the
Collateral, free and clear of any Adverse Claim;

         () the failure of the Trust to have an  ownership  interest in the
Series 1998-C Assets free and clear of Adverse  Claims,  except for the lien-
holder interest of PHH VMS in the related Vehicles noted on the certificate of
title with  respect thereto which interest has been transferred to the Borrower;

         () any bodily  injury or  property  damage claim caused by an  accident
and  resulting  from the  ownership, maintenance or use of any;

         () the failure by the  Borrower to comply with any  applicable law, 
rule or  regulation  with  respect to any Series  1998-C Asset or Lease related
thereto,  or the failure of any Series  1998-C Asset or Lease related thereto to
conform to any such  applicable  law, rule or regulations;

         () any dispute, claim, offset or defense (other than discharge in bank-
ruptcy of the Lessee) of any Lessee to the payment of any Lease (including,
without limitation, a defense based on such Lease not being a legal, valid and
binding  obligation  of such  Lessee  enforceable against it in accordance with
its terms),  or any other claim resulting from the lease of the related Vehicle
or service related to such Lease or the furnishing or failure to furnish such
Vehicle or services;

         () the commingling of Collections of Series 1998-C Assets at any time 
with other funds;

         () any  investigation,  litigation or proceeding related to or arising0
from any Transaction  Document,  the transactions  contemplated thereby, the use
of the proceeds of the Loan or the security  interest in the Certificate or any
other investigation, litigation or proceeding  relating  to the  Borrower  in 
which  any  Indemnified  Party  becomes involved as a result of any of the
transactions  contemplated hereby or thereby;

         () any failure of the Borrower to give  reasonably  equivalent value to
PHH VMS under the  Contribution  Agreement in consideration of the  transfer  by
PHH VMS of the  Certificate,  or any  attempt  by any Person to void any such
transfer under  statutory  provisions or common law or equitable action, 
including,  without limitation,  any provision of the federal Bankruptcy Code, 
11 U.S.C. ss. 101 et seq.; or

         () a Year 2000 Problem with respect to hardware or software systems 
used by the Borrower or the  Administrative Agent; or

         () reduction by the Borrower of the principal amount of the Loan.

         Section ..        Increased Cost and Reduced Return.

         () If after the date  hereof,  any Funding  Source shall be charged any
fee, expense or increased cost on account of the adoption of any applicable law,
rule or regulation  (including any applicable law, rule or regulation  regarding
capital adequacy) or any change therein,  or any change in the interpretation or
administration thereof by any Governmental Authority, central bank or comparable
agency charged with the interpretation or administration  thereof, or compliance
with any  request or  directive  (whether or not having the force of law) of any
such authority,  central bank or comparable agency (a "Regulatory Change"):  (i)
which  subjects  any  Funding  Source to any  charge or  withholding  on or with
respect to any  Funding  Agreement  or a Funding  Source's  obligations  under a
Funding  Agreement,  or on or with  respect to the  Certificate,  or changes the
basis of taxation of payments to any Funding Source of any amounts payable under
any Funding  Agreement (except for changes in the rate of tax on the overall net
income of a Funding Source) or (ii) which imposes,  modifies or deems applicable
any  reserve,   assessment,   insurance  charge,   special  deposit  or  similar
requirement  against  assets of,  deposits  with or for the account of a Funding
Source,  or credit extended by a Funding Source pursuant to a Funding  Agreement
or (iii) which  imposes any other  condition  the result of which is to increase
the cost to a  Funding  Source of  performing  its  obligations  under a Funding
Agreement,  or to reduce the rate of return on a Funding  Source's  capital as a
consequence  of its  obligations  under a Funding  Agreement,  or to reduce  the
amount of any sum  received or  receivable  by a Funding  Source under a Funding
Agreement  or to require any payment  calculated  by  reference to the amount of
interests  or loans held or interest  received by it,  then,  upon demand by the
Administrator,  the Borrower shall pay to the Administrator,  for the benefit of
the relevant  Funding  Source,  such amounts  charged to such Funding  Source or
compensate such Funding Source for such  reduction.  If the Borrower is required
to make any payment to a Liquidity  Purchaser  pursuant to this  subsection (a),
the  Borrower  may,  but shall  not be  obligated  to,  replace  such  Liquidity
Purchaser  with  another  financial   institution  (which  shall  be  reasonably
acceptable  to the Agent)  having a short-term  debt rating of A-1+ or better by
Standard & Poor's Ratings Group and P-1 by Moody's Investors Service,  Inc. If a
Liquidity Purchaser is replaced pursuant to this subsection (a), the replacement
liquidity purchaser shall be deemed to be a Liquidity Purchaser and shall comply
with the provisions of Section 10.1(b) of this Agreement.

         () Payment of any sum  pursuant to Section  9.2(a) shall be made by the
Borrower to the  Administrator,  for the benefit of the relevant Funding Source,
not later than ten (10) days after any such demand is made. A certificate of any
Funding Source, signed by an authorized officer claiming compensation under this
Section 9.2 and setting forth the  additional  amount to be paid for its benefit
and explaining the manner in which such amount was determined  shall  constitute
prima facie evidence of the amount to be paid.

         Section ..        No Withholding or Other Taxes.

         () Any and all  payments by the Borrower  hereunder  shall be made free
and clear of and  without  deduction  for any and all  present or future  taxes,
levies,  imposts,  deductions,   charges  or  withholdings,  and  all  interest,
penalties,  additions,  or liabilities with respect thereto,  excluding,  in the
case of each Lender and the Administrator,  net income taxes that are imposed by
the United States and  franchise  taxes and net income taxes that are imposed on
such Lender or the Administrator by the state or foreign  jurisdiction under the
laws of which  such  Lender or the  Administrator  (as the case may be) would be
subject  to net  income  tax,  based on  either  residence  or  domicile  of the
recipient  in the taxing  jurisdiction  or the conduct of a trade or business by
the  recipient  in  such  jurisdiction,   without  regard  to  the  transactions
contemplated  hereby and any payments hereunder or under any related Transaction
Document or any  political  subdivision  thereof but not  including any such tax
that results in a credit or deduction in the  jurisdiction  in which such Lender
would not be entitled to indemnification  (all such non-excluded taxes,  levies,
imposts,  deductions,  charges,  withholdings and liabilities  being hereinafter
referred to as "Taxes") or Other Taxes (as defined below). If the Borrower shall
be  required  by law to deduct any Taxes  from or in respect of any sum  payable
hereunder  to any  Lender or the  Administrator,  (i) the sum  payable  shall be
increased  as may be necessary  so that,  after  making all required  deductions
(including  deductions  applicable to additional sums payable under this Section
9.3(a)),  such  Lender or the  Administrator  (as the case may be)  receives  an
amount equal to the sum it would have received had no such deductions been made,
(ii) the Borrower  shall make such  deductions  and (iii) the Borrower shall pay
the full amount deducted to the relevant  taxation  authority or other authority
in accordance with applicable law.

         () In addition,  the Borrower agrees to pay any present or future stamp
or documentary  taxes or any other excise or property taxes,  charges or similar
levies  that  arise  from any  payment  made  hereunder  or from the  execution,
delivery or  registration  of, or  otherwise  with  respect  to, this  Agreement
(hereinafter referred to as "Other Taxes").

         () The Borrower will indemnify each Lender and the Administrator within
ten (10) days after demand  therefor for the full amount of Taxes or Other Taxes
(including,  without  limitation,  any  Taxes  or  Other  Taxes  imposed  by any
jurisdiction  on amounts  payable under this Section 9.3) paid by such Lender or
the Administrator (as the case may be) and any liability  (including  penalties,
interest and  expenses)  arising  therefrom or with respect  thereto;  provided,
however, that a Lender or the Administrator, as appropriate, making a demand for
indemnity  payment  shall  provide  the  Borrower  with a  certificate  from the
relevant  taxing  authority or from a responsible  officer of such Lender or the
Administrator   stating  or  otherwise   evidencing  that  such  Lender  or  the
Administrator  has made  payment of such Taxes or Other Taxes and will provide a
copy of or extract from  documentation,  if available,  furnished by such taxing
authority evidencing assertion or payment of such Taxes or Other Taxes.

         ()  Within  30 days  after  the date of any  payment  of Taxes or Other
Taxes,  the Borrower will furnish to the  Administrator an original or certified
copy of a receipt issued by the relevant taxing  authority or other  appropriate
evidence  of  payment   thereof  as  shall  be  reasonably   acceptable  to  the
Administrator.

         () Each Lender or Liquidity  Purchaser that is not created or organized
under the laws of the United States or a political  subdivision  thereof (each a
"Non-U.S.   Person")  shall  deliver  to  the  Borrower  (with  a  copy  to  the
Administrator)  (i) within 15 days after the date hereof, or, if later, the date
on which such Lender or Liquidity  Purchaser becomes a Non-U.S.  Person, two (or
such other number as may from time to time be prescribed  by applicable  laws or
regulations)  duly  completed  copies  of IRS  Form  4224 or Form  1001  (or any
successor forms or other  certificates or statements  which may be required from
time to time by the relevant United States taxing authorities or applicable laws
or regulations), as appropriate, to permit the Borrower and the Administrator to
make  payments  hereunder  for the  account  of  such  Non-U.S.  Person  without
deduction or  withholding  of United States  federal income or similar taxes and
(ii)  upon  request  of the  Borrower  or the  Administrator  as a result of the
obsolescence  of or after the occurrence of any event requiring a change in, any
form or certificate previously delivered pursuant to this Section 9.3(c), copies
(in such numbers as may be from time to time be prescribed by applicable laws or
regulations) of such  additional,  amended or successor  forms,  certificates or
statements as may be required under applicable laws or regulations to permit the
Borrower and the  Administrator  to make  payments  hereunder for the account of
such Lender without  deduction or withholding of United States federal income or
similar taxes.

         Section .. Costs and Expenses  Relating to this Agreement.  In addition
to  the  fees  specified  in the  Fee  Letter,  the  Borrower  shall  pay to the
Administrator  and the Lenders on demand all reasonable  out-of-pocket  expenses
(including,  without  limitation,  reasonable  audit  fees and time  charges  of
internal and outside counsel for the  Administrator and the Lenders) incurred in
connection with the preparation,  execution, delivery, amendments and waivers of
this Agreement, the transactions  contemplated hereby and the other documents to
be delivered  hereunder.  The Borrower shall pay to the  Administrator on demand
any and all costs and expenses of the  Administrator  and the  Lenders,  if any,
including  reasonable  counsel fees and expenses incurred in connection with the
enforcement of this Agreement and the other documents delivered hereunder and in
connection  with  any  restructuring  or  workout  of  this  Agreement  or  such
documents,  or  the  administration  of  this  Agreement  or  other  Transaction
Documents following an Event of Default.

         Section .. Refunds.  If the Administrator or a Lender receives a refund
in respect of any Taxes or Other  Taxes as to which it has been  indemnified  by
the Borrower or with respect to which the Borrower has paid  additional  amounts
pursuant  to this  Section  9.3,  it shall  within 30 days from the date of such
receipt  pay over to the  Borrower  (a) such  refund  (but only to the extent of
indemnity  payments made, or additional amounts paid, by the Borrower under this
Section  9.3  with  respect  to the  Taxes or Other  Taxes  giving  rise to such
refund),  net of all out-of-pocket  expenses of the Administrator or such Lender
and (b) interest  paid by the relevant  Governmental  Authority  with respect to
such refund);  provided,  however,  that the  Borrower,  upon the request of the
Administrator  or such Lender  shall repay the amount paid over to the  Borrower
(plus penalties,  interest or other charges) to the Administrator or such Lender
in the event the  Administrator  or such Lender is required to repay such refund
to such Governmental Authority.


                                    ARTICLE .
                                   ASSIGNMENTS

         Section ..  Assignments.

         () This  Agreement  and the  Lender's  rights  and  obligations  herein
(including their interest in the Loan) shall be assignable, in whole or in part,
by such Lender and its  successors  and assigns with, if an Event of Default has
not occurred  and is  continuing,  the prior  written  consent of the  Borrower;
provided,  however,  that  such  consent  shall  not be  unreasonably  withheld;
provided  further,  that no such consent shall be required if the  assignment is
made, with prior or concurrent notice to the Borrower, to BofA, any Affiliate of
BofA (other  than a director or officer of BofA),  any  Liquidity  Purchaser  or
other Program Support Provider.

         Without  limiting the foregoing,  each Lender may, from time to time in
one transaction or a series of transactions, assign all or a portion of the Loan
of such Lender and its rights and  obligations  under this  Agreement  to an SPC
Assignee with the prior written consent of the Borrower; provided, however, that
such consent shall not be unreasonably withheld.  Upon and to the extent of such
assignment  to an SPC Assignee,  (i) the SPC Assignee  shall be the owner of the
assigned portion of the Loan of such Lender, (ii) BofA (or an Affiliate thereof)
will act as Administrator for the SPC Assignee as well as for such Lender,  with
all corresponding rights and powers,  express or implied,  granted herein to the
Administrator,  (iii) the SPC Assignee  and its Program  Support  Providers  and
other related  parties shall have the benefit of all the rights and  protections
provided to such  Lender and its Program  Support  Providers  and other  related
parties, respectively, herein and in the other Transaction Documents (including,
without  limitation,  any limitation on recourse  against such Lender or related
parties,  any  agreement  not to file or join in the  filing  of a  petition  to
commence an insolvency  proceeding  against such Lender, and the right to assign
to another SPC  Assignee as provided in this  paragraph),  (iv) the SPC Assignee
shall assume all  obligations,  if any, of such Lender  under and in  connection
with this Agreement, and such Lender shall be released from such obligations, in
each case to the extent of such  assignment,  and the obligations of such Lender
(if  any)  and the  SPC  Assignee  shall  be  several  and  not  joint,  (v) all
distributions  in  respect of  portion  of the Loan of such  Lender or  Discount
thereon shall be made to such Lender and the SPC  Assignee,  on a pro rata basis
according to their respective interests (or in the case of Discount, the accrued
amounts thereof),  (vi) the rate used to calculate such Discount with respect to
the portion of the Loan of such Lender owned by the SPC Assignee and funded with
commercial  paper notes  issued by the SPC  Assignee  from time to time shall be
determined  in the manner set forth in the  definition of "CP Rate" on the basis
of the discount or interest rates  applicable to commercial  paper issued by the
SPC Assignee  (rather than the Lender),  (vii) the defined terms and other terms
and provisions of this Agreement and the other  Transaction  Documents  shall be
interpreted  in accordance  with the  foregoing,  and (viii) if requested by the
Administrator,  the parties will execute and deliver such further agreements and
documents  and take such  other  actions  as the  Administrator  may  reasonably
request to evidence and give effect to the foregoing.

         () Each  Lender  may at any time  grant  to one or more  banks or other
institutions  (each  a  "Liquidity  Purchaser")  party  to its  Liquidity  Asset
Purchase  Agreement  or to any  other  Program  Support  Provider  participating
interests  in the portion of the Loan of such  Lender.  In the event of any such
grant by such Lender of a  participating  interest to a Liquidity  Purchaser  or
other Program  Support  Provider,  such Lender shall remain  responsible for the
performance  of  its  obligations  hereunder.  The  Borrower  agrees  that  each
Liquidity  Purchaser or other Program Support  Provider shall be entitled to the
benefits of Article IX with respect to its participating interest.

         () This Agreement and the rights and  obligations of the  Administrator
hereunder shall be assignable, in whole or in part, by the Administrator and its
successors and assigns with, if such  assignment is not to BofA or  NationsBank,
N.A. or an Affiliate thereof,  the consent of the Borrower,  which consent shall
not be unreasonably withheld.

         () The Borrower may assign its rights or delegate its  obligations 
hereunder or any interest  herein  without the prior written consent of the
Administrator.

         () Without  limiting any other rights that may be available  under 
applicable law, the rights of any Funding Source may be enforced through it or
by its agents.


                                    ARTICLE .
                                  MISCELLANEOUS

         Section ..        Waivers and Amendments.

         () No  failure or delay on the part of any party  hereto in  exercising
any  power,  right or remedy  under  this  Agreement  shall  operate as a waiver
thereof,  nor shall any single or partial  exercise of any such power,  right or
remedy preclude any other further  exercise thereof or the exercise of any other
power,  right or remedy.  The  rights  and  remedies  herein  provided  shall be
cumulative  and  nonexclusive  of any rights or remedies  provided  by law.  Any
waiver of this Agreement  shall be effective  only in the specific  instance and
for the specific purpose for which given.

         () No  provision  of  this  Agreement  may  be  amended,  supplemented,
modified  or waived  except in writing  with the consent of the  Borrower,  each
Lender and the Administrator.

         Section ..        Notices.

         All  communications  and notices  provided  for  hereunder  shall be in
writing (including bank wire, telecopy or electronic  facsimile  transmission or
similar  writing)  and  shall be  given to the  other  parties  hereto  at their
respective  addresses  or  telecopy  numbers  set forth on the  signature  pages
hereof.  All such  communications  and notices shall,  when mailed,  telecopied,
telegraphed,  telexed or cabled,  be effective when received  through the mails,
transmitted by telecopy,  delivered to the telegraph company, confirmed by telex
answer  back or  delivered  to the  cable  company,  respectively,  except  that
communications  and  notices  to the  Administrator  or any Lender  pursuant  to
Article I shall not be effective until received by the intended recipient.

         Section  ..  Ratable  Payments.  If any  Lender,  whether  by setoff or
otherwise,  has payment made to it with respect to any portion of the Loan owing
to such Lender (other than payments  received pursuant to Section 9.2 or 9.3) in
a greater  proportion than that received by any other Lender entitled to receive
a ratable  share of such Loan,  such Lender  agrees,  promptly  upon demand,  to
purchase for cash without recourse or warranty a portion of the Loan held by the
other  Lenders so that after such  purchase  each  Lender  will hold its ratable
proportion of the Loan;  provided,  however,  that if all or any portion of such
excess amount is thereafter  recovered from such Lender,  such purchase shall be
rescinded and the purchase price  restored to the extent of such  recovery,  but
without interest.

         Section ..        Confidentiality.

         () The Borrower  shall  maintain and shall cause each of its Affiliates
and the  employees  and officers of the Borrower and each of its  Affiliates  to
maintain the  confidentiality  of the terms and provisions of this Agreement and
the other confidential  proprietary  information with respect to the Lenders and
their  respective  businesses  obtained  by it or them in  connection  with  the
structuring,  negotiating and execution of the transactions contemplated herein,
except that the  Borrower  and its officers  and  employees  may  disclose  such
information to the Administrator and to the Borrower's external  accountants and
attorneys  and as required  by any  applicable  law or order of any  judicial or
administrative  proceeding  or,  except  with  respect  to the Fee  Letter,  any
Securities  and  Exchange  Commission  filings.  In  addition,  the Borrower may
disclose any such nonpublic  information pursuant to any law, rule,  regulation,
direction,  request  or  order of any  judicial,  administrative  or  regulatory
authority or proceedings (whether or not having the force or effect of law).

         () Each of the  Administrator and the Lenders agree to comply with the
confidentiality letter dated December 16, 1998, executed in connection herewith.

         Section ..        Bankruptcy Petition.

         () The Borrower  hereby  covenants  and agrees that,  prior to the date
which is one year  and one day  after  the  payment  in full of all  outstanding
senior  indebtedness of the Lenders,  it will not institute against, or join any
other Person in instituting against, any Lender any bankruptcy,  reorganization,
arrangement,  insolvency or liquidation  proceedings or other similar proceeding
under the laws of the United States or any state of the United States.

         () The  Administrator  and each Lender  hereby  covenant and agree that
they shall not have the power to commence a voluntary  proceeding  in bankruptcy
relating to the Trust without the unanimous prior approval of all  Beneficiaries
and the  delivery  to the  Trustee  by each such  Beneficiary  of a  certificate
certifying  that  such  Beneficiary   reasonably  believes  that  the  Trust  is
insolvent.  In  accordance  with  Section  4.4(f)  of the Trust  Agreement,  the
Administrator  and each Lender  acknowledge  that they shall have no interest in
the Series Specified Assets related to any Series,  other than Series 1998-C, of
Specified  Beneficial  Certificates  (as such  terms  are  defined  in the Trust
Agreement).

         Section ..  Limitation of  Liability.  Except with respect to any claim
arising out of the willful  misconduct or gross negligence of the Lenders or the
Administrator, no claim may be made by the Borrower, the Administrative Agent or
any other person against the Lenders,  the  Administrator,  or their  respective
Affiliates,  directors,  officers,  employees,  or  attorneys  for any  special,
indirect,  consequential  or punitive damages in respect of any claim for breach
of contract or any other  theory of  liability  arising out of or related to the
transactions  contemplated  by this  Agreement,  or any act,  omission  or event
occurring in connection  therewith;  and the Borrower hereby waives,  and agrees
not to sue upon any claim  for any such  damages,  whether  or not  accrued  and
whether or not known or suspected to exist in its favor.

         Section ..  Choice of Law. THIS  AGREEMENT  SHALL BE CONSTRUED IN
ACCORDANCE  WITH THE INTERNAL LAWS (AND NOT THE LAW OF CONFLICTS) OF THE STATE
OF NEW YORK.

         Section .. Consent to  Jurisdiction.  THE BORROWER  HEREBY  IRREVOCABLY
SUBMITS TO THE  NON-EXCLUSIVE  JURISDICTION  OF ANY UNITED STATES FEDERAL OR NEW
YORK STATE COURT IN ANY ACTION OR  PROCEEDING  ARISING OUT OF OR RELATING TO THE
TRANSACTION  DOCUMENTS AND HEREBY  IRREVOCABLY AGREES THAT ALL CLAIMS IN RESPECT
OF SUCH ACTION OR PROCEEDING  MAY BE HEARD AND  DETERMINED IN ANY SUCH COURT AND
IRREVOCABLY WAIVES ANY OBJECTION IT MAY NOW OR HEREAFTER HAVE AS TO THE VENUE OF
ANY SUCH SUIT,  ACTION OR PROCEEDING  BROUGHT IN SUCH A COURT OR THAT SUCH COURT
IS  AN  INCONVENIENT  FORUM.  NOTHING  HEREIN  SHALL  LIMIT  THE  RIGHT  OF  THE
ADMINISTRATOR  OR ANY LENDER TO BRING  PROCEEDINGS  AGAINST THE  BORROWER IN THE
COURTS OF ANY OTHER  JURISDICTION  WHEREIN ANY ASSETS OF THE BORROWER OR PHH VMS
MAY  BE  LOCATED.   ANY  JUDICIAL   PROCEEDING  BY  THE  BORROWER   AGAINST  THE
ADMINISTRATOR  OR ANY LENDER OR ANY AFFILIATE OF THE  ADMINISTRATOR  OR A LENDER
INVOLVING, DIRECTLY OR INDIRECTLY, ANY MATTER IN ANY WAY ARISING OUT OF, RELATED
TO, OR  CONNECTED  WITH  DOCUMENTS  SHALL BE BROUGHT ONLY IN A COURT IN CHICAGO,
ILLINOIS.

         Section .. Waiver of Jury Trial.  THE  ADMINISTRATOR,  THE BORROWER AND
EACH LENDER  HEREBY WAIVES TRIAL BY JURY IN ANY JUDICIAL  PROCEEDING  INVOLVING,
DIRECTLY  OR  INDIRECTLY,  ANY  MATTER  (WHETHER  SOUNDING  IN  TORT,  LEASE  OR
OTHERWISE)  IN ANY WAY  ARISING  OUT OF,  RELATED  TO,  OR  CONNECTED  WITH  THE
TRANSACTION DOCUMENTS OR THE RELATIONSHIPS ESTABLISHED THEREUNDER.

         Section .. Integration;  Survival of Terms. This Agreement contains the
final and complete  integration  of all prior  expressions by the parties hereto
with  respect  to the  subject  matter  hereof and shall  constitute  the entire
agreement  among the parties  hereto with respect to the subject  matter  hereof
superseding all prior oral or written understandings.  The provisions of Article
IX and Sections 11.5 and 11.12 shall survive any termination of this Agreement.

         Section .. Counterparts;  Severability.  This Agreement may be executed
in any  number of  counterparts  and by  different  parties  hereto in  separate
counterparts,  each of which when so executed  shall be deemed to be an original
and all of  which  when  taken  together  shall  constitute  one  and  the  same
Agreement.   Any   provisions  of  this   Agreement   which  are  prohibited  or
unenforceable in any jurisdiction shall, as to such jurisdiction, be ineffective
to the extent of such prohibition or unenforceability  without  invalidating the
remaining provisions hereof, and any such prohibition or unenforceability in any
jurisdiction shall not invalidate or render  unenforceable such provision in any
other jurisdiction.

         Section  ..  Recourse.  The  obligations  of the  Borrower  under  this
Agreement  or  any  other  Transaction   Document  constitute  a  full  recourse
obligation  of the  Borrower.  Recourse  shall be had for  payment  of the Loan,
interest  thereon  and any fee or other  obligation  or claim  arising out of or
relating  to this  Agreement  or any other  Transaction  Document  executed  and
delivered  or  issued  by the  Borrower  or any  officer  of the  Borrower.  The
provisions  of  this  Section  11.12  shall  survive  the  termination  of  this
Agreement.

         Section .. Further Actions  Evidencing Loans and the Security  Interest
Created Herein.  The Borrower  shall,  from time to time,  promptly  execute and
deliver all further instruments and documents, and take all further actions that
the  Administrator  may reasonably  request,  to perfect,  protect or more fully
evidence the security  interest granted under the Transaction  Documents,  or to
enable the  Administrator  to exercise  and enforce  the  respective  rights and
remedies of the Administrator  and the Lenders under the Transaction  Documents.
Without  limiting  the  foregoing,  the  Borrower  shall  upon  request  of  the
Administrator  (i) execute and file such  financing  statements,  or  amendments
thereto,  and such other  instruments  and  documents,  that may be necessary or
desirable, or that the Administrator may reasonably request, to perfect, protect
or  evidence  such  security  interest;  and  (ii)  deliver  possession  of  the
Certificate to the Administrator.  The Borrower  authorizes the Administrator to
file or cause to be filed financing or continuation  statements,  and amendments
thereto and  assignments  thereof,  relating to the Certificate and the proceeds
therefrom.


<PAGE>


         IN WITNESS WHEREOF, the parties hereto have caused this Agreement to be
executed and delivered by their duly authorized officers as of the date hereof.


BORROWER:                            TRAC FUNDING II, INC.


                                     By: 
                                     Name:
                                     Title:



                                     TRAC  Funding  II, Inc.

                                     c/o PHH Vehicle Management Services
                                     307 International Circle
                                     Mail Code CP
                                     Hunt Valley, Maryland 21030-1337
                                     Attention: Joseph Weikel
                                     Telephone No: 410/771-2336
                                     Facsimile No: 410/771-2530




<PAGE>




THE LENDERS:                          QUINCY CAPITAL CORPORATION


                                      By: 
                                      Name:
                                      Title:

                                      c/o AMACAR Group, L.L.C.
                                      6707-D Fairview Road
                                      Charlotte, North Carolina 28210
                                      Attention:  Douglas K. Johnson
                                      Telephone No.:  (704) 365-0569
                                      Facsimile No.:  (704) 365-1362


                                      with a copy to:

                                      Bank of America National Trust
                                      and Savings Association
                                      Global Asset-Backed Securitization
                                      231 South LaSalle Street
                                      Chicago, Illinois 60697
                                      Attention:        Marianne Mihalik
                                      Telephone No.: (312) 828-6471
                                      Facsimile No.:  (312) 923-0273




<PAGE>


                                      RECEIVABLES CAPITAL CORPORATION


                                      By: 
                                      Name:
                                      Title:

                                      c/o Merrill Lynch & Co., Inc.
                                      World Financial Center
                                      250 Vesey Street, 11th Floor
                                      New York, New York 10281-1311
                                      Attention:        Shane Rosenberg
                                      Telephone No.: (212) 449-2130
                                      Facsimile No.:  (212) 449-0599

                                      with a copy to:
                                      Bank of America National Trust
                                      and Savings Association
                                      Global Asset-Backed Securitization
                                      231 South LaSalle Street
                                      Chicago, Illinois 60697
                                      Attention:        Marianne Mihalik
                                      Telephone No.: (312) 828-6471
                                      Facsimile No.:  (312) 923-0273


<PAGE>




ADMINISTRATOR:                        BANK OF AMERICA NATIONAL TRUST
                                      AND SAVINGS ASSOCIATION


                                      By: 
                                      Name:    Mark Wegener
                                      Title:   Attorney-In-Fact

                                      Global Asset-Backed Securitization
                                      231 South LaSalle Street
                                      Chicago, Illinois 60697
                                      Attention:        Marianne Mihalik
                                      Telephone No.: (312) 828-6471
                                      Facsimile No.:  (312) 923-0273




<PAGE>


                                    Exhibit I

                                   Definitions

         As used in this Agreement, the following terms shall have the following
meanings (such meanings to be equally applicable to both the singular and plural
forms of the terms defined):

         "Adjusted Lease Balance" has the meaning specified in the Trust
Agreement.

         "Administration  Account"  means the special  account (ABA  #071000039,
account #47-03421,  Attention:  GPO Account  Administrator) of the Administrator
maintained at the office of BofA at 231 South LaSalle Street, Chicago, Illinois,
or such other account as may be so designated in writing by the Administrator to
the Borrower and the Administrative Agent.

         "Administrative  Agency  Agreement"  means that certain  Administrative
Agency   Agreement  dated  as  of  June  12,  1998,  among  the  Trust  and  the
Administrative  Agent,  as amended and  supplemented  by the amendment  thereto,
dated  December  17,  1998 and by the Series  1998-A,  Series  1998-B and Series
1998-C supplements thereto.

         "Administrative  Agent"  means at any time PHH VMS or such other Person
then  authorized  pursuant to the  Administrative  Agency  Agreement to service,
administer and collect the Series 1998-C Assets.

         "Administrator" has the meaning set forth in the preamble to this
Agreement.

         "Adverse Claim" means a lien, security interest, charge or encumbrance,
or other right or claim in, of or on any Person's  assets or properties in favor
of any other Person.

         "Affiliate"  means,  with respect to any  specified  Person,  any other
Person  directly or  indirectly  controlling  (including  but not limited to all
directors  and  officers  of such  Person),  controlled  by, or under  direct or
indirect  common control with such Person.  For the purpose of this  definition,
"control" when used with respect to any specified Person shall mean the power to
direct the  management  and  policies of such  Person,  directly or  indirectly,
whether through ownership of voting  securities,  by contract or otherwise,  and
the terms  "controlling"  and "controlled  by" have meanings  correlative to the
foregoing.

         "Agreement"  means  this  Loan  and  Security  Agreement,  as it may be
amended or modified and in effect from time to time.

         "Alternate  Rate" means,  for any Settlement  Period for any portion of
the Loan funded by any Lender,  an interest rate per annum equal to (a) 1.0% per
annum above the Eurodollar Rate for such Settlement  Period or (b) the Base Rate
for such Settlement Period; provided, however, that in the case of

                  () any Settlement Period on or prior to the first day of which
         the  Administrator  shall have been  notified by such Lender or Program
         Support  Provider that the  introduction  of or any change in or in the
         interpretation  of any law or  regulation  makes  it  unlawful,  or any
         central  bank  or  other  Governmental  Authority  asserts  that  it is
         unlawful,  for such Lender or such Program Support Provider to fund any
         portion of the Loan (based on the Eurodollar Rate) set forth above (and
         such  Lender  or  such  Program   Support   Provider   shall  not  have
         subsequently  notified the  Administrator  that such  circumstances  no
         longer exist),

                  () any Settlement Period of less than one calendar month,

                  () any Settlement  Period as to which the  Administrator  does
         not receive notice, by no later than 12:00 noon (New York City time) on
         (x) the second  Business Day preceding the first day of such Settlement
         Period that the Borrower  desires that the related  portion of the Loan
         be funded at the CP Rate,  (y) the third  Business  Day  preceding  the
         first day of such Settlement  Period that the Borrower desires that the
         related  portion of the Loan be funded at the Alternate  Rate and based
         on the  Eurodollar  Rate,  or (z) the  Borrower  has given  the  notice
         contemplated  by clause (x) of this clause (iii) and the  Administrator
         shall have  notified the Borrower  that funding the related  portion of
         the Loan at the CP Rate is unacceptable to such Lender, or


                  () any Settlement Period relating to a portion of the Loan
which is less than $1,000,000,the "Alternate  Rate" for each such Settlement 
Period shall be an interest rate per  annum  equal  to the Base  Rate in  effect
on each day of such Settlement Period.  Notwithstanding  the  foregoing,  the 
"Alternate  Rate" for  any  day following the  occurrence of an Event of Default
shall be an interest rate equal to 2.00% per annum above the Base Rate in effect
on such day.

         "Assignment" means the Assignment and Assumption Agreement II, dated as
of December 17, 1998, among the PHH VMS, PHH Subsidiary and the Trust.

         "Base Rate" means,  for any day, a fluctuating  interest rate per annum
as shall be in effect from time to time,  which rate shall be at all times equal
to the higher of:

                  () the rate of  interest  in effect  for such day as  publicly
announced  from time to time by BofA in San Francisco,  California,  as its
"reference  rate."  It is a rate set by BofA  based  upon  various factors
including  BofA's costs and desired return,  general  economic conditions and
other  factors,  and is used as a  reference  point for pricing some loans, 
which may be priced  at,  above,  or below  such announced rate; and

                  () 0.50% per annum above the latest Federal Funds Rate.

         "Beneficiary" has the meaning specified in the Trust Agreement.

         "BofA" has the meaning set forth in the preamble to this Agreement.
         "Borrower" has the meaning set forth in the preamble to this Agreement.

         "Broken  Funding Costs" means,  for any Settlement  Period during which
either an Event of Default or a reduction  of a portion of the Loan  pursuant to
Section 1.6 occurs,  the amount,  if any, by which (i) the  additional  Discount
(calculated  without  taking into account any  Termination  Fee or any shortened
duration of such  Settlement  Period  pursuant to clause (iii) of the definition
thereof)  which  would  have  accrued  during  such  Settlement  Period  on  the
reductions  of the portion of the Loan  relating to such  Settlement  Period had
such reductions  remained as part of such portion of the Loan,  exceeds (ii) the
income, if any, received by the affected Lenders,  Liquidity Purchasers or other
Program  Support  Providers  from  their  investment  of the  proceeds  of  such
reductions,  as determined  thereby,  which  determination  shall be binding and
conclusive for all purposes, absent manifest error.

         "Business  Day"  means  any day on which  banks are not  authorized  or
required  to  close in  Baltimore,  Maryland,  New  York,  New York or  Chicago,
Illinois and the Depository Trust Company of New York is open for business, and,
if the applicable  Business Day relates to any computation or payment to be made
with  respect  to the  Eurodollar  Rate,  any day on which  dealings  in  dollar
deposits are carried on in the London interbank market.

         "Certificate"  means the Series 1998-C  Certificate  issued pursuant to
the Supplement,  and which represents a beneficial interest in the Series 1998-C
Assets.

         "Charged-Off Lease" means any Lease or any portion of such a Lease: (i)
as to which the Lessee  thereof has taken any action,  or suffered  any event to
occur, of the type described in Section 6.1(d) (as if references to the Borrower
therein refer to such  Lessee);  or (ii) which,  consistent  with the Credit and
Collection Practices, should be written off as uncollectible.

         "Closing  Date"  means the date on which the  conditions  precedent set
forth in Section  4.1 are  satisfied  or, in the sole discretion of the
Administrator, waived.

         "Collateral" means all right, title and interest of the Borrower in and
to (i) the  Certificate  issued  by the  Trust  to PHH VMS and  conveyed  to the
Borrower pursuant to the terms of the Contribution Agreement and any interest of
the  Borrower  in the Series  1998-C  Assets  and all other  assets of the Trust
evidenced by the Certificate,  (ii) the Contribution Agreement,  (iii) the Trust
Agreement,  (iv) the Administrative Agency Agreement,  (v) the Supplement,  (vi)
all cash or other  property  distributed  or  distributable  on  account  of the
Certificate, (vii) all cash on deposit in any bank account received as income or
distributions on the Series 1998-C Assets and which has been distributed or will
be  distributed as income or  distributions  on the  Certificate  and the Series
1998-C  Assets,  and  (viii)  any and all  proceeds  with  respect to any of the
foregoing.
         "Collection  Period" means each period from (and  including)  the first
day of each  calendar  month to (and  including)  the last day of such  calendar
month.

         "Collections"   means,   with  respect  to  any  Series   1998-C  Asset
"Collection", as defined in the Trust Agreement in respect of such Series 1998-C
Asset.

         "Commercial  Paper" means promissory notes of any Lender issued by such
Lender in the commercial paper market.

         "Concentration  Limit"  means,  on the date the Loan is made, an amount
equal to the product of (i) the aggregate  Projected  Adjusted  Lease Balance of
the Series 1998-C Leased Vehicles, multiplied by (ii) with respect to any Lessee
with a  long-term  unsecured  debt  rating (A) of at least "A" by S&P or "A2" by
Moody's,  5%, (B) of at least  "BBB" by S&P or "Baa2" by  Moody's  (but does not
fall within clause (A)), 3% or (C) not within clauses (A) or (B), 2%.

         "Contingent Obligation" of a Person means any agreement, undertaking or
arrangement by which such Person  assumes,  guarantees,  endorses,  contingently
agrees to purchase or provide funds for the payment of, or otherwise  becomes or
is contingently liable upon, the obligation or liability of any other Person, or
agrees to maintain the net worth or working capital or other financial condition
of any other  Person,  or  otherwise  assures any  creditor of such other Person
against loss,  including,  without  limitation,  any comfort  letter,  operating
agreement, take-or-pay contract or application for a letter of credit.

         "Contribution   Agreement"   means  that  certain  Asset   Contribution
Agreement,  dated as of December 28, 1998,  between the Borrower and PHH VMS, as
the same may be amended, restated and/or otherwise modified from time to time in
accordance with the terms thereof and hereof.

         "CP Rate" means, for any Settlement  Period for any portion of the Loan
funded by any Lender,  to the extent such Lender  funds such portion of the Loan
for such  Settlement  Period by  issuing  Commercial  Paper,  the per annum rate
equivalent to the  "weighted  average  cost" (as defined  below)  related to the
issuance of Commercial  Paper that are  allocated,  in whole or in part, by such
Lender or the  Administrator  to fund or maintain  such portion of the Loan (and
which may also be allocated in part to the funding of other portions of the Loan
hereunder or of other assets of such  Lender);  provided,  however,  that if any
component of such rate is a discount rate, in calculating the "CP Rate" for such
portion  of the Loan for such  Settlement  Period,  such  Lender  shall for such
component  use the rate  resulting  from  converting  such  discount  rate to an
interest  bearing  equivalent rate per annum. As used in this  definition,  such
Lender's  "weighted  average cost" shall consist of (w) the actual interest rate
(or discount)  paid to purchasers of such Lender's  Commercial  Paper,  together
with the  commissions  of  placement  agents  and  dealers  in  respect  of such
Commercial  Paper, to the extent such commissions are allocated,  in whole or in
part, to such Commercial Paper by such Lender or the Administrator,  (x) certain
documentation  and  transaction  costs  associated  with  the  issuance  of such
Commercial  Paper,  (y) any incremental  carrying costs incurred with respect to
Commercial Paper maturing on dates other than those on which corresponding funds
are received by such Lender, and (z) other borrowings by such Lender (other than
under any Funding Agreement),  including, without limitation, borrowings to fund
small or odd dollar amounts that are not easily  accommodated  in the commercial
paper market.

         "Credit  and  Collection  Practices"  means the credit  and  collection
policies and practices  relating to Series  1998-C  Assets  existing on the date
hereof and as attached  hereto as Exhibit  VIII and as described to the Lenders,
as modified from time to time in accordance with this Agreement.

         "Default Ratio" means, at any time of determination,  the lesser of (i)
a ratio,  expressed as a percentage,  of Net Write-Offs for the 12 full calendar
months immediately  preceding such time to the average Adjusted Lease Balance of
all Series 1998-C Leases for such 12 full calendar  months,  and (ii) the ratio,
expressed as a percentage,  of (A) such Net Write-Offs  multiplied by the ratio,
expressed as a percentage,  of the Adjusted Lease Balance of those Series 1998-C
Leases which became  Defaulted Leases during such 12 full calendar months to the
Adjusted Lease Balance of all Series 1998-C Leases and all other Leases serviced
by the  Administrative  Agent for such 12 full  calendar  months the  Lessees of
which were  Lessees with respect to such  Defaulted  Leases,  to (B) the average
Adjusted  Lease  Balance of all Series  1998-C  Leases for such 12 full calendar
months;  for purposes hereof,  the Adjusted Lease Balance of the Leases shall be
deemed to be equal to the Adjusted Lease Balance thereof on the Closing Date for
all times prior to the Closing Date.

         "Defaulted Asset" means a Series 1998-C Asset with respect to which the
Lease associated therewith is a Defaulted Lease.

         "Defaulted  Lease"  means a Lease:  (i) as to which 25% or  greater  of
billings  remain  unpaid  for more  than 120 days  from the  original  due date,
provided that such  delinquency  is not due to a valid  billing  dispute or (ii)
which has been declared in default under the Credit and Collection Practices.

         "Delinquent  Lease" means a Lease (other than a Defaulted  Lease) as to
which any payment, or part thereof, remains unpaid for more than 60 days or more
from the original due date for such payment.

         "Delinquency  Ratio"  means,  for  any  Collection  Period,  the  ratio
(expressed as a percentage) of (i) the aggregate  billings which were unpaid for
60 days or more from the  original  due date  thereof as of the last day of such
Collection  Period with respect to all Series 1998-C Leases and all other Leases
serviced  by the  Administrative  Agent,  to (ii)  the sum of (a) the  aggregate
billings  which were  unpaid as of the last day of such  Collection  Period with
respect  to all  Series  1998-C  Leases  and all other  Leases  serviced  by the
Administrative  Agent and (b) the aggregate amount billed during such Collection
Period with respect to all Series 1998-C Leases and all other Leases serviced by
the Administrative Agent.

         "Depreciation Rent" has the meaning specified in the Administrative
Agency Agreement.

         "Discount" means:

                  (i) for any  portion of the Loan  funded by any Lender for any
         Settlement Period to the extent such portion of the Loan will be funded
         by such Lender on the first day of such  Settlement  Period through the
         issuance of Commercial Paper,

                               CPR x C x ED + BFC
                                                           AD

                  (ii) for any  portion of the Loan funded by any Lender for any
         Settlement  Period to the extent  such  portion of the Loan will not be
         funded  by such  Lender  on the  first  day of such  Settlement  Period
         through the issuance of Commercial Paper,


                                AR x C x ED + BFC
                                                          AD

         where:

                  AR       =        the Alternate Rate for such portion of the 
                                    Loan funded by such Lender for such
                                    Settlement Period;

                  C                 = the weighted  average of the Dollar amount
                                    of such  portion of the Loan  funded by such
                                    Lender during such Settlement Period;

                  CPR               = the CP Rate for such  portion  of the Loan
                                    funded by such  Lender  for such  Settlement
                                    Period (as  determined by the  Administrator
                                    on or prior to the  fourth  Business  Day of
                                    the  calendar   month  next  following  such
                                    Settlement Period);

                  ED       =        the actual number of days during such 
                                    Settlement Period;

                  BFC      =        the Broken  Funding Costs, if any,  for such
                                    portion of the Loan funded by such Lenderfor
                                    such Settlement Period; and

                  AD       =        360;

provided,  however,  that during the continuance of an Event of Default,  the CP
Rate shall not be available  and Discount for each portion of the Loan funded by
such  Lender  shall be  determined  using  the  Alternate  Rate for the  related
Settlement Period.

         "Eligible Lease" means, on the Closing Date, any Series 1998-C Lease:

                  (1)      which is denominated and payable only in United 
         States dollars in the United States,

                  (2) the Lessee of which (a) is organized under the laws of the
         United  States or any political  subdivision  thereof and has its chief
         executive  office in the United States,  (b) is not an Affiliate of any
         of the parties  hereto,  and (c) is not a government or a  governmental
         subdivision or agency,

                  (3)  the Lessee of which is not the Lessee of any 
         Defaulted Lease,

                  (4)  which is not a Charged-Off Lease,
                  (5)  that  requires  payment  within  30 days  of the  date of
         invoice and which  requires the  unamortized  book value of the related
         Vehicle to be paid in full, in equal monthly payments, within 60 months
         of the date hereof at a floating rate of interest,

                  (6)  which is  "chattel  paper"  or an  "account"  within  the
         meaning  of 9-105 or  Section  9-106,  respectively,  of the UCC of all
         applicable jurisdictions,

                  (7) which is in full  force and  effect  and  constitutes  the
         legal,  valid and binding  obligation of the related Lessee enforceable
         against such Lessee in accordance with its terms,  except as limited by
         applicable bankruptcy, insolvency, reorganization or other similar laws
         of general  applicability  and by the effect of general  principles  of
         equity  (regardless  of  whether  enforceability  is  considered  in  a
         proceeding in equity or at law),

                  (8) which (a) does not require the Lessee  under such Lease to
         consent  (unless such consent has been obtained) to the transfer,  sale
         or assignment  of the rights of PHH VMS or any of its  assignees  under
         such Lease and (b) is not subject to a  confidentiality  provision that
         would have the effect of restricting  the ability of the  Administrator
         or any Lender to exercise its rights under this  Agreement,  including,
         without limitation, its right to review the Lease,

                  (9) which has been  selected by PHH VMS for  inclusion  in the
         Series  1998-C  Assets on a  non-preferential  basis not adverse to the
         interests of the Lenders,

                  (10) which is not subject to any right of rescission,  set-off
         (in respect of all or any portion of the outstanding  principal balance
         thereof then being proposed for inclusion in Series 1998-C Assets as of
         the Closing Date), counterclaim,  dispute, any other defense (including
         defenses  arising out of  violations  of usury laws) of the  applicable
         Lessee or PHH VMS or any other Adverse Claim,

                  (11) a Lease  as to  which  PHH VMS has  satisfied  and  fully
         performed  all  obligations  on its part  with  respect  to such  Lease
         required to be fulfilled by it, and no further action is required to be
         performed by any Person with respect thereto other than payment thereon
         by the applicable Lessee,

                  (12) all right,  title and  interest  to and in which has been
         validly  transferred  by PHH VMS  directly  to the  Trust  under and in
         accordance with the Trust Agreement and the Assignment, and the Trustee
         has good and  marketable  title  thereto  free and clear of any Adverse
         Claim, except as permitted by the Transaction Documents,

                  (13)  which  was  created  in  compliance  with  and  does not
         contravene any law, rule or regulation  applicable thereto  (including,
         without  limitation,  any law, rule and regulation relating to truth in
         lending,  fair credit  billing,  fair credit  reporting,  equal  credit
         opportunity,  fair  debt  collection  practices  and  privacy)  in  any
         material respect and with respect to which no part of the Lease related
         thereto is in violation of any such law, rule or regulation,

                  (14) which satisfies all applicable requirements of the Credit
         and Collection Practices,

                  (15) which was generated in the ordinary course of PHH VMS'
         business,

                  (16) the Adjusted Lease Balance of which when  aggregated with
         the Adjusted  Lease  Balance of all Series 1998-C Leases of the related
         Lessee  and  any   Affiliates  of  such  Lessee  does  not  exceed  the
         Concentration Limit, except as otherwise agreed by Administrator,

                  (17) which leases an automobile or light duty truck, and

                  (18) with respect to which the  Administrator has not notified
         the Borrower or Administrative Agent that such Lease is not acceptable.

         "ERISA" means the Employee  Retirement  Income Security Act of 1974, as
amended from time to time.

         "Eurodollar  Rate" means, for any Settlement  Period for any portion of
the Loan, an interest rate per annum  (rounded  upward to the nearest  1/16th of
1%) determined pursuant to the following formula:

                  Eurodollar Rate =    LIBOR   
                                            1.00 - ERP

Where,

                  "LIBOR" means the rate of interest per annum determined by the
         Administrator  to be the arithmetic mean (rounded upward to the nearest
         1/16th  of 1%) of the  rates of  interest  per  annum  notified  to the
         Administrator  by the  Reference  Bank as the rate of interest at which
         dollar deposits in the  approximate  amount of such portion of the Loan
         associated with such Settlement  Period would be offered to major banks
         in the London  interbank market at their request at or about 11:00 a.m.
         (London time) on the second  Business Day prior to the  commencement of
         such Settlement Period.

                  "ERP" means,  for any Settlement  Period,  the maximum reserve
         percentage  (expressed  as a  decimal,  rounded  upward to the  nearest
         1/100th of 1%) in effect on the date LIBOR for such  Settlement  Period
         is determined under regulations issued from time to time by the Federal
         Reserve  Board  for  determining   the  maximum   reserve   requirement
         (including  any  emergency,  supplemental  or  other  marginal  reserve
         requirement) with respect to Eurocurrency  funding (currently  referred
         to as  "Eurocurrency  liabilities")  having a term  comparable  to such
         Settlement Period.

         "Event of  Default" has the meaning specified in Section 6.1.

         "Facility Termination Date" means the earliest to occur of (a) December
27, 1999, (b) the Purchase  Termination  Date, as defined in its Liquidity Asset
Purchase Agreement,  which on the date of the Agreement is December 27, 1999, or
such later date  designated as the Purchase  Termination  Date from time to time
pursuant to such Liquidity  Asset Purchase  Agreement (it being  understood that
the  Administrator  shall notify the Borrower of the  designation  of such later
date,  provided that failure to provide such notice shall not limit or otherwise
affect the obligations of the Borrower or the rights of the  Administrator,  any
Lender, or any other party to such Liquidity Asset Purchase Agreement),  (c) the
date of termination of the commitment under any other of its Funding  Agreement,
and (d) an Event of Default.

         "Federal  Funds Rate" means,  for any day, the per annum rate set forth
in the weekly  statistical  release  designated as  H.15(519),  or any successor
publication,  published  by  the  Federal  Reserve  Board  (including  any  such
successor,  "H.15(519)")  for such  day  opposite  the  caption  "Federal  Funds
(Effective)".  If on any  relevant  day  such  rate  is  not  yet  published  in
H.15(519),  the rate for  such  day  will be the  rate  set  forth in the  daily
statistical  release  designated as the Composite 3:30 p.m.  Quotations for U.S.
Government Securities,  or any successor  publication,  published by the Federal
Reserve Bank of New York (including any such successor, the "Composite 3:30 p.m.
Quotation") for such day under the caption "Federal Funds Effective Rate". If on
any relevant day the appropriate rate for such previous day is not yet published
in either H.15(519) or the Composite 3:30 p.m. Quotations, the rate for such day
will be the arithmetic mean as determined by the  Administrator of the rates for
the last transaction in overnight Federal funds arranged prior to 9:00 a.m. (New
York  time)  on that day by each of  three  leading  brokers  of  Federal  funds
transactions in New York City selected by the Administrator.

         "Federal  Reserve  Board"  means the Board of  Governors of the Federal
Reserve System, or any entity succeeding to any of its principal functions.

         "Fee Letter" means that certain letter agreement,  dated as of December
28, 1998, between the Borrower and the Administrator, as heretofore or hereafter
amended or modified and in effect from time to time.

         "Fluctuation Factor" means 1.5.

         "Funding  Agreement"  means and includes each Liquidity  Asset Purchase
Agreement and any other agreement  entered into by any Program Support  Provider
providing  for the  issuance of one or more letters of credit for the account of
any Lender,  the  issuance  of one or more surety  bonds for which any Lender is
obligated to reimburse the applicable  Program Support Provider for any drawings
thereunder,  the sale by any Lender to any Program Support Provider of a portion
of the Loan and/or the making of loans and/or other  extensions of credit to any
Lender in connection with any Lender's securitization program, together with any
letter  of  credit,  surety  bond or other  instrument  issued  thereunder  (but
excluding any discretionary advance facility provided by the Administrator).

         "Funding Source" means the Administrator,  each Lender,  each Liquidity
         Purchaser  and  any  other  Program  Support  Provider.   "Governmental
         Authority"  means  the  United  States of  America,  any state or other
         political subdivision thereof and any entity exercising executive, 
         legislative, judicial, regulatory or administrative functions of or 
         pertaining to government.

         "Guarantee" means the Guarantee, dated as of December 28, 1998, made by
the  Guarantor  in favor of the  Administrator  and the  Lenders,  as  hereafter
amended or modified and in effect from time to time.

         "Guarantor" means PHH Corporation, a Maryland corporation.

         "Holder" has the meaning specified in the Trust Agreement.

         "Indebtedness"  of a Person  means such  Person's (i)  obligations  for
borrowed money,  (ii) obligations  representing  the deferred  purchase price of
property or services (other than accounts payable arising in the ordinary course
of such  Person's  business  payable on terms  customary  in the  trade),  (iii)
obligations,  whether or not  assumed,  secured  by liens or payable  out of the
proceeds or production  from property now or hereafter owned or acquired by such
Person,  (iv) obligations  which are evidenced by notes,  acceptances,  or other
instruments,  (v) capitalized  lease  obligations,  (vi) net  liabilities  under
interest rate swap, exchange or cap agreements, (vii) Contingent Obligations and
(viii) liabilities in respect of unfunded vested benefits under plans covered by
Title IV of ERISA.

         "Lease" means, any lease between PHH VMS and a Lessee  substantially in
the form of Exhibit A to the Administrative Agency Agreement and assigned by PHH
to the Trust.

         "Lease File" has the meaning set forth in the Administrative Agency
Agreement.

         "Lender" has the meaning set forth in the preamble to this Agreement.

         "Lender's Percentage" means for any date for any Lender (i) on the date
of the funding of the Loan hereunder,  50%, and (ii) thereafter,  the portion of
the  outstanding  principal  of the Loan  funded by such  Lender  divided by the
aggregate  outstanding  principal  of the  Loan on  such  date  (expressed  as a
percentage).

         "Lessee"  means the  Lessee of a Series  1998-C  Leased  Vehicle or any
Person who is obligated to make payments on the related Lease.

         "Liquidity  Asset  Purchase  Agreement"  means,  for each Lender,  that
certain  Liquidity  Asset Purchase  Agreement  dated as of the date hereof among
BofA,  BofA and certain other Persons as Liquidity  Purchasers, and such Lender,
as amended, supplemented or otherwise modified from time to time.

         "Liquidity Purchaser" has the meaning set forth in Section 10.1.

         "Loan" has the meaning specified in Section 1.1(a).

         "Loan  Note"  means a  promissory  note,  substantially  in the form of
Exhibit III, made by the Borrower in favor of the  Administrator for the benefit
of the Lenders.

         "Loan  Request" means a request,  substantially  in the form of Exhibit
VIII, made by the Borrower to the Administrator for the Loan.

         "Lock-Box"  means a locked postal box  maintained by PHH VMS to which a
bank who has executed a Lock-Box Agreement has been granted exclusive access for
the purposes of  retrieving  and  processing  payments made on the Series 1998-C
Assets.

         "Lock-Box Account" means the deposit account associated with each Lock
- -Box.

         "Lock-Box  Agreement"  means, in the case of any Lock-Box  Account,  an
agreement in substantially the form of Exhibit VI.

         "Material  Adverse  Effect" means a material  adverse effect on (i) the
ability of the Borrower or the  Administrative  Agent to perform its obligations
under the  Transaction  Documents  to which it is a party,  (iii) the  legality,
validity or enforceability of any Transaction Document or any Lock-Box Agreement
relating to a Lock-Box  Account into which a material portion of Collections are
deposited,  (iv) the Administrator's  interest, on behalf of the Lenders, in the
Certificate,  (v) the Trust's  interest in the Series 1998-C Assets generally or
in any significant  portion thereof,  or (vi) the  collectability  of the Series
1998-C Assets generally or of any material portion thereof.

         "Maximum Loan" means $625,000,000.

         "Monthly Report" means a report, in substantially the form of Exhibit V
(appropriately  completed),   furnished  by  the  Administrative  Agent  to  the
Administrator  on  behalf  of  the  Lenders  pursuant  to  Section  10.2  of the
Supplement.

         "Net  Worth"  means,  as of the last  Business  Day of each  Collection
Period  preceding  any date of  determination,  the  excess,  if any, of (a) the
aggregate  Adjusted Lease Balance of the Series 1998-C Leases at such time, over
(b) the principal amount of the Loan plus Discount outstanding at such time.

         "Net Write-Offs"  means, for any period of determination,  amounts then
due and payable under Leases which became  Defaulted  Leases during such period,
plus  50%  of  the  Adjusted  Lease  Balance  of  all  Leases  serviced  by  the
Administrative  Agent the  Lessees  of which are  Lessees  with  respect to such
Defaulted Leases.

         "Non-U.S. Person" has the meaning specified in Section 9.3(e).

         "Other Taxes" has the meaning specified in Section 9.3(b).

         "Originators" means PHH VMS and PHH Subsidiary.

         "Participant" has the meaning specified in Section 10.2.

         "Person" means an individual,  partnership,  corporation,  association,
trust, or any other entity, or organization, including a government or political
subdivision or agent or instrumentality thereof.

         "PHH Entities" has the meaning specified in Section 5.1(e).

         "PHH Subsidiary" means PHH VMS Subsidiary Corporation, a Maryland
corporation.

         "PHH VMS" means PHH Vehicle Management Services Corporation, a Maryland
corporation.

         "Potential Event of Default" means an event which,  with the passage of
time or the giving of notice, or both, would constitute an Event of Default.

         "Program Fee" has the meaning specified in the Fee Letter.

         "Program Support Provider" means and includes each Lender and any other
or  additional  Person  (other than any customer of any Lender) now or hereafter
extending  credit or having a commitment  to extend credit to or for the account
of, or to make purchases from, any Lender or issuing a letter of credit,  surety
bond or  other  instrument  to  support  any  obligations  arising  under  or in
connection  with  the  Lender's  securitization  program,   including,   without
limitation, the Liquidity Purchasers.

         "Projected  Adjusted Lease Balance"  means,  with respect to any Series
1998-C Leased  Vehicle as of any date, the Adjusted Lease Balance of such Series
1998-C Leased  Vehicle minus the  Depreciation  Rent which was unpaid as of such
date with respect to the related Series 1998-C Lease.

         "QCC" has the meaning set forth in this preamble to this Agreement.

         "RCC" has the meaning set forth in the preamble to this Agreement.

         "Records" means, with respect to the Certificate,  all Leases and other
documents, books, records and other information (including,  without limitation,
computer  programs,  tapes,  disks,  punch cards,  data processing  software and
related property and rights) relating to the Certificate.

         "Reference Bank" means BofA.

         "Required  Lenders" means, at any time, Lenders funding at least 51% of
the aggregate outstanding amount of the Loan.

         "Regulatory Change" has the meaning specified in Section 9.2(a).

         "Secured Obligations" has the meaning specified in Section 1.8(a).

         "Series  1998-C  Assets" has the meaning  specified  in the  Amendment,
dated December 28, 1998, to the Administration Agreement.

         "Series 1998-C Certificate" means Certificate as defined herein.

         "Series 1998-C Lease" has the meaning specified in the Amendment, dated
December 28, 1998, to the Administration Agreement.

         "Series  1998-C  Leased  Vehicle"  has  the  meaning  specified  in the
Amendment, dated December 28, 1998, to the Administration Agreement.

         "Series Specification Notices" has the meaning specified in the Trust
Agreement.

         "Settlement  Date" means,  with respect to any Settlement  Period,  the
18th day of the next calendar month (or the next succeeding Business Day if such
day is not a  Business  Day) or upon  request  by the  Administrator  after  the
occurrence of an Event of Default, daily.

         "Settlement  Period" means,  unless  otherwise  mutually  agreed by the
Administrator  and the  Borrower,  (a) with  respect to any  portion of the Loan
funded by any Lender through the issuance of Commercial Paper, (x) initially the
period commencing on (and including) the date of the initial purchase or funding
of such portion of the Loan and ending on (but  excluding)  the first day of the
next following Collection Period, and (y) thereafter,  each period commencing on
(and including) the last day of the immediately  preceding Settlement Period for
such portion of the Loan and ending on (but excluding) the first day of the next
following Collection Period; and (b) with respect to any portion of the Loan not
funded by the issuance of Commercial  Paper, (x) initially the period commencing
on (and  including) the date of the initial  purchase or funding of such portion
of the Loan and ending on (but  excluding) the next following  Settlement  Date,
and (y)  thereafter,  each period  commencing on (and including) the last day of
the  immediately  preceding  Settlement  Period for such portion of the Loan and
ending on (but excluding) the next following Settlement Date; provided, however,
that

                           (i) any  Settlement  Period (other than of one day or
                  funded  through the issuance of Commercial  Paper) which would
                  otherwise  end on a day which is not a  Business  Day shall be
                  extended  to  the  next  succeeding  Business  Day;  provided,
                  however,  if Discount in respect of such Settlement  Period is
                  computed  by  reference  to  the  Eurodollar  Rate,  and  such
                  Settlement  Period would otherwise end on a day which is not a
                  Business Day, and there is no  subsequent  Business Day in the
                  same calendar month as such day, such Settlement  Period shall
                  end on the next preceding Business Day;

                           (ii) in the  case of any  Settlement  Period  for any
                  portion of the Loan  which  commences  before the  Termination
                  Date and would  otherwise  end on a date  occurring  after the
                  Termination  Date,  such  Settlement  Period shall end on such
                  Termination  Date and the duration of each  Settlement  Period
                  which commences on or after the  Termination  Date shall be of
                  such duration as shall be selected by the Administrator;

                           (iii)  any  Settlement  Period  in  respect  of which
                  Discount  is  computed  by  reference  to the CP  Rate  may be
                  terminated at the election of, and upon notice  thereof to the
                  Borrower  by, the  Administrator  any time,  in which case the
                  portion of the Loan  allocated to such  terminated  Settlement
                  Period  shall  be  allocated  to  a  new   Settlement   Period
                  commencing on (and including) the date of such termination and
                  ending on (but excluding) the next following  Settlement Date,
                  and shall accrue  Discount at the Alternate  Rate  (determined
                  pursuant to clause (b) of such definition).

         "SPC  Assignee"  means a special  purpose  company which (i) is
 administered  by BofA or  NationsBank,  N.A. or any Affiliate thereof and (ii)
has activities generally similar to any Lender.

         "Special Beneficial Certificates" has the meaning specified in the
Trust Agreement.

         "Subsidiary" of a Person means (i) any corporation more than 50% of the
outstanding  securities  having ordinary voting power of which shall at the time
be owned or controlled, directly or indirectly, by such Person or by one or more
of its  Subsidiaries or by such Person and one or more of its  Subsidiaries,  or
(ii)  any   partnership,   association,   joint  venture  or  similar   business
organization  more than 50% of the ownership  interests  having  ordinary voting
power of which  shall at the time be so owned or  controlled.  Unless  otherwise
expressly  provided,  all  references  herein  to a  "Subsidiary"  shall  mean a
Subsidiary of the Borrower.

         "Supplement"  means the Series 1998-C  Supplement  dated as of December
28, 1998 to the  Administrative  Agency  Agreement  and the Amended and Restated
Trust  Agreement dated as of June 12, 1998 among PHH VMS, PHH Subsidiary and the
Trustee.

         "Taxes" has the meaning specified in Section 9.3(a).

         "Transaction Documents" means,  collectively,  this Agreement, the Loan
Note, the Contribution  Agreement,  the  Administrative  Agency  Agreement,  the
Assignment, the Guarantee, the Trust Agreement, the Supplement, the Certificate,
each Lock-Box Agreement, the Fee Letter, each Liquidity Asset Purchase Agreement
and all other  instruments,  documents and agreements  executed and delivered in
connection herewith or therewith.

         "Trust" has the meaning specified in the Trust Agreement.

         "Trust Agreement" means the Amended and Restated Trust Agreement, dated
as of June 12, 1998 among PHH VMS, PHH Subsidiary and the Trustee as amended and
supplement by the amendment  thereto,  dated December 17, 1998 and by the Series
1998-A, Series 1998-B and Series 1998-C Supplements..

         "Trustee"  means First National Bank of Maryland,  as trustee under the
Trust Agreement.

         "UCC" means the Uniform  Commercial Code as from time to time in effect
in New York State.

         "Vehicle" has the meaning specified in the Trust Agreement.

         "Year 2000 Plan" has the meaning specified in Section 3.1(q).

         "Year 2000 Problem"  means,  with respect to any Person,  the risk that
computer  applications in use by that Person cannot or will not: (a) handle date
information  involving any and all dates before,  during and/or after January 1,
2000,   including   accepting  input,   providing  output  and  performing  date
calculations in whole or in part; (b) operate accurately without interruption on
and in respect of any and all dates before, during and/or after January 1, 2000;
and (c) store and provide date input information  without creating any ambiguity
as to the century.

         All accounting terms not specifically defined herein shall be construed
in accordance with generally accepted accounting  principles.  All terms used in
Article  9 of the UCC in the  State of New York,  and not  specifically  defined
herein, are used herein as defined in such Article 9.

         The words "hereof,"  "herein,"  "hereunder" and similar terms when used
in this  Agreement  shall  refer  to this  agreement  as a whole  and not to any
particular  provision  of this  Agreement,  and  article,  section,  subsection,
schedule and exhibit  references  herein are  references to articles,  sections,
subsections,   schedules  and  exhibits  to  this  Agreement   unless  otherwise
specified.

         Capitalized  terms used and not otherwise  defined herein are used with
the meanings attributed thereto in the Contribution Agreement.


<PAGE>


                                   Exhibit II

               Chief Executive Office; Place(s) of Business; FEIN


TRAC Funding, Inc.
c/o PHH Vehicle Management Services Corporation
307 International Circle
Mail Code CP
Hunt Valley, Maryland 2130-1337

Federal Taxpayer ID # 52-2135094


<PAGE>


                                   Exhibit III


                                Form of Loan Note





PROMISSORY NOTE

$625,000,000                                                   December 28, 1998
                                                              New York, New York


                  FOR  VALUE  RECEIVED,   TRAC  Funding  II,  Inc.,  a  Delaware
                  corporation  (the  "Borrower"),  hereby promises to pay to the
                  order  of  Bank  of  America   National   Trust  and   Savings
                  Association,  as  Administrator  for  the  benefit  of  Quincy
                  Capital   Corporation   (together   with  its  successors  and
                  permitted assigns,  "QCC") and Receivables Capital Corporation
                  (together  with its successors  and permitted  assigns,  "RCC"
                  and,  together with QCC, the "Lenders") in lawful money of the
                  United  States,  and  in  immediately   available  funds,  the
                  principal  sum of SIX  HUNDRED  TWENTY  FIVE  MILLION  DOLLARS
                  ($625,000,000)  (or such  lesser  amount  as shall  equal  the
                  aggregate  unpaid  principal  amount  of the Loan  made by the
                  Lenders to the Borrower under the Loan  Agreement  referred to
                  below),  on the date and in the principal  amounts provided in
                  the  Loan  Agreement,  and  to  pay  interest  on  the  unpaid
                  principal  amount of the Loan,  at such office,  in like money
                  and funds,  for the period  commencing on the date of the Loan
                  until the Loan  shall be paid in full,  at the rates per annum
                  and on the dates  provided  in the Loan  Agreement.  This Loan
                  Note is the Loan  Note  referred  to in the Loan and  Security
                  Agreement   dated  as  of  December   28,  1998  (as  amended,
                  supplemented or otherwise  modified and in effect from time to
                  time, the "Loan  Agreement")  among the Borrower,  the Lenders
                  and  Administrator,  and  evidences a Loan made by the Lenders
                  thereunder.  Terms used but not defined in this Loan Note have
                  the  respective   meanings   assigned  to  them  in  the  Loan
                  Agreement.  The Borrower agrees to pay all the Administrator's
                  costs of  collection  and  enforcement  (including  reasonable
                  attorneys' fees and disbursements of Administrator's  counsel)
                  in respect of this Loan Note when incurred, including, without
                  limitation,   reasonable  attorneys'  fees  through  appellate
                  proceedings. Notwithstanding the pledge of the Collateral, the
                  Borrower  hereby  acknowledges,  admits  and  agrees  that the
                  Borrower's  obligations  under  this  Loan  Note are  recourse
                  obligations of the Borrower to which the Borrower  pledges its
                  full faith and credit.  The  Borrower,  and any  endorsers  or
                  guarantors hereof, (a) severally waive diligence, presentment,
                  protest  and  demand  and  also  notice  of  protest,  demand,
                  dishonor  and  nonpayments  of this Loan Note,  (b)  expressly
                  agree that this Loan Note,  or any payment  hereunder,  may be
                  extended from time to time,  and consent to the  acceptance of
                  further  Collateral,  the release of any  Collateral  for this
                  Loan Note,  the release of any party  primarily or secondarily
                  liable  hereon,  and (c)  expressly  agree that it will not be
                  necessary  for the  Administrator  or a  Lender,  in  order to
                  enforce  payment  of this Loan  Note,  to first  institute  or
                  exhaust the  Administrator's or such Lender's remedies against
                  the Borrower or any other party  liable  hereon or against any
                  Collateral  for this Loan Note.  No  extension of time for the
                  payment of this Loan Note, or any installment  hereof, made by
                  agreement by the Administrator or a Lender with any person now
                  or hereafter  liable for the payment of this Loan Note,  shall
                  affect the  liability  under  this Loan Note of the  Borrower,
                  even  if  the  Borrower  is not a  party  to  such  agreement;
                  provided,  however,  that the  Lenders  and the  Borrower,  by
                  written  agreement  between them,  may affect the liability of
                  the Borrower.  Any reference herein to the Administrator shall
                  be  deemed  to  include  and  apply to each  Lender  and every
                  subsequent holder of this Loan Note.  Reference is made to the
                  Loan   Agreement  for  provisions   concerning   optional  and
                  mandatory  prepayments,  Collateral,  acceleration  and  other
                  material terms  affecting this Loan Note. This Loan Note shall
                  be  governed by and  construed  under the laws of the State of
                  New York whose laws the Borrower  expressly elects to apply to
                  this  Loan  Note.  The  Borrower  agrees  that any  action  or
                  proceeding brought to enforce or arising out of this Loan Note
                  may be  commenced  in any  United  States  Federal or New York
                  State court.



                                   TRAC FUNDING II, INC.


                                   By:                                     
                                   Name:                           
                                   Title:                     


<PAGE>


                                   Exhibit IV



                         Form of Compliance Certificate


         This Compliance  Certificate is furnished pursuant to that certain Loan
and Security  Agreement dated as of December 28, 1998 (the  "Agreement"),  among
TRAC  FUNDING  II,  INC.  (the  "Borrower"),   Quincy  Capital  Corporation  and
Receivables  Capital  Corporation  (the "Lenders") and Bank of America Trust and
Savings Bank (the  "Administrator").  Capitalized  terms used and not  otherwise
defined herein are used with the meanings attributed thereto in the Agreement.

         THE UNDERSIGNED HEREBY CERTIFIES THAT:

         1.       I am the duly elected ______________ of the Borrower;

         2. I have  reviewed the terms of the Agreement and I have made, or have
caused  to be made  under my  supervision,  a  detailed  review  of the  related
transactions during the period ended _____________; and

         3. The  examinations  described in paragraph 2 did not disclose,  and I
have no knowledge of, the existence of any condition or event which  constitutes
an Event of  Default  or a  Potential  Event of  Default,  as each  such term is
defined under the Agreement, during or at the end of the aforementioned period[,
except as set forth below].

         [Described below are the exceptions, if any, to paragraph 3 by listing,
in detail,  the nature of the condition or event, the period during which it has
existed and the action which the Borrower has taken,  is taking,  or proposes to
take with respect to each such condition or event:]

         The foregoing certifications,  together with the computations set forth
in  Schedule I hereto in support  hereof,  are made and  delivered  on and as of
[insert date].

                                                          [Name]

<PAGE>


                 Schedule of Computations under Section 6.1 (k)
             in Support of Compliance Certificate dated ___________


<PAGE>


                                    Exhibit V

                             Form of Monthly Report


                      [to be provided by the Administrator]


<PAGE>


                                   Exhibit VI

                           Form of Lock-Box Agreement

                               [TO COME FROM PHH]

         _______, 19__


<PAGE>


                                   Exhibit VII

                         Credit and Collection Practices

                           PHH Shared Services Credit


                   Credit Risk Policy And Practices - Overview


Through its operating  subsidiaries,  PHH Corporation  provides a broad range of
integrated  management  services,  cost control  programs  and mortgage  banking
services to  primarily  business  entities,  government  agencies,  and affinity
groups. To support these business services in a competitive  environment,  it is
necessary for PHH to source  significant  amounts of debt capital,  at favorable
interest rates, and with few, if any, restrictions on how the borrowed funds are
utilized.

         In order to access debt capital sources,  it has been and will continue
to be necessary to maintain high  portfolio  credit quality and minimal bad debt
write-off  experience.  Therefore,  PHH must consider itself a credit lender and
not  a  collateral  lender,  and  maintain  a  credit  environment  and  process
consistent with this position.

         Following  is an  overview  of the credit  risk  policy  and  practices
throughout PHH Corporation.
                           o  All  operating   subsidiaries  follow  formalized,
                  structured credit and collection  policies and procedures that
                  have been developed with the  concurrence of Corporate  Credit
                  Administration.
                           o Credit authorities are approved by Corporate Credit
                  Administration   and  senior   financial   management  of  PHH
                  Corporation,   and  higher   credit   lines  or  lower  credit
                  standings,   as  defined  by  PHH  Corporation,   require  the
                  concurrence of Corporate Credit Administration.
                           o The credit  extension  process  requires a detailed
                  credit  analysis and generally  includes  financial  statement
                  analysis  with  financial  ratio  measurements  of  liquidity,
                  leverage,  coverage and return ratios for  prospective as well
                  as existing clients.
                           o  Exception  to  the  financial  statement  analysis
                  requirement  generally occurs for only low-level credit risks,
                  such as small  fuel  accounts  at PHH  Europe,  where a credit
                  criteria  measured  threshold  must be met.  Other  exceptions
                  would include  controlled  level  approvals  based upon credit
                  ratings  from major  trade and debt rating  agencies  that are
                  based on financial statement capacity.
                           o In order to conduct  business  with clients where a
                  level of credit concern  exists,  the use of credit  extension
                  enhancements is widely  encouraged.  Such  enhancements  could
                  include bank letters of credit, cash security deposits, surety
                  bonds, electronic payment requirements,  corporate guarantees,
                  etc.
                           o Clients are subject to periodic  (generally annual)
                  formal  credit  reviews to evaluate  the credit risk basis for
                  continuing a business relationship.
                           o  Credit  line  controls  are in  place  for all PHH
                  operating subsidiaries, and further interim credit reviews are
                  conducted if a client's  service usage exceeds the established
                  credit line.
                           o  Credit management continues with the monitoring of
                  client collections on an ongoing basis.
                           o  Credit and  collection  management control reports
                  are  prepared  monthly  by all PHH  operating subsidiaries and
                  submitted to Corporate Credit Administration, where an ongoing
                  oversight activity is exercised.
                           o  Corporate Credit  Administration conducts periodic
                  (not less than annually) on-site audits of the operating sub-
                  sidiary credit and collection activities. During this process,
                  a review  is made to ensure  that  established credit and 
                  collection  policies  and  procedures  are  being adhered to.

                  The goals and objectives for the foregoing include:
                                    o       Maintain a sound,  structured credit
                           environment in which risk exposures can be controlled
                           and monitored.
                                    o  Control  bad debt  write-offs  consistent
                           with historic  nominal levels and business needs, and
                           ensure adequate bad debt reserves are maintained.
                                    o  Optimize  the return to  shareholders  by
                           providing quality credit risk management practices to
                           support business growth objectives.
                                    o  Maintain   strong   overall  credit  risk
                           portfolio to ensure  continued  high debt ratings and
                           access to low-cost debt markets.



<PAGE>


                                  Exhibit VIII

                              Form of Loan Request


         Bank of America Trust and Savings Association, as Administrator
         231 South LaSalle Street
         Chicago, Illinois 60697


                  This Loan  Request is delivered to you pursuant to Section 1.2
of the Loan and Security  Agreement  dated as of December 29, 1998 (as is may be
amended,  supplemented,  restated or otherwise  modified from time to time,  the
"Agreement") among TRAC Funding,  Inc., a Delaware corporation (the "Borrower"),
Quincy Capital Corporation  (together with its successors and permitted assigns,
"RCC" and,  together  with QCC, the  "Lenders"),  and Bank of America  Trust and
Savings  Association  ("BofA"),  as  administrator  for  the  Lenders  (in  such
capacity,  the "Administrator").  Unless otherwise defined herein or the context
otherwise  requires,  all capitalized terms used herein will have the respective
meanings assigned to them in the Agreement.

         The Borrower  hereby  requests  that the Loan be made in the  aggregate
principal  amount of $ , on December , 199 . The Borrower hereby  certifies that
(i) the  representations and warranties of the Borrower set forth in Article III
of the Agreement are on the date hereof, and will be on the date of the proposed
borrowing,  true and  correct  as if made on and as of such  dates,  and (ii) no
Event of Default has occurred and is continuing on the date hereof or shall have
occurred and be continuing on the date of the proposed borrowing.

The  Borrower  agrees that if,  prior to the time that the  borrowing  requested
hereby is made,  any  matter  certified  to  herein  shall no longer be true and
correct,  it will immediately so notify the Agent. Except to the extent, if any,
that  prior to the time that the  borrowing  requested  hereby is made the Agent
shall receive  written  notice to the contrary  from the  Borrower,  each matter
certified  to herein  shall be deemed  once  again to be  certified  as true and
correct as of the date of the borrowing as if then made.

         Please wire  transfer  the proceeds of the  requested  borrowing to the
account(s) of the  following  Persons at the  financial  institutions  indicated
below.
<TABLE>
<CAPTION>


- ------------------------------ ---------------------------- --------------------------- ----------------------------
  Amount to be transferred          Person to be paid                                      Name, Address, etc. of
                                          Name                     Account no.                  Payee Bank
- ------------------------------ ---------------------------- --------------------------- ----------------------------
<S>                            <C>                          <C>                         <C>

</TABLE>




<PAGE>


The Borrower has caused this Loan Request to be executed and delivered,  and the
certifications  and  warranties  contained  herein  to be made,  by  their  duly
authorized officers this __ day of December, 1998.

                                            TRAC FUNDING II, INC.
                                            By:
                                            Name:
                                            Title:



<PAGE>


                                   Schedule I

                                Closing Documents

I.       Amended and Restated Trust Agreement and PHH VMS, PHH Subsidiary 
         Administrative Agency Agreement

         A.       Series 1998-C  Supplement dated as of December 28, 1998 (the 
                  "1998-C  Supplement")  among PHH VMS, PHH Subsidiary and
                  the Trust with completed exhibits

         B.       Amendment to the Amended and Restated  Trust  Agreement, dated
                  as of December 17, 1998 among PHH VMS, PHH Subsidiary and the
                  Trust with completed exhibits.

         C.       Amendment to the Administrative  Agency Agreement dated as of
                  December 17, 1998 among PHH VMS, PHH Subsidiary and the Trust
                  with completed exhibits.

         D.       Series 1998-C Specification Notice delivered by PHH VMS, as
                  Administrative Administrator, to the Trustee

         E.       Certificates of PHH VMS' Secretary certifying:

                  1.       An  attached  copy  of its  PHH  VMS  Certificate  of
                           Incorporation  (certified  within  30 days  prior  to
                           closing by the Maryland Secretary of State)

                  2.       An attached copy of its  PHH VMS By-Laws

                  3.       An attached copy of resolutions  of its PHH VMS Board
                           of  Directors  authorizing  its PHH VMS  execution,
                           delivery and performance of documents

                  4.       The names, titles and specimen  ignatures  of its PHH
                           VMS officers  authorized  to execute and deliver the
                           documents


         F.       Good Standing Certificate for PHH VMS

         G.       Opinions:

                  1.       Opinion of Skadden, Arps, Slate,  Meagher & Flom with
                           respect to enforceability,  corporate law and related
                           matters

                  2.       Opinion of Skadden,  Arps, Slate, Meagher & Flom with
                           respect  to  the   issuance  of  the  Series   1998-C
                           Certificate  (pursuant to Section 4.4(e) of the Trust
                           Agreement)
                  3.       Opinion of Counsel to Trustee

         H.       Series 1998-C Certificate.

II.      Assignment & Assumption Agreement

         A.       Assignment & Assumption  Agreement dated December 28, 1998(the
                  "Assignment")  among PHH VMS, PHH Subsidiary and the Trust
                  with completed exhibits

         B.       UCC Financing Statement naming each of PHH VMS as debtors and
                  the Trust as secured party)

         C.       Acknowledgment by Trustee that the Series 1998-C Leases have
                  been transferred to it pursuant to the Assignment

         D.       Opinions

                  1.       Opinion of Piper & Marbury as to UCC matters

                  2.       Opinion of Skadden, Arps, Slate, Meagher & Flom with
                           respect to true sale matters

                  3.       Opinion of Skadden, Arps, Slate, Meagher & Flom with
                           respect to non-consolidation matters

III.     Sale Agreement

         A.       Sale  Agreement  dated as of December  [1],  1998 (the "Sale 
                  Agreement")  between PHH VMS and PHH  Subsidiary,  with
                  completed exhibits

         B.       Assignment from PHH Subsidiary to PHH VMS

         C.       Opinions

                  1.       Opinion of Skadden, Arps, Slate, Meagher & Flom with
                           respect to  UCC matters

                  2.       Opinion of Skadden,  Arps, Slate, Meagher & Flom with
                           respect to enforceability,  corporate law and related
                           matters

                  3.       Opinion of Skadden, Arps, Slate, Meager & Flom with 
                           respect to true sale  matters

                  4.       Opinion of Skadden, Arps, Slate, Meager & Flom with
                           respect to non- consolidation matters
IV.      Contribution Agreement

         A.       Asset  Contribution  Agreement  dated as of December  28, 1998
                  (the "Contribution  Agreement") by and between PHH VMS and the
                  Borrower with completed exhibits.

         B.       Certificates of the Borrower's Secretary certifying:

                  1.       An attached copy of its Certificate of  Incorporation
                          (certified  within 30 days prior to closing by the
                           Delaware Secretary of State)
                  2.       An attached copy of its By-Laws
                  3.       An  attached  copy of  resolutions  of its  Board of 
                           Directors authorizing  its  execution,  delivery  and
                           performance of documents
                  4.       The names, titles and specimen signatures of its
                           officers authorized to execute and deliver the
                           documents
         C.       Good Standing Certificate for the Borrower

         D.       Opinions:

                  1.       Opinion of Skadden, Arps, Slate,  Meagher & Flom with
                           respect to enforceability,  corporate law and related
                           matters

                  2.       Opinion  of  Skadden,  Arps,  Slate,  Meagher  & Flom
                           with respect to UCC matters.

                  3.       Opinion of Skadden, Arps, Slate, Meagher & Flom with
                            respect to true sale matters

                  4.       Opinion of Skadden, Arps, Slate, Meagher & Flom with 
                           respect to non-consolidation matters

                  5.       Opinion of Maryland counsel

         E.       Certificate  with  respect to no Event of Default or  
                  Potential  Event of Default;  accuracy of  representations and
                  warranties.

V.       Loan Agreement

         A.       Loan and Security Agreement dated as of December 28, 1998 (the
                  "Loan  Agreement") by and among the Borrower,  the Lenders and
                  the Administrator with completed exhibits.

         B.       Fee Letter dated as of December 28, 1998 by and between the
                  Borrower and the Administrator.

         C.       UCC Financing Statement naming the each Originator, as debtor,
                  and the Trust,  as secured party,  filed with the Secretary of
                  State for the state of Maryland.

         D.       Loan Request executed by the Borrower.

         E.       Opinions

                                    1. Opinion of Skadden,  Arps, Slate, Meagher
                           & Flom with respect to enforceability,  corporate law
                           and related matters.

                  2.       Opinion of Skadden, Arps, Slate, Meagher & Flom with 
                           respect to UCC matters

         F.       Certificate  with  respect to no Event of Default or Potential
                  Event of Default,  accuracy of  representations  and
                  warranties and satisfactions of the "borrowing base."

         G.       The Certificate  registered in the Borrower's name, with an 
                  undated assignment to the Administrator,  for the benefit of
                  the Lenders.

         H.       Loan Note payable to the Administrator, for the benefit of the
                  Lenders.

         I.       UCC Search Results.

         J.       UCC-1 with respect to Certificate.

VI.      Guarantee

         A.       Guarantee dated as of December 28, 1998 (the  "Guarantee") 
                  made by the Guarantor in favor of the  Administrator  and the
                  Lenders, with completed exhibits

         B.       Certificate of the Guarantor's Secretary certifying:

                  1.       An attached copy of the Guarantor's Certificate of 
                           Incorporation  (certified within 30 days prior to 
                           closing by the Maryland Secretary of State)

                  2.       An attached copy of the Guarantor's By-Laws

                  3.       An  attached  copy of resolutions of the  Guarantor's
                           Board  of  Directors  authorizing  the  Guarantor's
                           execution, delivery and performance of the Guarantee 
                           and related documents

                  4.       The names, titles and specimen signatures of the 
                           Guarantor's officers authorized to execute and 
                           deliver the Guarantee and related documents

         C.       Good standing certificates for the Guarantor:

                  1.       Maryland

         D.       Creditors Acknowledgement Agreement

         E.       Opinions:

                  1.       Opinion of Skadden, Arps, Slate,  Meagher & Flom with
                           respect to enforceability,  corporate law and related
                           matters

VII.     Miscellaneous

         A.       Termination, Release and Assumption, dated as of December 28,
                  1998, between PHH Corporation and PHH VMS

         B.       Re-Execution of 100% Exchangeable Beneficial Certificate

         C.       Lock-Box Account Agreement

         D.       Instruction Letter to Administrative Agent regarding
                  distributions.

         E.       Release of PHH VMS with respect to Series 1998-C Assets

F.       Monthly Report





EXHIBIT 12

                        PHH Corporation and Subsidiaries
                Computation of Ratio of Earnings to Fixed Charges
                              (Dollars in millions)

<TABLE>
<CAPTION>

                                                                           Year Ended                                
                                            -------------------------------------------------------------------------
                                                          December 31,                             January 31,
                                            ------------------------------------------    ---------------------------
                                              1998 (2)         1997            1996           1996           1995    
                                            -----------     -----------    -----------    -----------     -----------
<S>                                         <C>             <C>            <C>            <C>             <C>

Income (loss) before income taxes           $     439.6     $      (3.4)   $     176.3    $     133.1     $     116.8
Plus: Fixed charges                               353.8           294.3          269.0          253.5           202.7
                                            -----------     -----------    -----------    -----------     -----------

Earnings available to cover
    fixed charges                           $     793.4     $     290.9    $     445.3    $     386.6     $     319.5
                                            ===========     ===========    ===========    ===========     ===========

Fixed charges (1):
    Interest, including amortization
      of deferred financing costs                 343.1           286.5          260.8          245.6           194.6
    Interest portion of rental
      payment                                      10.7             7.8            8.2            7.9             8.1
                                            -----------     -----------    -----------    -----------     -----------

Total fixed charges                         $     353.8     $     294.3    $     269.0    $     253.5     $     202.7
                                            ===========     ===========    ===========    ===========     ===========


Ratio of earnings to fixed
    charges                                       2.24x             (*)          1.66x          1.53x          1.58x
</TABLE>



(1)    Fixed charges consist of interest expense on all indebtedness  (including
       amortization  of deferred  financing  costs) and the portion of operating
       lease  rental  expense  that is  representative  of the  interest  factor
       (deemed to be one-third  of operating  lease  rentals).  The  substantial
       portion of  interest  expense  incurred  on debt is used to  finance  the
       Company's  fleet  leasing,  mortgage  services  and  relocation  services
       activities.

(2)    For the year ended December 31, 1998, income before income taxes includes
       non-recurring merger-related costs and other unusual charges (credits) of
       ($20.2) million.  Excluding such charges (credits); the ratio of earnings
       to fixed charges is 2.19x.

    (*) Earnings are inadequate to cover fixed charges  (deficiency  of $3.4
        million) for the year ended December 31, 1997.  Loss before income taxes
        includes  non-recurring  merger-related  costs and other unusual charges
        of $251.0 million.  Excluding such charges, the ratio of earnings to 
        fixed charges is 1.84x.




EXHIBIT 23.1




INDEPENDENT AUDITORS' CONSENT


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-63627, 333-27715, and 333-45373 for PHH Corporation on Form S-3 of our report
dated March 17, 1999,  (which  expresses an unqualified  opinion and includes an
explanatory  paragraph  relating  to the  restatement  related  to the merger of
Cendant Corporation's relocation business with the Company and reclassifications
to conform to the presentation used by Cendant Corporation  described in Note 3)
appearing  in this Annual  Report on Form 10-K of PHH  Corporation  for the year
ended December 31, 1998.



\s\DELOITTE & TOUCHE LLP



Parsippany, New Jersey
March 25, 1999






Exhibit 23.2




                          INDEPENDENT AUDITORS' CONSENT



The Board of Directors
PHH Corporation


We consent to the  incorporation  by reference in  Registration  Statement  Nos.
33-63627,  333-27715 and 333-45373 on Forms S-3 of PHH Corporation of our report
dated April 30, 1997,  with respect to the  consolidated  statements  of income,
shareholders'  equity and cash flows of PHH Corporation and subsidiaries for the
year ended  December  31, 1996,  before the  restatement  and  reclassifications
described in Note 3 to the consolidated  financial  statements,  which report is
included in the Annual Report on Form 10-K of PHH Corporation for the year ended
December 31, 1998.


\s\ KPMG LLP



Baltimore, Maryland
March 25, 1999




<TABLE> <S> <C>


<ARTICLE>                     5
<LEGEND>
THE SCHEDULE CONTAINS SUMMARY FINANCIAL INFORMATION EXTRACTED FROM THE 
CONSOLIDATED BALANCE SHEET AND STATEMENT OF OPERATIONS OF THE COMPANY AS OF AND
FOR THE YEAR ENDED DECEMBER 31, 1998 AND IS QUALIFIED IN ITS ENTIRETY TO BE 
REFERENCED TO SUCH FINANCIAL STATEMENTS.  AMOUNTS ARE IN MILLIONS, EXCEPT PER
SHARE DATA.
</LEGEND>
<MULTIPLIER>                                  1,000,000
       
<S>                             <C>
<PERIOD-TYPE>                   YEAR
<FISCAL-YEAR-END>                              DEC-31-1998
<PERIOD-START>                                 JAN-01-1998
<PERIOD-END>                                   DEC-31-1998
<CASH>                                                 233
<SECURITIES>                                             0
<RECEIVABLES>                                          791
<ALLOWANCES>                                            16
<INVENTORY>                                              0
<CURRENT-ASSETS>                                     1,008
<PP&E>                                                 359
<DEPRECIATION>                                         140
<TOTAL-ASSETS>                                       9,033
<CURRENT-LIABILITIES>                                  809
<BONDS>                                                  0
                                    0
                                              0
<COMMON>                                               289
<OTHER-SE>                                             697
<TOTAL-LIABILITY-AND-EQUITY>                         9,033
<SALES>                                                  0
<TOTAL-REVENUES>                                     1,098
<CGS>                                                    0
<TOTAL-COSTS>                                          678
<OTHER-EXPENSES>                                       (20)
<LOSS-PROVISION>                                         0
<INTEREST-EXPENSE>                                       0
<INCOME-PRETAX>                                        440
<INCOME-TAX>                                           160
<INCOME-CONTINUING>                                    280
<DISCONTINUED>                                           0
<EXTRAORDINARY>                                          0
<CHANGES>                                                0
<NET-INCOME>                                           280
<EPS-PRIMARY>                                            0
<EPS-DILUTED>                                            0
        


</TABLE>


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