PRUDENTIAL SECURITIES SECURED FINANCING CORP
424B2, 1997-09-09
ASSET-BACKED SECURITIES
Previous: JORDAN INDUSTRIES INC, S-4/A, 1997-09-09
Next: CATALYTICA INC, SC 13G/A, 1997-09-09




PROSPECTUS SUPPLEMENT
(To Prospectus dated December 2, 1994)

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

                                  $208,242,000

                  First Sierra Equipment Contract Trust 1997-1
         $32,998,000 5.7325% Equipment Contract Backed Notes, Class A-1
         $85,479,000 6.3500% Equipment Contract Backed Notes, Class A-2
         $51,527,000 6.3500% Equipment Contract Backed Notes, Class A-3
         $38,238,000 6.3500% Equipment Contract Backed Notes, Class A-4
                          FIRST SIERRA FINANCIAL, INC.
                             Originator and Servicer
               PRUDENTIAL SECURITIES SECURED FINANCING CORPORATION
                                    Depositor

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

The Class A-1  Equipment  Contract  Backed Notes (the "Class A-1 Notes")  hereby
offered by Prudential Securities Secured Financing Corporation (the "Depositor")
represent the right to receive repayment of the Initial Class A-1 Note Principal
Balance  ($32,998,000)  of the Class A-1 Notes and monthly interest at a rate of
5.7325% per annum on the unpaid portion of such principal amount.  The Class A-2
Equipment  Contract  Backed Notes (the "Class A-2 Notes")  hereby offered by the
Depositor represent the right to receive repayment of the Initial Class A-2 Note
Principal Balance ($85,479,000) of the Class A-2 Notes and monthly interest at a
rate of 6.3500% per annum on the unpaid  portion of such principal  amount.  The
Class A-3 Equipment Contract Backed Notes (the "Class A-3 Notes") hereby offered
by the Depositor  represent the right to receive  repayment of the Initial Class
A-3 Note  Principal  Balance  ($51,527,000)  of the Class A-3 Notes and  monthly
interest at a rate of 6.3500% per annum on the unpaid  portion of such principal
amount.  The Class A-4 Equipment  Contract  Backed Notes (the "Class A-4 Notes",
together with the Class A-1 Notes,  the Class A-2 Notes and the Class A-3 Notes,
the "Class A Notes")  hereby  offered by the  Depositor  represent  the right to
receive repayment of the Initial Class A-4 Note Principal Balance  ($38,238,000)
of the Class A-4 Notes and  monthly  interest  at a rate of 6.3500% per annum on
the unpaid portion of such principal amount. The Class A Notes are backed solely
by a pledge of the assets of the First Sierra  Equipment  Contract  Trust 1997-1
(the "Trust")  formed  pursuant to a Trust  Agreement  (the "Trust  Agreement"),
dated as of September  1, 1997,  among First Sierra  Receivables  IV, Inc.  (the
"Transferor"),  the Depositor and Delaware Trust Capital  Management Inc. as the
owner  trustee  (the "Owner  Trustee").  The Class A Notes will be issued by the
Trust  pursuant  to an  indenture  of trust dated as of  September  1, 1997 (the
"Indenture")  among the Trust,  First Sierra  Financial,  Inc., as servicer (the
"Servicer") and Bankers Trust Company,  as the indenture trustee (the "Indenture
Trustee"). The assets of the Trust will consist of certain operating and finance
leases and  commercial  loans  (collectively,  the  "Contracts"),  the  security
interest  of  the  Originator  or  its  affiliate,  which  was  acquired  by the
Originator or such  affiliate at the time of its  origination or purchase of the
related  Contracts in the underlying  equipment or other property  securing such
Contracts  (collectively,  the  "Equipment,"  together with the  Contracts,  the
"Receivables") and certain other property.

Principal  and  interest  will be paid to the  holders of the Class A Notes (the
"Class  A  Noteholders")  monthly  on the  10th  day  (or,  if such day is not a
Business Day, on the next  succeeding  Business Day  thereafter)  of each month,
commencing on October 10, 1997 (each, a "Payment  Date"),  as further  described
herein.  Interest  will accrue on the Class A Notes from Payment Date to Payment
Date, or with respect to the initial  Payment Date, from September 10, 1997. The
final payment of principal and interest on the Class A-1 Notes is expected to be
made on the May 10,1998  Payment  Date (the "Class A-1  Expected  Final  Payment
Date")  but,  in any event,  shall be made no later than the  September  10,1998
Payment Date. The final payment of principal and interest on the Class A-2 Notes
is expected to be made on the  January  10,  2000  Payment  Date (the "Class A-2
Expected Final Payment Date") but, in any event, shall be made no later than the
July 10, 2000 Payment  Date.  The final payment of principal and interest in the
Class A-3 Notes is expected to be made on the June 10,  2001  Payment  Date (the
"Class A-3 Expected  Final  Payment  Date") but, in any event,  shall be made no
later  than the  December  10,  2001  Payment  Date.  The final  payment  of the
principal  and  interest  on the Class A-4 Notes is  expected  to be made on the
October 10, 2003 Payment Date (the "Class A-4 Expected Final Payment Date") but,
in any event, shall be made no later than the March 10, 2005 Payment Date.

                            -------------------------
                            Dresdner Kleinwort Benson
                            -------------------------
                                     Dresdner Bank, AG, New York Branch
                                     Advisor

The Class A Notes will be unconditionally  and irrevocably  guaranteed as to the
payment of scheduled  interest and ultimate  principal  thereon  pursuant to the
terms of a note insurance policy (the "Note Insurance Policy") to be issued by

                                  [MBIA LOGO]

                                                  (Cover continued on next page)

THE NOTES REPRESENT OBLIGATIONS OF THE TRUST ONLY AND DO NOT REPRESENT INTERESTS
IN OR OBLIGATIONS OF THE DEPOSITOR, THE ORIGINATOR,  THE SERVICER, ANY SUCCESSOR
SERVICER OR ANY OF THEIR RESPECTIVE  AFFILIATES.  NEITHER THE SECURITIES NOR THE
UNDERLYING  RECEIVABLES WILL BE GUARANTEED OR INSURED BY ANY GOVERNMENTAL AGENCY
OR INSTRUMENTALITY OR BY THE DEPOSITOR, THE ORIGINATOR OR THE SERVICER. SEE ALSO
"RISK FACTORS" HEREIN AND "SPECIAL CONSIDERATIONS" IN THE PROSPECTUS.

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

Prospective Investors should consider the factors set forth under "Risk Factors"
on page S-19 hereof and  "Special  Considerations"  beginning  on page 15 in the
Prospectus.

<TABLE>
<CAPTION>
                                                                Initial Public    Underwriting       Proceeds to
                                                              Offering Price (1)    Discount        Depositor (2)
                                                                --------------    ------------      -------------
<S>                                                              <C>                   <C>           <C>       
Per Class A-1 Equipment Contract Backed Note.............        100.000000%           0.302%        99.698000%
Per Class A-2 Equipment Contract Backed Note.............        100.312500%           0.302%       100.010500%
Per Class A-3 Equipment Contract Backed Note.............        100.046875%           0.302%        99.744875%
Per Class A-4 Equipment Contract Backed Note.............         99.218750%           0.302%        98.916750%
Total....................................................    $208,234,540.78      $628,890.84   $207,605,649.94
</TABLE>

- ----------
(1)  Plus accrued interest, if any, from September 10, 1997.
(2)  Before deducting expenses, estimated to be $345,000.

                                   ----------

The  Class  A Notes  are  offered  subject  to  receipt  and  acceptance  by the
Underwriters,  to prior sale and to the Underwriters'  right to reject any order
in whole or in part and withdraw, cancel, or modify any order without notice. It
is expected that the Class A Notes will be made in  book-entry  form through the
facilities of The Depository Trust Company on or about September 10, 1997.

Prudential Securities Incorporated             First Union Capital Markets Corp.

August 28, 1997

<PAGE>

(cover page continued)

     First Sierra  Financial,  Inc., a financial  services and asset  management
company ("First Sierra" or the  "Originator"),  together with certain affiliates
and certain trusts sponsored by the Originator or its affiliates,  will transfer
the Receivables to the Transferor  pursuant to one or more Receivables  Transfer
Agreements (the  "Receivables  Transfer  Agreements").  The Transferor  will, in
turn,  transfer the Receivables to the Trust, at the direction of the Depositor,
pursuant to the Depositor Transfer Agreement (the "Depositor Transfer Agreement"
together with the Receivables  Transfer Agreements,  the "Transfer  Agreements")
dated as of September 1, 1997 among the Transferor,  First Sierra, the Trust and
the Depositor.  The Trust will pledge the  Receivables to the Indenture  Trustee
(i) for the  benefit of the  Noteholders  and the Note  Insurer  pursuant to the
Indenture and (ii) solely to the extent of the Class B-2 credit provider's right
to receive its fee,  reimbursement  of any amounts drawn on the letter of credit
supporting  the Class B-2 Notes and any other  amounts  due and owing  under its
letter of credit and reimbursement  agreement with the Trust, for the benefit of
the Class B-2  credit  provider.  The  Servicer  will  service  the  Receivables
pursuant  to  the  Servicing  Agreement  dated  as of  September  1,  1997  (the
"Servicing  Agreement") among the Servicer,  the Back-up Servicer, the Trust and
the Indenture Trustee.

     THIS PROSPECTUS  SUPPLEMENT DOES NOT CONTAIN COMPLETE INFORMATION ABOUT THE
OFFERING  OF THE  CLASS A NOTES.  ADDITIONAL  INFORMATION  IS  CONTAINED  IN THE
PROSPECTUS  AND  PROSPECTIVE  INVESTORS  ARE URGED TO READ BOTH THIS  PROSPECTUS
SUPPLEMENT  AND THE  PROSPECTUS  IN FULL.  SALES OF THE CLASS A NOTES MAY NOT BE
CONSUMMATED  UNLESS THE PURCHASER HAS RECEIVED BOTH THIS  PROSPECTUS  SUPPLEMENT
AND THE PROSPECTUS.

                                   ----------

     IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS  WHICH STABILIZE OR MAINTAIN THE MARKET PRICES OF THE CLASS A NOTES
AT LEVELS ABOVE THOSE WHICH MIGHT  OTHERWISE  PREVAIL IN THE OPEN  MARKET.  SUCH
STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

                                   ----------

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  under the  Securities Act of 1933, as
amended,  with respect to the Class A Notes offered  pursuant to this Prospectus
Supplement. This Prospectus Supplement and the related Prospectus,  which form a
part of the Registration  Statement,  omit certain information contained in such
Registration  Statement pursuant to the Rules and Regulations of the Commission.
The  Registration  Statement can be inspected and copied at the Public Reference
Room at the  Commission  at 450 Fifth  Street,  N.W.,  Washington,  D.C. and the
Commission's regional offices at Seven World Trade Center, 13th Floor, New York,
New York, 10048 and Northwestern  Atrium Center, 500 West Madison Street,  Suite
1400,  Chicago,  Illinois  60661.  Copies of such  materials  can be obtained at
prescribed  rates from the Public  Reference  Section of the  Commission  at 450
Fifth  Street,  N.W.,  Washington,  D.C.  20549.  In  addition,  the  Commission
maintains  a site on the World Wide Web  containing  reports,  proxy  materials,
information statements and other items. The address is http://www.sec.gov.

                                   ----------

                             REPORTS TO NOTEHOLDERS

     Unless and until Definitive Notes are issued, periodic and annual unaudited
reports  containing  information  concerning the Receivables will be prepared by
the Servicer and sent on behalf of the Trust only to Cede & Company ("Cede"), as
nominee of The Depository  Trust Company  ("DTC") and registered  holders of the
Notes (as defined  herein).  See  "Description  of the  Securities -- Reports to
Securityholders" in the accompanying Prospectus (the "Prospectus"). Such reports
will not constitute  financial  statements prepared in accordance with generally
accepted  accounting  principles.  The Depositor will cause to be filed with the
Commission such periodic  reports as are required under the Securities  Exchange
Act of 1934,  as amended (the  "Exchange  Act"),  and the rules and  regulations
thereunder  and as are  otherwise  agreed to by the  Commission.  Copies of such
periodic  reports  may be  obtained  from the  Public  Reference  Section of the
Commission at 450 Fifth Street,  N.W.,  Washington,  D.C.  20549,  at prescribed
rates.


                                      S-2
<PAGE>

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

                                SUMMARY OF TERMS

     The  following  summary is  qualified  in its  entirety by reference to the
detailed information  appearing elsewhere herein and in the Prospectus.  Certain
capitalized   terms  used  herein  are  defined  elsewhere  in  this  Prospectus
Supplement on the pages  indicated in the "Index of Terms" or, to the extent not
defined herein, have the meanings assigned to such terms in the Prospectus.

The Trust.........................  First Sierra Equipment Contract Trust 1997-1
                                    (the "Trust"),  a business  trust  organized
                                    under the laws of the state of Delaware. The
                                    principal executive offices of the Trust are
                                    in  Wilmington,  Delaware,  in  care  of the
                                    Owner  Trustee,  at the address of the Owner
                                    Trustee  specified  below. The activities of
                                    the Trust  will be  limited  by the terms of
                                    the Trust  Agreement to  acquiring,  holding
                                    and  managing the  Receivables,  issuing and
                                    making  payments  on the Notes and the Trust
                                    Certificate  and  other  activities  related
                                    thereto.


Depositor.........................  Prudential   Securities   Secured  Financing
                                    Corporation  (the  "Depositor"),  a Delaware
                                    corporation.   Pursuant  to  the   Depositor
                                    Transfer   Agreement,   the  Depositor  will
                                    direct  the   Transferor   to  transfer  the
                                    Receivables   to   the   Trust.   See   "The
                                    Depositor" in the Prospectus.

Transferor........................  First   Sierra   Receivables   IV,  Inc.,  a
                                    Delaware corporation (the "Transferor"). The
                                    Transferor is a wholly-owned special-purpose
                                    subsidiary of First Sierra.

Servicer..........................  First   Sierra    Financial,    Inc.    (the
                                    "Servicer").  See "The Servicer"  herein and
                                    "Description  of  the  Trust  Agreements  --
                                    Servicing Procedures" in the Prospectus.

Indenture Trustee.................  Bankers   Trust   Company  (the   "Indenture
                                    Trustee" or "Bankers Trust Company"),  a New
                                    York  banking  corporation.   The  corporate
                                    trust offices of the  Indenture  Trustee are
                                    located at Four Albany Street, New York, New
                                    York 10006 and its telephone number is (212)
                                    250-4237.

Owner Trustee.....................  Delaware Trust Capital  Management Inc. (the
                                    "Owner   Trustee"),   a   Delaware   banking
                                    corporation.  The corporate trust offices of
                                    the Owner  Trustee are located at 900 Market
                                    Street, Wilmington, Delaware, 19801.

Back-up Servicer..................  Bankers Trust Company (in such capacity, the
                                    "Back-up Servicer").


Cut-Off Date......................  The close of business on  September  1, 1997
                                    (the "Cut-off Date").

Closing Date......................  On or about September 10, 1997 (the "Closing
                                    Date").

Statistic Calculation Date........  The close of business on August 1, 1997 (the
                                    "Statistic Calculation Date").


Collection Periods,
Payment Dates
and Record Dates..................  Collection  Periods are the periods from and
                                    including  the  opening of  business  on the
                                    second  day of each  calendar  month  to and
                                    including the close of business on the first
                                    day of the  following  calendar  month (each
                                    such period, a "Collection Period"). Payment
                                    Dates will be on the 10th day of each month,
                                    or  the  next   succeeding   Business   Day,
                                    commencing   October  10,   1997  (each,   a
                                    "Payment  Date").  Record Dates are the last
                                    calendar  day  of  each  Collection   Period
                                    (each, a "Record Date").

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


                                      S-3
<PAGE>

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

The Class A
Notes.............................  The  5.7325%  Class A-1  Equipment  Contract
                                    Backed  Notes (the "Class A-1 Notes") in the
                                    initial principal amount of $32,998,000 (the
                                    "Initial Class A-1 Note Principal Balance"),
                                    the  6.3500%  Class A-2  Equipment  Contract
                                    Backed  Notes (the "Class A-2 Notes") in the
                                    initial principal amount of $85,479,000 (the
                                    "Initial Class A-2 Note Principal Balance"),
                                    the  6.3500%  Class A-3  Equipment  Contract
                                    Backed  Notes (the "Class A-3 Notes") in the
                                    initial principal amount of $51,527,000 (the
                                    "Initial Class A-3 Note Principal  Balance")
                                    and the 6.3500% Class A-4 Equipment Contract
                                    Backed  Notes  (the  "Class  A-4  Notes" and
                                    together with the Class A-1 Notes, the Class
                                    A-2  Notes  and the  Class  A-3  Notes,  the
                                    "Class A Notes")  in the  initial  principal
                                    amount of  $38,238,000  (the "Initial  Class
                                    A-4 Note Principal Balance"),  which Class A
                                    Notes  aggregate   $208,242,000  in  initial
                                    principal  amount (the "Initial Class A Note
                                    Principal  Balance"),  will  each be  issued
                                    pursuant to the Indenture. The Initial Class
                                    A  Note  Principal   Balance  to  be  issued
                                    hereunder is equal to approximately 92% (the
                                    "Class  A   Percentage")   of  the   initial
                                    Aggregate   Discounted   Contract  Principal
                                    Balance (as defined below) of the Contracts.
                                    Each Class of Class A Notes  will  initially
                                    be issued in book-entry form only in minimum
                                    denominations   of   $1,000   and   integral
                                    multiples thereof.  The holder or holders of
                                    the  Class A-1 Notes  shall be  referred  to
                                    herein as the "Class A-1  Noteholders",  the
                                    holder  or  holders  of the  Class A-2 Notes
                                    shall be  referred  to herein as the  "Class
                                    A-2  Noteholders",  the holder or holders of
                                    the  Class A-3 Notes  shall be  referred  to
                                    herein as the "Class A-3  Noteholders",  the
                                    holder  or  holders  of the  Class A-4 Notes
                                    shall be  referred  to herein as the  "Class
                                    A-4  Noteholders"  and the holder or holders
                                    of each  Class  of  Class A Notes  shall  be
                                    referred   to   herein   as  the   "Class  A
                                    Noteholders."

                                    The   Class  A  Notes   are   available   in
                                    book-entry form only, through the facilities
                                    of DTC.

                                    The Trust will also issue  three  classes of
                                    subordinate  notes,  the  6.8850%  Class B-1
                                    Equipment  Contract Backed Notes (the "Class
                                    B-1 Notes"), the 6.4500% Class B-2 Equipment
                                    Contract   Backed   Notes  (the  "Class  B-2
                                    Notes"),  the  7.0000%  Class B-3  Equipment
                                    Contract   Backed   Notes  (the  "Class  B-3
                                    Notes," and collectively  with the Class B-1
                                    Notes and the Class B-2 Notes,  the "Class B
                                    Notes",  and  collectively  with the Class A
                                    Notes,   the   "Notes"),   and   the   Trust
                                    Certificate   (the   "Trust    Certificate,"
                                    together   with  the  Class  B  Notes,   the
                                    "Subordinate  Securities,"  and collectively
                                    with  the  Notes,  the  "Securities").   The
                                    Subordinate   Securities   are  not  offered
                                    hereby. The Class B Notes are expected to be
                                    privately  placed with one or more qualified
                                    institutional investors. The Transferor will
                                    be required to retain the Trust Certificate.
                                    The holder or holders of the Class B-1 Notes
                                    shall be  referred  to herein as the  "Class
                                    B-1  Noteholders,"  the holder or holders of
                                    the  Class B-2 Notes  shall be  referred  to
                                    herein as the "Class B-2  Noteholders,"  the
                                    holder  or  holders  of the  Class B-3 Notes
                                    shall be  referred  to herein as the  "Class
                                    B-3 Noteholders" (the Class B-1 Noteholders,
                                    the Class B-2  Noteholders and the Class B-3
                                    Noteholders,   collectively,  the  "Class  B
                                    Noteholders," and, together with the Class A
                                    Noteholders,   the  "Noteholders")  and  the
                                    holder  of the  Trust  Certificate  shall be
                                    referred to herein as the "Residual Holder."

The Trust Assets..................  The assets of the Trust (the "Trust Assets")
                                    will  consist  of  a   segregated   pool  of
                                    operating leases,  direct finance leases and
                                    commercial    loans    (collectively,    the
                                    "Contracts"),   together   with  all  monies
                                    received  

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


                                      S-4
<PAGE>

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

                                    relating  thereto  on or after  the  Cut-Off
                                    Date,   the   security   interest   of   the
                                    Originator  or  its  affiliate,   which  was
                                    acquired by the Originator or such affiliate
                                    at the time of its  purchase  of the related
                                    Contract, in the equipment or other property
                                    securing  such  Contracts  and the  proceeds
                                    thereof (the "Equipment,"  together with the
                                    Contracts, the "Receivables"),  all funds on
                                    deposit in the Lockbox  Account  relating to
                                    the Receivables  and the Collection  Account
                                    and  certain  other  property,  all as  more
                                    fully described below. Any security deposits
                                    received by First Sierra with respect to the
                                    Contracts  will be retained by First Sierra,
                                    and such  amounts  will not be  available to
                                    the Trust in the event of the liquidation of
                                    the related Contracts. The Trust Assets also
                                    will  include  the  Note  Insurance  Policy,
                                    certain  of the  Originator's  rights  under
                                    certain  insurance  policies relating to the
                                    Receivables,  the purchase option  payments,
                                    if any, and any amounts  deposited from time
                                    to   time   in   certain    collection   and
                                    distribution  accounts as described  herein.
                                    See "The Trust Funds" in the Prospectus.

                                    The  Originator,  in its  capacity  as such,
                                    will  make   certain   representations   and
                                    warranties  with  respect  to,  among  other
                                    things,  the  Equipment  and the  Contracts,
                                    which representations and warranties will be
                                    assigned to the Indenture  Trustee under the
                                    Indenture.

The Receivables...................  Each Contract was  previously  originated by
                                    either (i) a third-party  unaffiliated  with
                                    First Sierra (each, a "Source") and acquired
                                    by First  Sierra  through its Private  Label
                                    Program,   or  (ii)  First  Sierra  directly
                                    through its Vendor or Broker  Program.  Each
                                    Private Label  Contract has been acquired by
                                    First   Sierra   pursuant  to  an  agreement
                                    between First Sierra and the related  Source
                                    under which First  Sierra has  acquired  all
                                    right,  title and interest of such Source in
                                    and to the related Contract, together with a
                                    security  interest in such  Source's  right,
                                    title  and  interest  in and to the  related
                                    Equipment  (each such  agreement,  a "Source
                                    Agreement").   The   Transferor   will  also
                                    acquire 464 Contracts  representing 3.91% of
                                    the    Statistical    Discounted    Contract
                                    Principal  Balance of the pool from Heritage
                                    Finance  Corp.  I,  an  affiliate  of  First
                                    Sierra, in connection with the redemption of
                                    its Lease-Backed Notes.

                                    The Receivables consist of the Contracts and
                                    a  security   interest  in  the   underlying
                                    Equipment.  As of the Statistic  Calculation
                                    Date,  the Contracts  will have an Aggregate
                                    Discounted    Contract   Principal   Balance
                                    (calculated  using an assumed  discount rate
                                    of 7.25% (the "Statistical  Discount Rate"))
                                    of   approximately    $229,728,292.98   (the
                                    "Statistical  Discounted  Contract Principal
                                    Balance").   The   statistical   information
                                    concerning the pool of Receivables set forth
                                    herein is based upon  information  as of the
                                    close   of   business   on   the   Statistic
                                    Calculation   Date   and   the   Statistical
                                    Discount Rate.  The actual  discount rate is
                                    7.039%   (the   "Discount   Rate")  and  was
                                    calculated  using the actual  Class A-4 Note
                                    Rate of 6.3500% (the "Class A-4 Note Rate"),
                                    the  actual  Class B-1 Note Rate of  6.8850%
                                    (the  "Class  B-1 Note  Rate"),  the  actual
                                    Class B-2 Note Rate of 6.4500%  (the  "Class
                                    B-2 Note  Rate")  and the  actual  Class B-3
                                    Note Rate of  7.0000%  (the  "Class B-3 Note
                                    Rate"),  as well as the  Servicing Fee Rate,
                                    the  Back-up  Servicing  Fee Rate,  the rate
                                    payable to the Note  Insurer  (the  "Premium
                                    Rate")  pursuant to that  certain  insurance
                                    agreement   among  the  Note  Insurer,   the
                                    Indenture    Trustee,    the   Trust,    the
                                    Transferor,  the Depositor and First Sierra,
                                    as   Originator   and   as   Servicer   (the
                                    "Insurance Agreement"), and the rate payable
                                    to the Class B-2 credit  provider  and shall
                                    be utilized to calculate the actual discount
                                    rate set forth in the 

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



                                      S-5
<PAGE>

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

                                    Indenture,  the actual  Initial Class A Note
                                    Principal  Balance  and the  actual  Initial
                                    Aggregate   Discounted   Contract  Principal
                                    Balance  of  the   Contracts.   The  Initial
                                    Aggregate   Discounted   Contract  Principal
                                    Balance as of the  Cut-Off  Date  calculated
                                    using    the     Discount     Rate    equals
                                    $226,351,292.85.   Between   the   Statistic
                                    Calculation  Date and the Closing  Date some
                                    amortization  of the  pool  is  expected  to
                                    occur.   In  addition,   certain   Contracts
                                    included  in the  pool  as of the  Statistic
                                    Calculation  Date may be  determined  not to
                                    meet the  eligibility  requirements  for the
                                    final  pool,  and may not be included in the
                                    final    pool.    While   the    statistical
                                    distribution of the  characteristics for the
                                    final  Receivables  pool  as of the  Closing
                                    Date will vary somewhat from the statistical
                                    distribution of such  characteristics  as of
                                    the Statistic  Calculation Date as presented
                                    in this Prospectus Supplement, such variance
                                    will not be material.

                                    The "Discounted  Contract Principal Balance"
                                    with  respect  to  any   Contract,   on  any
                                    Determination   Date,  is  the  sum  of  the
                                    present   value  of  all  of  the  remaining
                                    Scheduled  Payments  becoming due under such
                                    Contract   after   the  end  of  the   prior
                                    Collection Period, discounted monthly at the
                                    Discount Rate in the manner described below;
                                    provided, however, that except to the extent
                                    expressly  provided  in the  Indenture,  the
                                    Discounted Contract Principal Balance of any
                                    Defaulted   Contract,    Early   Termination
                                    Contract,  or Expired  Contract  or Contract
                                    assigned  back to First  Sierra  pursuant to
                                    the  Servicing  Agreement  shall be equal to
                                    zero.

                                    In connection with all calculations required
                                    to be made pursuant to the Trust  Agreement,
                                    the Indenture, the Transfer Agreements,  the
                                    Servicing   Agreement   and  the   Insurance
                                    Agreement  (collectively,  the  "Transaction
                                    Documents"),  as applicable, with respect to
                                    the  determination  of  Discounted  Contract
                                    Principal  Balances,  for any  Determination
                                    Date  the  Discounted   Contract   Principal
                                    Balance   for   each   Contract   shall   be
                                    calculated assuming:

                                         (i)  Scheduled  Payments are due on the
                                    last day of each Collection Period;

                                         (ii) Scheduled  Payments are discounted
                                    on a monthly  basis using a 30 day month and
                                    a 360 day year; and

                                         (iii) Scheduled Payments are discounted
                                    to the  last  day of the  Collection  Period
                                    prior to the Determination Date.

                                    The "Aggregate Discounted Contract Principal
                                    Balance" as determined  from time to time is
                                    the sum of the Discounted Contract Principal
                                    Balances of all Contracts.

                                    All of the  Contracts  require the periodic,
                                    scheduled  payment of rent or other payments
                                    on a  monthly,  quarterly,  semi-annual,  or
                                    annual basis, in arrears or in advance. Such
                                    periodic  payments are referred to herein as
                                    "Scheduled  Payments."  All of the Contracts
                                    require that the obligor  under any Contract
                                    (the "Obligor")  assumes all  responsibility
                                    with  respect  to  the  related   Equipment,
                                    including  the  obligation  to pay all costs
                                    relating  to  its  operation,   maintenance,
                                    repair   and,   with   certain    exceptions
                                    described   herein,    insurance   or   self
                                    insurance. All of the Contracts also contain
                                    "hell  or  high  water"  provisions,   which
- --------------------------------------------------------------------------------



                                      S-6
<PAGE>

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

                                    unconditionally obligate the Obligor to make
                                    all Scheduled Payments without setoff.

                                    As of the Cut-Off Date,  not more than 1% of
                                    the Initial  Aggregate  Discounted  Contract
                                    Principal   Balance  will  be  comprised  of
                                    Contracts which are treated as "true leases"
                                    for tax  purposes  where  the  Trust  is not
                                    transferred ownership of the Equipment.  The
                                    average  original   equipment  cost  of  the
                                    Equipment is an amount less than or equal to
                                    $20,000;   the  maximum   concentration  per
                                    Obligor  will be a  percentage  less than or
                                    equal  to  0.50%  of the  Initial  Aggregate
                                    Discounted  Contract Principal Balance;  the
                                    top ten Obligors  will comprise a percentage
                                    less  than or equal  to 5.0% of the  Initial
                                    Aggregate   Discounted   Contract  Principal
                                    Balance;   the  maximum   concentration  per
                                    Source  will be a  percentage  less  than or
                                    equal  to  10%  of  the  Initial   Aggregate
                                    Discounted   Contract   Principal   Balance,
                                    except for a single  Source  which shall not
                                    exceed 35%;  the maximum  concentration  per
                                    State  will be less  than or equal to 10% of
                                    the Initial  Aggregate  Discounted  Contract
                                    Principal Balance,  except that with respect
                                    to   the    State   of    California,    the
                                    concentration shall be limited to 30%.

                                    The terms of the Contracts  generally  range
                                    from 4 to 85  months.  The  final  scheduled
                                    payment date on the Contract with the latest
                                    maturity  is  August  10,  2004.  As of  the
                                    Statistic   Calculation  Date,  all  of  the
                                    Contracts had (i) original terms to maturity
                                    of 4 months to 85  months,  with a  weighted
                                    average   original   term  to   maturity  of
                                    approximately 57 months and (ii) a remaining
                                    term to  maturity  of not less than 2 months
                                    and not more than 85 months  with a weighted
                                    average   remaining   term  to  maturity  of
                                    approximately 53 months.

                                    See  "The  Receivables"  herein  and  in the
                                    Prospectus.

Flow of Funds.....................  The  Servicing  Agreement  will require that
                                    the  Servicer  establish an account to which
                                    the  Obligors  shall  be  directed  to  make
                                    payments   (the   "Lockbox   Account").   In
                                    addition,   the  Servicing   Agreement  will
                                    require  that  the  Servicer   establish  an
                                    account to be  maintained  by the  Indenture
                                    Trustee (the "Collection  Account") and that
                                    the  Servicer   deposit  to  the  Collection
                                    Account  all  collections  deposited  in the
                                    Lockbox  Account on an "as collected"  basis
                                    (other than Advance  Payments  which will be
                                    retained  in the Lockbox  Account  until the
                                    last day of the  Collection  Period in which
                                    such Advance  Payment or portion  thereof is
                                    due in accordance with the provisions of the
                                    related   Contract)   and  all   collections
                                    received by the Servicer on the Contracts no
                                    later than two Business  Days  following the
                                    Servicer's  determination  that such amounts
                                    relate to the Contracts or the Equipment.

                                    On each Payment Date, the Indenture  Trustee
                                    will  be  required  to  make  the  following
                                    payments  from the  Available  Funds then on
                                    deposit in the  Collection  Account,  in the
                                    following  order of priority  (to the extent
                                    funds are available therefor):

                                        (i)  to the Servicer, an amount equal to
                                             any unreimbursed  Servicer Advances
                                             (other than  Servicer  Advances for
                                             the related Collection Period);

                                       (ii)  to the Servicer, an amount equal to
                                             the Servicer Fee then due, together
                                             with   any   accrued   and   unpaid
                                             Servicer Fees from prior Collection
                                             Periods;

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


                                      S-7
<PAGE>

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

                                      (iii)  to  the  Servicer,   any  Servicing
                                             Charges,  if any,  deposited in the
                                             Collection Account;

                                       (iv)  to the Back-up Servicer,  an amount
                                             equal to the Back-up  Servicer  Fee
                                             then due, together with any accrued
                                             and unpaid  Back-up  Servicer  Fees
                                             from prior Collection Periods;

                                        (v)  to  the  Note  Insurer,  an  amount
                                             equal to the  Premium  Amount  then
                                             due,  together with any accrued and
                                             unpaid  Premium  Amounts from prior
                                             Collection Periods;

                                       (vi)  to  the  Indenture   Trustee,   the
                                             Indenture  Trustee  Fees  then due,
                                             together with any Indenture Trustee
                                             Fees from prior Collection Periods;

                                      (vii)  to  the  Indenture   Trustee,   the
                                             Indenture   Trustee  Expenses  then
                                             due,  together  with any  Indenture
                                             Trustee    Expenses    from   prior
                                             Collection  Periods,  in an  amount
                                             not  to  exceed  in  the  aggregate
                                             $75,000;

                                     (viii)  to the Class A-1  Noteholders,  the
                                             Class  A-1  Note  Interest,  to the
                                             Class  A-2  Noteholders,  the Class
                                             A-2 Note Interest, to the Class A-3
                                             Noteholders,  the  Class  A-3  Note
                                             Interest   and  to  the  Class  A-4
                                             Noteholders,  the  Class  A-4  Note
                                             Interest, pari passu;

                                       (ix)  to the Class B-1  Noteholders,  the
                                             Class  B-1  Note  Interest  for the
                                             related  Collection  Period (to the
                                             extent  the   disbursement  of  the
                                             Class  B-1 Note  Interest  will not
                                             result   in  an   Available   Funds
                                             Shortfall );

                                        (x)  to the Class B-2  credit  provider,
                                             the fees of the  Class  B-2  credit
                                             provider;

                                       (xi)  to the Class B-2  Noteholders,  the
                                             Class  B-2  Note  Interest  for the
                                             related  Collection  Period (to the
                                             extent  the   disbursement  of  the
                                             Class  B-2 Note  Interest  will not
                                             result   in  an   Available   Funds
                                             Shortfall);

                                      (xii)  until  the  Class A Note  Principal
                                             Balance  has been  reduced to zero,
                                             to the Class A Noteholders, the sum
                                             of (a) the  Class A Base  Principal
                                             Distribution    Amount   for   such
                                             Payment  Date,  and (b) any Class A
                                             Overdue  Principal,  such amount to
                                             be applied sequentially,  with 100%
                                             of such  amount  being  applied  to
                                             reduce    the    applicable    Note
                                             Principal  Balance  of the  Class A
                                             Notes then  outstanding  and having
                                             the  lowest  numerical  designation
                                             (e.g.,   first  to  the  Class  A-1
                                             Notes) to zero before any principal
                                             payment is made to the next Class;

                                     (xiii)  to the  Note  Insurer,  the  unpaid
                                             Reimbursement Amount, if any;

                                      (xiv)  until the Class B-1 Note  Principal
                                             Balance  has been  reduced to zero,
                                             to the Class B-1 Noteholders,  from
                                             the Available  Funds then remaining
                                             in the Collection

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


                                      S-8
<PAGE>

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

                                             Account,  the sum of (a) the  Class
                                             B-1  Base  Principal   Distribution
                                             Amount for such Payment  Date,  and
                                             (b)   any   Class    B-1    Overdue
                                             Principal;  provided, however, that
                                             if a  Restricting  Event  exists on
                                             such  Payment  Date and the Class A
                                             Note  Principal   Balance  on  such
                                             Payment Date (after  giving  effect
                                             to all prior  payments of principal
                                             to the Class A Noteholders  made on
                                             such Payment  Date)  exceeds  zero,
                                             the amount otherwise required to be
                                             paid to the Class  B-1  Noteholders
                                             under  this  clause  (xiv),   shall
                                             instead  be  paid  to the  Class  A
                                             Noteholders pursuant to this clause
                                             (xiv)   during   such   time  as  a
                                             Restricting  Event is continuing as
                                             an  additional   reduction  of  the
                                             Class A Note  Principal  Balance up
                                             to the amount  necessary  to reduce
                                             the Class A Note Principal  Balance
                                             to zero  (and  shall be paid in the
                                             sequential-pay fashion described in
                                             clause (xii) above);

                                       (xv)  until the Class B-2 Note  Principal
                                             Balance  has been  reduced to zero,
                                             to the Class B-2 Noteholders,  from
                                             the Available  Funds then remaining
                                             in the Collection Account,  the sum
                                             of (a) the Class B-2 Base Principal
                                             Distribution    Amount   for   such
                                             Payment Date, and (b) any Class B-2
                                             Overdue    Principal;     provided,
                                             however,   that  if  a  Restricting
                                             Event exists on such Payment  Date,
                                             the amount otherwise required to be
                                             paid to the Class  B-2  Noteholders
                                             under   this   clause   (xv)  shall
                                             instead  be paid (x) if the Class A
                                             Note  Principal   Balance  on  such
                                             Payment Date (after  giving  effect
                                             to all prior  payments of principal
                                             to the Class A Noteholders  made on
                                             such Payment Date) exceeds zero, to
                                             the Class A Noteholders pursuant to
                                             this  clause  (xv) during such time
                                             as   a    Restricting    Event   is
                                             continuing    as   an    additional
                                             reduction   of  the  Class  A  Note
                                             Principal  Balance up to the amount
                                             necessary to reduce such balance to
                                             zero  (and  shall  be  paid  in the
                                             sequential-pay fashion described in
                                             clause (xii) above), and (y) if the
                                             Class A Note  Principal  Balance is
                                             zero,   but  the   Class  B-1  Note
                                             Principal  Balance on such  Payment
                                             Date  (after  giving  effect to all
                                             prior  payments of principal to the
                                             Class B-1 Noteholders  made on such
                                             Payment  Date)  exceeds  zero,  the
                                             amount  otherwise  required  to  be
                                             paid to the Class  B-2  Noteholders
                                             under   this   clause   (xv)  shall
                                             instead  be paid to the  Class  B-1
                                             Noteholders  during  such time as a
                                             Restricting  Event is continuing as
                                             an  additional   reduction  of  the
                                             Class B-1 Note Principal Balance up
                                             to the amount  necessary  to reduce
                                             such balance to zero;

                                      (xvi)  to the Class B-2  credit  provider,
                                             all amounts previously  advanced by
                                             it for the benefit of the Class B-2
                                             Noteholders  pursuant to the letter
                                             of credit and any other amounts due
                                             and  owing   under  the  letter  of
                                             credit and reimbursement agreement;

                                     (xvii)  to the Class B-3  Noteholders,  the
                                             Class  B-3  Note  Interest  for the
                                             related Collection Period;

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



                                      S-9
<PAGE>

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

                                    (xviii)  to the Class B-3 Noteholders, until
                                             the   Class   B-3  Note   Principal
                                             Balance  has been  reduced to zero,
                                             from  the   Available   Funds  then
                                             remaining    in   the    Collection
                                             Account,  the sum of (a) the  Class
                                             B-3  Base  Principal   Distribution
                                             Amount for such Payment  Date,  and
                                             (b)   any   Class    B-3    Overdue
                                             Principal;  provided, however, that
                                             if a  Restricting  Event  exists on
                                             such  Payment   Date,   the  amount
                                             otherwise  required  to be  paid to
                                             the  Class  B-3  Noteholders  under
                                             this clause  (xviii)  shall instead
                                             be  paid  (x) if the  Class  A Note
                                             Principal  Balance on such  Payment
                                             Date  (after  giving  effect to all
                                             prior  payments of principal to the
                                             Class  A  Noteholders  made on such
                                             Payment  Date) exceeds zero, to the
                                             Class  A  Noteholders  pursuant  to
                                             this  clause  (xviii)  during  such
                                             time  as  a  Restricting  Event  is
                                             continuing    as   an    additional
                                             reduction   of  the  Class  A  Note
                                             Principal  Balance up to the amount
                                             necessary to reduce such balance to
                                             zero  (and  shall  be  paid  in the
                                             sequential-pay fashion described in
                                             clause  (xii)  above),  (y)  if the
                                             Class A Note  Principal  Balance is
                                             zero,   but  the   Class  B-1  Note
                                             Principal  Balance on such  Payment
                                             Date  (after  giving  effect to all
                                             prior  payments of principal to the
                                             Class B-1 Noteholders  made on such
                                             Payment  Date)  exceeds  zero,  the
                                             amount  otherwise  required  to  be
                                             paid to the Class  B-3  Noteholders
                                             under  this  clause  (xviii)  shall
                                             instead  be paid to the  Class  B-1
                                             Noteholders pursuant to this clause
                                             (xviii)   during  such  time  as  a
                                             Restricting  Event is continuing as
                                             an  additional   reduction  of  the
                                             Class B-1 Note Principal Balance up
                                             to the amount  necessary  to reduce
                                             such  balance  to zero,  and (z) if
                                             the  Class A Note  Balance  and the
                                             Class  B-1  Note  Balance  are both
                                             zero,   but  the   Class  B-2  Note
                                             Principal  Balance on such  Payment
                                             Date  (after  giving  effect to all
                                             prior  payments of principal to the
                                             Class B-2 Noteholders  made on such
                                             Payment  Date)  exceeds  zero,  the
                                             amount  otherwise  required  to  be
                                             paid to the Class  B-3  Noteholders
                                             under  this  clause  (xviii)  shall
                                             instead  be paid to the  Class  B-2
                                             Noteholders pursuant to this clause
                                             (xviii)   during  such  time  as  a
                                             Restricting  Event is continuing as
                                             an  additional   reduction  of  the
                                             Class B-2 Note Principal Balance up
                                             to the amount  necessary  to reduce
                                             such balance to zero;

                                      (xix)  to  the  Indenture   Trustee,   the
                                             Indenture   Trustee  Expenses  then
                                             due,  together  with any  Indenture
                                             Trustee    Expenses    from   prior
                                             Collection  Periods,  in  excess of
                                             the $75,000 limitation set forth in
                                             clause (vii);

                                       (xx)  to the Servicer,  any other amounts
                                             due  the   Servicer  as   expressly
                                             provided    in    the     Servicing
                                             Agreement; and

                                      (xxi)  to   the   Residual   Holder,   any
                                             remaining    amounts;     provided,
                                             however, that

                                              (I)  if a  Restricting  Event does
                                                   not  exist  on  such  Payment
                                                   Date,  but if any  payment of
                                                   funds to the Residual  Holder
                                                   on such  Payment  Date  would
                                                   result  in the  excess of (i)
                                                   the   Aggregate    Discounted
                                                   Contract Principal Balance as
                                                   of the end of the immediately

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


                                      S-10
<PAGE>

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

                                                   preceding  Collection Period,
                                                   over  (ii) the sum of (w) the
                                                   Class   A   Note    Principal
                                                   Balance,  (x) the  Class  B-1
                                                   Note Principal  Balance,  (y)
                                                   the Class B-2 Note  Principal
                                                   Balance and (z) the Class B-3
                                                   Note    Principal     Balance
                                                   (calculated  with  respect to
                                                   clauses (w), (x), (y) and (z)
                                                   after  giving  effect  to all
                                                   payments of  principal  to be
                                                   made  on such  Payment  Date)
                                                   being  less  than  2% of  the
                                                   Initial Aggregate  Discounted
                                                   Contract   Principal  Balance
                                                   such amount shall not be paid
                                                   to the  Residual  Holder  but
                                                   shall    instead    be   paid
                                                   pursuant to this clause (xxi)
                                                   to the  Class  A  Noteholders
                                                   (in    the     sequential-pay
                                                   fashion  described  in clause
                                                   (xii)  above),  the Class B-1
                                                   Noteholders,  the  Class  B-2
                                                   Noteholders and the Class B-3
                                                   Noteholders  as an additional
                                                   payment  of  principal  in an
                                                   amount  with  respect to each
                                                   such   Class   equal  to  the
                                                   product  of  (A) a  fraction,
                                                   the numerator of which is the
                                                   Class A Percentage, the Class
                                                   B-1 Percentage, the Class B-2
                                                   Percentage,  or the Class B-3
                                                   Percentage,  as the  case may
                                                   be,  and the  denominator  of
                                                   which is the sum of the Class
                                                   A  Percentage,  the Class B-1
                                                   Percentage,   the  Class  B-2
                                                   Percentage  and the Class B-3
                                                   Percentage and (B) the amount
                                                   that would  otherwise be paid
                                                   to   the   Residual    Holder
                                                   pursuant   to   this   clause
                                                   (xxi); and

                                              (II) if a Restricting Event exists
                                                   on  such  Payment  Date,  the
                                                   amount otherwise  required to
                                                   be  paid   to  the   Residual
                                                   Holder   under  this   clause
                                                   (xxi)  shall  instead be paid
                                                   (w)  if  the   Class  A  Note
                                                   Principal   Balance  on  such
                                                   Payment  Date  (after  giving
                                                   effect to all prior  payments
                                                   of  principal  to the Class A
                                                   Noteholders   made   on  such
                                                   Payment  Date)  exceeds zero,
                                                   to the  Class  A  Noteholders
                                                   pursuant to this clause (xxi)
                                                   during   such   time   as   a
                                                   Restricting      Event     is
                                                   continuing  as an  additional
                                                   reduction of the Class A Note
                                                   Principal  Balance  up to the
                                                   amount  necessary  to  reduce
                                                   such  balance to zero (in the
                                                   sequential-pay        fashion
                                                   described   in  clause  (xii)
                                                   above);  (x) if the  Class  A
                                                   Note  Principal   Balance  is
                                                   zero,  but the Class B-1 Note
                                                   Principal   Balance  on  such
                                                   Payment  Date  (after  giving
                                                   effect to all prior  payments
                                                   of principal to the Class B-1
                                                   Noteholders   made   on  such
                                                   Payment  Date)  exceeds zero,
                                                   the amount otherwise required
                                                   to be  paid  to the  Residual
                                                   Holder   under  this   clause
                                                   (xxi)  shall  instead be paid
                                                   to the Class B-1  Noteholders
                                                   pursuant to this clause (xxi)
                                                   during   such   time   as   a
                                                   Restricting      Event     is
                                                   continuing  as an  additional
                                                   reduction  of the  Class  B-1
                                                   Note Principal  Balance up to
                                                   the   amount   necessary   to
                                                   reduce such  balance to zero,
                                                   (y)  if  the   Class  A  Note
                                                   Balance  and  the  Class  B-1
                                                   Note  Balance  are both zero,
                                                   but  the   Class   B-2   Note
                                                   Principal   Balance  on  such
                                                   Payment  Date  (after  giving
                                                   effect to all prior  payments
                                                   of principal to the Class B-2
                                                   Noteholders   made   on  such
                                                   Payment  Date)  exceeds zero,
                                                   the amount otherwise required
                                                   to be  paid  to the  Residual
                                                   Holder   under  this   clause
                                                   (xxi)  shall  instead be paid
                                                   to the Class B-2 Noteholders

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


                                      S-11
<PAGE>

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

                                                   pursuant to this clause (xxi)
                                                   during   such   time   as   a
                                                   Restricting      Event     is
                                                   continuing  as an  additional
                                                   reduction  of the  Class  B-2
                                                   Note Principal  Balance up to
                                                   the   amount   necessary   to
                                                   reduce such  balance to zero;
                                                   and (z) if each of the  Class
                                                   A Note Principal Balance, the
                                                   Class   B-1  Note   Principal
                                                   Balance  and  the  Class  B-2
                                                   Note  Principal  Balance  are
                                                   zero,  but the Class B-3 Note
                                                   Principal   Balance  on  such
                                                   Payment  Date  (after  giving
                                                   effect to all prior  payments
                                                   of principal to the Class B-3
                                                   Noteholders   made   on  such
                                                   Payment  Date)  exceeds zero,
                                                   the amount otherwise required
                                                   to be  paid  to the  Residual
                                                   Holder   under  this   clause
                                                   (xxi)  shall  instead be paid
                                                   to the Class B-3  Noteholders
                                                   pursuant to this clause (xxi)
                                                   during   such   time   as   a
                                                   Restricting      Event     is
                                                   continuing  as an  additional
                                                   reduction  of the  Class  B-3
                                                   Note Principal  Balance up to
                                                   the   amount   necessary   to
                                                   reduce such balance to zero.

                                                   Available Funds, with respect
                                                   to a Payment Date,  means all
                                                   amounts  (including  proceeds
                                                   of Servicer Advances) held in
                                                   the Collection Account on the
                                                   related  Determination  Date,
                                                   after taking into account all
                                                   deposits  required to be made
                                                   on such  Determination  Date,
                                                   other  than any such  amounts
                                                   which     relate    to    any
                                                   subsequent Collection Period.

                                    See  "Description  of the  Notes  - Flow  of
                                    Funds" in this Prospectus Supplement for the
                                    definitions  of certain  defined  terms used
                                    above.

Subordination
Provisions........................  The  credit  enhancement  available  for the
                                    benefit  of  the  Class  A  Noteholders   is
                                    provided  by the Class B Notes and the Trust
                                    Certificate.   In  addition,   the  Class  A
                                    Noteholders  will  have the  benefit  of the
                                    Note  Insurance   Policy  .  See  "The  Note
                                    Insurance   Policy  and  the  Note  Insurer"
                                    herein. The credit enhancement  available to
                                    the Class B-1 Notes is provided by the Class
                                    B-2 Notes, the Class B-3 Notes and the Trust
                                    Certificate,    the    credit    enhancement
                                    available to the Class B-2 Notes is provided
                                    by  the   Class  B-3  Notes  and  the  Trust
                                    Certificate.  In  addition,  the  Class  B-2
                                    Noteholders  will  have  the  benefit  of  a
                                    letter of credit  provided  by the Class B-2
                                    credit  provider.   The  credit  enhancement
                                    available to the Class B-3 Notes is provided
                                    by the Trust Certificate.

                                    On  each  Payment  Date,   with  respect  to
                                    amounts   due   to  the   Noteholders,   the
                                    Indenture first requires funding of interest
                                    payments to the Class A Noteholders  of each
                                    Class of Class A Notes, pari passu,  second,
                                    the  funding  of  interest  payments  to the
                                    Class B-1  Noteholders  (to the extent  that
                                    the  funding  of current  interest  payments
                                    will  not  result  in  an  Available   Funds
                                    Shortfall),  third,  the funding of interest
                                    payments  to the Class B-2  Noteholders  (to
                                    the  extent  that  the  funding  of  current
                                    interest  payments  will  not  result  in an
                                    Available  Funds  Shortfall),   fourth,  the
                                    funding of principal payments to the Class A
                                    Noteholders (in the  sequential-pay  fashion
                                    previously  described  herein),  fifth,  the
                                    funding of  principal  payments to the Class
                                    B-1  Noteholders,   sixth,  the  funding  of
                                    principal   payments   to  the   Class   B-2
                                    Noteholders,  and  seventh,  the  funding of
                                    interest and principal payments to the Class
                                    B-3   Noteholders,   as  further   described
                                    herein.

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


                                      S-12
<PAGE>

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

                                    The amount to be  allocated  as a payment of
                                    principal  is  generally  equal  to the Base
                                    Principal Amount. The Base Principal Amount,
                                    with  respect  to  any  Payment   Date,   is
                                    generally  equal  to  the  decrease  in  the
                                    Aggregate   Discounted   Contract  Principal
                                    Balance  from  the  end  of  the  Collection
                                    Period related to the previous  Payment Date
                                    to the end of the Collection  Period related
                                    to such Payment  Date.  This  decrease  will
                                    generally  be an amount  equal to the sum of
                                    actual  principal   collections  during  the
                                    Collection  Period  related to such  Payment
                                    Date,  Repurchase  Amounts  delivered to the
                                    Indenture  Trustee  in  connection  with the
                                    removal of  Contracts,  plus the  Discounted
                                    Contract  Principal  Balance of any Contract
                                    which  became a  Defaulted  Contract  during
                                    such Collection Period. A Contract becomes a
                                    "Defaulted  Contract"  at the earlier of the
                                    date  on   which   (i)  the   Servicer   has
                                    determined  in  its  sole   discretion,   in
                                    accordance  with the Servicing  Standard and
                                    its customary servicing procedures that such
                                    Contract  is not  collectible,  (ii)  all or
                                    part of a Scheduled  Payment  thereunder  is
                                    more  than 180 days  delinquent,  (iii)  the
                                    Servicer  elected  not to  make  a  Servicer
                                    Advance  or  for  which  the   Servicer  has
                                    determined that a prior Servicer  Advance is
                                    not recoverable or (iv) that was repurchased
                                    by a Source pursuant to a Source Agreement.

                                    On each Payment Date, the Class A Percentage
                                    of the Base Principal  Amount will be due to
                                    the    Class   A    Noteholders    (in   the
                                    sequential-pay  fashion previously described
                                    herein)  as  the  "Class  A  Base  Principal
                                    Distribution  Amount" until the Class A Note
                                    Principal  Balance has been reduced to zero.
                                    Approximately    2%    (the    "Class    B-1
                                    Percentage")  of the Base  Principal  Amount
                                    will be due to the Class B-1  Noteholders as
                                    the "Class B-1 Base  Principal  Distribution
                                    Amount"  until the Class B-1 Note  Principal
                                    Balance   has   been    reduced   to   zero,
                                    approximately    2%    (the    "Class    B-2
                                    Percentage")  of the Base  Principal  Amount
                                    will be due to the Class B-2  Noteholders as
                                    the "Class B-2 Base  Principal  Distribution
                                    Amount"  until the Class B-2 Note  Principal
                                    Balance  has  been  reduced  to  zero,   and
                                    approximately    2%    (the    "Class    B-3
                                    Percentage")  of the Base  Principal  Amount
                                    will be due to the Class B-3  Noteholders as
                                    the "Class B-3 Base  Principal  Distribution
                                    Amount"  until the Class B-3 Note  Principal
                                    Balance has been reduced to zero.  The Class
                                    A Percentage,  the Class B-1 Percentage, the
                                    Class  B-2  Percentage  and  the  Class  B-3
                                    Percentage  shall be  referred  to herein as
                                    the  "Principal  Payment   Percentage"  with
                                    respect to the Class A Notes,  the Class B-1
                                    Notes, the Class B-2 Notes and the Class B-3
                                    Notes, respectively.

                                    Since  the  Available  Funds on any  Payment
                                    Date are  applied  in the order of  priority
                                    described  above under "Flow of Funds" until
                                    such  Available  Funds  are  exhausted,  the
                                    effect of (x) including deemed losses (i.e.,
                                    the Discounted Contract Principal Balance of
                                    any   Defaulted   Contract)   in  the   Base
                                    Principal  Amount and (y) assigning  payment
                                    of the Class A Base  Principal  Distribution
                                    Amount a higher priority than any of (i) the
                                    Class B-1 Base  Principal  Amount , (ii) the
                                    Class B-2 Base Principal  Amount,  (iii) the
                                    Class  B-3 Base  Principal  Amount,  or (iv)
                                    payments  to  the  Residual   Holder  is  to
                                    allocate   losses  first,  to  the  Residual
                                    Holder,    second,    to   the   Class   B-3
                                    Noteholders,  third,  to the Class B-2 Class
                                    Noteholders  and  fourth,  to the  Class B-1
                                    Class Noteholders.

                                    Through  the   operation  of  the  "Class  A
                                    Overdue  Principal,"  the "Class B-1 Overdue
                                    Principal" the "Class B-2 Overdue Principal"
                                    and  the  

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



                                      S-13
<PAGE>

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

                                    "Class B-3  Overdue  Principal"  provisions,
                                    the  Class  A  Noteholders,  the  Class  B-1
                                    Noteholders,  the Class B-2  Noteholders and
                                    Class  B-3   Noteholders   are  entitled  to
                                    receive   the   ultimate   payment   of  the
                                    aggregate,  cumulative shortfalls of Class A
                                    Base  Principal  Amounts,   Class  B-1  Base
                                    Principal Amounts,  Class B-2 Base Principal
                                    Amounts and Class B-3 Base Principal Amounts
                                    not paid on prior Payment Dates.

                                    In  addition,   upon  the  occurrence  of  a
                                    Restricting Event, amounts otherwise payable
                                    to the Class B Noteholders  and the Residual
                                    Holder  will  be  suspended   and  shall  be
                                    disbursed  to the Class A  Noteholders  as a
                                    further reduction of the outstanding Class A
                                    Note Principal Balance.

Note Insurer......................  MBIA   Insurance   Corporation   (the  "Note
                                    Insurer").

Note Insurance
Policy............................  The   Transferor   will   obtain   the  Note
                                    Insurance Policy,  which is  non-cancelable,
                                    in favor of the Indenture  Trustee on behalf
                                    of  the  Class  A  Noteholders   (the  "Note
                                    Insurance  Policy").  Pursuant  to the  Note
                                    Insurance   Policy,   the  Note  Insurer  is
                                    required to make  available to the Indenture
                                    Trustee, on each Payment Date, the amount by
                                    which  the  Class  A  Insured   Distribution
                                    Amount for such  Payment  Date  exceeds  the
                                    Available   Distribution   Amount  for  such
                                    Payment Date (any such amount, an "Available
                                    Funds Shortfall"). The Note Insurance Policy
                                    does not  guarantee  any  specified  rate of
                                    prepayments.  See "The Note Insurance Policy
                                    and the Note Insurer" herein.

Servicing.........................  The  Servicer   will  be   responsible   for
                                    servicing,  managing and  administering  the
                                    Transferred   Property  and   enforcing  and
                                    making  collections  on the  Contracts.  The
                                    Servicer  will be required  to exercise  the
                                    degree of skill and care in performing these
                                    functions that it customarily exercises with
                                    respect   to  similar   property   owned  or
                                    serviced by the Servicer.  The Servicer will
                                    be  entitled  to receive  (a) a monthly  fee
                                    (the "Servicer Fee") equal to the product of
                                    (i) one-twelfth of 0.50% (the "Servicing Fee
                                    Rate")  and  (ii) the  Aggregate  Discounted
                                    Contract  Principal Balance of all Contracts
                                    as  of  the   beginning   of  the   previous
                                    Collection   Period,   payable  out  of  the
                                    Collection  Account,  (b) late  payment fees
                                    and  (c)  certain  other  fees  paid  by the
                                    Obligors    ("Servicing    Charges"),     as
                                    compensation for acting as Servicer.


                                    Under  certain  limited  circumstances,  the
                                    Servicer may resign or be removed,  in which
                                    event  either  the  Indenture  Trustee  or a
                                    third  party  meeting the  requirements  set
                                    forth  in the  Servicing  Agreement  will be
                                    appointed   as   successor   Servicer.   See
                                    "Description   of  the  Notes   --Events  of
                                    Servicing Termination" herein.

                                    The  Servicer   will  be  required  to  make
                                    advances  for  Scheduled  Payments and Final
                                    Scheduled  Payments not received  during the
                                    related  Collection  Period, but only to the
                                    extent it determines in its sole  discretion
                                    that such  advances will be  recoverable  in
                                    future  periods.  See  "Description  of  the
                                    Notes -- Servicer Advances" herein.

Back-up Servicer..................  Pursuant  to the  Servicing  Agreement,  the
                                    Back-up  Servicer  agrees to  reconcile  the
                                    monthly  Servicer   reports.   In  addition,
                                    following the  resignation or removal of the
                                    Servicer,  the Back-up Servicer shall assume
                                    the duties of the Servicer as the  Successor
                                    Servicer under the Servicing Agreement.  The
                                    Back-up   Servicer   will  be   required  to

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


                                      S-14
<PAGE>

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

                                    exercise  the  degree  of skill  and care in
                                    performing    these    functions   that   it
                                    customarily   exercises   with   respect  to
                                    similar  property  owned or  serviced by the
                                    Back-up Servicer.  The Back-up Servicer will
                                    be  entitled  to receive  (a) a monthly  fee
                                    (the  "Back-up  Servicer  Fee") equal to the
                                    product  of (i)  one-twelfth  of 0.02%  (the
                                    "Back-up  Servicing  Fee Rate") and (ii) the
                                    Aggregate   Discounted   Contract  Principal
                                    Balance of all Contracts as of the beginning
                                    of the previous  Collection Period,  payable
                                    out   of   the   Collection    Account,   as
                                    compensation for acting as Back-up Servicer.

Substitution and
Modifications.....................  The   Servicing    Agreement   permits   the
                                    Transferor, subject to certain requirements,
                                    to   transfer   to  the   Trust   Substitute
                                    Contracts   in   exchange   for    Defaulted
                                    Contracts,  Early Termination Contracts,  or
                                    Contracts  as to which a  Warranty  Event or
                                    Casualty  Loss has  occurred,  provided that
                                    the following conditions are met:

                                    (i)     on  a  cumulative   basis  from  the
                                            Cut-Off   Date,   the   sum  of  the
                                            Discounted     Contract    Principal
                                            Balance    (as   of   the    related
                                            Substitute Contract Cut-Off Date) of
                                            such Substitute  Contracts would not
                                            exceed   10%   of   the    Aggregate
                                            Discounted     Contract    Principal
                                            Balance of all  Contracts  as of the
                                            Cut-Off Date;

                                    (ii)    as   of   the   related   Substitute
                                            Contract     Cut-Off    Date,    the
                                            Substitute   Contracts   then  being
                                            transferred    have   a   Discounted
                                            Contract  Principal  Balance that is
                                            not   less   than   the   Discounted
                                            Contract  Principal  Balance  of the
                                            Contracts being replaced; and

                                    (iii)   no  substitution  shall be permitted
                                            if, as a result thereof, (X) the sum
                                            of  the  Scheduled  Payments  on all
                                            Contracts  due  in  any   Collection
                                            Period thereafter would be less than
                                            or  increase  the amount by which it
                                            is  less  than  (Y)  the  sum of the
                                            Scheduled   Payments   which   would
                                            otherwise be due in such  Collection
                                            Period.

                                    See   "Description  of  the  Notes--Flow  of
                                    Funds" herein.

                                    The Servicer  may waive,  modify or vary any
                                    term of a Contract if the  Servicer,  in its
                                    reasonable and prudent judgment,  determines
                                    that it will not be  materially  adverse  to
                                    the Noteholders.  However, the Servicer will
                                    covenant in the Servicing Agreement that (i)
                                    it will not  forgive  any  payment  of rent,
                                    principal  or   interest,   (ii)  unless  an
                                    Obligor  is in  default,  it will not permit
                                    any modification  with respect to a Contract
                                    which   would   defer  the  payment  of  any
                                    principal  or  interest  or  any   Scheduled
                                    Payment or change the final maturity date on
                                    any  Contract;  provided,  however,  that no
                                    change  in the  final  maturity  date of any
                                    Contract   shall  be  permitted   under  any
                                    circumstances  if such new maturity  date is
                                    later than the latest  maturity  date of any
                                    other  Contract then held by the Trust,  and
                                    (iii) the Servicer may accept  Prepayment in
                                    part or in full; provided, further, that (1)
                                    in the  event of  Prepayment  in  full,  the
                                    Servicer may consent to such Prepayment only
                                    in an amount  not less  than the  Prepayment
                                    Amount  and (2) in the  event  of a  partial
                                    Prepayment, the Servicer may consent to such
                                    partial  Prepayment  only  if (x)  following
                                    such   partial   Prepayment   there  are  no
                                    delinquent amounts then due from the Obligor
                                    and (y)  such  partial  Prepayment  will not
                                    reduce  the  Discounted  Contract  Principal
                                    Balance by more than an amount  equal to (I)
                                    the amount of such partial Prepayment, minus
                                    (II) unpaid  interest at the Discount  Rate,
                                    accrued  through  the end

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



                                      S-15
<PAGE>

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

                                    of   the   Collection   Period   immediately
                                    following  such  partial  Prepayment  on the
                                    outstanding  Discounted  Contract  Principal
                                    Balance prior to such partial Prepayment. In
                                    the  case  of  a  partial  Prepayment,   the
                                    Servicer  is  required  to  recalculate  the
                                    Discounted  Contract Principal Balance,  and
                                    the  allocation  of  Scheduled  Payments  to
                                    principal and interest.

Advances..........................  Subject to the limitations described herein,
                                    in the event that any Obligor fails to remit
                                    its  full   Scheduled   Payment   due  in  a
                                    Collection Period by the Determination  Date
                                    related  to  such  Collection   Period,  the
                                    Servicer is required to make an advance from
                                    its own  funds  of an  amount  equal to such
                                    unpaid   Scheduled   Payment  (a   "Servicer
                                    Advance")  if  the  Servicer,  in  its  sole
                                    discretion,    determines    that   eventual
                                    repayment of such Servicer Advance is likely
                                    from  collections  from or on  behalf of the
                                    related Obligor.  The Indenture provides for
                                    the  reimbursement  of the Servicer for such
                                    Servicer  Advances from funds  available for
                                    distribution  in the  Collection  Account on
                                    each  subsequent  Payment  Date  before  the
                                    required  payments to Noteholders  have been
                                    made as set forth  below in "Flow of Funds."
                                    See  "Description  of the Notes--  Events of
                                    Servicer Advances" herein.

Optional Redemption...............  The Transferor will have the option, subject
                                    to  certain  conditions  set  forth  in  the
                                    Indenture,  including the deposit of the sum
                                    specified  therein  and the  consent  of the
                                    Note Insurer,  to cause the early retirement
                                    of  the  Notes  as  of  any   Payment   Date
                                    following  the date on which  the  Aggregate
                                    Outstanding  Principal  Balance of the Notes
                                    of  all  classes  is  less  than  10% of the
                                    Aggregate Initial Note Principal Balance. In
                                    the event of such a  redemption,  the entire
                                    outstanding   Class   A-1   Note   Principal
                                    Balance,  Class A-2 Note Principal  Balance,
                                    Class A-3 Note Principal Balance,  Class A-4
                                    Note  Principal  Balance,   Class  B-1  Note
                                    Principal Balance,  Class B-2 Note Principal
                                    Balance   and  Class   B-3  Note   Principal
                                    Balance,   together  with  accrued  interest
                                    thereon at the  related  Note Rate,  will be
                                    required   to  be  paid  to  the  Class  A-1
                                    Noteholders,  the Class A-2 Noteholders, the
                                    Class   A-3   Noteholders,   the  Class  A-4
                                    Noteholders,  the Class B-1 Noteholders, the
                                    Class  B-2  Noteholders  and the  Class  B-3
                                    Noteholders,  respectively,  on such Payment
                                    Date  and  all  amounts  owed  to  the  Note
                                    Insurer  and the Class B-2  credit  provider
                                    will  be paid to the  Note  Insurer  and the
                                    Class B-2 credit provider,  respectively, on
                                    such Payment Date.


Repurchase for
Certain Breaches
of Representations
and Warranties ...................  First Sierra will be obligated to accept the
                                    reconveyance   of  a  Receivable   from  the
                                    Indenture   Trustee   and  to  deposit   the
                                    Repurchase  Amount  if the  interest  of the
                                    Trust by the Depositor in any of the related
                                    Equipment,  the  related  Contract,  or  the
                                    related    Contract   File   is   materially
                                    adversely   affected   by  a  breach   of  a
                                    representation  or  warranty  made  by  such
                                    party with  respect to such  Contract and if
                                    such breach has not been cured within thirty
                                    days of discovery of such breach.

Certain Legal
Aspects of the
Contracts.........................  The   Transferor   will   warrant  that  the
                                    transfer by the  Transferor  to the Trust of
                                    the  Receivables  is a  valid  transfer  and
                                    assignment   of   the    Receivables.    The
                                    Transferor will warrant that if the transfer
                                    by the  

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



                                      S-16
<PAGE>

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

                                    Transferor  to the  Trust is  deemed to be a
                                    grant to the Trust of a security interest in
                                    the Receivables,  then the Trust will have a
                                    first priority  perfected  security interest
                                    therein, except for certain liens which have
                                    priority over previously  perfected security
                                    interests  by operation  of law,  and,  with
                                    certain exceptions, in the proceeds thereof.
                                    The  Servicer  will be required to take such
                                    action as is required to perfect the Trust's
                                    interest  in  the   Receivables   except  as
                                    discussed   below   with   respect   to  the
                                    Equipment.    If   the    Originator,    the
                                    Transferor,  the Depositor,  the Servicer or
                                    the Indenture  Trustee,  while in possession
                                    of an item of Receivables,  sells or pledges
                                    and  delivers  such  Receivables  to another
                                    party, in violation of the Indenture and the
                                    Servicing  Agreement,  there is a risk  that
                                    the  purchaser  could acquire an interest in
                                    such  Receivables  having  priority over the
                                    Trust's interest.

                                    First Sierra,  the  Transferor and the Trust
                                    will file financing statements in accordance
                                    with  the  Uniform  Commercial  Code  as  in
                                    effect in the applicable  jurisdiction  (the
                                    "UCC")  evidencing  the  pledge of the Trust
                                    Assets to the Indenture  Trustee as follows:
                                    (i) a UCC-1 financing statement with respect
                                    to the  assignment  of all  Contracts to the
                                    Transferor pursuant to the Receivables Trust
                                    Agreement,  (ii) a UCC-1 financing statement
                                    with  respect  to  the   assignment  of  all
                                    Contracts  to  the  Trust  pursuant  to  the
                                    Depositor Transfer Agreement,  (iii) a UCC-1
                                    financing  statement  with  respect  to  the
                                    pledge of all  Contracts by the Trust to the
                                    Indenture  Trustee and (iv) with  respect to
                                    each  Contract  which is a finance lease for
                                    which  First  Sierra  has filed a UCC-1 with
                                    respect to the  related  Equipment,  a UCC-3
                                    financing statement assigning First Sierra's
                                    lien  on  the  related   Equipment   to  the
                                    Indenture  Trustee  on behalf of the  Trust.
                                    Subject to certain limitations, First Sierra
                                    has  represented  that  it has  filed  UCC-1
                                    financing   statements   with   respect   to
                                    Contracts as to which the related  Equipment
                                    had an original cost of $75,000 or more.

                                    Except  as  described  in  the   immediately
                                    preceding   paragraph,    because   of   the
                                    administrative burden and expense that would
                                    be  entailed  in so  doing,  none  of  First
                                    Sierra,  the  Transferor,  the Depositor nor
                                    the  Servicer  has filed or will be required
                                    to file UCC financing statements in favor of
                                    the  Indenture   Trustee   identifying   the
                                    Equipment  as  collateral   pledged  to  the
                                    Indenture Trustee on behalf of the Trust. In
                                    the  absence of such  filings  any  security
                                    interest in the related  Equipment  will not
                                    be  perfected  in  favor  of  the  Indenture
                                    Trustee and the Indenture Trustee shall have
                                    no  liability  with  respect to such lack of
                                    perfection.   Upon   request   of  the  Note
                                    Insurer,  the  Servicer  will be required to
                                    make such  filings with respect to Defaulted
                                    Contracts.

Tax Status........................  Tax  Counsel  is of the  opinion  that under
                                    existing  law  the  Class  A  Notes  will be
                                    characterized  as  indebtedness  for federal
                                    income tax purposes.  Under the  Transaction
                                    Documents,  the Depositor, the Servicer, the
                                    Noteholders  and other parties will agree to
                                    treat  the  Class  A Notes  as debt  for all
                                    income tax  purposes.  See "Certain  Federal
                                    Income   Tax   Consequences"    herein   for
                                    additional    information   concerning   the
                                    application of federal income tax laws.

Rating of the
Class A Notes.....................  It is a  condition  to the  issuance  of the
                                    Class A-1 Notes that they be rated "A-1+" by
                                    Standard  &  Poor's  Ratings   Services,   a
                                    division   of  The   McGraw-Hill   Companies
                                    ("S&P")  and  "P-1"  by  Moody's   Investors
                                    Service   ("Moody's")   (each,   a   "Rating
                                    Agency")  and  it  is  a  condition  to 

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


                                      S-17
<PAGE>

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

                                    the  issuance  of the Class A-2  Notes,  the
                                    Class A-3 Notes and the Class A-4 Notes that
                                    they each be rated "AAA" by S&P and "Aaa" by
                                    Moody's.

ERISA
Considerations....................  As described  herein,  the Class A Notes may
                                    be   purchased   by   Benefit    Plans   (as
                                    hereinafter defined) that are subject to the
                                    Employee  Retirement  Income Security Act of
                                    1974  ("ERISA") or entities  using assets of
                                    such Benefit Plans.  Any Benefit Plan should
                                    consult  its tax and/or  legal  advisors  in
                                    determining  whether all required conditions
                                    have been satisfied.

Risk Factors......................  For a  discussion  of certain  factors  that
                                    should   be   considered   by    prospective
                                    Investors  in the  Class A Notes,  see "Risk
                                    Factors" herein and "Special Considerations"
                                    in the Prospectus.

Legal Matters.....................  Certain legal matters  relating to the Notes
                                    will be passed upon by Dewey Ballantine, New
                                    York, New York.  Certain  federal income tax
                                    matters will be passed upon for the Trust by
                                    Dewey   Ballantine,   New  York,  New  York.
                                    Certain legal  matters  relating to the Note
                                    Insurer  will be  passed  upon  for the Note
                                    Insurer by Kutak Rock, Omaha, Nebraska.

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


                                      S-18
<PAGE>

                                  RISK FACTORS

     In addition  to the Special  Considerations  discussed  in the  Prospectus,
prospective  Class A  Noteholders  should  consider,  among  other  things,  the
following  additional  factors in  connection  with the  purchase of the Class A
Notes:

     Risk of Downgrade of Initial  Ratings  Assigned to Notes. It is a condition
to the  issuance  of the Class A-1  Notes  that they be rated  "A-1+" by S&P and
"P-1" by Moody's and it is a condition  to the  issuance of the Class A-2 Notes,
the Class A-3 Notes and the Class A-4 Notes that they each be rated "AAA" by S&P
and "Aaa" by Moody's. A rating is not a recommendation to purchase, hold or sell
Class A Notes,  inasmuch as such  rating does not comment as to market  price or
suitability for a particular investor.  The ratings of the Class A Notes address
the likelihood of the timely  payment of interest on and the ultimate  repayment
of principal of the Class A Notes pursuant to their terms. There is no assurance
that a rating will remain for any given period of time or that a rating will not
be  lowered  or  withdrawn  entirely  by the  Rating  Agency if in its  judgment
circumstances  in the future so  warrant.  The  ratings of the Class A Notes are
based  primarily  on the Rating  Agencies'  analysis  of the  Contracts  and the
Equipment,  overcollateralization  and the subordination provided by the Class B
Notes and the Trust Certificate and the Note Insurance Policy.

     Transfer of  Servicing  May Delay  Payments.  If First Sierra were to cease
acting as  Servicer,  delays  in  processing  payments  on the  Receivables  and
information  in respect  thereof could occur and result in delays in payments to
the Class A Noteholders.

     Risks  Associated with Inability Of First Sierra to Reacquire  Receivables.
First Sierra will make  representations  and warranties  with respect to certain
matters relating to the Receivables. In certain circumstances, First Sierra will
be required to reacquire from the Trust  Receivables  with respect to which such
representations  and  warranties  have been  breached.  In the event  that First
Sierra is incapable of complying  with its  reacquire  obligations  and no other
party  is  obligated  to  perform  or  satisfy  such  obligations,  the  Class A
Noteholders  may be subject to delays in  receiving  payments and suffer loss of
their investment in the Securities.

     Geographic  Concentrations of Receivables.  As of the Statistic Calculation
Date,  Obligors  with respect to  approximately  26.84%,  9.70% and 7.47% of the
Receivables (based on the Aggregate  Discounted Contract Principal Balance as of
the Statistic Calculation Date and mailing addresses) were located in the States
of  California,  Florida and Texas,  respectively.  See the  "Receivables  Pool"
herein.  Accordingly,  adverse economic conditions or other factors particularly
affecting  these States could  adversely  affect the  delinquency,  loan loss or
repossession experience of the Trust with respect to the Receivables.

                                 THE RECEIVABLES

     The  Receivables  consist of the Contracts  and a security  interest in the
Equipment.

The Equipment.

     The Equipment  subject to the  Contracts  consists of small to medium sized
equipment  used in a wide  variety of  business  consistent  with  small  ticket
equipment leasing. The equipment and other property underlying the Contracts may
include, but is not limited to, the following: equipment utilized in the offices
and clinics of dentists,  medical doctors,  chiropractors and other professional
service   providers,   equipment   utilized   in  the  offices  and  clinics  of
veterinarians,   restaurant  equipment,   point  of  sale  equipment,   computer
equipment,  copier  and  facsimile  equipment,   telecommunications   equipment,
automobile  servicing  equipment and other similar  general use equipment in the
service sector.

The Contracts

     The Contracts  consist of small ticket  leases,  and  commercial  loans and
security  interests in the related  equipment or other  property (i) acquired by
First  Sierra from small  independent  leasing  companies  on an on-going  basis
through the Private  Label Program or (ii)  originated  directly by First Sierra
through the Broker Program or the Vendor Program. See "First Sierra" herein. The
Transferor will also acquire 464 Contracts representing 3.91% of the Statistical
Discounted  Principal  Balance of the pool from  Heritage  Finance  Corp.  I, an
affiliate of First Sierra, in connection with the redemption of its Lease-Backed
Notes.


                                      S-19
<PAGE>

     The  Receivables  consist of the Contracts  and a security  interest in the
Equipment.  As of the Statistic Calculation Date, the Contracts had an Aggregate
Discounted Contract Principal Balance (calculated using an assumed discount rate
of 7.25% the "Statistical Discount Rate")) of approximately $229,728,292.98 (the
"Statistical   Discounted   Contract   Principal   Balance").   The  statistical
information  concerning the pool of  Receivables  set forth herein is based upon
information  as of the  Statistic  Calculation  Date and using  the  Statistical
Discount Rate. The actual discount rate of 7.039% (the "Discount Rate") has been
calculated  using the actual  levels of fees  payable  by the Trust,  the actual
Class A-4 Note Rate with  respect  to each class of Class A Notes and the actual
Note  Rates with  respect  to each class of Class B Notes,  and shall be used to
calculate  the actual  Initial  Class A Note  Principal  Balance  and the actual
Initial Aggregate  Discounted  Contract Principal Balance of the Contracts.  The
Initial Aggregate  Discounted  Contract Principal Balance of the Contracts as of
the Cut-Off Date calculated using the Discount Rate is $226,351,292.85.  Between
the Statistic  Calculation  Date and the Closing Date some  amortization  of the
pool is expected to occur. In addition,  certain Contracts  included in the pool
as of  the  Statistic  Calculation  Date  may be  determined  not  to  meet  the
eligibility  requirements  for the final  pool,  and may not be  included in the
final pool. While the statistical  distribution of the characteristics as of the
Closing Date for the final  Receivables pool and calculated at the Discount Rate
will vary somewhat from the statistical  distribution of such characteristics as
of the Statistic Calculation Date and calculated at the assumed Discount Rate as
presented in this Prospectus Supplement, such variance will not be material.

     The "Discounted  Contract  Principal Balance" with respect to any Contract,
on any  Determination  Date,  is the  sum of  the  present  value  of all of the
remaining  Scheduled  Payments becoming due under such Contract after the end of
the prior  Collection  Period,  discounted  monthly at the Discount  Rate in the
manner described below;  provided,  however, that except to the extent expressly
provided in the Servicing  Agreement,  the Discounted Contract Principal Balance
of any Defaulted Contract,  Early Termination  Contract,  or Expired Contract or
Contract  repurchased by First Sierra or the Servicer  pursuant to the Servicing
Agreement shall be equal to zero.

     In  connection  with all  calculations  required to be made pursuant to the
Transaction  Documents with respect to the determination of Discounted  Contract
Principal Balances,  on any Determination Date the Discounted Contract Principal
Balance for each Contract shall be calculated assuming:

     (i)  Scheduled Payments are due on the last day of each Collection Period;

     (ii) Scheduled  Payments are  discounted  on a monthly basis using a 30 day
          month and a 360 day year; and

     (iii)Scheduled  Payments are  discounted to the last day of the  Collection
          Period prior to the Determination Date.

     The "Aggregate  Discounted  Contract  Principal Balance" as determined from
time to time is the sum of the  Discounted  Contract  Principal  Balances of all
Contracts.

     All of the  Contracts  require the periodic,  scheduled  payment of rent or
other payments on a monthly, quarterly,  semi-annual or annual basis, in arrears
or in advance.  Such  periodic  payments  are  referred to herein as  "Scheduled
Payments."

     The Contracts have the characteristics specified in the Transfer Agreements
and described herein,  and the Contracts eligible to be designated as Substitute
Contracts  will  conform  to  the  characteristics  specified  in  the  Transfer
Agreements and herein.

     The terms of the Contracts  generally range from 4 to 85 months.  The final
scheduled  payment date on the Contract  with the latest  maturity is August 10,
2004.  As of the  Statistic  Calculation  Date,  all of the  Contracts  had  (i)
original  terms to  maturity of 4 months to 85 months,  with a weighted  average
original term to maturity of approximately 57 months;  and (ii) a remaining term
to  maturity  of not less  than 2 months  and not more  than 85  months,  with a
weighted average remaining term to maturity of approximately 53 months.

     References  herein to  percentages  of  Obligors  refer in each case to the
percentage  of the  Statistical  Discounted  Contract  Principal  Balance of the
Contracts as of the Statistic Calculation Date.

     As of the Statistic  Calculation  Date, the Discounted  Contract  Principal
Balances of the Contracts ranged from $75.32 to $658,759.30.  No more than 0.39%
of the Statistical  Discounted Contract Principal Balance is attributable to any
one  Obligor,   and  the  average  Discounted   Contract  Principal  Balance  is
approximately $19,979.85.


                                      S-20
<PAGE>

     Under the  Servicing  Agreement,  the  Servicer  is  permitted  to allow an
Obligor to prepay a Contract in an amount not less than the  related  Prepayment
Amount.  In  addition,  in the event  that an  Obligor  requests  an  upgrade or
trade-in  of  Equipment,  the  Servicer  may remove such  Equipment  and related
Contract from the Trust Assets,  but only upon payment of an amount equal to the
sum of (i) the Discounted  Contract Principal Balance as of the first day of the
Collection  Period preceding such removal,  (ii) one month's interest thereon at
the Discount Rate, and (iii) any Scheduled  Payments due and  outstanding  under
such  Contract  that  have  not  been  paid by the  Obligor  (collectively,  the
"Repurchase Amount").

Substitutions and Modifications

     Pursuant to the Servicing  Agreement,  the Transferor,  with the consent of
the Note Insurer, may substitute one or more Contracts and the related Equipment
for and replace Contracts and the related Equipment that (i) becomes a Defaulted
Contract,  a Prepayment or an Early Termination Contract or (ii) are required to
be repurchased by First Sierra pursuant to the Servicing Agreement.

     Each  Substitute  Contract  shall be a Contract,  which  satisfies  certain
representations   and  warranties  set  forth  in  the  Servicing  Agreement  (a
"Substitute  Contract") as of the related  Substitute  Contract Cut-Off Date. In
addition, the following conditions must be satisfied:

          (i) on a  cumulative  basis  from  the  Cut-Off  Date,  the sum of the
     Discounted  Contract  Principal  Balance  (as  of  the  related  Substitute
     Contract Cut-Off Date) of such Substitute Contracts would not exceed 10% of
     the  Initial  Aggregate   Discounted  Contract  Principal  Balance  of  all
     Contracts as of the Cut-Off Date;

          (ii)  as  of  the  related  Substitute   Contract  Cut-Off  Date,  the
     Substitute  Contracts  then being  transferred  have a Discounted  Contract
     Principal Balance that is not less than the Discounted  Contract  Principal
     Balance of the Contracts being replaced; and

          (iii) no substitution shall be permitted if, as a result thereof,  (X)
     the sum of the Scheduled  Payments on all  Contracts due in any  Collection
     Period  thereafter would be less than or increase the amount by which it is
     less than (Y) the sum of the Scheduled  Payments  which would  otherwise be
     due in such Collection Period.

     The  Servicer  may  waive,  modify  or vary any term of a  Contract  if the
Servicer, in its reasonable and prudent judgment, determines that it will not be
materially adverse to the Noteholders or the Note Insurer. However, the Servicer
will  covenant  in the  Servicing  Agreement  that (i) it will not  forgive  any
payment of rent, principal or interest, (ii) unless an Obligor is in default, it
will not permit any  modification  with respect to a Contract  which would defer
the payment of any principal or interest or any Scheduled  Payment or change the
final maturity date on any Contract;  provided,  however,  that no change in the
final maturity date of any Contract shall be permitted  under any  circumstances
if such new maturity  date is later than the latest  maturity  date of any other
Contract then held by the Trust, and (iii) the Servicer may accept Prepayment in
part or in full; provided, further, that (1) in the event of Prepayment in full,
the Servicer may consent to such  Prepayment only in an amount not less than the
Prepayment Amount and (2) in the event of a partial Prepayment, the Servicer may
consent to such partial Prepayment only if (x) following such partial Prepayment
there are no  delinquent  amounts then due from the Obligor and (y) such partial
Prepayment  will not reduce the Discounted  Contract  Principal  Balance by more
than an amount  equal to (I) the amount of such partial  Prepayment,  minus (II)
unpaid interest at the Discount Rate,  accrued through the end of the Collection
Period  immediately   following  such  partial  Prepayment  on  the  outstanding
Discounted Contract Principal Balance prior to such partial  Prepayment.  In the
case of a partial Prepayment, the Servicer is required to accurately recalculate
the  Discounted  Contract  Principal  Balance,  and the  allocation of Scheduled
Payments to principal and interest.

     Pursuant to the Servicing Agreement, the Servicer will manage,  administer,
service and make  collections on the Contracts,  in accordance with the terms of
the Servicing  Agreement,  the  Contracts,  the  Servicer's  current  credit and
collection  policies and applicable law and, to the extent  consistent with such
terms, in the same manner in which, and with the same care, skill,  prudence and
diligence  with which,  it services  and  administers  leases of similar  credit
quality for itself or others,  if any, giving due consideration to customary and
usual  standards of practice of prudent  institutional  small  ticket  equipment
finance  lease  servicers  and,  in each case,  taking  into  account  its other
obligations  under  the  Servicing  Agreement   (collectively,   the  "Servicing
Standard").   The  Servicer  


                                      S-21
<PAGE>

shall use  commercially  reasonable  best efforts  consistent with the Servicing
Standard  and its  customary  servicing  procedures,  to  repossess or otherwise
comparably  convert  the  ownership  of any  Equipment  that  it has  reasonably
determined  should be  repossessed  or otherwise  converted  following a default
under the Contract remarket,  either through sale or release, the Equipment upon
the  expiration  of the  term  of the  related  Contract  and act as  sales  and
processing  agent for Equipment which it repossesses.  The Servicer shall follow
such practices and procedures as are consistent with the Servicing  Standard and
as it shall deem  necessary or advisable  and as shall be customary and usual in
its servicing of equipment  leases and other actions by the Servicer in order to
realize upon such a Contract,  which may include  reasonable  efforts to enforce
any recourse  obligations of Obligors and repossessing and selling the Equipment
at public or private sale.  The  foregoing is subject to the provision  that, in
any case in which the Equipment shall have suffered  damage,  the Servicer shall
not be required  to expend  funds in  connection  with any repair or towards the
repossession of such Equipment  unless it shall determine in its discretion that
such repair and/or  repossession  will  increase the proceeds and  recoveries on
such Equipment by an amount greater than the amount of such expenses.

     Following is certain  statistical  information  relating to the Receivables
pool, calculated as of the Statistic Calculation Date and assuming a statistical
Discount Rate of 7.25%. Certain columns may not total 100% due to rounding.


                                      S-22
<PAGE>

     DISTRIBUTION OF THE CONTRACTS BY DISCOUNTED CONTRACT PRINCIPAL BALANCE

<TABLE>
<CAPTION>
                                                                          Percentage of
                                             Statistical Discounted   Statistical Discounted
      Discounted Contract        Number of           Contract                Contract
       Principal Balance         Contracts      Principal Balance        Principal Balance
      -------------------        ---------   ----------------------   ----------------------
  Greater       Less Than or
   Than           Equal to
 -------        ------------

<S>               <C>              <C>          <C>                            <C>  
$       1         $  5,000         5,106        $   7,665,210.30               3.34%
    5,000           10,000         1,214            8,426,077.55               3.67
   10,000           15,000           856           10,560,968.03               4.60
   15,000           20,000           777           13,649,888.18               5.94
   20,000           25,000           656           14,587,182.50               6.35
   25,000           30,000           522           14,355,854.51               6.25
   30,000           35,000           458           14,843,335.23               6.46
   35,000           40,000           303           11,286,998.78               4.91
   40,000           45,000           199            8,440,294.06               3.67
   45,000           50,000           178            8,434,605.45               3.67
   50,000           55,000           178            9,311,428.76               4.05
   55,000           60,000           153            8,764,410.68               3.82
   60,000           65,000           166           10,376,900.57               4.52
   65,000           70,000           115            7,732,273.91               3.37
   70,000           75,000            62            4,502,558.48               1.96
   75,000           80,000            62            4,811,932.38               2.09
   80,000           85,000            48            3,967,456.12               1.73
   85,000           90,000            39            3,409,955.65               1.48
   90,000           95,000            27            2,497,439.27               1.09
   95,000          100,000            34            3,319,856.21               1.45
  100,000          150,000           181           21,772,433.94               9.48
  150,000          200,000           107           18,327,546.65               7.98
  200,000          250,000            22            4,883,357.53               2.13
  250,000          300,000            11            3,057,851.17               1.33
  300,000          350,000             8            2,619,021.00               1.14
  350,000          400,000             2              776,254.79               0.34
  400,000          450,000             3            1,313,811.38               0.57
  450,000          500,000             4            1,878,083.38               0.82
  500,000          600,000             5            2,858,576.27               1.24
  600,000          750,000             2            1,296,730.23               0.56
- -------------------------------------------------------------------------------------
Total........................     11,498        $ 229,728,292.98             100.00%
=====================================================================================
</TABLE>


                                      S-23
<PAGE>

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

<TABLE>
<CAPTION>
                                                                                      Percentage of
                                                 Number         Statistical             Statistical
                                                   of       Discounted Contract     Discounted Contract
             Industry Type                      Contracts    Principal Balance       Principal Balance
             -------------                      ---------    -----------------       -----------------
<S>                                               <C>         <C>                          <C>   
Offices and Clinics of Dentists                   1,202       $  75,270,395.39             32.76%
Offices and Clinics of Medical Doctors              364          11,064,912.56              4.82
Veterinary Services                                 165           7,004,024.84              3.05
Eating Places                                       430           6,214,183.08              2.71
Automotive Dealers, NEC                             291           5,610,553.70              2.44
Business Services, NEC                              519           4,773,026.59              2.08
Offices and Clinics of Chiropractors                107           3,631,754.79              1.58
Eating and Drinking Places                          297           3,572,142.24              1.55
Hotels and Motels                                   146           2,835,569.49              1.23
Gasoline Service Stations                           330           2,634,995.19              1.15
Lawn and Garden Services                            101           2,093,868.18              0.91
Local Trucking, Without Storage                      69           2,046,880.27              0.89
Offices and Clinics of Optometrists                  49           1,901,412.20              0.83
Veterinary Services for Livestock                    28           1,630,152.47              0.71
Grocery Stores                                      128           1,514,007.90              0.66
Commercial Printing, Lithographic                    46           1,481,634.42              0.64
Equipment Rental & Leasing                           76           1,475,895.77              0.64
Miscellaneous Retail Stores                         324           1,428,403.66              0.62
Miscellaneous Food Stores                           127           1,182,195.30              0.51
Drug Stores and Proprietaries                       101           1,117,385.59              0.49
Landscape and Horticulture                           67           1,113,751.44              0.48
Home Health Care Services                            41           1,070,914.13              0.47
Engineering Services                                 40           1,037,299.68              0.45
Computer Related Services                            78           1,028,437.92              0.45
Top & Body Repair Painting                           45           1,015,171.44              0.44
- -----------------------------------------------------------------------------------------------------------
Total (Top 25 Defined Industries).............    5,171       $ 143,748,968.24             62.57%
- -----------------------------------------------------------------------------------------------------------
All Others....................................    6,327       $  85,979,324.74             37.43%
- -----------------------------------------------------------------------------------------------------------
Total   ......................................   11,498       $ 229,728,292.98            100.00%
===========================================================================================================
</TABLE>


                                      S-24
<PAGE>

            DISTRIBUTION OF THE CONTRACTS BY OBLIGOR BILLING ADDRESS

                                     Statistical             Percentage of
                     Number of   Discounted Contract    Statistical Discounted
         State       Contracts    Principal Balance   Contract Principal Balance
         -----       ---------    -----------------   --------------------------
Alabama                 175        $  2,576,736.16               1.12%
Alaska                   14             360,203.15               0.16
Arizona                 212           5,717,504.71               2.49
Arkansas                 53             765,135.09               0.33
California            2,029          61,663,539.65              26.84
Colorado                133           3,119,008.29               1.36
Connecticut             150           3,481,485.74               1.52
Delaware                 23           1,005,315.02               0.44
Florida               1,201          22,279,344.75               9.70
Georgia                 439           7,481,479.24               3.26
Hawaii                   19             389,316.47               0.17
Idaho                    25             428,758.38               0.19
Illinois                449           6,068,798.07               2.64
Indiana                 130           2,139,297.84               0.93
Iowa                     49             583,560.23               0.25
Kansas                   87           1,200,878.69               0.52
Kentucky                 72           1,643,601.20               0.72
Louisiana                85           1,575,591.76               0.69
Maine                    16             746,199.56               0.32
Maryland                342           4,314,338.42               1.88
Massachusetts           292           5,520,483.85               2.40
Michigan                422           5,362,357.15               2.33
Minnesota                79           1,814,222.79               0.79
Mississippi              40             892,771.03               0.39
Missouri                180           1,973,376.58               0.86
Montana                  22             784,783.07               0.34
Nebraska                 51           1,099,361.03               0.48
Nevada                   68           2,280,970.96               0.99
New Hampshire            41             999,672.12               0.44
New Jersey              498           9,059,159.28               3.94
New Mexico               42             650,013.45               0.28
New York              1,037          16,042,980.99               6.98
North Carolina          237           4,968,484.98               2.16
North Dakota              2              43,900.60               0.02
Ohio                    261           5,046,311.45               2.20
Oklahoma                 91           1,333,901.84               0.58
Oregon                   76           2,905,413.49               1.26
Pennsylvania            356           7,172,645.50               3.12
Rhode Island             42             809,299.86               0.35
South Carolina           95           1,560,584.10               0.68
South Dakota             10             333,651.98               0.15
Tennessee               148           2,070,485.29               0.90
Texas                   987          17,172,181.47               7.47
Utah                     45           1,637,333.54               0.71
Vermont                  13             133,643.36               0.06
Virginia                311           4,624,271.59               2.01
Washington              127           3,377,352.75               1.47
Washington, D.C.         40             376,139.54               0.16
West Virginia            26             506,338.04               0.22
Wisconsin               146           1,522,048.63               0.66
Wyoming                  10             114,060.26               0.05
- --------------------------------------------------------------------------------
Total............... 11,498        $229,728,292.98             100.00%
================================================================================


                                      S-25
<PAGE>

           DISTRIBUTION OF THE CONTRACTS BY REMAINING TERM TO MATURITY

- --------------------------------------------------------------------------------
   Remaining Term in Months
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                      Percentage of
                                                 Statistical           Statistical
    Greater    Less Than       Number        Discounted Contract   Discounted Contract
     Than     or Equal to   of Contracts      Principal Balance     Principal Balance
     -----    -----------   ------------      -----------------     -----------------
<S>                <C>           <C>        <C>                              <C>  
       1           12            184        $      905,478.88                0.39%
      12           24            736             8,703,969.00                3.79
      24           36          4,584            44,853,392.82               19.52
      36           48          2,952            31,283,822.78               13.62
      48           60          2,270            77,247,471.32               33.63
      60           72            254            19,281,188.54                8.39
      72           84            517            47,361,207.42               20.62
      84           96              1                91,762.22                0.04
- --------------------------------------------------------------------------------------
Total    .................    11,498        $  229,728,292.98              100.00%
======================================================================================
</TABLE>

           DISTRIBUTION OF THE CONTRACTS BY ORIGINAL TERM TO MATURITY

- --------------------------------------------------------------------------------
   Original Term in Months
- --------------------------------------------------------------------------------

<TABLE>
<CAPTION>
                                                                       Percentage of
                                                 Statistical           Statistical
     Greater   Less Than       Number        Discounted Contract   Discounted Contract
      Than    or Equal to   of Contracts      Principal Balance     Principal Balance
      ----    -----------   ------------      -----------------     -----------------
<S>                <C>          <C>           <C>                           <C>  
        1          12           114           $    540,984.45                0.24%
       12          24           577              6,645,160.41                2.89
       24          36         2,829             40,819,449.29               17.77
       36          48         4,729             31,354,457.50               13.65
       48          60         2,268             75,174,288.16               32.72
       60          72           407             22,460,768.20                9.78
       72          84           515             48,882,208.58               21.28
       84          96            59              3,850,976.40                1.68
- --------------------------------------------------------------------------------------
Total    ...............     11,498           $229,728,292.98              100.00%
======================================================================================
</TABLE>


                                      S-26
<PAGE>

                                 THE TRANSFEROR

     First Sierra  Receivables IV, Inc. (the  "Transferor") is a limited purpose
corporation organized under the laws of the State of Delaware.  The Transferor's
principal  executive  offices are located at 20405 State Highway 249, Suite 480,
Houston, Texas 77070.

     The  Transferor  does not intend to engage in any  business  or  investment
activities other than acquiring,  owning,  leasing,  transferring,  receiving or
pledging the assets transferred to the Transferor.  The Transferor's certificate
of incorporation  (the "Certificate of  Incorporation")  limits the Transferor's
business and  investment  activities to the above purposes and to any activities
necessary,  suitable or  convenient  to  accomplish  the foregoing or incidental
thereto.  Pursuant  to  the  Transferor's  Certificate  of  Incorporation,   the
limitations  so imposed on the  Transferor's  business  may only be altered upon
unanimous affirmative vote of all of the Transferor's  directors,  including the
Independent Director. The Transferor's Certificate of Incorporation requires the
Transferor,  at all  times,  to have  at  least  one  Independent  Director.  An
"Independent Director" is not permitted to be a director, officer or employee of
any direct or ultimate parent or affiliate of the Originator, provided, however,
that such Independent Director may serve in similar capacities for other limited
purpose corporations which are affiliated with the Originator.  The Transferor's
Certificate  of  Incorporation  further  prohibits the  Transferor,  without the
unanimous affirmative vote of the directors, including the Independent Director,
from  (1)  instituting  or  consenting  to  the  institution  of  bankruptcy  or
insolvency  proceedings,  (2) merging or consolidating with another corporation,
(3) incurring, assuming or guaranteeing any indebtedness other than as otherwise
provided in the Certificate of  Incorporation,  or (4) engaging in certain other
actions  that would have a negative  impact  upon  whether  the  separate  legal
identities of the Transferor and the Originator will be respected.

     The Transferor has taken steps in structuring the transactions contemplated
hereby that are intended to ensure that the  voluntary or  involuntary  petition
for  relief  by First  Sierra  under  any  Insolvency  Law will  not  result  in
consolidation  of the assets and  liabilities  of the  Transferor  with those of
First Sierra.. These steps include the creation of the Transferor as a separate,
limited purpose corporation having a restrictive Certificate of Incorporation as
described above.

     The Transferor  will not acquire any assets other than the  Receivables and
other  property  related  thereto.  Because  the  Transferor  does  not have any
operating  history and will not engage in any  business  activity  other than as
described  above,  there has not been included  herein any historical or current
financial information with respect to the Transferor.

     The  Originator  or its  affiliates,  as  applicable,  will  warrant to the
Transferor  in the  Receivables  Transfer  Agreements  that the  transfer of the
related  Receivables to the Transferor is a valid transfer of the Receivables to
the  Transferor.  In  addition,  the  Originator  and  its  affiliates  and  the
Transferor  will  treat  the  transactions   described  herein  as  an  absolute
conveyance of the Receivables to the Transferor and the Transferor will take all
actions that are required to perfect the Transferor's  ownership interest in the
Receivables.  Notwithstanding  the  foregoing,  if First Sierra were to become a
debtor in a  bankruptcy  case and a creditor  or  trustee-in-bankruptcy  of such
debtor or such debtor  itself were to take the position that the transfer of the
Receivables  to the  Transferor  should be  recharacterized  as a pledge of such
Receivables  to secure a borrowing  of such  debtor,  then delays in payments of
collections of  Receivables  to the Transferor  could occur or (should the court
rule in favor of any such trustee,  debtor or creditor) reductions in the amount
of such payments could result.  If the transfer of Receivables to the Transferor
is recharacterized as a pledge, then a tax or government lien on the property of
First Sierra  arising  before the transfer of  Receivables to the Transferor may
have  priority  over  the  Transferor's  interest  in such  Receivables.  If the
transfer of Receivables to the Transferor is treated as a sale, the  Receivables
would not be part of First Sierra's bankruptcy estate and would not be available
to First Sierra's creditors.

                                  FIRST SIERRA

     First Sierra is a specialized finance company that acquires and originates,
sells and services  equipment  contracts.  The underlying  contracts financed by
First  Sierra  relate to a wide  range of  equipment,  including  computers  and
peripherals,    computer    software,    medical,    dental   and    diagnostic,
telecommunications, office, automotive servicing, hotel security, food services,
tree  service and  industrial,  as well as  specialty  vehicles.  The  equipment
generally  has a  purchase  price of less  than  $250,000  (with an  average  of
approximately  $17,000), and thus First Sierra's contracts are commonly referred
to as "small ticket contracts."



                                      S-27
<PAGE>

     First  Sierra  has  established  strategic  alliances  with  a  network  of
independent leasing companies,  contract brokers and equipment vendors,  each of
which acts as a source  from which  First  Sierra  obtains  access to  equipment
contracts.  First  Sierra  customizes  contract  financing  products to meet the
specific  equipment  financing needs of its customers and in many cases provides
such customers with servicing and technological  support via on-line connections
to First Sierra's state-of-the-art computer system.

     First Sierra  commenced  operations in June 1994 and initially  developed a
program to purchase  contracts from leasing  companies  which had the ability to
originate  significant  contract  volumes  and were  willing and able to provide
credit  protection to First Sierra (through recourse and purchase price holdback
features)  and perform  certain  servicing  functions  on an ongoing  basis with
respect to such  contracts.  This  program,  referred to by First  Sierra as its
"Private Label" program (and the companies that participate in the Private Label
Program are "Sources"), was designed to provide First Sierra with access to high
volumes of contracts  eligible for the securitization  market,  while minimizing
the risk of loss to First  Sierra.  First  Sierra  has  experienced  significant
growth  in its  Private  Label  program  since  inception,  with the  volume  of
contracts  purchased  increasing  from $4.5 million in 1994, to $65.2 million in
1995, to $161.1 million in 1996.

Private Label Program

General

     The Private Label Program was designed to provide financing to small ticket
Sources which were typically  financed by local commercial  banks.  Each Private
Label transaction  generally contains one or more of the following types of loss
protection:  (a) recourse to the Source which  requires the Source to repurchase
contracts that are typically 90 days past due up to an aggregate  amount that is
10% to 20% of the  total  purchase  price of the  contracts  acquired  from such
Source, (b) remarketing of the equipment that is subject to a defaulted contract
and (c)  maintenance  of a reserve  fund funded by holdbacks of a portion of the
purchase price owing to the Source,  such reserve funds  typically range from 1%
to 10% of the purchase  price of the related  contracts.  However,  some Private
Label   transactions   contain  none  of  the  foregoing   protections  and  are
non-recourse  to the Source  (although  such Sources are obligated to repurchase
contracts as to which a breach of representation or warranty occurs).

     The Private Label Program  utilizes three separate forms of agreements that
utilize the above types of loss  protection.  Under the first,  First Sierra has
recourse  to the Source in an amount  ranging  from 10% to 20% of the  aggregate
purchase  price  of the  contracts  acquired  from  such  Source  for  defaulted
contracts. Under the second form of agreement, in addition to the aforementioned
recourse to the Source,  First  Sierra has the benefit of a funded cash  reserve
account which generally ranges from 1% to 10% of the total purchase price of the
contracts acquired from such Source. Such amount is funded by the retention of a
specified percentage of the purchase price for each contract as a reserve. Under
the third option, First Sierra has recourse only to the cash reserve account for
credit losses.

Underwriting Procedures

     In order to qualify for  participation  in the  Private  Label  Program,  a
Source must satisfy certain criteria,  which generally require that the majority
of the Source's business be small ticket contracts ($5,000 - $250,000), generate
a minimum  volume of  contracts,  have been in business a minimum of five years,
have  established  a track  record in business  and  personal  credit,  and have
sufficient  staff  and  financial  resources.  The  specific  requirements  vary
depending  upon such  things  as  transaction  size,  and type and  location  of
equipment financed.

     First Sierra's  underwriting  guidelines  with respect to Obligors  contain
specific  requirements  which  vary  according  to the  nature of the  Obligor's
business,  the size of the transaction,  and the type of program under which the
Source is seeking approval. In underwriting the Obligor, First Sierra considers,
among other things, time in business, bank, credit and trade references,  credit
bureau  reports on all  officers,  Dun &  Bradstreet  reports,  confirmation  of
ownership, complete financial package, personal guarantees, maximum exposure per
Obligor,  verification of a personal  medical  license,  where  applicable,  and
historical  financial statements or tax returns for commercial exposures greater
than $50,000.

     The Private Label Source typically closes the contract transaction prior to
sale to First Sierra.  The Source will have  performed all the necessary  credit
inquiries and  documentation,  and will submit this  information to First Sierra
for review.  Each  contract  submitted  for funding from any approved  Source is
individually  underwritten  and approved by First  Sierra.  Individual  contract
underwriting  procedures  generally  include review of credit bureau 


                                      S-28
<PAGE>

reports and verification of bank references, trade references, and licenses. For
commercial  exposures  greater  than  $50,000,  First  Sierra  reviews  personal
financial  statements,  business financial  statements,  and tax returns with an
emphasis on cash flow and the ability to service the contract payments and debt.
For each  contract  application  First Sierra  receives,  the credit  department
reviews all  documentation  and credit reviews.  First Sierra performs  periodic
verification on all acquired contracts on a random basis. Through June 30, 1997,
First Sierra had  incurred net  charge-offs  of $25,000  from  contracts  funded
pursuant to the Private  Label  program.  There can be no  assurance  that First
Sierra's   Private  Label  Sources  will  continue  to  meet  their   repurchase
obligations  or that the amounts  withheld  under the  purchase  price  holdback
feature of the Private Label  program,  together with any amounts  realized upon
disposal of the  underlying  equipment,  will be  sufficient to fully offset any
losses which might be incurred upon default of Obligors in the future.

Broker Program

     First Sierra's Broker program is designed to fund equipment  contracts from
small ticket contract brokers that are unwilling or unable to provide the credit
protection and perform the servicing functions necessary to participate in First
Sierra's Private Label program.  In a typical Broker  transaction,  First Sierra
originates contracts referred to it by the Broker and pays the Source a referral
fee.  Contracts  originated  under  the  Broker  program  are  structured  on  a
non-recourse  basis,  with risk of loss in the event of default  by the  Obligor
residing  with First  Sierra.  First  Sierra  owns or (in the case of a contract
intended  as  security)  has a security  interest  in the  underlying  equipment
covered by a Broker contract and, in certain cases,  retains a residual interest
in such  underlying  equipment.  All servicing  functions are performed by First
Sierra.

     First  Sierra  also   provides  a  variety  of   value-added   services  to
participants in its Broker program,  including  consulting on the structuring of
financing  transactions with equipment  purchasers,  timely and efficient credit
approvals and  preparation and completion of  standardized  contract  documents.
Although  First  Sierra  enters  into a  brokerage  agreement  with  each of the
participants in its Broker program, such agreements are not exclusive and can be
terminated by either party.

     First Sierra's yields on contracts  originated under its Broker program are
higher than those acquired  under its Private Label program  because of the risk
of loss and  servicing  responsibilities  assumed by First  Sierra in the Broker
program.

Vendor Program

     First Sierra's Vendor program  focuses on establishing  formal and informal
relationships  with equipment  vendors in order to establish First Sierra as the
provider of financing recommended by such vendors to their equipment purchasers.
By assisting  such  vendors in  providing  timely,  convenient  and  competitive
financing  for  their  equipment  sales  and  offering   vendors  a  variety  of
value-added  services,   First  Sierra  simultaneously   promotes  the  vendor's
equipment  sales and the  utilization  of First Sierra as the equipment  finance
provider.

     In a typical  vendor  arrangement,  First Sierra  originates  all contracts
referred to it by the Vendor.  Contracts originated under the Vendor program are
structured on a non-recourse  basis, with risk of loss in the event of a default
by the Obligor residing with First Sierra.  First Sierra owns or (in the case of
a contract  intended as  security)  has a security  interest  in the  underlying
equipment covered by a vendor contract and, in certain cases, retains a residual
interest in such  equipment.  All  servicing  functions  are  performed by First
Sierra under the Vendor program.

     The Vendor  program  provides  for  customized  financing  arrangements  to
respond to the needs of a particular  vendor and its equipment  purchasers.  The
value-added  services  offered  by First  Sierra to  participants  in its Vendor
program include  consulting with vendors on structuring  financing  transactions
with equipment purchasers,  training the vendor's sales and management staffs to
understand and market First Sierra's various financing alternatives, customizing
financial products to encourage product sales, and preparation and completion of
standardized   contract   documents.   In  most  cases,   First  Sierra's  sales
representatives  also work  directly  with the  vendor's  equipment  purchasers,
providing them with the guidance  necessary to complete the equipment  financing
transaction.  First Sierra also may  participate  actively in the vendor's  sale
sand marketing efforts, including advertising, promotions, trade show activities
and sales meetings.

     First Sierra generally  obtains higher yields on contracts funded under the
Vendor  program  than those in the Broker  program  due to  additional  services
provided by First Sierra under the Vendor program.


                                      S-29
<PAGE>

                                  THE SERVICER

General

     First Sierra Financial, Inc., a Delaware corporation (the "Servicer"),  was
founded  in June 1994.  Its  principal  office is located at 600 Travis  Street,
Suite 7050,  Houston,  Texas 77002.  Since its  incorporation,  First Sierra has
acquired over $390 million of contracts for equipment and other property.  First
Sierra,  is a publicly  traded  company  and its  common  stock is listed on the
Nasdaq National Market System under the symbol "FSFH".

     As of May 1997, First Sierra had 120 full time employees,  of which 34 were
engaged in credit and  collection  activities,  37 were engaged in servicing and
general administration activities and 49 were engaged in marketing activities.

Delinquency and Loss Experience

     The  table  set forth  below  present  certain  information  regarding  the
delinquency  experience of the  Servicer's  portfolio of contracts for equipment
and other property for the periods indicated. There can be no assurance that the
levels of delinquency experience reflected in the following table are indicative
of the  performance  of the  Contracts.  Through June 30, 1997, the Servicer had
incurred net charge-offs of $25,000.

                             Delinquency Experience
                             (Dollars in Thousands)

<TABLE>
<CAPTION>
                                           As of December 31, 1996                           As of March 31, 1997
                                           -----------------------                           --------------------
                           Private                                          Private
                            Label       Broker     Vendor        Total       Label        Broker     Vendor       Total
                         -----------------------------------------------------------------------------------------------
<S>                      <C>           <C>        <C>         <C>         <C>           <C>         <C>        <C>       
Gross Remaining                                                                 
Contract Receivable      $ 244,049     $ 9,715    $ 3,470     $ 257,234   $ 280,036     $ 23,407    $ 10,518   $ 313,961
31 - 60 days past due        2.46%       1.69%      0.00%         2.40%       2.21%        0.73%       0.17%       2.03%
61 - 90 days past due        0.81        0.29       0.00          0.78        0.81         0.17        0.00        0.74
Over 90 days past due        0.35        0.00       0.00          0.33        0.48         0.00        0.00        0.43
                         -----------------------------------------------------------------------------------------------
Total                        3.62%       1.98%      0.00%         3.51%       3.50%        0.90%       0.17%       3.20%

</TABLE>

     While the above  delinquency  experiences  are  typical  of First  Sierra's
experiences at the date for the period indicated, there can be no assurance that
the delinquency experiences on the Contracts will be similar.  Accordingly,  the
information  should  not be  considered  to reflect  the  credit  quality of the
Contracts  included in the Trust,  or as a basis of  assessing  the  likelihood,
amount or severity of losses on the Contracts. The statistical data in the table
is based on all of the  contracts in First  Sierra's  servicing  portfolio.  The
Contracts, in general, are likely to have characteristics which distinguish them
from the majority of the contracts in First Sierra's servicing portfolio.

Collection Policies

     On a day-to-day  basis,  the billing and  collection  process is handled by
First Sierra's  automated billing system.  Day-to-day  collections are processed
through Texas Commerce Bank's cash management operations,  which utilize optical
code  reading  technology  to scan the  invoices  and  earmark  payments  to the
specific pool where the contract is funded.

     For  Private  Label  Programs,  the First  Sierra  relies on the  Source to
undertake the initial  collection  efforts with respect to the  Obligors.  First
Sierra  monitors  contract  receipts and aging  results on a daily basis.  First
Sierra  provides  delinquency  status to Sources at least  twice  monthly.  Many
Sources are connected to First Sierra's  delinquency  reporting  systems and can
receive  delinquency  performance  on daily  basis.  First  Sierra  monitors the
Source's  progress,  and  is  in  regular  contact  with  the  Source  regarding
collection  activity,  and actions to prevent the  delinquency  from  worsening.
After 60 days,  First Sierra  contacts the Source  directly to notify it that it
has 30 days to ensure  the  account  is brought  current.  After 90 days,  First
Sierra notifies the Source that it has 60 days to 


                                      S-30
<PAGE>

repurchase the contract it was purchased  pursuant to a recourse program,  or to
re-market the equipment. After 150 days, First Sierra charges-off the account.

     With respect to Broker/Vendor  programs,  First Sierra's  automated billing
cues collectors to initiate  contact with Obligors if payment is not received by
the 11th day after due date.  If payment has not been  received  by the 25th,  a
general  demand  letter is sent to the Obligor.  If no contact is made within 45
days,  a letter is sent which gives the  Obligor  five days to bring the account
current.  If no payment is received,  the collector,  in conjunction with senior
credit  personnel,  determines  the  appropriate  course of  subsequent  actions
appropriate for the circumstances.  If collection  activities do not rectify the
account, First Sierra typically charges off the account at 120 days.

                             FORMATION OF THE TRUST

General

     The Trust,  First Sierra  Equipment  Contract  Trust 1997-1,  is a business
trust formed in accordance  with the laws of the State of Delaware,  pursuant to
the Trust  Agreement,  solely for the purpose of effectuating  the  transactions
described  herein.  Prior to  formation,  the  Trust  will have had no assets or
obligations and no operating history. Upon formation,  the Trust will not engage
in any  business  activity  other than (i)  acquiring,  holding and pledging the
Receivables,  (ii)  issuing  the  Notes  and the  Trust  Certificate  and  (iii)
distributing  payments thereon.  As described under  "Description of the Notes -
Servicing  Compensation  and  Payment of  Expenses,"  a portion  of the  monthly
collections  with  respect  to the  Contracts  will be paid to the  Servicer  as
servicing  compensation and to the Note Insurer,  the Class B-2 credit provider,
the Back-up  Servicer,  and the Indenture Trustee as fees. All other expenses of
the Trust will be paid as provided in the Trust Agreement.

The Owner Trustee

     Delaware Trust Capital  Management  Inc., the Owner Trustee under the Trust
Agreement,  is a Delaware  banking  corporation  and its  principal  offices are
located at 900 Market Street, Wilmington, Delaware 19801. The Owner Trustee will
perform limited  administrative  functions under the Trust Agreement.  The Owner
Trustee's  duties  in  connection  with  the  issuance  and  sale  of the  Trust
Certificate  and the Notes is limited  solely to the express  obligations of the
Owner Trustee set forth in the Trust Agreement.

The Indenture Trustee

     Bankers Trust Company is the Indenture Trustee under the Indenture. Bankers
Trust Company is a New York banking corporation,  the principal offices of which
are located at Four Albany Street,  New York, New York. The Indenture  Trustee's
duties in connection with the Notes is limited solely to its express obligations
under the Indenture and the Servicing Agreement.

The Trust Assets

     The Trust  Assets will  consist of the  Equipment,  the  Contracts  and any
Scheduled Payments,  Final Scheduled  Payments,  Residual Receipts and Defaulted
Contract  Recoveries  to be made by Obligors (but not including any payments due
on or prior to the Cut-Off  Date);  any  guaranties of an Obligor's  obligations
under a Contract; with respect to any Contract,  copies of the Contract, any UCC
financing  statement and other original  documents related to the Contract,  the
application of the related  Obligor,  documentation  evidencing the  information
with respect to such Contract input into the  computerized  electronic  contract
management  system  maintained  by the  Servicer  for all  Contracts  and  other
agreements similar to the Contracts,  and any other information  required by the
Servicer  pursuant to its customary  policies and procedures or the Note Insurer
(the "Contract Files");  the insurance policies  maintained by the Obligors with
respect to the Equipment  (the  "Insurance  Policies")  and the proceeds of such
Insurance  Policies;  any rights of the Transferor under the Transfer Agreements
(including  the right to  instruct  First  Sierra to exercise  any  unassignable
rights of  enforcement  under the Contracts and any guaranties  thereof);  funds
from time to time  deposited in the Collection  Account;  and any and all income
and  proceeds of  foregoing.  The Trust  Assets  will not  include any  security
deposits  received by First  Sierra with respect to the  Contracts.  Because the
Trust does not have any  operating  history and will not engage in any  business
activity  other  than  owning  the Trust  Assets,  issuing  the Notes and making
distributions  thereon,  there has not been included any historical or pro forma
ratio of earnings to fixed charges with respect to the Trust.


                                      S-31
<PAGE>

                            DESCRIPTION OF THE NOTES

     The Notes will be issued  pursuant to the  Indenture  to be entered into by
the Servicer,  the Trust and the Indenture Trustee.  The Servicer will provide a
copy of the  Indenture  to  subsequent  Noteholders  without  charge on  written
request addressed to it at Texas Commerce Tower, 600 Travis Street,  70th Floor,
Houston, Texas 77002.

     The following summary  describes  certain terms of the Transfer  Agreements
and the  Indenture,  does not  purport  to be  complete  and is  subject  to and
qualified  in its  entirety by  reference  to the  Transfer  Agreements  and the
Indenture.  Wherever provisions of the Transfer Agreements and the Indenture are
referred to, such provisions are hereby incorporated herein by reference.

General

     The  obligations  evidenced  by the Notes are recourse to the assets of the
Trust only and are not recourse to the Depositor, the Transferor,  First Sierra,
the Servicer, the Indenture Trustee, or any other Person.

     The Trust will agree in the Indenture and in the  respective  Class A Notes
to pay (a) to the Class A-1  Noteholders (i) an amount of principal equal to the
Initial Class A-1 Note Principal  Balance and (ii) Class A-1 Note Interest,  (b)
to the Class A-2  Noteholders  (i) an amount of  principal  equal to the Initial
Class A-2 Note Principal  Balance and (ii) Class A-2 Note  Interest,  (c) to the
Class A-3  Noteholders (i) an amount of principal equal to the Initial Class A-3
Note Principal Balance and (ii) Class A-3 Note Interest and (d) to the Class A-4
Noteholders  (i) an  amount of  principal  equal to the  Initial  Class A-4 Note
Principal Balance and (ii) Class A-4 Note Interest,  in each case, at the times,
from the sources and on the terms and  conditions set forth in the Indenture and
in the respective Class A Notes.

     The  5.7325%  Class A-1  Equipment  Contract  Backed  Notes (the "Class A-1
Notes") in the initial  principal  amount of $32,998,000 (the "Initial Class A-1
Note Principal Balance"),  the 6.3500% Class A-2 Equipment Contract Backed Notes
(the "Class A-2  Notes") in the initial  principal  amount of  $85,479,000  (the
"Initial  Class A-2 Note  Principal  Balance"),  the 6.3500% Class A-3 Equipment
Contract Backed Notes (the "Class A-3 Notes") in the initial principal amount of
$51,527,000  (the "Initial  Class A-3 Note  Principal  Balance") and the 6.3500%
Class A-4  Equipment  Contract  Backed Notes (the "Class A-4 Notes" and together
with the Class A-1  Notes,  the  Class  A-2 Notes and the Class A-3  Notes,  the
"Class A Notes") in the initial  principal  amount of $38,238,000  (the "Initial
Class A-4 Note Principal Balance"),  which Class A Notes aggregate  $208,242,000
in initial principal amount (the "Initial Class A Note Principal Balance"), will
each be issued  pursuant to the  Indenture.  The Initial Class A Note  Principal
Balance  to be issued  hereunder  is equal to  approximately  92% (the  "Class A
Percentage") of the Initial Aggregate  Discounted  Contract Principal Balance of
the  Contracts.  Each  Class  of  Class A Notes  will  initially  be  issued  in
book-entry form only through DTC in minimum denominations of $1,000 and integral
multiples thereof.  Payments on the Class A Notes are required to be made by the
Indenture Trustee on each Payment Date.

     The first Payment Date for distributions to the Class A Noteholders will be
October 10, 1997.  Payments are required to be made by the Indenture Trustee, by
check mailed or, if requested by the Noteholder, by wire transfer of immediately
available funds, to Noteholders entitled thereto at the address appearing on the
certificate register on the Record Date, which, for so long as the Class A Notes
are in book-entry form through DTC, will be Cede & Co.

     In addition to the Class A Notes, the Trust will also issue four classes of
subordinate  securities,  the 6.8850% Class B-1 Equipment  Contract Backed Notes
(the "Class B-1 Notes"),  the 6.4500% Class B-2 Equipment  Contract Backed Notes
(the "Class B-2 Notes"),  the 7.0000% Class B-3 Equipment  Contract Backed Notes
(the "Class B-3 Notes," and collectively  with the Class B-1 Notes and the Class
B-2  Notes,  the  "Class  B  Notes")  and  the  Trust  Certificate  (the  "Trust
Certificate" together with the Class B Notes, the "Subordinate  Securities," and
collectively with the Class B Notes and the Class A Notes, the "Securities").

     The  Subordinate  Securities  are not  offered  hereby,  and will be issued
initially to the  Transferor.  The  Transferor  expects that some of the Class B
Notes  will  be  privately  placed  with  one or  more  qualified  institutional
investors. The Transferor will be required to retain the Class B Notes which are
not privately placed and the Trust Certificate.


                                      S-32
<PAGE>

     One-hundred  percent of the Class A Insured  Distribution Amount due to the
Class A Noteholders on each Payment Date is insured by the Note Insurer pursuant
to the Note  Insurance  Policy.  See "The  Note  Insurance  Policy  and the Note
Insurer" herein.

Conveyance of Receivables

     On the Closing Date, the Trust will acquire from the  Transferor,  by means
of an assignment  directed by the Depositor,  all the right, title, and interest
of the Transferor in and to (a)(i) any Equipment that is owned by the Transferor
and any and all income and  proceeds  from such  Equipment,  but  subject to the
rights of the Obligor to quiet  enjoyment  of such  Equipment  under the related
Contract  and  (ii)  any  security  interest  of  the  Transferor  in any of the
Equipment that is not owned by the  Transferor,  (b) the  Contracts,  including,
without  limitation,  all  Scheduled  Payments,  Residual  Receipts,   Defaulted
Contract  Recoveries  and any other  payments  due or made with  respect  to the
Contracts after the Cut-Off Date relating to such Contracts,  (c) any guarantees
of an Obligor's  obligations  under an Contract,  (d) all other documents in the
Contract Files relating to the Contracts, including, without limitation, any UCC
financing  statements  related  to the  Contracts  or  the  Equipment,  (e)  any
Insurance Policies and Insurance Proceeds with respect to the Contracts, (f) all
of the Transferor's  right,  title and interest in and to, and rights under, the
Transfer Agreements executed and delivered in accordance therewith, (g) the Note
Insurance Policy, (h) all amounts on deposit in the Collection Account;  and (i)
any and all income and proceeds of any of the foregoing; provided, however, that
the  transfer  shall not include the Initial  Unpaid  Amounts  relating  thereto
(collectively, the "Receivables").

     The  Indenture  Trustee  will  have  possession  of the  Contracts  and the
Contract Files, and the Servicer will retain copies of any other documents which
relate to the  Receivables,  any related  evidence  of  insurance  and  payment,
delinquency  and related  reports  maintained  by the  Servicer in the  ordinary
course of business  with  respect to each  Receivable.  Prior to transfer of the
Receivables to the Trust,  the Servicer will cause its  electronic  ledger to be
marked to show that such Receivables have been transferred to the Transferor and
then  to the  Depositor  and  then to the  Trust,  and  the  Transferor  and the
Depositor  will  file UCC  financing  statements  reflecting  the  transfer  and
assignment  of the  Receivables  in certain  jurisdictions,  as  required by the
Transfer Agreements and the Servicing  Agreement.  See "Certain Legal Aspects of
the Receivables" in the Prospectus.

Representations and Warranties of First Sierra

     First Sierra will make certain warranties in the Servicing Agreement (as of
the Closing Date with respect to the Contracts and, with respect to a Substitute
Contract,  as of the date on which the Trust acquires such  Substitute  Contract
(each, a "Transfer  Date"),  the benefits of which will be assigned to the Trust
and then to the  Indenture  Trustee,  including  that:  (i) no  provision of any
Contract  has been  waived,  altered  or  modified  in any  respect,  except  by
instrument or documents  contained in its Contract File and  identified by First
Sierra and no modification or amendment of any Contract would individually or in
the aggregate  materially and adversely  affect the Indenture  Trustee's  rights
thereunder or has reduced the amount of any Scheduled  Payment (or the aggregate
Scheduled  Payments)  owing  thereunder or extended the expiration date thereof;
(ii) each  Contract is a valid and  binding  payment  obligation  of the related
Obligor  and is  enforceable  in  accordance  with its terms  (except  as may be
limited by applicable insolvency,  bankruptcy,  moratorium,  reorganization,  or
other similar laws affecting  enforceability  of creditors' rights generally and
the availability of equitable  remedies) and is in full force and effect;  (iii)
each  Contract  contains a "hell or high water" clause under which the Obligor's
obligations are non-cancelable and unconditional and not subject to any right of
set-off, defense, abatement, counterclaim,  reduction or recoupment; no Contract
is or will be subject to rights of rescission, set-off, counterclaim or defense,
and each  Contract  provides for  acceleration  of the  Scheduled  Payments upon
default by the Obligor; (iv) the Contracts,  at the time they were made, did not
violate the laws of any  applicable  state or of the United  States,  including,
without limitation,  usury, truth-in-lending and equal credit opportunities laws
applicable to such  Contract;  (v) no Contract  permits the  prepayment or early
termination thereof at the option of the Obligor for an amount that is less than
the Prepayment  Amount related to such Contract;  (vi) no Contract  provides for
the  substitution,  addition or exchange  of any item of  Equipment  which would
result in any  reduction of payments due under such  Contract;  (vii) all of the
Contracts  require the Obligor to maintain the Equipment in good working  order,
to bear all the costs of operating the Equipment,  including taxes and insurance
relating thereto;  (viii) the Contract provides for periodic Scheduled Payments,
which are principally due and payable on a monthly,  quarterly,  semi-annual, or
annual basis;  (ix) in an event of a Casualty Loss,  such Contract  requires the
Obligor,  at the  Obligor's  expense,  to (a)  replace the  Equipment  with like
equipment  in good  repair,  or (b) pay the sum of all  unpaid  rent  and  other
payments due under the Contract,  all accelerated  future payments due under the
Contract  (discounted  to present value payoff  amount) and the booked  


                                      S-33
<PAGE>

residual value of the Equipment; (x) under the terms of the Contract the Obligor
may not elect to utilize its security  deposit to offset any Scheduled  Payment;
(xi) if obtained during the original approval,  the Contracts provide a personal
guarantee  of the  Obligor;  (xii) all of the  Contracts  permit  the  Source to
accelerate  Scheduled  Payments if an Obligor is in default  under the Contract;
(xiii) all the Contracts meet the Originator's  credit and collections  policies
and procedures;  (xiv) each Source has entered into valid sale and assignment of
each Contract;  (xv) each Contract conveyed includes only the remaining,  in the
event the Contract does not include all original  Scheduled  Payments  under the
Contract,  non-cancelable  Scheduled  Payments  (provided  that  such  remaining
Scheduled  Payments do not exceed an amount  greater than 84);  (xvi) the right,
title and interest of the  Originator or its  affiliates in and to each Contract
and the related Equipment have not been sold,  transferred,  assigned or pledged
by such  entities to any other  Person (or any such pledge has been  released as
evidenced by releases of  collateral)  and at the time of the conveyance of such
Contract to the Trust, the Trust will be the sole owner of such Contract and the
rights  thereunder  in and to the  related  Equipment  and  will  have  good and
marketable  title to each  Contract  and  will  have the  power to  convey  such
Contract and assign its interest in the related  Equipment free and clear of any
liens;  (xvii) as of the  Closing  Date,  all action  required  by the  Transfer
Agreements and the Servicing  Agreement  shall have been taken by the Originator
or its  affiliates to convey all of its right,  title and interest in and to the
Contracts and the related Equipment to the Trust; (xviii) all filings (including
UCC filings)  necessary to evidence the conveyance of the Contracts to the Trust
and to perfect the first perfected  priority  security interest of the Indenture
Trustee in the Contracts and the Originator's  interest in related  Equipment in
accordance  with the filing  requirements  of the  Transfer  Agreements  and the
Servicing  Agreement have been made in all appropriate  jurisdictions and are in
full force and effect;  (xix) as of the Cut-Off  Date, no Obligor will have been
released,  in whole or in part,  from any of its  obligations  in respect of any
such Contract; no such Contract will have been satisfied,  canceled, extended or
subordinated, in whole or in part, or rescinded, and no Equipment covered by any
such Contract will have been released from such  Contract,  in whole or in part,
nor  will  any  instrument  have  been  executed  that  would  effect  any  such
satisfaction, release, cancellation, subordination or rescission; and (xx) as of
the initial Cut-Off Date (in each case calculated using the statistical discount
rate of 7.25%),  no one Obligor is the Obligor under Contracts for which the sum
of the Statistical  Discounted Contract Principal Balances exceeds  $902,286.19;
no more than  $6,200,631.58  of the Statistical  Discounted  Contract  Principal
Balance is attributable to any 10 Obligors,  the average original cost (based on
GAAP) of the Equipment subject to the Contracts shall not exceed $100,000.

     First Sierra will make similar  representations and warranties with respect
to  Substitute  Contracts  as of  the  date  of the  related  transfer  of  such
Substitute  Contracts.  Such  representations  and  warranties  will survive the
transfer of the Substitute Contracts to the Trust.

     Under the terms of the Servicing Agreement,  First Sierra will be obligated
to accept the reconveyance of any Receivables and deposit the Repurchase  Amount
on or before the end of the calendar month  following the month of its discovery
or receipt of notice of a breach of a representation or warranty that materially
adversely  affects such item of Receivables,  which breach has not been cured or
waived in all material  respects.  This obligation to accept the reconveyance of
the Receivables and remit the Repurchase  Amount will constitute the sole remedy
against First Sierra available to the Transferor,  the Depositor, the Trust, the
Indenture  Trustee  and the  Noteholders  for a breach  of a  representation  or
warranty  made by First Sierra with respect to the required  characteristics  of
the Receivables.

Indemnification

     The  Servicing  Agreement  will  provide  that First Sierra will defend and
indemnify the Servicer,  the Note Insurer,  the Class B-2 credit  provider,  the
Depositor,  the Indenture Trustee, the Trust and the Noteholders against any and
all losses,  claims,  damages  and  liabilities  to the extent,  but only to the
extent,  that the same have been  suffered  by any such party by virtue of (i) a
breach by First Sierra of its  obligations  (other than breach of First Sierra's
representations  and  warranties,  with  respect  to which  the sole  remedy  is
expressly  limited  to First  Sierra's  acceptance  of the  reconveyance  of the
affected Receivables and the remittance of the Repurchase Amount by First Sierra
as  discussed  above) under the  Servicing  Agreement or (ii) in the case of the
Indenture Trustee, its performance of its duties, except to the extent that such
loss,  claim,  damage or liability  resulted from the Indenture  Trustee's gross
negligence or willful misconduct.

     The Servicing Agreement will also provide that the Servicer will defend and
indemnify the Depositor,  First Sierra, the Indenture Trustee, the Note Insurer,
the Class B-2 credit provider, the Trust and the Noteholders against any and all
costs, expenses,  losses, damages, claims and liabilities,  including reasonable
fees and expenses of counsel and expenses of  litigation,  reasonably  incurred,
arising out of or resulting from (i) the use,  


                                      S-34
<PAGE>

repossession  or  operation  by the  Servicer  or any  affiliate  thereof of any
Equipment  and (ii) (A) the failure of the  Servicer to perform its duties under
the  Servicing  Agreement  or (B) in the  case  of the  Indenture  Trustee,  its
performance of its duties,  except to the extent that such cost, expense,  loss,
damage,   claim  or  liability  resulted  from  the  Indenture  Trustee's  gross
negligence or willful misconduct.  First Sierra's  obligations,  as Servicer, to
indemnify the Trust, the Note Insurer,  the Class B-2 credit  provider,  and the
Noteholders  for acts or omissions of First Sierra as Servicer  will survive the
removal  of the  Servicer  but will not  apply  to any  acts or  omissions  of a
successor  Servicer.   Such   indemnification   does  not  extend  to  indirect,
incidental, special or consequential damages.

The Accounts

     The Servicer is required to establish and maintain in  accordance  with the
Servicing  Agreement  two  accounts:  the  Lockbox  Account  and the  Collection
Account.  The Collection  Account is to be held by the Indenture  Trustee in the
name of the Trust and for the  benefit of  Noteholders,  the Note  Insurer,  the
Class B-2 credit  provider,  (as their  interests  may appear).  The  Collection
Account will be one or more segregated trust accounts.  The Lockbox Account will
be a  demand  deposit  account  maintained  at  Texas  Commerce  Bank,  National
Association (the "Lockbox Bank").

     "Advance  Payments"  are  amounts  paid by an Obligor  during a  Collection
Period with  respect to amounts due from such Obligor in  subsequent  Collection
Periods.  Advance  Payments  will be retained in the Lockbox  Account  until the
Determination  Date  relating  to the  Collection  Period in which such  Advance
Payment (or portion  thereof) is due in  accordance  with the  provisions of the
related Contract.

     The Servicing  Agreement  permits the Servicer to direct the  investment of
amounts in the Collection  Account in certain  eligible  investments that mature
not later  than the  Business  Day prior to the next  succeeding  Payment  Date.
Generally,  the  Residual  Holder  shall be  entitled  to any  income  from such
investments.

Servicer Advances

     In the event that any Obligor fails to remit the full Scheduled Payment due
from it with respect to a Collection Period by the Determination Date related to
such Collection Period, the Servicer is required to make an advance from its own
funds of an amount equal to such unpaid Scheduled Payment (a "Servicer Advance")
if the Servicer,  in its sole discretion,  determines that eventual repayment of
such  Servicer  Advance  is  likely  from  collections  from or on behalf of the
related Obligor.  The Servicing  Agreement provides for the reimbursement of the
Servicer for such Servicer Advances from funds available for distribution in the
Collection  Account on each subsequent Payment Date before the required payments
to  Noteholders  have  been  made as set forth  below in "Flow of  Funds".  With
respect to any Delinquent Contract,  whenever the Servicer shall have determined
that it will be unable to  recover a Servicer  Advance  or a portion  thereof on
such  Delinquent  Contract,  the  Servicer  will not be  required  to make  such
Servicer  Advance or  portion  thereof,  but will be  required  to  enforce  its
remedies (including  acceleration) under such Contract.  Furthermore,  if at any
time  First  Sierra or an  affiliate  is no longer  the  Servicer,  no  Servicer
Advances will be required.  The Servicing  Agreement  shall provide that, in the
event that the Servicer  determines that any Servicer  Advances  previously made
are not recoverable  from the related Obligor,  or any Delinquent  Contracts for
which the  Servicer  has made a  Servicer  Advance  in  respect  thereof  become
Defaulted Contracts,  the Indenture Trustee shall draw on the Collection Account
to repay  such  Servicer  Advances  in  accordance  with the  provisions  of the
Indenture.

Flow of Funds

     On each  Determination  Date,  the  Servicer  is required to deliver to the
Indenture  Trustee,  the Class B-2 credit  provider,  the Note  Insurer and each
Rating Agency a certificate  (the  "Servicer's  Certificate")  setting forth the
information needed to make payments on the upcoming Payment Date.

     See  "Subordination  Provisions" in the Summary of Terms to this Prospectus
Supplement  for a description of the operation and effect of the "Flow of Funds"
mechanics with respect to the various classes of Notes.

     On each Payment Date,  the  Indenture  Trustee will be required to make the
following  payments from the Available  Funds then on deposit in the  Collection
Account,  in the following  order of priority (to the extent funds are available
therefor):


                                      S-35
<PAGE>

     (i) to the Servicer,  an amount equal to any unreimbursed Servicer Advances
(other than Servicer Advances for the related Collection Period);

     (ii) to the  Servicer,  an  amount  equal to the  Servicer  Fee  then  due,
together  with any  accrued  and  unpaid  Servicer  Fees from  prior  Collection
Periods;

     (iii) to the Servicer,  any  Servicing  Charges,  if any,  deposited in the
Collection Account;

     (iv) to the Back-up  Servicer,  an amount equal to the Back-up Servicer Fee
then due,  together with any accrued and unpaid Back-up Servicer Fees from prior
Collection Periods;

     (v) to the Note  Insurer,  an amount equal to the Premium  Amount then due,
together  with any  accrued and unpaid  Premium  Amounts  from prior  Collection
Periods;

     (vi) to the  Indenture  Trustee,  the  Indenture  Trustee  Fees  then  due,
together with any Indenture Trustee Fees from prior Collection Periods;

     (vii) to the Indenture  Trustee,  the Indenture  Trustee Expenses then due,
together with any Indenture Trustee Expenses from prior Collection  Periods,  in
an amount not to exceed in the aggregate $75,000;

     (viii) to the Class A-1  Noteholders,  the Class A-1 Note Interest,  to the
Class  A-2  Noteholders,   the  Class  A-2  Note  Interest,  to  the  Class  A-3
Noteholders,  the Class A-3 Note Interest and to the Class A-4 Noteholders,  the
Class A-4 Note Interest, pari passu;

     (ix) to the Class B-1  Noteholders,  the  Class B-1 Note  Interest  for the
related  Collection Period (to the extent the disbursement of the Class B-1 Note
Interest will not result in an Available Funds Shortfall );

     (x) to the  Class B-2  credit  provider,  the fees of the Class B-2  credit
provider;

     (xi) to the Class B-2  Noteholders,  the  Class B-2 Note  Interest  for the
related  Collection Period (to the extent the disbursement of the Class B-2 Note
Interest will not result in an Available Funds Shortfall);

     (xii) until the Class A Note Principal Balance has been reduced to zero, to
the Class A Noteholders,  the sum of (a) the Class A Base Principal Distribution
Amount for such Payment Date, and (b) any Class A Overdue Principal, such amount
to be applied sequentially, with 100% of such amount being applied to reduce the
applicable  Note  Principal  Balance of the Class A Notes then  outstanding  and
having the lowest numerical  designation (e.g., first to the Class A-1 Notes) to
zero before any principal payment is made to the next Class;

     (xiii) to the Note Insurer, the unpaid Reimbursement Amount , if any;

     (xiv) until the Class B-1 Note Principal  Balance has been reduced to zero,
to the Class B-1  Noteholders,  from the Available  Funds then  remaining in the
Collection  Account,  the sum of (a) the Class B-1 Base  Principal  Distribution
Amount for such Payment Date, and (b) any Class B-1 Overdue Principal; provided,
however, that if a Restricting Event exists on such Payment Date and the Class A
Note  Principal  Balance on such Payment Date (after  giving effect to all prior
payments of principal  to the Class A  Noteholders  made on such  Payment  Date)
exceeds  zero,  the  amount  otherwise  required  to be  paid to the  Class  B-1
Noteholders  under  this  clause  (xiv),  shall  instead  be paid to the Class A
Noteholders  pursuant to this  clause  (xiv)  during such time as a  Restricting
Event is  continuing as an  additional  reduction of the Class A Note  Principal
Balance up to the amount necessary to reduce the Class A Note Principal  Balance
to zero (and shall be paid in the  sequential-pay  fashion  described  in clause
(xii) above);

     (xv) until the Class B-2 Note  Principal  Balance has been reduced to zero,
to the Class B-2  Noteholders,  from the Available  Funds then  remaining in the
Collection  Account,  the sum of (a) the Class B-2 Base  Principal  Distribution
Amount for such Payment Date, and (b) any Class B-2 Overdue Principal; provided,
however,  that if a Restricting  Event exists on such Payment  Date,  the amount
otherwise  required  to be paid to the Class B-2  Noteholders  under this clause
(xv)  shall  instead be paid (x) if the Class A Note  Principal  Balance on such
Payment  Date (after  giving  effect to all prior  payments of  principal to the
Class A  Noteholders  made on such Payment  Date)  exceeds  zero, to the Class A
Noteholders pursuant to this clause (xv) during such time as a Restricting Event
is continuing as an additional  reduction of the Class A 


                                      S-36
<PAGE>

Note Principal Balance up to the amount necessary to reduce such balance to zero
(and  shall be paid in the  sequential-pay  fashion  described  in clause  (xii)
above), and (y) if the Class A Note Principal Balance is zero, but the Class B-1
Note  Principal  Balance on such Payment Date (after  giving effect to all prior
payments of principal to the Class B-1  Noteholders  made on such Payment  Date)
exceeds  zero,  the  amount  otherwise  required  to be  paid to the  Class  B-2
Noteholders  under  this  clause  (xv)  shall  instead  be paid to the Class B-1
Noteholders  during  such  time  as a  Restricting  Event  is  continuing  as an
additional  reduction of the Class B-1 Note  Principal  Balance up to the amount
necessary to reduce such balance to zero;

     (xvi) to the Class B-2 credit provider,  all amounts previously advanced by
it for the benefit of the Class B-2 Noteholders pursuant to the letter of credit
and any other amounts due and owing under the letter of credit and reimbursement
agreement;

     (xvii) to the Class B-3  Noteholders,  the Class B-3 Note  Interest for the
related Collection Period;

     (xviii)  until the Class B-3 Note  Principal  Balance  has been  reduced to
zero, to the Class B-3  Noteholders,  from the Available Funds then remaining in
the Collection Account, the sum of (a) the Class B-3 Base Principal Distribution
Amount for such Payment Date, and (b) any Class B-3 Overdue Principal; provided,
however,  that if a Restricting  Event exists on such Payment  Date,  the amount
otherwise  required  to be paid to the Class B-3  Noteholders  under this clause
(xviii) shall instead be paid (x) if the Class A Note Principal  Balance on such
Payment  Date (after  giving  effect to all prior  payments of  principal to the
Class A  Noteholders  made on such Payment  Date)  exceeds  zero, to the Class A
Noteholders  pursuant to this clause  (xviii)  during such time as a Restricting
Event is  continuing as an  additional  reduction of the Class A Note  Principal
Balance up to the amount  necessary to reduce such balance to zero (and shall be
paid in the sequential-pay  fashion described in clause (xii) above), (y) if the
Class A Note Principal Balance is zero, but the Class B-1 Note Principal Balance
on such Payment Date (after giving effect to all prior  payments of principal to
the Class B-1  Noteholders  made on such Payment Date) exceeds zero,  the amount
otherwise  required  to be paid to the Class B-3  Noteholders  under this clause
(xviii)  shall  instead be paid to the Class B-1  Noteholders  pursuant  to this
clause  (xviii)  during such time as a  Restricting  Event is  continuing  as an
additional  reduction of the Class B-1 Note  Principal  Balance up to the amount
necessary to reduce such balance to zero,  and (z) if the Class A Note Principal
Balance and the Class B-1 Note  Principal  Balance are both zero,  but the Class
B-2 Note  Principal  Balance on such  Payment Date (after  giving  effect to all
prior  payments of principal to the Class B-2  Noteholders  made on such Payment
Date) exceeds zero,  the amount  otherwise  required to be paid to the Class B-3
Noteholders  under this clause  (xviii)  shall  instead be paid to the Class B-2
Noteholders  pursuant to this clause  (xviii)  during such time as a Restricting
Event is continuing as an additional  reduction of the Class B-2 Note  Principal
Balance up to the amount necessary to reduce such balance to zero;

     (xix) to the Indenture  Trustee,  the Indenture  Trustee Expenses then due,
together with any Indenture Trustee Expenses from prior Collection  Periods,  in
excess of the $75,000 limitation set forth in clause (vii);

     (xx) to the  Servicer,  any other  amounts due the  Servicer  as  expressly
provided in the Servicing Agreement; and

     (xxi) to the Residual Holder,  any remaining  amounts;  provided,  however,
that

          (I)  if a Restricting  Event does not exist on such Payment Date,  but
               if any payment of funds to the  Residual  Holder on such  Payment
               Date would result in the excess of (i) the  Aggregate  Discounted
               Contract  Principal  Balance  as of the  end  of the  immediately
               preceding Collection Period, over (ii) the sum of (w) the Class A
               Note Principal Balance, (x) the Class B-1 Note Principal Balance,
               (y) the Class B-2 Note  Principal  Balance  and (z) the Class B-3
               Note Principal  Balance  (calculated with respect to clauses (w),
               (x), (y) and (z) after giving effect to all payments of principal
               to be  made on  such  Payment  Date)  being  less  than 2% of the
               Initial  Aggregate  Discounted  Contract  Principal  Balance such
               amount shall not be paid to the Residual Holder but shall instead
               be paid  pursuant to this clause (xxi) to the Class A Noteholders
               (in the sequential-pay  fashion described in clause (xii) above),
               the Class B-1  Noteholders,  the  Class B-2  Noteholders  and the
               Class B-3 Noteholders as an 


                                      S-37
<PAGE>

               additional payment of principal in an amount with respect to each
               such Class equal to the product of (A) a fraction,  the numerator
               of which is the Class A Percentage, the Class B-1 Percentage, the
               Class B-2 Percentage,  or the Class B-3  Percentage,  as the case
               may be,  and the  denominator  of which is the sum of the Class A
               Percentage,  the Class B-1  Percentage,  the Class B-2 Percentage
               and the  Class  B-3  Percentage  and (B) the  amount  that  would
               otherwise be paid to the Residual  Holder pursuant to this clause
               (xxi); and

          (II) if a Restricting  Event exists on such Payment  Date,  the amount
               otherwise  required to be paid to the Residual  Holder under this
               clause  (xxi)  shall  instead  be  paid  (w) if the  Class A Note
               Principal  Balance on such Payment Date (after  giving  effect to
               all prior  payments of principal to the Class A Noteholders  made
               on such Payment  Date)  exceeds  zero, to the Class A Noteholders
               pursuant to this clause (xxi)  during such time as a  Restricting
               Event is  continuing  as an  additional  reduction of the Class A
               Note Principal  Balance up to the amount necessary to reduce such
               balance  to zero  (in the  sequential-pay  fashion  described  in
               clause (xii) above); (x) if the Class A Note Principal Balance is
               zero,  but the Class B-1 Note  Principal  Balance on such Payment
               Date (after giving  effect to all prior  payments of principal to
               the Class B-1  Noteholders  made on such  Payment  Date)  exceeds
               zero,  the amount  otherwise  required to be paid to the Residual
               Holder under this clause (xxi) shall instead be paid to the Class
               B-1 Noteholders pursuant to this clause (xxi) during such time as
               a Restricting  Event is continuing as an additional  reduction of
               the Class B-1 Note Principal  Balance up to the amount  necessary
               to reduce such  balance to zero,  (y) if the Class A Note Balance
               and the Class B-1 Note  Balance are both zero,  but the Class B-2
               Note Principal  Balance on such Payment Date (after giving effect
               to all prior  payments of principal to the Class B-2  Noteholders
               made on such Payment  Date) exceeds  zero,  the amount  otherwise
               required  to be paid to the  Residual  Holder  under this  clause
               (xxi) shall instead be paid to the Class B-2 Noteholders pursuant
               to this clause (xxi) during such time as a  Restricting  Event is
               continuing  as an  additional  reduction  of the  Class  B-2 Note
               Principal  Balance  up to the  amount  necessary  to reduce  such
               balance  to zero;  and (z) if each of the Class A Note  Principal
               Balance,  the Class B-1 Note Principal  Balance and the Class B-2
               Note Principal Balance are zero, but the Class B-3 Note Principal
               Balance on such  Payment Date (after  giving  effect to all prior
               payments of principal to the Class B-3  Noteholders  made on such
               Payment Date) exceeds zero, the amount  otherwise  required to be
               paid to the Residual Holder under this clause (xxi) shall instead
               be paid to the  Class B-3  Noteholders  pursuant  to this  clause
               (xxi) during such time as a Restricting Event is continuing as an
               additional  reduction of the Class B-3 Note Principal  Balance up
               to the amount necessary to reduce such balance to zero.

As used in this  Prospectus  Supplement,  the following terms have the following
meanings:

     Advance Payment:  With respect to a Contract and a Collection  Period,  any
Scheduled Payment,  Final Scheduled Payment,  Purchase Option Payment or portion
of either made by or on behalf of an Obligor and received by the Servicer during
such Collection  Period,  which  Scheduled  Payment,  Final  Scheduled  Payment,
Purchase  Option  Payment  or  portion  thereof  does  not  become  due  until a
subsequent Collection Period.

     Aggregate  Initial Note  Principal  Balance:  The  aggregate of the Initial
Class A Note Principal  Balance,  the Initial Class B-1 Note Principal  Balance,
the Initial  Class B-2 Note  Principal  Balance  and the Initial  Class B-3 Note
Principal Balance.

     Available  Distribution  Amount:  With respect to a Collection  Period, the
total of (a) the Available Funds with respect to the related  Collection Period,
minus (B) the Trust Operating Expenses.

     Available  Funds:  With respect to a Payment Date,  all amounts  (including
proceeds of Servicer  Advances)  held in the  Collection  Account on the related
Determination  Date, after taking into account all deposits  required to be made
on such  Determination  Date,  other than any such  amounts  which relate to any
subsequent Collection Period.


                                      S-38
<PAGE>

     Available Funds  Shortfall:  An event which occurs on a Payment Date if the
Class A Insured  Distribution Amount for such Payment Date exceeds the Available
Distribution Amount for such Payment Date.

     Base Principal  Amount:  With respect to any Collection  Period,  an amount
equal to the excess of (x) the Aggregate  Discounted Contract Principal Balances
of the  Contracts  as of the  close of  business  on the last day of the  second
preceding Collection Period over (y) the Aggregate Discounted Contract Principal
Balances  of the  Contracts  as of the close of  business on the last day of the
immediately preceding Collection Period.

     Class  A Base  Principal  Distribution  Amount:  (a)  With  respect  to any
Collection  Period  prior to the  Class  B-1  Termination  Date,  the  Class B-2
Termination Date or the Class B-3 Termination Date, the product of (i) the Class
A Percentage and (ii) the Base Principal Amount for such Collection  Period; (b)
with respect to the Class B-1 Termination  Date, the Class B-2 Termination  Date
or the Class B-3 Termination  Date, as the case may be, the amount  described in
clause (a) above plus the portion of the Class B-1 Base  Principal  Distribution
Amount, the Class B-2 Base Principal  Distribution  Amount or the Class B-3 Base
Principal Distribution Amount, as applicable,  not applied as a reduction of the
Class B-1 Note Principal  Balance,  the Class B-2 Note Principal  Balance or the
Class B-3 Note  Principal  Balance,  respectively,  on such  date;  and (c) with
respect to any Collection  Period following the Class B-1 Termination  Date, the
Class B-2 Termination  Date or the Class B-3  Termination  Date, as the case may
be, the amount  described in clause (a) above plus the Class B-1 Base  Principal
Distribution Amount, the Class B-2 Base Principal Distribution Amount and/or the
Class  B-3 Base  Principal  Distribution  Amount,  as the case may be,  for such
Collection Period.

     Class A Insured  Distribution  Amount means (a) with respect to any Payment
Date (other  than the Payment  Date which is the Class A-1  Maturity  Date,  the
Class A-2 Maturity  Date,  the Class A-3 Maturity Date or the Class A-4 Maturity
Date, as applicable), the sum of (i) the sum of (A) Class A-1 Note Interest, (B)
Class A-2 Note  Interest,  (C) Class  A-3 Note  Interest  and (D) Class A-4 Note
Interest,  and (ii) the excess if any, of (A) the Class A Note Principal Balance
over (B) the Aggregate  Discounted  Contract  Principal Balance of all Contracts
other than  Defaulted  Contracts;  (b) with respect to the Payment Date which is
the Class A-1 Maturity Date, the sum of (i) Class A-1 Note Interest and (ii) the
Class A-1 Note Principal Balance then  outstanding;  and (c) with respect to the
Payment Date which is the Class A-2 Maturity  Date,  the Class A-3 Maturity Date
or the Class A-4 Maturity Date, as applicable, the sum of (i) the Class A-2 Note
Interest,  the  Class A-3 Note  Interest  or the  Class  A-4 Note  Interest,  as
applicable,  and (ii) the Class A-2 Note Principal  Balance,  the Class A-3 Note
Principal Balance or the Class A-4 Note Principal Balance,  as applicable,  then
outstanding.

     Class A Note  Principal  Balance:  At any time,  the  Initial  Class A Note
Principal  Amount  minus  all  payments  theretofore  received  by the  Class  A
Noteholders on account of principal.

     Class  A  Overdue  Principal:   With  respect  to  any  Payment  Date,  the
difference,  if any,  equal to (a) the  aggregate of the Class A Base  Principal
Distribution Amounts due on all prior Payment Dates and (b) the aggregate amount
of the  principal  (from  whatever  source)  actually  distributed  to  Class  A
Noteholders on all prior Payment Dates.

     Class A-1 Maturity Date: September 10, 1998.

     Class A-1 Note Current Interest: With respect to any Collection Period, the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product of (x) a fraction,  the  numerator of which is the actual number of days
elapsed in the related  Interest  Accrual Period and the denominator of which is
360, (y) the Class A-1 Note Rate and (z) the aggregate  Class A-1 Note Principal
Balance outstanding immediately prior to such Payment Date.

     Class A-1 Note Interest:  With respect to any Collection  Period, the Class
A-1 Note Current Interest and the Class A-1 Overdue Interest.

     Class A-1 Note Principal  Balance:  At any time, the Initial Class A-1 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class A-1
Noteholders on account of principal.

     Class A-1 Note Rate: 5.7325%.

     Class  A-1  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class A-1 Note
Interest due on the immediately  preceding  Payment Date over the Class A-1 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class A-1
Overdue Interest due and unpaid as of the immediately 


                                      S-39
<PAGE>

preceding  Payment  Date and (iii) the product of (x) the sum of clauses (i) and
(ii),  (y) a  fraction,  the  numerator  of which is the  actual  number of days
elapsed in the related  Interest  Accrual Period and the denominator of which is
360,  and (z) the sum of the Class A-1 Note Rate plus 1%,  and (b) any Class A-1
Overdue Interest paid on such Payment Date.

     Class A-2 Maturity Date: July 10, 2000.

     Class A-2 Note Current Interest: With respect to any Collection Period, the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  A-2 Note Rate and (y) the  aggregate
Class A-2 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class A-2 Note Interest:  With respect to any Collection  Period, the Class
A-2 Note Current Interest and the Class A-2 Overdue Interest.

     Class A-2 Note Principal  Balance:  At any time, the Initial Class A-2 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class A-2
Noteholders on account of principal.

     Class A-2 Note Rate: 6.3500%.

     Class  A-2  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class A-2 Note
Interest due on the immediately  preceding  Payment Date over the Class A-2 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class A-2
Overdue Interest due and unpaid as of the immediately preceding Payment Date and
(iii) the product of (x) the sum of clauses (i) and (ii) and (y)  one-twelfth of
the sum of the  Class A-2 Note  Rate  plus 1%,  and (b) any  Class  A-2  Overdue
Interest paid on such Payment Date.

     Class A-3 Maturity Date: December 10, 2001.

     Class A-3 Note Current Interest: With respect to any Collection Period, the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  A-3 Note Rate and (y) the  aggregate
Class A-3 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class A-3 Note Interest:  With respect to any Collection  Period, the Class
A-3 Note Current Interest and the Class A-3 Overdue Interest.

     Class A-3 Note Principal  Balance:  At any time, the Initial Class A-3 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class A-3
Noteholders on account of principal.

     Class A-3 Note Rate: 6.3500%.

     Class  A-3  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class A-3 Note
Interest due on the immediately  preceding  Payment Date over the Class A-3 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class A-3
Overdue Interest due and unpaid as of the immediately preceding Payment Date and
(iii) the product of (x) the sum of clauses (i) and (ii) and (y)  one-twelfth of
the sum of the  Class A-3 Note  Rate  plus 1%,  and (b) any  Class  A-3  Overdue
Interest paid on such Payment Date.

     Class A-4 Maturity Date: March 10, 2005.

     Class A-4 Note Current Interest: With respect to any Collection Period, the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  A-4 Note Rate and (y) the  aggregate
Class A-4 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class A-4 Note Interest:  With respect to any Collection  Period, the Class
A-4 Note Current Interest and the Class A-4 Overdue Interest.

     Class A-4 Note Principal  Balance:  At any time, the Initial Class A-4 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class A-4
Noteholders on account of principal.

     Class  A-4  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class A-4 Note
Interest due on the immediately  preceding  Payment Date over the Class A-4 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class A-4
Overdue Interest due and unpaid as of the immediately 


                                      S-40
<PAGE>

preceding  Payment  Date and (iii) the product of (x) the sum of clauses (i) and
(ii) and (y)  one-twelfth of the sum of the Class A-4 Note Rate plus 1%, and (b)
any Class A-4 Overdue Interest paid on such Payment Date.

     Class B-1 Base Principal  Distribution  Amount: With respect to any Payment
Date,  the product of (a) the Class B-1  Percentage  and (b) the Base  Principal
Amount for such Payment Date.

     Class B-1 Maturity Date: March 10, 2005.

     Class B-1 Note  Current  Interest:  With respect to any Payment  Date,  the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  B-1 Note Rate and (y) the  aggregate
Class B-1 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class B-1 Note  Interest:  With respect to any Payment Date,  the Class B-1
Note Current Interest and the Class B-1 Overdue Interest.

     Class B-1 Note Principal  Balance:  At any time, the Initial Class B-1 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class B-1
Noteholders on account of principal.

     Class  B-1  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class B-1 Note
Interest due on the immediately  preceding  Payment Date over the Class B-1 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class B-1
Overdue Interest due and unpaid as of the immediately preceding Payment Date and
(iii) the product of (x) the sum of clauses (i) and (ii) and (y)  one-twelfth of
the sum of the  Class B-1 Note  Rate  plus 1%,  and (b) any  Class  B-1  Overdue
Interest paid on such Payment Date.

     Class  B-1  Overdue  Principal:  With  respect  to any  Payment  Date,  the
difference,  if any,  equal to (a) the aggregate of the Class B-1 Base Principal
Distribution Amounts due on all prior Payment Dates and (b) the aggregate amount
of the  principal  (from  whatever  source)  actually  distributed  to Class B-1
Noteholders on all prior Payment Dates.

     Class B-1  Termination  Date:  The Payment Date on which the Class B-1 Note
Principal Balance is reduced to zero.

     Class B-2 Base Principal  Distribution  Amount: With respect to any Payment
Date,  the product of (a) the Class B-2  Percentage  and (b) the Base  Principal
Amount for such Payment Date.

     Class B-2 Maturity Date: March 10, 2005.

     Class B-2 Note  Current  Interest:  With respect to any Payment  Date,  the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  B-2 Note Rate and (y) the  aggregate
Class B-2 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class B-2 Note  Interest:  With respect to any Payment Date,  the Class B-2
Note Current Interest and the Class B-2 Overdue Interest.

     Class B-2 Note Principal  Balance:  At any time, the Initial Class B-2 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class B-2
Noteholders on account of principal.

     Class  B-2  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class B-2 Note
Interest due on the immediately  preceding  Payment Date over the Class B-2 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class B-2
Overdue Interest due and unpaid as of the immediately preceding Payment Date and
(iii) the product of (x) the sum of clauses (i) and (ii) and (y)  one-twelfth of
the sum of the  Class B-2 Note  Rate  plus 1%,  and (b) any  Class  B-2  Overdue
Interest paid on such Payment Date.

     Class  B-2  Overdue  Principal:  With  respect  to any  Payment  Date,  the
difference,  if any,  equal to (a) the aggregate of the Class B-2 Base Principal
Distribution Amounts due on all prior Payment Dates and (b) the aggregate amount
of the  principal  (from  whatever  source)  actually  distributed  to Class B-2
Noteholders on all prior Payment Dates.

     Class B-2  Termination  Date:  The Payment Date on which the Class B-2 Note
Principal Balance is reduced to zero.


                                      S-41
<PAGE>

     Class B-3 Base Principal  Distribution  Amount: With respect to any Payment
Date,  the product of (a) the Class B-3  Percentage  and (b) the Base  Principal
Amount for such Payment Date.

     Class B-3 Maturity Date: March 10, 2005.

     Class B-3 Note  Current  Interest:  With respect to any Payment  Date,  the
interest  accrued  during the  related  Interest  Accrual  Period,  equal to the
product  of (x)  one-twelfth  of the Class  B-3 Note Rate and (y) the  aggregate
Class B-3 Note Principal Balance  outstanding  immediately prior to such Payment
Date.

     Class B-3 Note  Interest:  With respect to any Payment Date,  the Class B-3
Note Current Interest and the Class B-3 Overdue Interest.

     Class B-3 Note Principal  Balance:  At any time, the Initial Class B-3 Note
Principal  Balance  minus all  payments  theretofore  received  by the Class B-3
Noteholders on account of principal.

     Class  B-3  Overdue  Interest:  With  respect  to  any  Payment  Date,  the
difference  between (a) the sum of (i) the excess, if any, of any Class B-3 Note
Interest due on the immediately  preceding  Payment Date over the Class B-3 Note
Interest  paid  on  such  immediately   preceding  Payment  Date,  (ii)  without
duplication  of the amount  described in clause (i), the amount of the Class B-3
Overdue Interest due and unpaid as of the immediately preceding Payment Date and
(iii) the product of (x) the sum of clauses (i) and (ii) and (y)  one-twelfth of
the sum of the  Class B-3 Note  Rate  plus 1%,  and (b) any  Class  B-3  Overdue
Interest paid on such Payment Date.

     Class  B-3  Overdue  Principal:  With  respect  to any  Payment  Date,  the
difference,  if any,  equal to (a) the aggregate of the Class B-3 Base Principal
Distribution Amounts due on all prior Payment Dates and (b) the aggregate amount
of the  principal  (from  whatever  source)  actually  distributed  to Class B-3
Noteholders on all prior Payment Dates.

     Class B-3  Termination  Date:  The Payment Date on which the Class B-3 Note
Principal Balance is reduced to zero.

     Defaulted  Contract.  A  Contract  becomes a  "Defaulted  Contract"  at the
earlier  of the  date on  which  (i) the  Servicer  has  determined  in its sole
discretion,  in  accordance  with  the  Servicing  Standard  and  its  customary
servicing procedures, that such Contract is not collectible, (ii) all or part of
a  Scheduled  Payment  thereunder  is more than 180 days  delinquent,  (iii) the
Servicer  elected not to make a Servicer  Advance or for which the  Servicer has
determined  that a prior  Servicer  Advance is not  recoverable or (iv) that was
repurchased by a Source pursuant to a Source Agreement.

     Defaulted  Contract  Recoveries:  All  proceeds  of the  sale of  Equipment
related to Defaulted Contracts and any amounts collected as judgments against an
Obligor or others  related to the  failure of such  Obligor to pay any  required
amounts under the related  Contract or to return the Equipment,  in each case as
reduced by (i) any unreimbursed  Servicer Advances with respect to such Contract
or such  Equipment  and  (ii) any  reasonably  incurred  out-of-pocket  expenses
incurred by the  Servicer in  enforcing  such  Contract or in  liquidating  such
Equipment.

     Delinquency  Trigger Event: Exists on any Payment Date on which the average
of the Delinquency  Trigger Ratios for such Payment Date and the two immediately
preceding Payment Dates exceeds 7.5%.

     Delinquency  Trigger Ratio: With respect to any Payment Date, the quotient,
expressed as a percentage of (a) the  Aggregate  Discounted  Contract  Principal
Balance of all  Contracts  as to which all or a portion of a  Scheduled  Payment
remained  unpaid for more than 30 days from its due date,  determined  as of the
end of the immediately  preceding  calendar month,  divided by (b) the Aggregate
Discounted Contract Principal Balance of all Contracts as of the last day of the
immediately  preceding  calendar  month  (including  any  Contracts  which  were
repossessed or substituted).

     Delinquent Contract: As of any Determination Date, any Contract (other than
a Contract which became a Defaulted Contract prior to such  Determination  Date)
with respect to which all or a portion of any Scheduled Payment was not received
when due by the  Servicer  as of the  close of  business  on the last day of the
month in which such payment was due.

     Determination  Date:  With  respect to a Payment  Date, a date which is the
eighth day of the calendar month in the month in which such Payment Date occurs,
or if such day is not a Business Day, the 


                                      S-42
<PAGE>

immediately  preceding Business Day; provided,  however,  that in no event shall
such  Determination  Date be later than two Business  Days prior to such Payment
Date.

     Discounted Contract Principal Balance: With respect to any Contract, on any
Determination  Date,  the  sum  of the  present  value  of all of the  remaining
Scheduled  Payments  becoming due under such Contract after the end of the prior
Collection  Period,  discounted  monthly  at the  Discount  Rate  in the  manner
described below; provided, however, that except to the extent expressly provided
in the Servicing  Agreement,  the Discounted  Contract  Principal Balance of any
Defaulted Contract, Early Termination Contract, or Expired Contract or Contract,
purchased by First Sierra pursuant to the Servicing Agreement, shall be equal to
zero.

     In  connection  with all  calculations  required to be made pursuant to the
Transaction  Documents with respect to the determination of Discounted  Contract
Principal  Balances,  for any date of  determination  the  "Discounted  Contract
Principal Balance" for each Contract shall be calculated assuming:

          (i)  Scheduled  Payments  are due on the last  day of each  Collection
     Period;

          (ii)  Scheduled  Payments are discounted on a monthly basis using a 30
     day month and a 360 day year; and

          (iii)  Scheduled  Payments  are  discounted  to  the  last  day of the
     Collection Period prior to the Determination Date.

     Early Termination  Contract:  Any Contract that has terminated  pursuant to
the terms of such Contract prior to its scheduled  expiration date, other than a
Defaulted Contract.

     Excluded  Amounts:  Any  payments  received  from an Obligor or a Source in
connection with any application  fees, tax processing  fees, wire transfer fees,
express mail fees,  insurance premiums,  late charges and other penalty amounts,
taxes,  fees  or  other  charges  imposed  by any  governmental  authority,  any
indemnity  payments  made by an Obligor for the benefit of the obligee under the
related  Contract or any payments  collected  from an Obligor or received from a
Source relating to servicing and/or maintenance payments pursuant to the related
Contract  or  maintenance  agreement,  as  applicable,  or any other  non-rental
charges reimbursable to the Servicer in accordance with the Servicer's customary
policies and procedures  plus any  collections as to which the Servicer has made
an unreimbursed Servicer Advance.

     Expired  Contract:  Any  Contract  that  has  terminated  on its  scheduled
expiration date.

     Final  Scheduled  Payment:  With respect to any  Contract,  any payment set
forth  in such  Contract  other  than the  regular  Scheduled  Payment  which is
required to be paid by the related Obligor at the maturity of such Contract.

     Gross Charge-Off Event:  Exists on any Payment Date on which the average of
the  Gross  Charge-Off  Ratio  for such  Payment  Date  and the two  immediately
preceding Payment Dates exceeds 2.5%.

     Gross  Charge-Off  Ratio:  With respect to any Payment  Date,  12 times the
quotient,  expressed as a percentage,  of (a) the Aggregate  Discounted Contract
Principal  Balance of all Contracts that become  Defaulted  Contracts during the
immediately  preceding  calendar month less all recoveries  received  during the
immediately  preceding  calendar  month,  including,  but not limited to, Source
buybacks,  Source  reserve  fund  payments,  liquidation  proceeds  and residual
proceeds,  divided by (b) the Aggregate Discounted Contract Principal Balance of
all Contracts as of the end of the immediately preceding calendar month. For the
purposes  of the  calculation  of the Gross  Charge-Off  Ratio,  the  Discounted
Contract  Principal Balance of any Contract which is a Defaulted  Contract shall
not be zero,  but shall instead be  calculated as provided in the  definition of
Discounted  Contract  Principal Balance without reference to the last proviso in
such definition.

     Initial Class A Note Principal Balance: $208,242,000.
     Initial Class A-1 Note Principal Balance: $32,998,000.
     Initial Class A-2 Note Principal Balance: $85,479,000.
     Initial Class A-3 Note Principal Balance: $51,527,000.
     Initial Class A-4 Note Principal Balance: $38,238,000.
     Initial Class B-1 Note Principal Balance: $4,527,000.


                                      S-43
<PAGE>

     Initial Class B-2 Note Principal Balance: $4,527,000.
     Initial Class B-3 Note Principal Balance: $4,527,000.

     Initial  Unpaid Amount:  With respect to a Contract,  the excess of (x) the
aggregate  amount of all  Scheduled  Payments due prior to the Cut-Off Date over
(y) the aggregate of all Scheduled  Payments made prior to the Cut-Off Date with
respect to such Contract.

     Interest Accrual Period:  With respect to any Payment Date, the period from
and including the prior Payment Date to but excluding such Payment Date and with
respect to the initial Payment Date, the period from and including September 10,
1997 to but excluding such Payment Date.

     Majority Holders:  The applicable  Noteholders that together own Notes with
an aggregate Percentage Interest in excess of 50%.

     Percentage  Interest:  With respect to a Noteholder and a Class of Notes on
any  date of  determination,  the  percentage  obtained  by  dividing  the  Note
Principal  Balance of the Note held by such Noteholder as of the Closing Date by
the  related  Note  Principal  Balance of the  related  Class of Notes as of the
Closing Date.

     Premium  Amount:  With  respect to any  Payment  Date,  the  product of (a)
one-twelfth,  (b) the Premium Rate and (c) the Class A Note Principal Balance as
of the end of the immediately preceding Collection Period.

     Prepayment:  With respect to a Collection  Period and a Contract  (except a
Defaulted Contract),  the amount received by the Servicer during such Collection
Period from or on behalf of an Obligor with  respect to such  Contract in excess
of the sum of (x) the Scheduled  Payment and any Final Scheduled Payment due, or
any Purchase  Option Payment made during such  Collection  Period,  plus (y) the
aggregate of any overdue Scheduled  Payments,  Initial Unpaid Amounts and unpaid
Servicing Charges for such Contract, so long as such amount is designated by the
Obligor as a  prepayment  and the Servicer  has  consented  to such  prepayment.
Neither Residual Receipts nor Defaulted Contract Recoveries are Prepayments.

     Prepayment  Amount:  With  respect  to a Payment  Date and a  Contract,  an
amount,  without  duplication,  equal to the sum of (i) the Discounted  Contract
Principal Balance as of the close of business on the second preceding Collection
Period  (without  any  deduction  for any  security  deposit paid by an Obligor,
unless  such  security  deposit has been  deposited  in the  Collection  Account
pursuant to the Indenture);  (ii) the product of (x) such Contract's  Discounted
Contract Principal Balance as of the immediately  preceding Payment Date and (y)
one-twelfth of the Discount Rate; (iii) any Scheduled  Payments  theretofore due
and not paid by an  Obligor;  and (iv) any Final  Scheduled  Payment or Purchase
Option Payment due or to become due under the Contract.

     Purchase Option Payment: With respect to a Contract,  any payment set forth
in such Contract payable by the Obligor  (including any security deposit applied
in respect  thereof)  upon the exercise of a purchase  option for the  Equipment
relating to such Contract,  whether or not the Obligor  actually  exercises such
purchase  option,  or with  respect to any  Contract  which does not set forth a
purchase  option,  any  payment  made by an Obligor to  purchase  the  Equipment
relating to such Contract at the end of the term of such Contract.

     Reimbursement Amount: As of any Payment Date, the sum of (x)(i) all Insured
Payments  previously received by the Indenture Trustee from the Note Insurer and
not  previously  repaid to the Note Insurer  pursuant to the Indenture plus (ii)
interest accrued on each such Insured Payment not previously  repaid to the Note
Insurer from the date the Indenture Trustee received the related Insured Payment
to, but not  including,  such  Payment  Date and (y)(i) any amounts then due and
owing to the Note Insurer  under the Insurance  Agreement  plus (ii) interest on
such amounts.

     Repurchase Amount: With respect to a Payment Date and a Contract,  the sum,
without duplication,  of (i) the Discounted Contract Principal Balance as of the
close of  business  on the  second  preceding  Collection  Period  (without  any
deduction  for any  security  deposit paid by an Obligor,  unless such  security
deposit has been deposited in the Collection Account pursuant to the Indenture);
(ii) the product of (x) such Contract's Discounted Contract Principal Balance as
of  the  beginning  of the  immediately  preceding  Collection  Period  and  (y)
one-twelfth of the Discount Rate; (iii) any Scheduled  Payments  theretofore due
and not paid by an  Obligor;  and (iv) any Final  Scheduled  Payment or Purchase
Option Payment due or to become due under the Contract.

     Residual Receipts: All Purchase Option Payments to the extent such proceeds
exceed any Scheduled Payments and Final Scheduled Payments remaining unpaid.


                                      S-44
<PAGE>

     Restricting  Event:  An event which shall occur on a Payment  Date on which
(a) an Event of Servicing Termination has occurred under the Servicing Agreement
and is not cured within the grace period set forth in the  Servicing  Agreement,
(b) the Note Insurer  makes an Insured  Payment,  (c) a Gross  Charge-Off  Event
exists, or (d) a Delinquency Trigger Event exists.

     Scheduled  Payments:  With  respect to a Payment  Date and a Contract,  the
periodic  payment  (exclusive of any amounts in respect of  insurance,  warranty
extensions,  service  contracts or taxes,  and  reflecting  any  adjustment  for
partial  Prepayments,  and  further  reflecting  the  effect  of  any  permitted
modification  to such  Contract) set forth in such Contract due from the Obligor
in the related Collection Period;  provided,  however,  that with respect to any
Contract as to which First  Sierra  retained  the  security  deposit,  Scheduled
Payment shall not include the final payment or payments to be made thereon equal
to the amount of such security deposit..

     Substitute  Contract  Cut-Off Date: With respect to a Substitute  Contract,
the  close of  business  on the  first  day of the  calendar  month in which the
related Transfer Date occurs.

     Trust  Certificate   Principal  Balance:   As  of  any  Payment  Date,  the
difference, if any, between (i) the sum of (x) the Aggregate Discounted Contract
Principal  Balances of all Contracts as of the end of the immediately  preceding
Collection Period and (y) the Aggregate  Discounted  Contract Principal Balances
as of the day  prior to such  Payment  Date of all  Substitute  Contracts  to be
conveyed  to the  Trust  on  such  Payment  Date  and  (ii)  the  sum of (w) the
outstanding Class A Note Principal  Balance,  (x) the outstanding Class B-1 Note
Principal Balance,  (y) the outstanding Class B-2 Note Principal Balance and (z)
the outstanding Class B-3 Note Principal Balance,  after taking into account any
distributions on such Payment Date.

     Trust Operating Expenses: With respect to any Payment Date, an amount equal
to the amounts owing to the Servicer, the Back-up Servicer, the Note Insurer and
the  Indenture  Trustee  pursuant to the  Indenture and payable out of Available
Funds in priority to amounts owing the Noteholders.

Withholding

     The  Indenture  Trustee is required to comply with all  applicable  federal
income tax  withholding  requirements  respecting  payments  to  Noteholders  of
interest with respect to the Notes.  The consent of  Noteholders is not required
for such withholding. In the event the Noteholder is other than DTC, then in the
event that the  Indenture  Trustee  does  withhold or causes to be withheld  any
amount from interest payments or advances thereof to any Noteholders pursuant to
federal  income  tax  withholding  requirements,  the  Indenture  Trustee  shall
indicate the amount withheld annually to such Noteholders.

Reports to Noteholders

     On each  Payment  Date the  Indenture  Trustee  will furnish or cause to be
furnished with each payment to Noteholders, a statement prepared by the Servicer
setting forth the following  information  (per $1,000 of Initial Note  Principal
Amount as to (a) and (b) below):

          a. With respect to a statement  to a Class A  Noteholder  or a Class B
     Noteholder,  the  amount of such  payment  allocable  to such  Noteholder's
     required  payment  of  the  Base  Principal  Amount  and  Class  A  Overdue
     Principal,  Class B-1 Overdue  Principal,  Class B-2 Overdue  Principal  or
     Class B-3 Overdue Principal;

          b. With respect to a statement  to a Class A  Noteholder  or a Class B
     Noteholder,  the amount of such payment allocable to Class A-1 Note Current
     Interest, Class A-2 Note Current Interest, Class A-3 Note Current Interest,
     Class A-4 Note Current Interest, Class B-1 Note Current Interest, Class B-2
     Note  Current  Interest or Class B-3 Note  Current  Interest and Class A-1,
     Class A-2,  Class A-3, Class A-4, Class B-1, Class B-2 or Class B-3 Overdue
     Interest;

          c. The  aggregate  amount  of fees and  compensation  received  by the
     Servicer pursuant to the Servicing Agreement for the Collection Period;

          d. The aggregate  Class A Note Principal  Balance (and,  individually,
     the Class A-1 Note Principal Balance, the Class A-2 Note Principal Balance,
     the  Class A-3 Note  Principal  Balance  and the  Class A-4 Note  Principal
     Balance),  the aggregate  Class B-1 Note Principal  Balance,  the aggregate
     Class B-2 Note Principal  Balance,  the aggregate  Class B-3 Note Principal
     Balance,  the Class A Note Factor, the Class B-1 Note Factor, the Class B-2
     Note Factor,  the Class B-3 Note Factor,  the Pool Factor and the 


                                      S-45
<PAGE>

     Aggregate Discounted Contract Principal Balance,  after taking into account
     all distributions made on such Payment Date;

          e. The  total  unreimbursed  Servicer  Advances  with  respect  to the
     related Collection Period;

          f. The amount of Residual Receipts and Defaulted  Contract  Recoveries
     for the related  Collection  Period and the Aggregate  Discounted  Contract
     Principal Balances for all Contracts that became Defaulted Contracts during
     the related  Collection  Period,  calculated  immediately prior to the time
     such Contracts became Defaulted Contracts; and

          g. The total number of Contracts and the Aggregate Discounted Contract
     Principal  Balances  thereof,   together  with  the  number  and  aggregate
     Discounted  Contract  Principal  Balances of all  Contracts as to which the
     Obligors,  as of the related Calculation Date, were one, two, three or four
     Scheduled Payments delinquent, and Delinquent Contracts reconveyed.

     The  "Class A Note  Factor"  is the seven  digit  decimal  number  that the
Servicer  will  compute or cause to be computed for each  Collection  Period and
will make available on the related  Determination Date representing the ratio of
(x) the Class A Note  Principal  Balance which will be  outstanding  on the next
Payment  Date (after  taking into account all  distributions  to be made on such
Payment Date) to (y) the Initial Class A Note Principal Balance.

     The "Class B-1 Note  Factor" is the seven  digit  decimal  number  that the
Servicer  will  compute or cause to be computed for each  Collection  Period and
will make available on the related  Determination Date representing the ratio of
(x) the Class B-1 Note  Principal  Balance which will be outstanding on the next
Payment  Date (after  taking into account all  distributions  to be made on such
Payment Date) to (y) the Initial Class B-1 Note Principal Balance.

     The "Class B-2 Note  Factor" is the seven  digit  decimal  number  that the
Servicer  will  compute or cause to be computed for each  Collection  Period and
will make available on the related  Determination Date representing the ratio of
(x) the Class B-2 Note  Principal  Balance which will be outstanding on the next
Payment  Date (after  taking into account all  distributions  to be made on such
Payment Date) to (y) the Initial Class B-2 Note Principal Balance.

     The "Class B-3 Note  Factor" is the seven  digit  decimal  number  that the
Servicer  will  compute or cause to be computed for each  Collection  Period and
will make available on the related  Determination Date representing the ratio of
(x) the Class B-3 Note  Principal  Balance which will be outstanding on the next
Payment  Date (after  taking into account all  distributions  to be made on such
Payment Date) to (y) the Initial Class B-3 Note Principal Balance.

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

     In addition,  by January 31 of each calendar year following any year during
which the Notes are  outstanding,  commencing  January 31, 1998,  the  Indenture
Trustee  will  furnish  to each  Noteholder  of record at any time  during  such
preceding  calendar year,  information  as to the aggregate of amounts  reported
pursuant to items (a) and (b) above for such calendar year to enable Noteholders
to prepare their federal income tax returns.

Optional Redemption

     The Indenture will provide that, subject to the consent of the Note Insurer
on  any  Payment  Date,  following  the  Record  Date  on  which  the  Aggregate
Outstanding  Principal  Balance  of the Notes is less than 10% of the  Aggregate
Initial Note  Principal  Balance,  Transferor  will have the option to cause the
early  retirement of the Notes.  In the event of such a  redemption,  the entire
outstanding Class A-1 Note Principal Balance,  Class A-2 Note Principal Balance,
Class A-3 Note Principal Balance,  Class A-4 Note Principal  Balance,  Class B-1
Note  Principal  Balance,  Class  B-2 Note  Principal  Balance,  Class  B-3 Note
Principal  Balance,  together with accrued  interest thereon at the related Note
Rate,  will be required to be paid to the Class A-1  Noteholders,  the Class A-2
Noteholders, the Class A-3 Noteholders, the Class A-4 Noteholders, the Class B-1
Noteholders,   the  Class  B-2  Noteholders,  and  the  Class  B-3  Noteholders,
respectively,  on such Payment Date and all amounts owed to the Note Insurer and
the Class 


                                      S-46
<PAGE>

B-2 credit  provider  will be paid to the Note  Insurer and the Class B-2 credit
provider, respectively, on such Payment Date.

Remittance and Other Servicing Procedures

     The Servicer has agreed to manage,  administer and service the  Receivables
and to  enforce  and  make  collections  on the  Receivables  and any  Insurance
Policies, exercising the degree of skill and care consistent with that which the
Servicer  customarily  exercises with respect to similar property owned, managed
or serviced by it.

     The Servicer may grant to an Obligor any rebate,  refund or adjustment that
the Servicer in good faith  believes is required,  because of Prepayment in full
of a Contract.  The Servicer may deduct the amount of any such rebate, refund or
adjustment from the amount otherwise payable by the Servicer into the Collection
Account; provided,  however, that the Servicer will not permit any rescission or
cancellation  of any Contract  which would  materially  impair the rights of the
Trust, the Note Insurer, the Class B-2 credit provider or the Noteholders in the
Contracts or the proceeds  thereof,  nor will the prepayment  price after giving
effect to any such rebate,  refund or adjustment (and without any adjustment for
any security deposit previously paid by the Obligor) be less than the Prepayment
Amount.  The  Servicer  may waive,  modify or vary any term of a Contract if the
Servicer, in its reasonable and prudent judgment, determines that it will not be
materially adverse to the Noteholders, the Class B-2 credit provider or the Note
Insurer. However, the Servicer will covenant in the Servicing Agreement that (i)
it will not forgive any payment of rent,  principal or interest,  (ii) unless an
Obligor is in default,  it will not permit any  modification  with  respect to a
Contract  which  would  defer the  payment of any  principal  or interest or any
Scheduled  Payment or change the final maturity date on any Contract;  provided,
however,  that no change in the final  maturity  date of any  Contract  shall be
permitted  under any  circumstances  if such new maturity date is later than the
latest maturity date of any other Contract then held by the Trust, and (iii) the
Servicer may accept Prepayment in part or in full; provided,  further,  that (1)
in the event of Prepayment in full, the Servicer may consent to such  Prepayment
only in an amount not less than the Prepayment  Amount and (2) in the event of a
partial Prepayment,  the Servicer may consent to such partial Prepayment only if
(x) following such partial  Prepayment there are no delinquent  amounts then due
from the Obligor and (y) such partial  Prepayment will not reduce the Discounted
Contract  Principal  Balance  by more than an amount  equal to (I) the amount of
such  partial  Prepayment,  minus (II)  unpaid  interest at the  Discount  Rate,
accrued  through the end of the  Collection  Period  immediately  following such
partial  Prepayment on the outstanding  Discounted  Contract  Principal  Balance
prior to such  partial  Prepayment.  In the case of a  partial  Prepayment,  the
Servicer is required to accurately recalculate the Discounted Contract Principal
Balance, and the allocation of Scheduled Payments to principal and interest.

Servicing Compensation and Payment of Expenses

     For its servicing of the  Contracts,  the Servicer  will receive  servicing
compensation  including  the monthly  Servicer  Fee for each  Collection  Period
(payable on the next succeeding Payment Date) and Servicing Charges.

     The  servicing  compensation  will  compensate  the Servicer for  customary
equipment contract servicing  activities to be performed by the Servicer for the
Trust, additional administrative services performed by the Servicer on behalf of
the Trust and expenses paid by the Servicer on behalf of the Trust.

     The Servicer,  as an independent  contractor on behalf of the Trust and for
the  benefit  of the  Noteholders,  the Note  Insurer  and the Class B-2  credit
provider (as their  interests may appear) will be responsible  for the managing,
servicing and administering the Receivables and enforcing and making collections
on the  Contracts  and any  Insurance  Policies  and for  the  enforcing  of any
security  interest in any item of  Equipment,  all as set forth in the Servicing
Agreement.  The Servicer's  responsibilities will include collecting and posting
of  all   payments,   responding   to  inquiries   of  Obligors,   investigating
delinquencies,   accounting  for  collections,  furnishing  monthly  and  annual
statements to the Indenture Trustee,  the Class B-2 credit provider and the Note
Insurer with  respect to  distributions,  making  Servicer  Advances,  providing
appropriate  federal income tax information for use in providing  information to
Noteholders,  collecting  and  remitting  sales and property  taxes on behalf of
taxing  authorities and maintaining the perfected security interest of the Trust
in the Equipment and the Contracts.


                                      S-47
<PAGE>

Evidence as to Compliance

     The Servicing  Agreement  requires that the Servicer  cause an  independent
accountant  (who may also render  other  services to the  Servicer) to prepare a
statement  to the  Indenture  Trustee,  the Note  Insurer,  the Class B-2 credit
provider  and each  Rating  Agency  dated not later  than  April 30,  1998,  and
annually as of the same month  thereafter,  to the effect  that the  independent
accountant has examined the servicing procedures, manuals, guides and records of
the  Servicer  and the  accounts  and  records of the  Servicer  relating to the
Receivables  and the  Contract  Files  (which  procedures,  manuals,  guides and
records  shall be described in one or more  schedules to such  statement),  that
such firm has compared the information contained in the Servicer's  Certificates
delivered in the relevant period with information  contained in the accounts and
records  for  such  period  and  that,  on the  basis  of such  examination  and
comparison,  nothing  has  come to the  independent  accountant's  attention  to
indicate  that the Servicer has not,  during the relevant  period,  serviced the
Receivables in compliance with such servicing procedures, manuals and guides and
in the same manner required by the Servicer's standards and with the same degree
of skill and care consistent with that which the Servicer customarily  exercises
with  respect to similar  property  owned by it, that such  accounts and records
have not been  maintained in accordance with the Servicing  Agreement,  that the
information contained in the Servicer's Certificates does not reconcile with the
information  contained in the  accounts  and records or that such  certificates,
accounts  and records have not been  properly  prepared  and  maintained  in all
material  respects,  except  in  each  case  for  (a)  such  exceptions  as  the
independent  accountant  shall  believe  to be  immaterial  and (b)  such  other
exceptions  as shall be set forth in such  statement.  On or before  April 30 of
each year,  commencing  on April 30,  1998,  the Servicer  shall  deliver to the
Indenture  Trustee,  the  Note  Insurer  and each  Rating  Agency a copy of such
statement.

     The Servicing  Agreement will also provide for annual  delivery of a report
(the "Supplementary Report") by the Servicer to the Indenture Trustee, the Class
B-2 credit  provider  and the Note Insurer not later than 120 days after the end
of each  fiscal  year,  signed  by an  authorized  officer  of the  Servicer  (a
"Servicing  Officer")  on behalf of the Servicer and dated as of the last day of
such fiscal year,  stating that (a) a review of the  activities  of the Servicer
and the Servicer's  performance  under the Servicing  Agreement for the previous
12-month period has been made under such Servicing Officer's supervision and (b)
nothing has come to such Servicing Officer's attention to indicate that an Event
of  Servicing  Termination  has  occurred,   or,  if  such  Event  of  Servicing
Termination has so occurred and is continuing,  specifying each such event known
to the officer,  the nature and status thereof and the steps necessary to remedy
such event.

     The Servicing Agreement will provide that the Servicer, upon request of the
Indenture  Trustee,  will furnish to the Indenture  Trustee such underlying data
necessary  for  administration  of the Trust or  enforcement  actions  as can be
generated by the Servicer's existing data processing system.

Certain Matters Relating to the Servicer

     The Servicing  Agreement will provide that the Servicer may not resign from
its  obligations and duties as Servicer  thereunder,  except upon consent of the
Note Insurer or a determination  that the Servicer's  performance of such duties
is no longer  permissible under applicable law. The Servicer can only be removed
pursuant to an Event of Servicing Termination as discussed below.

Events of Servicing Termination

     An "Event of Servicing  Termination"  under the  Servicing  Agreement  will
occur  (a) if there  occurs a change of  "control"  of the  Servicer  ("control"
having  the  meaning  ascribed  to it in the  Rules  and  Regulations  under the
Securities  Exchange  Act of 1934,  as  amended),  unless the Note  Insurer  has
determined  that such change in control does not have a material  adverse effect
on the interests of the Note Insurer;  (b) if the Servicer fails to make (i) any
Servicing  Advance  within  three  Business  Days or (ii) any other  payment  or
deposit  required under the Servicing  Agreement  within three Business Days but
not more than once in any Collection Period; (c) if the Servicer fails to submit
a Servicer's  Certificate,  within three  Business Days  following  knowledge or
notice of  non-receipt;  (d) (i) if the Servicer  fails to observe or perform in
any material respect any other covenant or agreement in the Servicing  Agreement
or the Notes or (ii) if any  representation  or warranty of the  Servicer in the
Servicing  Agreement is  incorrect,  and such failure or breach  materially  and
adversely  affects the rights of the Indenture  Trustee,  the Note Insurer,  the
Class B-2 credit  provider or the  Noteholders  and continues  unremedied for 30
days after the  earlier to occur of (x)  written  notice to the  Servicer by the
Indenture   Trustee  or  to  the  Indenture  Trustee  or  the  Servicer  by  any
Noteholders,  the Note Insurer, the Class B-2 credit provider or (y) the date on
which any  Servicing  Officer or  authorized  officer of the  Indenture  Trustee
knows, or reasonably  should have known, of such


                                      S-48
<PAGE>

failure or of such  breach;  (e) upon the filing of an  involuntary  petition in
bankruptcy or the decree or order of a court,  agency or  supervisory  authority
having  jurisdiction  over the Servicer for the  appointment  of a  conservator,
receiver,  trustee in bankruptcy or liquidator in any bankruptcy,  insolvency or
similar proceedings,  and the continuance of any such petition,  decree or order
undismissed or unstayed and in effect for a period of 60  consecutive  days; (f)
upon the  voluntary  filing of such  petition or  assignment  for the benefit of
creditors, the consent by the Servicer to any such appointment, the admission in
writing by the Servicer of its  inability to pay its debts as they become due or
the determination by a court that the Servicer is generally not paying its debts
as they come due;  (g) in the event that the  Servicer  assigns or  attempts  to
assign  its  rights  and  duties  under  the  Servicing   Agreement   except  as
specifically  permitted therein; (h) a final judgment or order shall be rendered
against the Servicer for payment in excess of $500,000 and continues for 90 days
without a stay; or (i) upon the  occurrence of any other event  specified in the
Insurance Agreement.

Rights Upon an Event of Servicing Termination

     If an Event of Servicing Termination has occurred and is continuing, either
the Indenture Trustee shall at the direction of the Note Insurer or may with the
consent of the Note Insurer or the Majority  Holders may with the consent of the
Note Insurer  terminate all (but not less than all) of the Servicer's rights and
obligations under the Servicing  Agreement.  Upon such termination,  the Back-up
Servicer will succeed to all the responsibilities, duties and liabilities of the
Servicer under the Servicing Agreement;  provided,  however,  that the Indenture
Trustee shall not (i) assume any  obligation to reacquire  Receivables by reason
of  misrepresentations  or breaches of warranties,  (ii) be required to make any
Servicer  Advance if such Servicer Advance would be prohibited by applicable law
or if the Back-up  Servicer  determines  that the Servicer  Advance would not be
reimbursed or (iii) be liable for acts, omissions or breaches of representations
or  warranties  by the  Servicer  occurring  prior to transfer of the  servicing
functions.  Notwithstanding such termination,  the Servicer shall be entitled to
payment of certain amounts payable to it prior to such  termination for services
rendered prior to such  termination.  The Back-up Servicer also may appoint,  or
petition a court of competent  jurisdiction  for the appointment of, a successor
Servicer  acceptable to the Note Insurer in accordance  with the  procedures set
forth in the Servicing Agreement.

Events of Default

     Upon the occurrence of an Event of Default, the Indenture Trustee, upon the
direction of the Controlling Parties,  shall declare the unpaid principal amount
of all the Notes to be due and  payable  together  with all  accrued  and unpaid
interest  thereon without  presentment,  demand,  protest or other notice of any
kind,  all of which are waived by the Trust.  "Events of Default"  wherever used
herein means any one of the following events:

     (i)  failure to  distribute  or cause to be  distributed  to the  Indenture
Trustee,  for the  benefit  of the  Noteholders,  all or part of any  payment of
interest required to be made under the terms of such Notes or the Indenture when
due; or

     (ii) failure to distribute or cause to be distributed  (x) to the Indenture
Trustee, for the benefit of the Noteholders, on any Payment Date an amount equal
to the  principal  due on the  outstanding  Notes as of such Payment Date to the
extent that sufficient  Available Funds are on deposit in the Collection Account
or (y) on the Class  A-1  Maturity  Date,  Class A-2  Maturity  Date,  Class A-3
Maturity  Date,  Class A-4 Maturity  Date,  Class B-1 Maturity  Date,  Class B-2
Maturity Date or the Class B-3 Maturity  Date, as the case may be, any remaining
principal owed on the outstanding  Class A-1 Notes,  Class A-2 Notes,  Class A-3
Notes,  Class A-4 Notes, Class B-1 Notes, Class B-2 Notes or Class B-3 Notes, as
the case may be.

     "Controlling  Parties"  means:  (i) with  respect  to an  Event of  Default
resulting  only from the  failure  to make a  required  payment on the Class B-3
Notes,  (a) Majority Holders of the Class B-1 Notes, the Class B-2 Notes and the
Class B-3 Notes, (b) the Note Insurer,  but if the Note Insurer has defaulted on
its obligations  under the Note Insurance Policy and such default is continuing,
the  Majority  Holders  of the  Class A  Notes,  and (c) the  Class  B-2  credit
provider,  but only if the Class B-2 credit  provider  has not  defaulted on its
obligations under the letter of credit supporting the Class B-2 Notes; (ii) with
respect  to an Event of  Default  resulting  only  from  the  failure  to make a
required  payment  on the Class B-2  Notes  and the  Class  B-3  Notes,  (a) the
Majority Holders of the

                                      S-49
<PAGE>

Class B-1 Notes and the Class B-2 Notes,  (b) the Note Insurer,  but if the Note
Insurer has defaulted on its  obligations  under the Note  Insurance  Policy and
such default is continuing,  the Majority  Holders of the Class A Notes, and (c)
the Class B-2 credit provider, but only if the Class B-2 credit provider has not
defaulted on its obligations under the letter of credit supporting the Class B-2
Notes; (iii) with respect to an Event of Default resulting only from the failure
to make a required  payment on the Class B-1 Notes,  the Class B-2 and the Class
B-3  Notes,  (a) the  Majority  Holders  of the Class B-1 Notes and (b) the Note
Insurer, but if the Note Insurer has defaulted on its obligations under the Note
Insurance  Policy and such default is  continuing,  the Majority  Holders of the
Class A Notes;  and (iv) with respect to an Event of Default  resulting from the
failure to make a required payment on the Class A Notes,  the Note Insurer,  but
if the Note Insurer has defaulted on its  obligations  under the Note  Insurance
Policy  and such  default is  continuing,  the  Majority  Holders of the Class A
Notes.

     Notwithstanding  the  foregoing,  in the event  that an Event of Default is
declared by the  Controlling  Parties  without the consent of the Note  Insurer,
during the  occurrence and  continuation  of a default by the Note Insurer under
the Note Insurance  Policy,  and payments on the Class A Notes are  accelerated,
such accelerated payments will not be covered by the Note Insurer under the Note
Insurance  Policy and Insured Payments on the Class A Notes shall remain due and
payable by the Note Insurer in  accordance  with the original  terms of the Note
Insurance Policy regardless of any such acceleration of the Class A Notes.

Termination of the Trust

     The  Trust  and the  Indenture  will  terminate,  (i) at the  option of the
Residual Holder,  at any time which is 123 days after the payment to the Class A
Noteholders  and the Class B Noteholders  of all amounts  required to be paid to
them pursuant to the Indenture, reducing the Class A Note Principal Balance, the
Class B-1 Note Principal  Balance,  the Class B-2 Note Principal Balance and the
Class B-3 Note  Principal  Balance to zero or (ii) after the 120th day following
the Class A-4 Maturity Date. Upon  termination of the Trust and the reduction of
the Class A Note Principal Balance,  the Class B-1 Note Principal  Balance,  the
Class B-2 Note  Principal  Balance and the Class B-3 Note  Principal  Balance to
zero and payment of any amounts  then owing to the Note  Insurer,  the Class B-2
credit provider and the Indenture  Trustee,  any remaining property then held by
the Trust shall be distributed to the Residual Holder.

     The respective representations, warranties and indemnities of First Sierra,
the  Transferor,  the Servicer and the Depositor will survive any termination of
the Trust and the Indenture.

Amendment

     The  Transaction  Documents  may be amended by agreement  of the  Indenture
Trustee,  the  Depositor  and the Servicer at any time,  without  consent of the
Noteholders,  but with the consent of the Note Insurer,  to cure any  ambiguity,
upon receipt of an opinion of counsel to the Servicer that such  amendment  will
not adversely affect in any respect the interests of any Noteholder.

     The  Transaction  Documents  may also be  amended  from time to time by the
Indenture  Trustee,  the  Depositor,  the  Servicer,  the Note  Insurer  and the
Majority  Holders for the purpose of adding any provisions to or changing in any
manner or eliminating any of the provisions of the  Transaction  Documents or of
modifying in any manner the rights of the Noteholders;  provided,  however, that
no such  amendment  shall (a) increase or reduce in any manner the amount of, or
accelerate or delay the timing of, collections of payments on the Receivables or
distributions  which are  required to be made on any Note without the consent of
the holder of such Note or (b) reduce the aforesaid  percentage  of  Noteholders
required  to  consent  to  any  amendment,  without  unanimous  consent  of  the
Noteholders;  provided,  further,  that no such amendment  shall  materially and
adversely affect the interests of the Class B-2 credit provider or the Class B-2
Noteholders without the prior written consent of the Class B-2 credit provider.

     The  Indenture   Trustee  is  required   under  the  Indenture  to  furnish
Noteholders  and the Rating Agencies with written notice of the substance of any
such amendment to the Indenture promptly upon execution of such amendment.

                              THE INDENTURE TRUSTEE

General

     The Indenture Trustee,  Bankers Trust Company, has an office at Four Albany
Street, New York, New York 10006.

     The  Indenture  Trustee may  resign,  subject to the  conditions  set forth
below, at any time upon written notice to the Depositor,  the Note Insurer,  the
Class B-2 credit provider and the Servicer,  in which event the Servicer will be
obligated to appoint a successor  Indenture Trustee.  If no successor  Indenture
Trustee shall have 


                                      S-50
<PAGE>

been so appointed and have accepted  such  appointment  within 30 days after the
giving of such  notice of  resignation,  the  resigning  Indenture  Trustee  may
petition a court of competent  jurisdiction  for the  appointment of a successor
Indenture  Trustee.  Any successor  Indenture Trustee shall be acceptable to the
Note Insurer and shall meet the financial and other  standards for qualifying as
a successor  Indenture  Trustee under the  Indenture.  The Servicer may with the
consent of the Note Insurer and shall at the direction of the Note  Insurer,  or
Noteholders of any Class evidencing more than 25% of the Percentage Interests of
such  Class  may,  subject  to  consent  of the Note  Insurer,  also  remove the
Indenture  Trustee if the Indenture Trustee ceases to be eligible to continue as
such under the Indenture and fails to resign after written request therefor,  or
is legally  unable to act,  or if the  Indenture  Trustee is  adjudicated  to be
insolvent. In such circumstances,  the Servicer or such Noteholders will also be
obligated  to appoint a  successor  Indenture  Trustee  (acceptable  to the Note
Insurer).  The Note  Insurer  shall also have the right to remove the  Indenture
Trustee for "cause" (as defined in the Indenture). Any resignation or removal of
the Indenture Trustee and appointment of a successor  Indenture Trustee will not
become effective until acceptance of the appointment by the successor  Indenture
Trustee.

Duties and Immunities of the Indenture Trustee

     The Indenture  Trustee will make no  representations  as to the validity or
sufficiency of the Servicing Agreement, the Notes (other than the authentication
thereof) or of any  Receivable or related  document and will not be  accountable
for the use or application by First Sierra or the Depositor of any funds paid to
the  Depositor  in  consideration  of the  sale of any  Notes.  If no  Event  of
Servicing Termination has occurred,  then the Indenture Trustee will be required
to perform only those  duties  specifically  required of it under the  Servicing
Agreement.  However,  upon  receipt of the  various  resolutions,  certificates,
statements,  opinions,  reports, documents, orders or other instruments required
to be furnished to it, the Indenture Trustee will be required to examine them to
determine  whether they conform as to form to the  requirements of the Servicing
Agreement.

     No recourse is available based on any provision of the Servicing Agreement,
the Notes or any Receivable or assignment thereof against Bankers Trust Company,
in its  individual  capacity,  and  Bankers  Trust  Company  shall  not have any
personal obligation, liability or duty whatsoever to any Noteholder or any other
person with  respect to any such claim and such claim  shall be asserted  solely
against the Trust  Assets or any  indemnitor,  except for such  liability  as is
determined  to have resulted  from the  Indenture  Trustee's  own  negligence or
willful misconduct.

     The Indenture Trustee will be entitled to receive, pursuant to the priority
set forth in the Indenture,  (a) reasonable  compensation  for its services (the
"Indenture Trustee Fee"), (b) reimbursement for its reasonable  expenses and (c)
indemnification  for loss,  liability or expense incurred without  negligence or
bad faith on its part,  arising out of performance of its duties thereunder ((b)
and (c) collectively, the "Indenture Trustee Expenses").

                                THE OWNER TRUSTEE

     Delaware Trust Capital  Management Inc. will act as the Owner Trustee under
the Trust  Agreement.  Delaware  Trust  Capital  Management  Inc.  is a Delaware
banking  corporation and its principal offices are located at 900 Market Street,
Wilmington, Delaware 19801.

                       PREPAYMENT AND YIELD CONSIDERATIONS

     The rate of principal  payments  on, and the weighted  average life of, the
Class A Notes will be directly related to the rate of principal  payments on the
underlying  Contracts.  If  purchased  at a price  other than par,  the yield to
maturity  will also be  affected  by the rate of such  principal  payments.  The
principal  payments on such Contracts may be in the form of scheduled  principal
payments or liquidations  due to default,  casualty,  repurchases for breach and
the like. Any such payments will result in  distributions to Class A Noteholders
of amounts which would otherwise have been  distributed  over the remaining term
of the Contracts.  In general,  the rate of such payments may be influenced by a
number of other factors,  including  general  economic  conditions.  The rate of
payment of principal may also be affected by any removal of the  Contracts  from
the pool and the deposit of the related  Prepayment  Amount or Repurchase Amount
into the Collection Account.

     The  Contracts  generally  do not  provide  for the right of the Obligor to
prepay. Under the Servicing  Agreement,  the Servicer will be permitted to allow
such  Prepayments in full or in part,  provided that no Prepayment of a Contract
will be allowed in an amount less than the Prepayment Amount.


                                      S-51
<PAGE>

     The  Expected  Final  Payment Date for the Class A-1 Notes is May 10, 1998,
for the Class A-2 Notes is January 10, 2000, for the Class A-3 Notes is June 10,
2001,  for the Class A-4 Notes is October 10,  2003,  for the Class B-1 Notes is
October 10, 2003,  for the Class B-2 Notes is October 10, 2003 and for the Class
B-3 Notes is October  10,  2003.  Such dates are the dates on which the  related
Note Principal Balance would be reduced to zero,  assuming,  among other things,
(i)  Prepayments  with respect to the Contracts are received at a rate of 4% CPR
and (ii) the Modeling Assumptions (as defined below) apply. The weighted average
life of the  Class A Notes is  likely to be  shorter  than  would be the case if
payments actually made on the Contracts conformed to the foregoing  assumptions,
and the final  Payment  Dates  with  respect  to the Class A Notes  could  occur
significantly  earlier than such final scheduled  Payment Dates due to defaults,
and because  First Sierra is obligated to  repurchase  Contracts in the event of
breaches of representations and warranties.

     "Weighted  average life" refers to the average amount of time from the date
of issuance of a security  until each dollar of principal of such  security will
be repaid to the investor.  The weighted average lives of the Class A Notes will
be  influenced  by the rate at which  principal  payments  (including  scheduled
payments and  prepayments)  on the  Contracts  are made.  Principal  payments on
Contracts may be in the form of scheduled  amortization or prepayments (for this
purpose,  the term "prepayment"  includes  prepayments and liquidations due to a
default or other  dispositions of the Contracts).  The weighted average lives of
the Class A Notes will also be influenced by delays associated with realizing on
Defaulted  Contracts.  The prepayment model used in this Prospectus  Supplement,
the  "Conditional  Prepayment Rate" or "CPR",  represents an assumed  annualized
rate  of  prepayment  relative  to the  then  outstanding  balance  on a pool of
contracts.  The CPR assumes that a fraction of the outstanding  Contract Pool is
prepaid on each Payment  Date,  which implies that each Contract in the Contract
Pool is equally likely to prepay. This fraction,  expressed as a percentage,  is
annualized  to  arrive  at the CPR  for  the  Contract  Pool.  The CPR  measures
prepayments based on the outstanding principal on the previous Payment Date. The
CPR further  assumes  that all  Contracts  are the same size and amortize at the
same rate and that each  Contract will be either paid as scheduled or prepaid in
full.

Weighted Average Lives of the Class A Notes

     For the purpose of the tables  below,  it is assumed,  among other  things,
that:  (i) the Closing  Date for the Notes occurs on  September  10, 1997,  (ii)
distributions  on the Notes are made on the 10th day of each month regardless of
the day on which the Payment Date actually occurs, commencing in October 1997 in
accordance  with the priorities  described  herein,  (iii) no  delinquencies  or
defaults  in  the  payment  of  principal  and  interest  on the  Contracts  are
experienced,  (iv) no Contract is repurchased for breach of a representation and
warranty  or  otherwise,  (v)  the  Discount  Rate is  7.039%  per  annum,  (vi)
Prepayments  with respect to the  Contracts are received on the last day of each
Collection  Period,  commencing  on October 1, 1997 (vii) no  Restricting  Event
occurs,  (viii) the Class A-1 Note Rate is 5.7325% per annum, the Class A-2 Note
Rate is 6.3500%  per annum,  the Class A-3 Note Rate is 6.3500%  per annum,  the
Class A-4 Note Rate is  6.3500%,  the Class B-1 Note Rate is 6.8850%  per annum,
the Class B-2 Note Rate is  6.4500%  per  annum,  and the Class B-3 Note Rate is
7.0000%  per annum,  (ix) the  Servicing  Fee is 0.50% per annum and the Back-up
Servicer  Fees is 0.02% per annum,  (x) the Contract  pool  consists of a single
contract with a Discounted  Contract  Principal Balance equal to $226,351,292.85
and (xi) Scheduled Payments on such contract are timely received  (collectively,
the "Modeling Assumptions").

     Since the tables were  prepared on the basis of the  Modeling  Assumptions,
there are discrepancies  between the characteristics of the actual Contracts and
the  characteristics  of the Contracts assumed in preparing the tables. Any such
discrepancies  may have an  effect  upon  the  percentages  of the  Class A Note
Principal  Balance  outstanding and weighted  average lives of the Class A Notes
set forth in the tables.  In addition,  since the actual  Contracts in the Trust
have characteristics which differ from those assumed in preparing the tables set
forth below,  the related weighted average life may be longer or shorter than as
indicated in the tables.

     The following  tables set forth the  percentages  of the initial  principal
amount of the Class A-1 Notes,  the Class A-2 Notes, the Class A-3 Notes and the
Class  A-4 Notes  that  would be  outstanding  after  each of the  dates  shown,
assuming a CPR of 0%, 2%, 4%, 6% and 8%, respectively.


                                      S-52
<PAGE>

                           PERCENTAGE OF INITIAL NOTE
                          PRINCIPAL BALANCE OUTSTANDING

                                 Class A-1 Notes

                             Prepayment Speed (CPR)
                             ----------------------

           Payment                 0%         2%        4%        6%        8%
            Date                                             
- --------------------------------------------------------------------------------
                                                             
Closing Date                      100%       100%      100%      100%      100%
September 10, 1998                  0%         0%        0%        0%        0%
September 10, 1999                  0%         0%        0%        0%        0%
September 10, 2000                  0%         0%        0%        0%        0%
September 10, 2001                  0%         0%        0%        0%        0%
September 10, 2002                  0%         0%        0%        0%        0%
September 10, 2003                  0%         0%        0%        0%        0%
September 10, 2004                  0%         0%        0%        0%        0%
September 10, 2005                  0%         0%        0%        0%        0%
                                                             
- --------------------------------------------------------------------------------
Weighted Average                   0.4        0.4       0.4       0.3       0.3
  Life (years)                                               
                                                     


                           PERCENTAGE OF INITIAL NOTE
                          PRINCIPAL BALANCE OUTSTANDING

                                 Class A-2 Notes

                             Prepayment Speed (CPR)
                             ----------------------

           Payment                 0%         2%        4%        6%        8%
            Date               
- --------------------------------------------------------------------------------
                               
Closing Date                      100%       100%      100%      100%      100%
September 10, 1998                 86%        82%       78%       74%       70%
September 10, 1999                 28%        22%       17%       12%        7%
September 10, 2000                  0%         0%        0%        0%        0%
September 10, 2001                  0%         0%        0%        0%        0%
September 10, 2002                  0%         0%        0%        0%        0%
September 10, 2003                  0%         0%        0%        0%        0%
September 10, 2004                  0%         0%        0%        0%        0%
September 10, 2005                  0%         0%        0%        0%        0%

- --------------------------------------------------------------------------------
Weighted Average                   1.7        1.6       1.5       1.4       1.4
  Life (years)                 
                          

                                      S-53
<PAGE>

                           PERCENTAGE OF INITIAL NOTE
                          PRINCIPAL BALANCE OUTSTANDING

                                 Class A-3 Notes

                             Prepayment Speed (CPR)
                             ----------------------

           Payment                 0%         2%        4%        6%        8%
            Date           
- --------------------------------------------------------------------------------
                           
Closing Date                      100%       100%      100%      100%      100%
September 10, 1998                100%       100%      100%      100%      100%
September 10, 1999                100%       100%      100%      100%      100%
September 10, 2000                 62%        54%       45%       38%       30%
September 10, 2001                  0%         0%        0%        0%        0%
September 10, 2002                  0%         0%        0%        0%        0%
September 10, 2003                  0%         0%        0%        0%        0%
September 10, 2004                  0%         0%        0%        0%        0%
September 10, 2005                  0%         0%        0%        0%        0%

- --------------------------------------------------------------------------------
Weighted Average                   3.2        3.1       3.0       2.9       2.8
  Life (years)             
                        


                           PERCENTAGE OF INITIAL NOTE
                          PRINCIPAL BALANCE OUTSTANDING

                                 Class A-4 Notes

                             Prepayment Speed (CPR)
                             ----------------------

           Payment                  0%        2%        4%        6%        8%
            Date            
- --------------------------------------------------------------------------------
                            
Closing Date                       100%      100%      100%      100%      100%
September 10, 1998                 100%      100%      100%      100%      100%
September 10, 1999                 100%      100%      100%      100%      100%
September 10, 2000                 100%      100%      100%      100%      100%
September 10, 2001                  95%       87%       79%       72%       65%
September 10, 2002                  35%       31%       27%       23%       19%
September 10, 2003                   4%        2%        0%        0%        0%
September 10, 2004                   0%        0%        0%        0%        0%
September 10, 2005                   0%        0%        0%        0%        0%
                            
- --------------------------------------------------------------------------------
Weighted Average                    4.8       4.7       4.6       4.5       4.4
  Life (years)              


                                      S-54
<PAGE>

     The Contracts will not have the  characteristics  assumed above,  and there
can be no assurance that (i) the Contracts will prepay at any of the rates shown
in the tables or at any other particular rate or will prepay  proportionately or
(ii) the  weighted  average  lives of the  Class A Notes  will be as  calculated
above.  Because the rate of distributions of principal of the Class A Notes will
be a result of the actual amortization (including prepayments) of the Contracts,
which  will  include  Contracts  that have  remaining  terms to stated  maturity
shorter or longer than those assumed,  the weighted average lives of the Class A
Notes will  differ  from  those set forth  above,  even if all of the  Contracts
prepay at the indicated constant prepayment rates.

     The effective  yield to Class A Noteholders  will depend upon,  among other
things,  the price at which such Class A Notes are purchased,  and the amount of
and rate at which principal,  including both scheduled and unscheduled  payments
thereof,  is paid to the Class A  Noteholders.  See "Risk Factors - Maturity and
Prepayment Considerations" in the Prospectus.

     Due to the subordination  provisions  applicable to the Notes, it is likely
that the Class A Note Principal Balance will amortize more rapidly than will the
Initial Aggregate  Discounted Contract Principal Balance.  See "Summary of Terms
- -- Subordination Provisions" and "Description of Notes -- Flow of Funds" in this
Prospectus Supplement.

                            THE NOTE INSURANCE POLICY
                              AND THE NOTE INSURER

     The  following  information  has  been  supplied  by the Note  Insurer  for
inclusion in this Prospectus Supplement.

     The Note  Insurer,  in  consideration  of the  payment of the  premium  and
subject to the terms of the Note Insurance Policy,  thereby  unconditionally and
irrevocably  guarantees to any Owner (as defined  below) that an amount equal to
each  full and  complete  Insured  Payment  will be  received  by the  Indenture
Trustee,  or its  successor,  on behalf of the Owners from the Note  Insurer for
distribution   by  the   Indenture   Trustee  to  each  Owner  of  each  Owner's
proportionate  share of such Insured  Payment.  The Note  Insurer's  obligations
under the Note  Insurance  Policy with respect to a particular  Insured  Payment
shall be discharged to the extent funds equal to the applicable  Insured Payment
are received by the  Indenture  Trustee,  whether or not such funds are properly
applied by the Indenture  Trustee.  Insured  Payments  shall be made only at the
time set forth in the Note Insurance Policy and no accelerated  Insured Payments
shall be made regardless of any  acceleration of the Class A Notes,  unless such
acceleration is at the sole option of the Note Insurer.

     Notwithstanding the foregoing paragraph, the Note Insurance Policy does not
cover  shortfalls,  if any,  attributable  to the  liability of the Trust or the
Indenture  Trustee  for  withholding  taxes,  if  any  (including  interest  and
penalties in respect of any such liability).

     The Note Insurer will pay any Insured  Payment that is a Preference  Amount
(as described below) on the Business Day following  receipt on a Business Day by
the  Fiscal  Agent (as  described  below) of (i) a  certified  copy of the order
requiring  the  return of a  preference  payment,  (ii) an  opinion  of  counsel
satisfactory  to the Note  Insurer  that such order is final and not  subject to
appeal,  (iii) an assignment in such form as is reasonably  required by the Note
Insurer,  irrevocably assigning to the Note Insurer all rights and claims of the
Owner  relating to or arising  under the Class A Notes  against the debtor which
made such  preference  payment or  otherwise  with  respect  to such  preference
payment and (iv)  appropriate  instruments to effect the appointment of the Note
Insurer  as  agent  for such  Owner  in any  legal  proceeding  related  to such
preference  payment,  such instruments  being in a form satisfactory to the Note
Insurer,  provided that if such documents are received after 12:00 noon New York
City time on such  Business  Day,  they will be  deemed  to be  received  on the
following  Business  Day.  Such  payments  shall be disbursed to the receiver or
trustee  in  bankruptcy  named  in  the  final  order  of the  court  exercising
jurisdiction  on behalf of the Owner and not to any Owner  directly  unless such
Owner  has  returned  principal  or  interest  paid on the Class A Notes to such
receiver or trustee in bankruptcy, in which case such payment shall be disbursed
to such Owner.

     The Note Insurer will pay any other amount payable under the Note Insurance
Policy no later than  12:00 noon New York City time on the later of the  Payment
Date on which the related  Deficiency  Amount is due or the second  Business Day
following  receipt in New York,  New York on a Business Day by State Street Bank
and Trust  Company,  N.A. as Fiscal Agent for the Note Insurer or any  successor
fiscal agent  appointed by the Note Insurer (the "Fiscal Agent") of a Notice (as
described below);  provided that if such Notice is received after 12:00


                                      S-55
<PAGE>

noon New York City time on such  Business  Day, it will be deemed to be received
on the following  Business Day. If any such Notice  received by the Fiscal Agent
is not in proper form or is otherwise  insufficient  for the purpose of making a
claim  under  the Note  Insurance  Policy  it shall be  deemed  not to have been
received  by the  Fiscal  Agent for  purposes  of this  paragraph,  and the Note
Insurer or the Fiscal  Agent,  as the case may be, shall  promptly so advise the
Indenture Trustee and the Indenture Trustee may submit an amended Notice.

     Insured  Payments  due under the Note  Insurance  Policy  unless  otherwise
stated in the Note Insurance Policy will be disbursed by the Fiscal Agent to the
Indenture  Trustee  on behalf  of the  Owners by wire  transfer  of  immediately
available funds in the amount of the Insured Payment less, in respect of Insured
Payments related to Preference Amounts, any amount held by the Indenture Trustee
for the payment of such Insured Payment and legally available therefor.

     The Fiscal Agent is the agent of the Note Insurer only and the Fiscal Agent
shall in no event be liable to Owners  for any acts of the  Fiscal  Agent or any
failure of the Note  Insurer to  deposit  or cause to be  deposited,  sufficient
funds to make payments due under the Note Insurance Policy.

     Subject to the terms of the Indenture, the Note Insurer shall be subrogated
to the rights of each Owner to receive  payments  under the Class A Notes to the
extent of any payment by the Note Insurer under the Note Insurance Policy.

As used in the  Note  Insurance  Policy,  the  following  terms  shall  have the
following meanings:

          "Business Day" means any day other than a Saturday,  a Sunday or a day
     on which the Note Insurer and banking  institutions  in New York City or in
     the city in which the corporate  trust office of the  Indenture  Trustee is
     located are authorized or obligated by law or executive order to close.

          "Deficiency Amount" means, as of any Payment Date, the Available Funds
     Shortfall.

          "Insured  Payment"  means (i) as of any Payment Date,  any  Deficiency
     Amount and (ii) any Preference Amount.

          "Notice"  means  the  telephonic  or  telegraphic   notice,   promptly
     confirmed in writing by telecopy  substantially  in the form of the exhibit
     attached  to  the  Note  Insurance   Policy,   the  original  of  which  is
     substantially delivered by registered or certified mail, from the Indenture
     Trustee specifying the related Insured Payment which shall be due and owing
     on the applicable Payment Date.

          "Owner"  means  each  holder  of  a  Class  A  Note  (other  than  the
     Transferor, the Servicer or any subservicer) who, on the applicable Payment
     Date,  is  entitled  under the  terms of the  applicable  Class A Note,  to
     payment thereunder.

          "Preference  Amount"  means any amount  previously  distributed  to an
     Owner on the Class A Notes that is  recoverable  and sought to be recovered
     as a avoidable preference by a trustee in bankruptcy pursuant to the United
     States Bankruptcy Code (11 U.S.C. ss. 101 et seq.), as amended from time to
     time (the  "Bankruptcy  Code"),  in accordance  with a final  nonappealable
     order of a court having competent jurisdiction.

     Capitalized  terms  used in the Note  Insurance  Policy  and not  otherwise
defined therein will have the respective  meanings set forth in the Indenture as
of the date of execution of the Note Insurance Policy,  without giving effect to
any subsequent  amendment or modification to the Indenture unless such amendment
or modification has been approved in writing by the Note Insurer.

     Any  notice  under the Note  Insurance  Policy or service of process on the
Fiscal Agent of the Note Insurer may be made at the address listed below for the
Fiscal Agent of the Note Insurer or such other address as the Note Insurer shall
specify in writing to the Indenture Trustee.

     The notice  address of the Fiscal  Agent is 61  Broadway,  15th Floor,  New
York, New York, 10006, Attention: Municipal Registrar and Paying Agency, or such
other  address as the Fiscal  Agent shall  specify to the  Indenture  Trustee in
writing.

     The Note Insurance  Policy is being issued under and pursuant to, and shall
be construed under, the laws of the State of New York,  without giving effect to
the conflict of laws principles thereof.


                                      S-56
<PAGE>

     The insurance  provided by the Note Insurance  Policy is not covered by the
Property/Casualty  Insurance  Security  Fund  specified in Article 76 of the New
York Insurance Law.

     The Note Insurance Policy is not cancelable for any reason.  The premium on
the Note Insurance Policy is not refundable for any reason including payment, or
provision being made for payment, prior to the maturity of the Class A Notes.

     The Note Insurer is the principal operating  subsidiary of MBIA Inc., a New
York Stock Exchange listed company.  MBIA Inc. is not obligated to pay the debts
of or claims  against the Note  Insurer.  The Note  Insurer is  domiciled in the
State of New York and  licensed to do  business in and is subject to  regulation
under the laws of all 50 states,  the District of Columbia,  the Commonwealth of
Puerto Rico,  the  Commonwealth  of the  Northern  Mariana  Islands,  the Virgin
Islands of the United States and the Territory of Guam. The Note Insurer has two
European branches, one in the Republic of France and the other in the Kingdom of
Spain.  New York has laws  prescribing  minimum capital  requirements,  limiting
classes and  concentrations  of investments and requiring the approval of policy
rates and forms.  State laws also  regulate the amount of both the aggregate and
individual  risks that may be  insured,  the  payment of  dividends  by the Note
Insurer, changes in control and transactions among affiliates. Additionally, the
Note Insurer is required to maintain  contingency reserves on its liabilities in
certain amounts and for certain periods of time.

     The consolidated  financial  statements of the Note Insurer, a wholly owned
subsidiary  of MBIA Inc.,  and its  subsidiaries  as of  December  31,  1996 and
December 31, 1995 and for the three years ended  December 31, 1996,  prepared in
accordance with generally accepted accounting principles, included in the Annual
Report on Form 10-K of MBIA,  Inc. for the year ended December 31, 1996, and the
consolidated  financial  statements of the Note Insurer and its subsidiaries for
the six months ended June 30, 1997 and for the periods  ending June 30, 1997 and
June 30, 1996 included in the Quarterly Report on Form 10-Q of MBIA Inc. for the
period ending March 31, 1997,  are hereby  incorporated  by reference  into this
Prospectus  Supplement  and shall be deemed to be a part hereof.  Any  statement
contained in a document  incorporated  by reference  herein shall be modified or
superseded  for  purposes  of this  Prospectus  Supplement  to the extent that a
statement  contained  herein or in any other  subsequently  filed document which
also is incorporated by reference  herein modifies or supersedes such statement.
Any  statement  so  modified  or  superseded  shall not be deemed,  except as so
modified or superseded, to constitute a part of this Prospectus Supplement.

     All financial statements of the Note Insurer and its subsidiaries  included
in documents filed by MBIA Inc. pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities Exchange Act of 1934, as amended,  subsequent to the date of this
Prospectus  Supplement and prior to the termination of the offering of the Class
A Notes shall be deemed to be  incorporated  by reference  into this  Prospectus
Supplement  and to be a part  hereof  from the  respective  dates of filing such
documents.

     The tables below present selected financial information of the Note Insurer
determined in  accordance  with  statutory  accounting  practices  prescribed or
permitted by insurance  regulatory  authorities  ("SAP") and generally  accepted
accounting principles ("GAAP"):

                                                               SAP
                                                 -------------------------------
                                                 December 31,          June 30,
                                                    1996                1997
                                                 -----------         -----------
                                                  (Audited)          (Unaudited)

                                                          (In millions)

Admitted Assets                                    $4,476              $4,824

Liabilities                                         3,009               3,259

Capital and Surplus                                 1,467               1,565



                                      S-57
<PAGE>

                                                              GAAP
                                                 -------------------------------
                                                 December 31,          June 30,
                                                    1996                1997
                                                 -----------         -----------
                                                  (Audited)          (Unaudited)

                                                          (In millions)

Assets                                             $5,066              $5,408

Liabilities                                         2,262               2,412

Shareholder's Equity                                2,804               2,996


     Copies of the  financial  statements  of the Note Insurer  incorporated  by
reference  herein  and  copies  of the  Note  Insurer's  1996  year-end  audited
financial  statements prepared in accordance with statutory accounting practices
are available,  without charge,  from the Note Insurer.  The address of the Note
Insurer is 113 King Street,  Armonk, New York 10504. The telephone number of the
Note Insurer is (914) 273-4545.

     The Note  Insurer  does not accept any  responsibility  for the accuracy or
completeness of the Prospectus or this Prospectus  Supplement or any information
or disclosure  contained  therein or herein, or omitted therefrom or heretofrom,
other than with respect to the accuracy of the information  herein regarding the
Note  Insurance  Policy and Note  Insurer set forth under the heading  "The Note
Insurance Policy and the Note Insurer".

     Moody's  Investors  Service  ("Moody's") rates the claims paying ability of
the Note Insurer "Aaa."

     Standard  &  Poor's  Ratings  Services,   a  division  of  The  McGraw-Hill
Companies,  Inc.  ("S&P")  rates the claims  paying  ability of the Note Insurer
"AAA."

     Fitch Investors Service,  L.P. ("Fitch") rates the claims paying ability of
the Note Insurer "AAA."

     Each rating of the Note  Insurer  should be  evaluated  independently.  The
ratings  reflect  the  respective  rating  agency's  current  assessment  of the
creditworthiness  of the Note  Insurer  and its  ability  to pay  claims  on its
policies of insurance.  Any further  explanation as to the  significance  of the
above ratings may be obtained only from the applicable rating agency.

     The above ratings are not  recommendations to buy, sell or hold the Class A
Notes,  and such ratings may be subject to revision or withdrawal at any time by
the rating  agencies.  Any downward  revision or  withdrawal of any of the above
ratings may have an adverse effect on the market price of the Class A Notes. The
Note Insurer does not guaranty the market price of the Class A Notes nor does it
guaranty that the ratings on the Class A Notes will not be revised or withdrawn.

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following is a general discussion of the material  anticipated  federal
income  tax   considerations  to  investors  of  the  purchase,   ownership  and
disposition of the securities offered hereby. The discussion is based upon laws,
regulations,  rulings and decisions  now in effect,  all of which are subject to
change.  The  discussion  below does not  purport to deal with all  federal  tax
considerations  applicable to all categories of investors,  some of which may be
subject to special  rules.  Investors  should  consult their own tax advisors in
determining the federal,  state, local and any other tax consequences to them of
the purchase, ownership and disposition of the securities.

Tax Characterization of the Trust

     Dewey  Ballantine,  tax  counsel to the Trust  ("Tax  Counsel"),  is of the
opinion  that,  assuming  compliance  with the terms of the Trust  Agreement and
related  documents,  the Trust will not be an  association  (or publicly  traded
partnership) taxable as a corporation for federal income tax purposes.

Tax Consequences to Holders of the Notes

     Treatment  of the Notes as  Indebtedness.  The  parties to the  transaction
agree,  and the  Noteholders  will agree by their purchase of Class A Notes,  to
treat the Class A Notes as debt for all  federal,  state  and local  


                                      S-58
<PAGE>

income tax purposes.  There are no  regulations,  published  rulings or judicial
decisions  involving  the  characterization  for federal  income tax purposes of
securities with terms  substantially  the same as the Class A Notes. In general,
whether  instruments  such  as the  Class A Notes  constitute  indebtedness  for
federal  income tax purposes is a question of fact,  the  resolution of which is
based  primarily  upon  the  economic  substance  of  the  instruments  and  the
transaction  pursuant to which they are issued  rather than merely upon the form
of the  transaction  or the manner in which the  instruments  are  labeled.  The
Internal  Revenue  Service  (the  "IRS") and the courts  have set forth  various
factors  to be taken  into  account  in  determining,  for  federal  income  tax
purposes,  whether or not an instrument  constitutes  indebtedness and whether a
transfer  of  property  is  a  sale  because  the  transferor  has  relinquished
substantial incidents of ownership in the property or whether such transfer is a
borrowing secured by the property.  On the basis of its analysis of such factors
as  applied  to the facts and its  analysis  of the  economic  substance  of the
contemplated transaction,  Tax Counsel is expected to conclude that, for federal
income tax purposes,  the Class A Notes will be treated as  indebtedness  of the
Trust,  and  not as an  ownership  interest  in the  Receivables,  or an  equity
interest in the Trust or in a separate  association  taxable as a corporation or
other taxable entity.

     If the Class A Notes are  characterized as  indebtedness,  interest paid or
accrued on a Class A Note will be treated as ordinary  income to the Noteholders
and principal  payments on a Class A Note will be treated as a return of capital
to the extent of the Noteholder's  basis in the Class A Note allocable  thereto.
An accrual method taxpayer will be required to include in income interest on the
Class A Notes  when  earned,  even if not paid,  unless it is  determined  to be
uncollectible.  The Trust will  report to  Noteholders  of record and the IRS in
respect of the interest paid and original discount, if any, accrued on the Class
A Notes to the extent required by law.

     Although,  as described  above,  it is the opinion of Tax Counsel that, for
federal income tax purposes,  the Class A Notes will be  characterized  as debt,
such opinion is not binding on the IRS and thus no  assurance  can be given that
such a characterization  will prevail. If the IRS successfully asserted that the
Class A Notes did not represent debt for federal income tax purposes, holders of
the Class A Notes would likely be treated as owning an interest in a partnership
and not an interest in an association (or publicly traded  partnership)  taxable
as a  corporation.  If the  Noteholders  were  treated  as owning  an  equitable
interest  in a  partnership,  the  partnership  itself  would not be  subject to
federal  income tax;  rather each partner would be taxed  individually  on their
respective   distributive  share  of  the  partnership's   income,  gain,  loss,
deductions  and credits.  The amount,  timing and  characterization  of items of
income and  deductions  for a Noteholder  would differ if the Notes were held to
constitute partnership interests, rather than indebtedness. Since the Trust will
treat the Class A Notes as  indebtedness  for federal  income tax purposes,  the
Servicer will not attempt to satisfy the tax reporting  requirements  that would
apply under this alternative  characterization  of the Class A Notes.  Investors
that are foreign persons are strongly  advised to consult their own tax advisors
in determining the federal,  state,  local and other tax consequences to them of
the purchase, ownership and disposition of the Class A Notes.

     Original Issue Discount.  It is anticipated that the Class A Notes will not
have any original issue discount ("OID") other than possibly OID of a de minimis
amount and that  accordingly  the  provisions  of sections 1271 through 1273 and
1275 of the Internal  Revenue Code of 1986, as amended (the  "Code"),  generally
will not apply to the Class A Notes.  OID will be considered de minimis if it is
less than 0.25% of the  principal  amount of a Note  multiplied  by its expected
weighted  average life. The prepayment  assumption  will be used for purposes of
computing OID, if any, for federal income tax purposes is 100% of the CPR.

     Market  Discount.  A subsequent  purchaser who buys a Class A Note for less
than its  principal  amount  may be subject to the  "market  discount"  rules of
Section 1276 through  1278 of the Code.  If a subsequent  purchaser of a Class A
Note disposes of such Class A Note (including  certain  nontaxable  dispositions
such as a gift),  or  receives a principal  payment,  any gain upon such sale or
other  disposition will be recognized,  or the amount of such principal  payment
will be  treated  as  ordinary  income to the  extent of any  "market  discount"
accrued for the period that such purchaser  holds the Class A Note.  Such holder
may  instead  elect to include  market  discount  in income as it  accrues  with
respect to all debt instruments acquired in the year of acquisition of the Class
A Notes and thereafter. Market discount generally will equal the excess, if any,
of the then current unpaid  principal  balance of the Note over the  purchaser's
basis in the Class A Note immediately after such purchaser acquired the Note. In
general,  market discount on a Class A Note will be treated as accruing over the
term of such Class A Note in the ratio of interest  for the current  period over
the sum of such  current  interest  and the  expected  amount  of all  remaining
interest  payments,  or at the  election of the holder,  under a constant  yield
method  (taking into  account the CPR).  At the request of a holder of a Class A
Note,  information  will be made available that will allow the holder to compute
the accrual of market discount under the first method described in the preceding
sentence.


                                      S-59
<PAGE>

     The  market  discount  rules  also  provide  that a holder  who  incurs  or
continues  indebtedness  to acquire a Class A Note at a market  discount  may be
required  to defer the  deduction  of all or a portion of the  interest  on such
indebtedness  until the  corresponding  amount of market discount is included in
income.

     Notwithstanding  the above rules, market discount on a Class A Note will be
considered to be zero if it is less than a de minimis amount,  which is 0.25% of
the remaining  principal balance of the Note multiplied by its expected weighted
average  remaining  life.  If OID or market  discount is de minimis,  the actual
amount of discount must be allocated to the remaining principal distributions on
the Class A Notes and,  when each such  distribution  is received,  capital gain
equal to the discount allocated to such distribution will be recognized.

     Market  Premium.  A subsequent  purchaser  who buys a Class A Note for more
than its principal  amount  generally  will be considered to have  purchased the
Class A Note at a  premium.  Such  holder may  amortize  such  premium,  using a
constant yield method,  over the remaining term of the Class A Note and,  except
as future regulations may otherwise provide, may apply such amortized amounts to
reduce the amount of interest  reportable with respect to such Class A Note over
the period from the  purchase  date to the date of maturity of the Class A Note.
Legislative   history  to  the  Tax  Reform  Act  of  1986  indicates  that  the
amortization  of  such  premium  on an  obligation  that  provides  for  partial
principal  payments  prior to  maturity  should be  governed  by the methods for
accrual of market  discount on such an obligation  (described  above).  Proposed
regulations  implementing  the  provisions of the Tax Reform Act of 1986 provide
for the use of the  constant  yield  method to  determine  the  amortization  of
premiums.  Such proposed regulations will apply to bonds acquired on or after 60
days after the final regulations are published. A holder that elects to amortize
premium must reduce his tax basis in the related obligation by the amount of the
aggregate deductions (or interest offsets) allowable for amortizable premium. If
a debt  instrument  purchased  at a premium  is  redeemed  in full  prior to its
maturity,  a purchaser who has elected to amortize premium should be entitled to
a  deduction  for any  remaining  unamortized  premium  in the  taxable  year of
redemption.

     Sale or  Redemption  of Notes.  If a Class A Note is sold or  retired,  the
seller will recognize  gain or loss equal to the  difference  between the amount
realized on the sale and such Holder's  adjusted basis in the Class A Note. Such
adjusted basis  generally will equal the cost of the Class A Note to the seller,
increased by any original issue  discount  included in the seller's gross income
in respect of the Class A Note (and by any market  discount  which the  taxpayer
elected to include in income or was required to include in income),  and reduced
by payments other than payments of qualified  stated  interest in respect of the
Class A Note received by the seller and by any amortized premium.  Similarly,  a
holder who receives a payment other than a payment of qualified  stated interest
in  respect  of a Class A Note,  either  on the date on which  such  payment  is
scheduled  to be made or as a  prepayment,  will  recognize  gain  equal  to the
excess, if any, of the amount of the payment over his adjusted basis in the Note
allocable  thereto. A Noteholder who receives a final payment which is less than
his adjusted  basis in the Class A Note will  generally  recognize a loss in the
amount of the shortfall on the last day of his taxable year. Generally, any such
gain or loss  realized  by an  investor  who holds a Note as a  "capital  asset"
within the meaning of Code Section  1221 should be capital gain or loss,  except
as  described  above in  respect  of  market  discount  and  except  that a loss
attributable to accrued but unpaid interest may be an ordinary loss.

     Taxation of Certain Foreign Investors. Interest payments (including OID) on
the Class A Notes made to a Noteholder  who is a nonresident  alien  individual,
foreign  corporation  or other  non-United  States  person (a "foreign  person")
generally will be "portfolio interest" which is not subject to United States tax
if such payments are not  effectively  connected  with the conduct of a trade or
business in the United States by such foreign  person and if the Trust (or other
person who would  otherwise be required to withhold  tax from such  payments) is
provided with an appropriate  statement  that the  beneficial  owner of the Note
identified on the statement is a foreign person.

     Backup  Withholding.  Distributions  of interest  and  principal as well as
distributions  of proceeds from the sale of the Class A Notes, may be subject to
the "backup  withholding  tax" under  Section 3406 of the Code at rate of 31% if
recipients  of  such   distributions  fail  to  furnish  to  the  payer  certain
information,  including their taxpayer identification numbers, or otherwise fail
to establish an exemption from such tax. Any amounts  deducted and withheld from
a  distribution  to a  recipient  would  be  allowed  as a credit  against  such
recipient's federal income tax. Furthermore, certain penalties may be imposed by
the IRS on a recipient of distributions  that is required to supply  information
but that does not do so in the proper manner.


                                      S-60
<PAGE>

                       STATE AND LOCAL TAX CONSIDERATIONS

     Potential  Noteholders  should  consider  the state and  local  income  tax
consequences  of the purchase,  ownership and  disposition of the Class A Notes.
State and local income tax laws may differ  substantially from the corresponding
federal law, and this  discussion does not purport to describe any aspect of the
income  tax laws of any  state or  locality.  Therefore,  potential  Noteholders
should  consult  their own tax advisors  with  respect to the various  state and
local tax consequences of an investment in the Class A Notes.

                              ERISA CONSIDERATIONS

     Section  406 of ERISA and  Section  4975 of the Code  prohibit  a  pension,
profit  sharing,  or other  employee  benefit  plan  from  engaging  in  certain
transactions involving "plan assets" with persons that are "parties in interest"
under ERISA or  "disqualified  persons" under the Code with respect to the plan.
ERISA also  imposes  certain  duties on  persons  who are  fiduciaries  of plans
subject to ERISA and prohibits certain  transactions  between a plan and parties
in interest  with respect to such plans.  Under ERISA,  any person who exercises
any authority or control  respecting the management or disposition of the assets
of a plan is  considered  to be a  fiduciary  of such plan  (subject  to certain
exceptions not here  relevant).  A violation of these  "prohibited  transaction"
rules may generate excise tax and other liabilities under ERISA and the Code for
such persons.

     In addition to the matters  described  below,  purchasers  of Class A Notes
that are insurance  companies  should consult with their counsel with respect to
the United States Supreme Court case  interpreting the fiduciary  responsibility
rules of ERISA,  John  Hancock  Mutual Life  Insurance  Co. v. Harris  Trust and
Savings Bank,  114 S.Ct.  517 (1993).  In John Hancock,  the Supreme Court ruled
that assets held in an insurance  company's  general account may be deemed to be
"plan  assets"  for ERISA  purposes  under  certain  circumstances.  Prospective
purchasers  should determine  whether the decision affects their ability to make
purchases of the Class A Notes.

     Certain  transactions  involving  the Trust  might be deemed to  constitute
prohibited  transactions  under  ERISA and the Code if assets of the Trust  were
deemed to be "plan  assets" of an employee  benefit plan subject to ERISA or the
Code,  or an  individual  retirement  account  (an "IRA"),  or any entity  whose
underlying  assets are deemed to be assets of an employee benefit plan or an IRA
by reason of such  employee  benefit  plan's or such  IRA's  investment  in such
entity (each a "Benefit Plan").  Under a regulation  issued by the United States
Department  of Labor (the  "Plan  Assets  Regulation"),  the assets of the Trust
would be treated as plan assets of a Benefit  Plan for the purposes of ERISA and
the Code only if the Benefit Plan acquires an "equity interest" in the Trust and
none of the exceptions contained in the Plan Assets Regulation is applicable. An
equity interest is defined under the Plan Assets Regulation as an interest other
than an instrument  which is treated as indebtedness  under applicable local law
and which  has no  substantial  equity  features.  The  Class A Notes  should be
treated as indebtedness  without substantial equity features for purposes of the
Plan Assets Regulation. This determination is based in part upon the traditional
debt features of the Class A Notes,  including  the  reasonable  expectation  of
purchasers  of Class A Notes that the Class A Notes will be repaid  when due, as
well as the absence of  conversion  rights,  warrants and other  typical  equity
features.  The debt  treatment  of the Class A Notes for  ERISA  purposes  could
change if the Trust  incurred  losses.  However,  without  regard to whether the
Class A  Notes  are  treated  as an  equity  interest  for  such  purposes,  the
acquisition  or holding of Class A Notes by or on behalf of a Benefit Plan could
be  considered to give rise to a prohibited  transaction  if the Trust or any of
its affiliates is or becomes,  a party in interest or  disqualified  person with
respect  to such  Benefit  Plan.  In such  case,  certain  exemptions  from  the
prohibited  transaction  rules  could be  applicable  depending  on the type and
circumstances  of the plan  fiduciary  making the  decision to acquire a Class A
Note.  Included  among  these  exemptions  are:  Prohibited   Transaction  Class
Exemption  ("PTCE")  90-1,  regarding  investments  by insurance  company pooled
separate  accounts;  PTCE 95-60,  regarding  investments  by  insurance  company
general accounts; PTCE 96-23, regarding transactions by in-house asset managers;
and  PTCE  84-14,  regarding  transactions  by  "qualified  professional  assets
managers."  Each investor  using the assets of a Benefit Plan which acquires the
Class A Notes, or to whom the Class A Notes are  transferred,  will be deemed to
have represented that the acquisition and continued holding of the Class A Notes
will be covered by a Department of Labor class exemption.

     Employee  plans that are  government  plans (as defined in Section 3(32) of
ERISA) and certain  church plans (as defined in Section 3(53) of ERISA,  are not
subject to ERISA;  however,  such plans may be subject to  comparable  state law
restrictions.

     Any  Benefit  Plan  fiduciary  considering  the  purchase of a Class A Note
should consult with its counsel with respect to the potential  applicability  of
ERISA and the Code to such  investment.  Moreover,  each


                                      S-61
<PAGE>

Benefit Plan fiduciary should  determine  whether,  under the general  fiduciary
standards of investment prudence and diversification, an investment in the Class
A Notes is  appropriate  for the Benefit  Plan,  taking into account the overall
investment  policy of the Benefit Plan and the composition of the Benefit Plan's
investment portfolio.

                                LEGAL INVESTMENT

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

                                     RATINGS

     As a condition to the issuance of the Class A-1 Notes,  the Class A-1 Notes
must be rated  "A-1+"  by S&P and "P-1" by  Moody's  and as a  condition  to the
issuance  of the Class A-2  Notes,  the Class A-3 Notes and the Class A-4 Notes,
the Class A-2  Notes,  the Class A-3 Notes and the Class A-4 Notes  must each be
rated  "AAA"  by  S&P  and  "Aaa"  by  Moody's.  A  security  rating  is  not  a
recommendation to buy, sell or hold securities and may be subject to revision or
withdrawal  at any time.  The ratings  assigned to the Class A Notes address the
likelihood of the receipt by Class A Noteholders of all  distributions  to which
such Class A Noteholders are entitled. The ratings assigned to the Class A Notes
do not represent any  assessment of the likelihood  that  principal  prepayments
might differ from those  originally  anticipated or address the possibility that
Class A Noteholders might suffer a lower than anticipated yield.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in an underwriting  agreement
(the  "Underwriting  Agreement")  for the sale of the Class A Notes dated August
28,  1997,  the  Depositor  has  agreed  to  sell  and   Prudential   Securities
Incorporated ("Prudential") and First Union Capital Markets Corp. ("First Union"
together with Prudential, the "Underwriters") have agreed to purchase, the Class
A Notes. The Depositor is affiliated with Prudential.  In addition,  First Union
Corporation,  the parent  corporation of First Union, owns approximately 3.3% of
the outstanding common stock of First Sierra.

     In the Underwriting Agreement, the Underwriters have agreed, subject to the
terms and conditions  therein,  to purchase all the Class A Notes offered hereby
if any of such Class A Notes are purchased.

     The  Underwriters  have advised the Depositor that it proposes to offer the
Class A Notes purchased by the Underwriters for sale from time to time in one or
more negotiated  transactions or otherwise,  at market prices  prevailing at the
time of sale, at prices  related to such market prices or at negotiated  prices.
The Underwriters  may effect such  transactions by selling such Class A Notes to
or through a dealer,  and such  dealer may receive  compensation  in the form of
underwriting  discounts,  concessions or commissions  from the  Underwriters  or
purchasers of the Class A Notes for whom they may act as agent. Any dealers that
participate  with the  Underwriters  in the  distribution  of the  Class A Notes
purchased  by the  Underwriters  may  be  deemed  to be  underwriters,  and  any
discounts or commissions received by them or the Underwriters, and any profit on
the  resale  of Class A Notes by them or the  Underwriters  may be  deemed to be
underwriting  discounts or  commissions  under the  Securities  Act of 1933,  as
amended (the "Securities Act").

     For further  information  regarding  any offer or sale of the Class A Notes
pursuant to this  Prospectus  Supplement  and the  Prospectus,  see  "Methods of
Distribution" in the Prospectus.

     The Transaction  Documents and the Underwriting  Agreement provide that the
Servicer and Depositor will  indemnify the  Underwriters  against  certain civil
liabilities,  including  liabilities  under the Securities Act, or contribute to
payments the Underwriters may be required to make in respect thereof.

                                REPORT OF EXPERTS

     The  consolidated  financial  statements of MBIA Insurance  Corporation and
subsidiaries  as of December  31, 1996 and  December  31, 1995 and for the three
years ended December 31, 1996  incorporated  by reference  into this  Prospectus
Supplement  have  been  audited  by  Coopers  &  Lybrand,  L.L.P.   ("Coopers"),


                                      S-62
<PAGE>

independent  accountants,  as  set  forth  in  their  report  thereon,  and  are
incorporated by reference  herein in reliance upon the authority of such firm as
experts in accounting and auditing.

                                  LEGAL MATTERS

     Certain  legal  matters  relating to the Notes will be passed upon by Dewey
Ballantine,  New York,  New York.  Certain  Federal  income tax matters  will be
passed upon for the Trust by Dewey Ballantine, New York, New York. Certain legal
matters relating to the Note Insurer will be passed upon for the Note Insurer by
Kutak Rock, Omaha, Nebraska.


                                      S-63
<PAGE>

                        INDEX OF PRINCIPAL DEFINED TERMS

                                                                           Page
                                                                           ----

Advance Payment ............................................................. 38
Advance Payments ............................................................ 35
Aggregate Discounted Contract Principal Balance ...........................6, 20
Aggregate Initial Note Principal Balance .................................... 38
Available Distribution Amount ............................................... 38
Available Funds ............................................................. 38
Available Funds Shortfall ............................................... 14, 39
Back-up Servicer ............................................................. 3
Back-up Servicer Fee ........................................................ 15
Back-up Servicing Fee Rate .................................................. 15
Bankers Trust Company ........................................................ 3
Bankruptcy Code ............................................................. 56
Base Principal Amount ....................................................... 39
Benefit Plan ................................................................ 61
Business Day ................................................................ 56
Cede ......................................................................... 2
Certificate of Incorporation ................................................ 27
Class A Base Principal Distribution Amount ............................... 3, 39
Class A Insured Distribution Amount ......................................... 39
Class A Note Factor ......................................................... 46
Class A Note Principal Balance .............................................. 39
Class A Noteholders ....................................................... 1, 4
Class A Notes ............................................................. 1, 4
Class A Overdue Principal ............................................... 13, 39
Class A Percentage ....................................................... 4, 32
Class A-1 Expected Final Payment Date ........................................ 1
Class A-1 Maturity Date ..................................................... 39
Class A-1 Note Current Interest ............................................. 39
Class A-1 Note Interest ..................................................... 39
Class A-1 Note Principal Balance ............................................ 39
Class A-1 Note Rate ......................................................... 39
Class A-1 Noteholders ........................................................ 4
Class A-1 Notes ........................................................... 1, 4
Class A-1 Overdue Interest .................................................. 39
Class A-2 Expected Final Payment Date ........................................ 1
Class A-2 Maturity Date ..................................................... 40
Class A-2 Note Current Interest ............................................. 40
Class A-2 Note Interest ..................................................... 40
Class A-2 Note Principal Balance ............................................ 40
Class A-2 Note Rate ......................................................... 40
Class A-2 Noteholders ........................................................ 4
Class A-2 Notes ........................................................... 1, 4
Class A-2 Overdue Interest .................................................. 40
Class A-3 Expected Final Payment Date ........................................ 1
Class A-3 Maturity Date ..................................................... 40
Class A-3 Note Current Interest ............................................. 40
Class A-3 Note Interest ..................................................... 40
Class A-3 Note Principal Balance ............................................ 40
Class A-3 Note Rate ......................................................... 40
Class A-3 Noteholders ........................................................ 4
Class A-3 Notes ........................................................... 1, 4

Class A-3 Overdue Interest .................................................. 40
Class A-4 Expected Final Payment Date ........................................ 1
Class A-4 Maturity Date ..................................................... 40
Class A-4 Note Current Interest ............................................. 40
Class A-4 Note Interest ..................................................... 40
Class A-4 Note Principal Balance ............................................ 40
Class A-4 Note Rate .......................................................... 5
Class A-4 Noteholders ........................................................ 4
Class A-4 Notes ........................................................... 1, 4
Class A-4 Overdue Interest .................................................. 40
Class B Noteholders .......................................................... 4
Class B Notes ............................................................ 4, 32
Class B-1 Base Principal Distribution Amount ............................ 13, 41
Class B-1 Note Current Interest ............................................. 41
Class B-1 Note Factor ....................................................... 46
Class B-1 Note Interest ..................................................... 41
Class B-1 Note Principal Balance ............................................ 41
Class B-1 Note Rate .......................................................... 5
Class B-1 Noteholders ........................................................ 4
Class B-1 Notes .......................................................... 4, 32
Class B-1 Overdue Interest .................................................. 41
Class B-1 Overdue Principal ............................................. 13, 41
Class B-1 Percentage ........................................................ 13
Class B-1 Termination Date .................................................. 41
Class B-2 Base Principal Distribution Amount ............................ 13, 41
Class B-2 Maturity Date ..................................................... 41
Class B-2 Note Current Interest ............................................. 41
Class B-2 Note Factor ....................................................... 46
Class B-2 Note Interest ..................................................... 41
Class B-2 Note Principal Balance ............................................ 41
Class B-2 Note Rate .......................................................... 5
Class B-2 Noteholders ........................................................ 4
Class B-2 Notes .......................................................... 4, 32
Class B-2 Overdue Interest .................................................. 41
Class B-2 Overdue Principal ............................................. 13, 41
Class B-2 Percentage ........................................................ 13
Class B-2 Termination Date .................................................. 41
Class B-3 Base Principal Distribution Amount ............................ 13, 42
Class B-3 Maturity Date ..................................................... 42
Class B-3 Note Current Interest ............................................. 42
Class B-3 Note Factor ....................................................... 46
Class B-3 Note Interest ..................................................... 42
Class B-3 Note Principal Balance ............................................ 42
Class B-3 Note Rate .......................................................... 5
Class B-3 Noteholders ........................................................ 4
Class B-3 Notes .......................................................... 4, 32
Class B-3 Overdue Interest .................................................. 42
Class B-3 Overdue Principal ............................................. 14, 42
Class B-3 Percentage ........................................................ 13
Class B-3 Termination Date .................................................. 42
Closing Date ................................................................. 3


                                      S-64
<PAGE>

Code ........................................................................ 59
Collection Account ........................................................... 7
Collection Period ............................................................ 3
Commission ................................................................... 2
Conditional Prepayment Rate ................................................. 52
Contract Files .............................................................. 31
Contracts ................................................................. 1, 4
Controlling Parties ......................................................... 49
Coopers ..................................................................... 62
CPR ......................................................................... 52
Cut-Off Date ................................................................. 3
Defaulted Contract ...................................................... 13, 42
Defaulted Contract Recoveries ............................................... 42
Deficiency Amount ........................................................... 56
Delinquency Trigger Event ................................................... 42
Delinquency Trigger Ratio ................................................... 42
Delinquent Contract ......................................................... 42
Depositor ................................................................. 1, 3
Depositor Transfer Agreement ................................................. 2
Determination Date .......................................................... 42
Discount Rate ............................................................ 5, 20
Discounted Contract Principal Balance ................................ 6, 20, 43
DTC .......................................................................... 2
Early Termination Contract .................................................. 43
Equipment ................................................................. 1, 5
ERISA ....................................................................... 18
Event of Servicing Termination .............................................. 48
Events of Default ........................................................... 49
Exchange Act ................................................................. 2
Excluded Amounts ............................................................ 43
Expired Contract ............................................................ 43
Final Scheduled Payment ..................................................... 43
First Sierra ................................................................. 2
First Union ................................................................. 62
Fiscal Agent ................................................................ 55
Fitch ....................................................................... 58
Flow of Funds ............................................................... 13
GAAP ........................................................................ 57
Gross Charge-Off Event ...................................................... 43
Gross Charge-Off Ratio ...................................................... 43
Indenture .................................................................... 1
Indenture Trustee ......................................................... 1, 3
Indenture Trustee Expenses .................................................. 51
Indenture Trustee Fee ....................................................... 51
Independent Director ........................................................ 27
Initial Class A Note Principal Balance ................................... 4, 43
Initial Class A-1 Note Principal Balance ................................. 4, 43
Initial Class A-2 Note Principal Balance ................................. 4, 43
Initial Class A-3 Note Principal Balance ................................. 4, 43
Initial Class A-4 Note Principal Balance ................................. 4, 43
Initial Class B-1 Note Principal Balance .................................... 43
Initial Class B-2 Note Principal Balance .................................... 44
Initial Class B-3 Note Principal Balance .................................... 44
Initial Unpaid Amount ....................................................... 44
Insurance Agreement .......................................................... 5
Insurance Policies .......................................................... 31

Insured Payment ............................................................. 56
Interest Accrual Period ..................................................... 44
IRA ......................................................................... 61
IRS ......................................................................... 59
Lockbox Account .............................................................. 7
Lockbox Bank ................................................................ 35
Majority Holders ............................................................ 44
Modeling Assumptions ........................................................ 52
Moody's ................................................................. 17, 58
Note Insurance Policy .................................................... 1, 14
Note Insurer ................................................................ 14
Noteholders .................................................................. 4
Notes ........................................................................ 4
Notice ...................................................................... 56
Obligor ...................................................................... 6
OID ......................................................................... 59
Originator ................................................................... 2
Owner ....................................................................... 56
Owner Trustee ............................................................. 1, 3
Payment Date .............................................................. 1, 3
Percentage Interest ......................................................... 44
Plan Assets Regulation ...................................................... 61
Pool Factor ................................................................. 46
Preference Amount ........................................................... 56
Premium Amount .............................................................. 44
Premium Rate ................................................................. 5
Prepayment .................................................................. 44
Prepayment Amount ........................................................... 44
Principal Payment Percentage ................................................ 13
Private Label ............................................................... 28
Prospectus ................................................................... 2
Prudential .................................................................. 62
PTCE ........................................................................ 61
Purchase Option Payment ..................................................... 44
Rating Agency ............................................................... 17
Receivables ............................................................... 1, 5
Receivables Transfer Agreements .............................................. 2
Record Date .................................................................. 3
Reimbursement Amount ........................................................ 44
Repurchase Amount ....................................................... 21, 44
Residual Holder .............................................................. 4
Residual Receipts ........................................................... 44
Restricting Event ........................................................... 45
S&P ..................................................................... 17, 58
SAP ......................................................................... 57
Scheduled Payments ................................................... 6, 20, 45
Securities ............................................................... 4, 32
Securities Act .............................................................. 62
Servicer .............................................................. 1, 3, 30
Servicer Advance ........................................................ 16, 35
Servicer Fee ................................................................ 14
Servicer's Certificate ...................................................... 35
Servicing Agreement .......................................................... 2
Servicing Charges ........................................................... 14
Servicing Fee Rate .......................................................... 14
Servicing Officer ........................................................... 48


                                      S-65
<PAGE>

Servicing Standard .......................................................... 21
Source ....................................................................... 5
Source Agreement ............................................................. 5
Statistic Calculation Date ................................................... 3
Statistical Discount Rate ................................................ 5, 20
Statistical Discounted Contract Principal Balance ........................ 5, 20
Subordinate Securities ................................................... 4, 32
Substitute Contract ......................................................... 21
Substitute Contract Cut-Off Date ............................................ 45
Supplementary Report ........................................................ 48
Tax Counsel ................................................................. 58
Transaction Documents ........................................................ 6

Transfer Agreements .......................................................... 2
Transfer Date ............................................................... 33
Transferor ............................................................ 1, 3, 27
Trust ..................................................................... 1, 3
Trust Agreement .............................................................. 1
Trust Assets ................................................................. 4
Trust Certificate ........................................................ 4, 32
Trust Certificate Principal Balance ......................................... 45
Trust Operating Expenses .................................................... 45
UCC ......................................................................... 17
Underwriters ................................................................ 62
Underwriting Agreement ...................................................... 62


                                      S-66
<PAGE>

PROSPECTUS
- --------------------------------------------------------------------------------
              Equipment Lease Backed Securities Issuable in Series
                     PRUDENTIAL SECURITIES SECURED FINANCING
                                  CORPORATION,
                                    Depositor

     This  Prospectus  describes  certain  Equipment  Lease  Backed  Notes  (the
"Notes")  and  Equipment  Lease Backed  Certificates  (the  "Certificates"  and,
together with the Notes, the "Securities") that may be sold from time to time in
one or more series,  in amounts,  at prices and on terms to be determined at the
time of sale and to be set forth in a supplement  to this  Prospectus  (each,  a
"Prospectus  Supplement").  Each  series of  Securities  may include one or more
classes of Notes and one or more classes of  Certificates,  which will be issued
either by the Depositor, a Transferor (as hereinafter defined), or by a trust to
be formed by the Depositor for the purpose of issuing one or more series of such
Securities  (each,  a "Trust").  The  Depositor,  a  Transferor  or a Trust,  as
appropriate,  issuing Securities as described in this Prospectus and the related
Prospectus Supplement shall be referred to herein as the "Issuer."

     Each class of Securities of any series will evidence  beneficial  ownership
in a segregated pool of assets.

     Trust Fund  (such  Securities,  "Notes"),  as  described  herein and in the
related Prospectus Supplement. Each Trust Fund may consist of any combination of
operating leases, finance leases,  installment sale contracts, loan contracts or
participation  interests  therein,  together with all monies  received  relating
thereto  (the  "Contracts").  Each Trust Fund may also  include  the  underlying
equipment and property relating thereto, together with the proceeds thereof (the
"Equipment"  together  with the  Contracts,  the  "Receivables").  If and to the
extent specified in the related Prospectus  Supplement,  credit enhancement with
respect to a Trust Fund or any class of  Securities  may include any one or more
of the following:  a financial  guaranty insurance policy (a "Policy") issued by
an insurer specified in the related  Prospectus  Supplement,  a reserve account,
letters of credit, credit or liquidity facilities, third party payments or other
support,  cash deposits or other arrangements.  In addition to or in lieu of the
foregoing,  credit  enhancement  may be  provided  by  means  of  subordination,
cross-support among the Receivables or over-collateralization.  See "Description
of the Trust Agreement -- Credit and Cash Flow  Enhancement." The Receivables in
the Trust Fund for a series will have been acquired by the Depositor from one or
more  affiliates  of the  Depositor  or from  one or  more  entities  which  are
unaffiliated  with the Depositor (any such affiliate or unaffiliated  entity, an
"Originator").  Each Originator will be an entity, including Vendors,  generally
in the business of  originating  or acquiring  Receivables.  The Depositor  will
acquire the Receivables  from the related  Originator(s) on or prior to the date
of issuance of the related  Securities,  as described  herein and in the related
Prospectus Supplement. The Receivables included in a Trust Fund will be serviced
by a servicer (the "Servicer") described in the related Prospectus Supplement.

     Each  series of  Securities  will  include  one or more  classes  (each,  a
"Class").  A series may include one or more  Classes of  Securities  entitled to
principal   distributions,   with  disproportionate,   nominal  or  no  interest
distributions, or to interest distributions,  with disproportionate,  nominal or
no principal  distributions.  The rights of one or more Classes of Securities of
any  series  may be senior or  subordinate  to the  rights of one or more of the
other  Classes  of  Securities.  A series  may  include  two or more  Classes of
Securities which differ as to the timing, sequential order, priority of payment,
interest  rate or amount of  distributions  of  principal  or  interest or both.
Information  regarding  each  Class of  Securities  of a series,  together  with
certain  characteristics  of the related  Receivables,  will be set forth in the
related  Prospectus  Supplement.  The rate of payment in respect of principal of
the  Securities  of any Class will  depend on the  priority of payment of such a
Class and the rate and  timing of  payments  (including  prepayments,  defaults,
liquidations or repurchases of Receivables) on the related  Receivables.  A rate
of payment lower or higher than that anticipated may affect the weighted average
life of each  Class of  Securities  in the  manner  described  herein and in the
related Prospectus Supplement. See "Description of the Securities."

     PROSPECTIVE  INVESTORS SHOULD CONSIDER THE FACTORS SET FORTH UNDER "SPECIAL
CONSIDERATIONS" HEREIN AND IN THE RELATED PROSPECTUS SUPPLEMENT.

THE NOTES OF A GIVEN SERIES REPRESENT  OBLIGATIONS OF THE ISSUER ONLY AND DO NOT
REPRESENT  INTERESTS OF THE  DEPOSITOR,  ANY SERVICER,  ANY ORIGINATOR OR ANY OF
THEIR  RESPECTIVE  AFFILIATES.  THE  CERTIFICATES  OF A GIVEN  SERIES  REPRESENT
BENEFICIAL INTERESTS IN THE RELATED TRUST ONLY AND DO NOT REPRESENT INTERESTS IN
OR OBLIGATIONS OF THE DEPOSITOR, ANY TRANSFEROR, ANY SERVICER, ANY ORIGINATOR OR
ANY OF THEIR  RESPECTIVE  AFFILIATES.  NEITHER THE SECURITIES NOR THE UNDERLYING
RECEIVABLES  WILL  BE  GUARANTEED  OR  INSURED  BY ANY  GOVERNMENTAL  AGENCY  OR
INSTRUMENTALITY OR BY THE DEPOSITOR,  ANY SERVICER, ANY ORIGINATOR,  ANY TRUSTEE
OR ANY OF THEIR  RESPECTIVE  AFFILIATES,  EXCEPT  AS SET  FORTH  IN THE  RELATED
PROSPECTUS SUPPLEMENT. SEE ALSO "SPECIAL CONSIDERATIONS."

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

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

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

     Offers of the Securities may be made through one or more different methods,
including  offerings through  underwriters as more fully described under "Method
of  Distribution"  herein and in the  related  Prospectus  Supplement.  Prior to
issuance,  there will have been no market for the Securities of any series,  and
there can be no  assurance  that a  secondary  market  for the  Securities  will
develop, or if it does develop, it will continue.

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

- --------------------------------------------------------------------------------
                The date of this Prospectus is December 2, 1994.

<PAGE>

                              PROSPECTUS SUPPLEMENT

     The Prospectus  Supplement relating to a series of Securities to be offered
hereunder,  among other  things,  will set forth with  respect to such series of
Securities:  (i) a description of the Class or Classes of such Securities,  (ii)
the  rate of  interest,  the  "Pass-Through  Rate" or  "Interest  Rate" or other
applicable  rate  (or the  manner  of  determining  such  rate)  and  authorized
denominations  of such  Class  of such  Securities;  (iii)  certain  information
concerning the  Receivables  and insurance  polices,  cash accounts,  letters of
credit,  financial guaranty insurance policies,  third party guarantees or other
forms  of  credit  enhancement,  if  any,  relating  to one  or  more  pools  of
Receivables  or all or  part  of the  related  Securities;  (iv)  the  specified
interest,  if any, of each Class of  Securities  in, and manner and priority of,
the  distributions  from the Trust Fund;  (v)  information  as to the nature and
extent of subordination with respect to such series of Securities,  if any; (vi)
the payment date to Securityholders; (vii) information regarding the Servicer(s)
for the related Receivables;  (viii) information regarding the Originator(s) for
the  related  Receivables  and  the  underwriting  guidelines  employed  by such
Originator(s) with respect to such Receivables, (ix) the circumstances,  if any,
under which each Trust Fund may be subject to early termination; (x) information
regarding tax  considerations;  and (xi) additional  information with respect to
the method of distribution of such Securities.

                              AVAILABLE INFORMATION

     The Depositor has filed with the  Securities and Exchange  Commission  (the
"Commission")  a  Registration  Statement  (together  with  all  amendments  and
exhibits thereto,  referred to herein as the "Registration Statement") under the
Securities Act of 1933, as amended (the "Securities  Act"),  with respect to the
Securities  offered  pursuant  to  this  Prospectus.  For  further  information,
reference  is made to the  Registration  Statement  which may be  inspected  and
copied at the public  reference  facilities  maintained by the Commission at 450
Fifth Street,  N.W.,  Washington,  D.C. 20549; and at the Commission's  regional
offices at 500 West Madison, 14th Floor, Chicago, Illinois 60661 and Seven World
Trade Center,  13th Floor, New York, New York 10048.  Copies of the Registration
Statement may be obtained from the Public Reference Section of the Commission at
450 Fifth Street, N.W., Washington, D.C. 20549, at prescribed rates.

     No  person  has  been  authorized  to give any  information  or to make any
representation  other than those contained in this Prospectus and any Prospectus
Supplement  with  respect  hereto and,  if given or made,  such  information  or
representations  must not be relied upon.  This  Prospectus  and any  Prospectus
Supplement  with  respect  hereto  do not  constitute  an  offer  to  sell  or a
solicitation of an offer to buy any securities other than the Securities offered
hereby and thereby, nor an offer of the Securities to any person in any state or
other  jurisdiction in which such offer would be unlawful.  The delivery of this
Prospectus at any time does not imply that  information  herein is correct as of
any time subsequent to its date.

                 INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

     All  documents  subsequently  filed by the  Depositor  with  respect to the
Registration  Statement,  either  on its own  behalf  or on  behalf  of a Trust,
relating to any series of Securities referred to in the accompanying  Prospectus
Supplement, with the Commission pursuant to Section 13(a), 13(c), 14 or 15(d) of
the Securities  Exchange Act of 1934, as amended (the "Exchange Act"), after the
date of this  Prospectus  and prior to the  termination  of any  offering of the
Securities issued by the Issuer, shall be deemed to be incorporated by reference
in this  Prospectus  and to be a part of this  Prospectus  from  the date of the
filing of such  documents.  Any  statement  contained  herein  or in a  document
incorporated or deemed to be incorporated by reference herein shall be deemed to
be modified or superseded  for purposes of this  Prospectus to the extent that a
statement contained herein (or in the accompanying  Prospectus Supplement) or in
any  other  subsequently  filed  document  which  also  is  or is  deemed  to be
incorporated by reference herein, modifies or replaces such statement.  Any such
statement so modified or superseded  shall not be deemed,  except as so modified
or superseded, to constitute a part of this Prospectus.

                                       2

<PAGE>
 
                          REPORTS TO SECURITYHOLDERS

     Periodic and annual  reports  concerning any Security and the related Trust
Fund will be provided to the Securityholders. See "Description of the Securities
- -- Reports to  Securityholders."  If the Securities of a series are to be issued
in  book-entry  form,  such  reports will be provided to the  Securityholder  of
record  and  beneficial  owners  of  such  Securities  will  have to rely on the
procedures  described  herein  under  "Description  of  Securities  - Book-Entry
Registration."

     The  Depositor  will  provide  without  charge to each  person to whom this
Prospectus is delivered,  on the written or oral request of such person,  a copy
of any or all of the  documents  referred  to  above  that  have  been or may be
incorporated  by reference in this  Prospectus  (not  including  exhibits to the
information   that  is  incorporated  by  reference  unless  such  exhibits  are
specifically incorporated by reference into the information that this Prospectus
incorporates).  Such  requests  should be  directed  to:  Prudential  Securities
Secured  Financing  Corporation,  130 John  Street,  New York,  New York  10038,
Attention: Timothy Mas.

                                       3

<PAGE>

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

                                SUMMARY OF TERMS

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

Issuer..........................    With  respect to each series of  Securities,
                                    either  the  Depositor,   a  special-purpose
                                    finance  subsidiary of the  Depositor  which
                                    may  be  organized  and  established  by the
                                    Depositor  with respect to one or more Trust
                                    Funds  (each  such  special-purpose  finance
                                    subsidiary,   a  "Transferor")  or  a  trust
                                    (each,  a  "Trust")  to  be  formed  by  the
                                    Depositor.  For purposes of this Prospectus,
                                    the  term  "Depositor"   includes  the  term
                                    "Transferor". The Depositor, a Transferor or
                                    a Trust issuing Securities  pursuant to this
                                    Prospectus   and  the   related   Prospectus
                                    Supplement  shall be  referred  to herein as
                                    the  "Issuer"  with  respect to the  related
                                    Securities. See "The Issuer."
                                   
 Depositor......................    Prudential   Securities   Secured  Financing
                                    Corporation,  formerly  known as P-B Secured
                                    Financing  Corporation (the "Depositor"),  a
                                    Delaware corporation, a wholly-owned limited
                                    purpose  finance  subsidiary  of  Prudential
                                    Securities   Group  Inc.   The   Depositor's
                                    principal  executive  offices are located at
                                    130 John Street,  New York,  New York 10038,
                                    and its telephone  number is (212) 214-7435.
                                    See "The Depositor."

Servicer........................    The  Servicer  for each  Trust  Fund will be
                                    specified  in  the   applicable   Prospectus
                                    Supplement.  The  Servicer  will service the
                                    Receivables  comprising  each Trust Fund and
                                    administer  each Trust Fund  pursuant to the
                                    related  Servicing  Agreement.  The Servicer
                                    may  subcontract  all or any  portion of its
                                    obligations as Servicer under each Servicing
                                    Agreement to qualified subservicers (each, a
                                    "Sub-Servicer") but the Servicer will not be
                                    relieved   thereby  of  its  liability  with
                                    respect  thereto.   See  "Servicing  of  the
                                    Receivables."

Originator(s)...................    The Depositor  will acquire the  Receivables
                                    from one or more affiliates of the Depositor
                                    or  from  one or  more  entities  which  are
                                    unaffiliated  with the  Depositor  (any such
                                    affiliate   or   unaffiliated   entity,   an
                                    "Originator").   The  Receivables   will  be
                                    either  (i)   originated   by  the   related
                                    Originator,   (ii)   originated  by  various
                                    manufacturers  of Equipment  ("Vendors") and
                                    acquired by the related  Originator or (iii)
                                    acquired  by  the  related  Originator  from
                                    other  originators or owners of Receivables.
                                    In   addition,   to  the  extent   that  the
                                    Depositor acquires Receivables directly from
                                    a Vendor, such Vendor will be the Originator
                                    for purposes of the related  Receivables and
                                    this Prospectus. See "The Originator and the
                                    Servicer".

Trustee.........................    The Trustee  for each  series of  Securities
                                    will be specified in the related  Prospectus
                                    Supplement.   In   addition,   a  Trust  may
                                    separately  enter into an Indenture  and may
                                    issue Notes pursuant to such  Indenture;  in
                                    any such case the  Trust  and the  Indenture
                                    will   be    administered    by    separate,
                                    independent  trustees  as  required  by  the
                                    rules  and   regulations   under  the  Trust
                                    Indenture Act of 1939 and the

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

                                       4

<PAGE>
 
                                    Investment Company Act of 1940.

The Securities .................    Each Class of  Securities of any series will
                                    evidence    beneficial    ownership   in   a
                                    segregated  pool of assets  (each,  a "Trust
                                    Fund") (such Securities,  "Certificates") or
                                    will  represent  indebtedness  of the Issuer
                                    secured by the Trust Fund (such  Securities,
                                    "Notes"),  as  described  herein  and in the
                                    related  Prospectus  Supplement.  Each Trust
                                    Fund  may  consist  of  any  combination  of
                                    operating     leases,     finance    leases,
                                    installment  sale contracts,  loan contracts
                                    or participation interests therein, together
                                    with all monies  received  relating  thereto
                                    (the "Contracts").  Each Trust Fund also may
                                    include   the   underlying   equipment   and
                                    property relating thereto, together with the
                                    proceeds   thereof  (the   "Equipment"   and
                                    together    with    the    Contracts,    the
                                    "Receivables").
                                              
                                    The  Equipment  underlying  the  Receivables
                                    included  in each Trust Fund will be limited
                                    to  personal  property  which is  leased  or
                                    financed  by the related  Originator  to the
                                    Lessee  pursuant to  Contracts  which either
                                    are  "chattel  paper"  (as  defined  in  the
                                    Uniform   Commercial   Code)   or  would  be
                                    "chattel   paper"   but   for  a   technical
                                    definitional  matter,  but in any  event are
                                    not  treated  materially   differently  from
                                    "chattel   paper"  for   purposes  of  title
                                    transfer,  security interests or remedies on
                                    default.   The  Equipment  will  be  further
                                    limited  to  personal   property   which  is
                                    subject   to   Uniform    Commercial    Code
                                    provisions   relating  to  title   transfer,
                                    security  interests  and remedies on default
                                    and further  limited to Equipment  leased to
                                    the related Lessee for use by such Lessee in
                                    the ordinary  course of business or for home
                                    use such as  medical  equipment,  restaurant
                                    equipment,   film   and   video   production
                                    equipment,  other  industrial and production
                                    equipment,    data   processing   equipment,
                                    telecommunications     equipment,     office
                                    equipment and furniture.
                                             
                                    No Trust Fund will include  Receivables with
                                    respect to which the related Contract or the
                                    related  Equipment  is subject to federal or
                                    state  registration or titling  requirements
                                    which  (x)  differ   materially   from,   or
                                    supplant,  standard Uniform  Commercial Code
                                    provisions  governing  the  manner  in which
                                    title  or  security  interests  in  "chattel
                                    paper" (as defined in the Uniform Commercial
                                    Code) or the related equipment is determined
                                    or perfected or (y) differ  materially from,
                                    or  supplant,  standard  Uniform  Commercial
                                    Code   provisions   governing   remedies  on
                                    default.  By  way  of  illustration  of  the
                                    foregoing,   no  Trust  Fund  will   include
                                    Receivables   with   respect  to  which  the
                                    underlying  Contracts or Equipment relate to
                                    motor  vehicles,  aircraft,  ships or boats,
                                    firearms or other weapons,  railroad rolling
                                    stock  or  facilities   such  as  factories,
                                    warehouses  or plants  subject to state laws
                                    governing  the  manner  in  which  title  or
                                    security   interest  in  real   property  is
                                    determined   or  perfected.   However,   the
                                    Receivables may generally  include Contracts
                                    and   Equipment   relating  to   individual,
                                    discrete  components  of assets  such as the
                                    foregoing;  for example a leased computer on
                                    the ship may  qualify as  "Equipment"  which
                                    may be included  in a Trust  Fund,  provided
                                    that  both the lease  and the  computer  are
                                    generally  within  the scope of the  Uniform
                                    Commercial Code.
                                              
                                    If  and  to  the  extent  specified  in  the
                                    related   Prospectus   Supplement,    credit
                                    enhancement  with respect to a Trust Fund or
                                    any class of Securities  may include any one
                                    or  more  of  the  following:   a  financial
                                    guaranty   insurance   policy  (a  "Policy")
                                    issued  by  an  insurer   specified  in  the
                                    related  Prospectus  Supplement,  a  reserve
                                    account, letters of

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

                                        5

<PAGE>

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

                                    credit,   credit  or  liquidity  facilities,
                                    third party payments or other support,  cash
                                    deposits or other arrangements.  In addition
                                    to or  in  lieu  of  the  foregoing,  credit
                                    enhancement  may be  provided  by  means  of
                                    subordination,   cross-support   among   the
                                    Receivables or  over-collateralization.  The
                                    Depositor will acquire the Receivables  from
                                    the related Originator(s) on or prior to the
                                    date of issuance of the related  Securities,
                                    as  described  herein  and  in  the  related
                                    Prospectus Supplement.
                                              
                                    With  respect  to  Securities  issued  by  a
                                    Trust,   each  Trust  will  be   established
                                    pursuant to an agreement  (each,  a "Pooling
                                    Agreement") by and between the Depositor and
                                    the  Trustee  named  therein.  Each  Pooling
                                    Agreement  will describe the related pool of
                                    Receivables held by the Trust.
                                              
                                    With respect to  Securities  that  represent
                                    debt issued by the  Issuer,  the Issuer will
                                    enter   into   an   indenture    (each,   an
                                    "Indenture")  by and  between the Issuer and
                                    the  trustee  named on such  Indenture  (the
                                    "Indenture  Trustee").  Each  Indenture will
                                    describe  the  related  pool of  Receivables
                                    comprising  the Trust Fund and  securing the
                                    debt issued by the related Issuer.
                                              
                                    The  Receivables  comprising each Trust Fund
                                    will be serviced by the Servicer pursuant to
                                    a servicing  agreement  (each,  a "Servicing
                                    Agreement")  by and between the Servicer and
                                    the related Issuer.
                                              

                                    In the case of any  individual  Trust  Fund,
                                    the contractual arrangements relating to the
                                    establishment   of  a  Trust,  if  any,  the
                                    servicing of the related Receivables and the
                                    issuance  of the related  Securities  may be
                                    contained  in  a  single  agreement,  or  in
                                    several  agreements  which  combine  certain
                                    aspects  of  the  Pooling   Agreement,   the
                                    Servicing   Agreement   and  the   Indenture
                                    described above (for example,  a pooling and
                                    servicing  agreement,  or  a  servicing  and
                                    collateral   management   agreement).    For
                                    purposes of this Prospectus, the term "Trust
                                    Agreement"  as used with  respect to a Trust
                                    Fund  means,  collectively,  and  except  as
                                    otherwise    described    in   the   related
                                    Prospectus    Supplement,    any   and   all
                                    agreements  relating to the establishment of
                                    a  Trust,  if  any,  the  servicing  of  the
                                    related  Receivables and the issuance of the
                                    related Securities. The term "Trustee" means
                                    any  and all  persons  acting  as a  trustee
                                    pursuant to a Trust Agreement.

                                 Securities Will Be Non-Recourse.

                                    The  Securities  will  not  be  obligations,
                                    either recourse or non-recourse  (except for
                                    certain  non-recourse  debt described  under
                                    "Certain   Tax   Considerations"),   of  the
                                    Depositor, the related Servicer, the related
                                    Originator(s)  or any person  other than the
                                    related Issuer.  The Notes of a given series
                                    represent obligations of the Issuer, and the
                                    Certificates  of a  given  series  represent
                                    beneficial  interests  in the related  Trust
                                    only and do not  represent  interests  in or
                                    obligations  of the  Depositor,  the related
                                    Servicer,  the related  Originator(s) or any
                                    of their  respective  affiliates  other than
                                    the related Trust. In the case of Securities
                                    that represent beneficial ownership interest
                                    in the related Trust,  such  Securities will
                                    represent the beneficial ownership interests
                                    in such Trust and the sole source of payment
                                    will be the  assets  of such  Trust.  In the
                                    case  of  Securities   that  represent  debt
                                    issued   by   the   related   Issuer,   such
                                    Securities  will be secured by assets in the
                                    related  Trust  Fund.   Notwithstanding  the
                                    foregoing, and as to be described in the

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

                                       6

<PAGE>

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

                                    related Prospectus Supplement, certain types
                                    of credit  enhancement,  such as a letter of
                                    credit,  financial guaranty insurance policy
                                    or  reserve  fund  may   constitute  a  full
                                    recourse  obligation  of the  issuer of such
                                    credit enhancement.

                                  General   Nature   of  the   Securities   as
                                  Investments.

                                    All of the  Securities  offered  pursuant to
                                    this  Prospectus and the related  Prospectus
                                    Supplement  will be rated in one of the four
                                    highest  rating  categories  by one or  more
                                    Rating Agencies (as defined herein).

                                    Additionally,  all of the Securities offered
                                    pursuant to this  Prospectus and the related
                                    Prospectus   Supplement   will   be  of  the
                                    fixed-income     type     ("Fixed     Income
                                    Securities").  Fixed Income  Securities will
                                    generally  be  styled  as debt  instruments,
                                    having a  principal  balance and a specified
                                    interest  rate  ("Interest   Rate").   Fixed
                                    Income   Securities  may  either   represent
                                    beneficial   ownership   interests   in  the
                                    related  Receivables  held  by  the  related
                                    Trust or debt  secured by certain  assets of
                                    the related Issuer.

                                    Each   series  or  Class  of  Fixed   Income
                                    Securities    offered   pursuant   to   this
                                    Prospectus  may  have a  different  Interest
                                    Rate,  which  may be a fixed  or  adjustable
                                    Interest   Rate.   The  related   Prospectus
                                    Supplement  will specify the  Interest  Rate
                                    for each  series  or  Class of Fixed  Income
                                    Securities described therein, or the initial
                                    Interest Rate and the method for determining
                                    subsequent changes to the Interest Rate.

                                    A series may include one or more  Classes of
                                    Fixed Income Securities ("Strip Securities")
                                    entitled  (i)  to  principal  distributions,
                                    with   disproportionate,   nominal   or   no
                                    interest distributions,  or (ii) to interest
                                    distributions,     with    disproportionate,
                                    nominal or no  principal  distributions.  In
                                    addition, a series of Securities may include
                                    two  or  more   Classes   of  Fixed   Income
                                    Securities   that   differ  as  to   timing,
                                    sequential   order,   priority  of  payment,
                                    Interest Rate or amount of  distribution  of
                                    principal  or  interest  or  both,  or as to
                                    which distributions of principal or interest
                                    or both on any  Class  may be made  upon the
                                    occurrence   of   specified    events,    in
                                    accordance with a schedule or formula, or on
                                    the  basis of  collections  from  designated
                                    portions of the related pool of Receivables.
                                    Any  such  series  may  include  one or more
                                    Classes of Fixed Income Securities ("Accrual
                                    Securities"),  as to which  certain  accrued
                                    interest will not be distributed  but rather
                                    will be added to the  principal  balance (or
                                    nominal  balance,  in the  case  of  Accrual
                                    Securities which are also Strip  Securities)
                                    thereof on each Payment Date, as hereinafter
                                    defined,  or in the manner  described in the
                                    related Prospectus Supplement.

                                    If so  provided  in the  related  Prospectus
                                    Supplement, a series may include one or more
                                    other  Classes  of Fixed  Income  Securities
                                    (collectively, the "Senior Securities") that
                                    are senior to one or more  other  Classes of
                                    Fixed Income Securities  (collectively,  the
                                    "Subordinate   Securities")  in  respect  of
                                    certain   distributions   of  principal  and
                                    interest  and   allocations   of  losses  on
                                    Receivables. In addition, certain Classes of
                                    Senior (or  Subordinate)  Securities  may be
                                    senior  to  other   Classes  of  Senior  (or
                                    Subordinate)  Securities  in respect of such
                                    distributions or losses.

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

                                       7
<PAGE>

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

                                 General Payment Terms of Securities.

                                    As provided in the related  Trust  Agreement
                                    and as described  in the related  Prospectus
                                    Supplement,  the  holders of the  Securities
                                    ("Securityholders")   will  be  entitled  to
                                    receive  payments  on  their  Securities  on
                                    specified  dates (each,  a "Payment  Date").
                                    Payment  Dates with  respect to Fixed Income
                                    Securities will occur monthly,  quarterly or
                                    semi-annually,  as  described in the related
                                    Prospectus Supplement.

                                    The  related   Prospectus   Supplement  will
                                    describe   a  date   (the   "Record   Date")
                                    preceding such Payment Date, as of which the
                                    Trustee  or its  paying  agent  will fix the
                                    identity  of  the  Securityholders  for  the
                                    purpose of  receiving  payments  on the next
                                    succeeding Payment Date. As described in the
                                    related Prospectus  Supplement,  the Payment
                                    Date will be a specified  day of each month,
                                    commonly the fifteenth or  twenty-fifth  day
                                    of  each   month   (or,   in  the   case  of
                                    quarterly-pay  Securities,  the fifteenth or
                                    twenty-fifth  day of every third month;  and
                                    in the case of semi-annual  pay  Securities,
                                    the fifteenth or  twenty-fifth  day of every
                                    sixth month) and the Record Date will be the
                                    close of  business as of the last day of the
                                    calendar  month that  precedes  the calendar
                                    month in which such Payment Date occurs.

                                    Each Trust  Agreement will describe a period
                                    (each, a "Remittance Period") preceding each
                                    Payment  Date (for  example,  in the case of
                                    monthly-pay  Securities,  the calendar month
                                    preceding  the month in which a Payment Date
                                    occurs).  As  more  fully  described  in the
                                    related Prospectus  Supplement,  collections
                                    received  on or with  respect to the related
                                    Receivables constituting a Trust Fund during
                                    a  Remittance  Period will be required to be
                                    remitted  by the  Servicer  to  the  related
                                    Trustee  prior to the related  Payment  Date
                                    and  will  be  used  to  fund   payments  to
                                    Securityholders on such Payment Date. As may
                                    be  described  in  the  related   Prospectus
                                    Supplement,  the related Trust Agreement may
                                    provide   that  all  or  a  portion  of  the
                                    payments collected on or with respect to the
                                    related  Receivables  may be  applied by the
                                    related   Trustee  to  the   acquisition  of
                                    additional  Receivables  during a  specified
                                    period (rather than be used to fund payments
                                    of principal to Securityholders  during such
                                    period),  with the result  that the  related
                                    Securities  will  possess  an  interest-only
                                    period,  also  commonly  referred  to  as  a
                                    revolving period,  which will be followed by
                                    an  amortization  period.  Any such interest
                                    only  or  revolving  period  may,  upon  the
                                    occurrence of certain events to be described
                                    in  the   related   Prospectus   Supplement,
                                    terminate  prior to the end of the specified
                                    period  and  result  in  the  earlier   than
                                    expected   amortization   of   the   related
                                    Securities.

                                    In addition,  and as may be described in the
                                    related Prospectus  Supplement,  the related
                                    Trust  Agreement  may provide  that all or a
                                    portion of such  collected  payments  may be
                                    retained by the Trustee (and held in certain
                                    temporary       investments,       including
                                    Receivables) for a specified period prior to
                                    being used to fund  payments of principal to
                                    Securityholders.

                                    Such  retention and temporary  investment by
                                    the Trustee of such  collected  payments may
                                    be required by the related  Trust  Agreement
                                    for  the   purpose   of  (a)   slowing   the
                                    amortization rate of the related  Securities
                                    relative to the rent payment schedule of the
                                    related  Receivables,  or (b)  attempting to
                                    match the  amortization  rate of the 

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

                                      8

<PAGE>

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

                                    related   Securities   to  an   amortization
                                    schedule   established   at  the  time  such
                                    Securities  are  issued.  Any  such  feature
                                    applicable to any  Securities  may terminate
                                    upon  the   occurrence   of   events  to  be
                                    described   in   the   related    Prospectus
                                    Supplement,  resulting in  distributions  to
                                    the   specified   Securityholders   and   an
                                    acceleration  of the  amortization  of  such
                                    Securities.  

                                    As  more  fully  specified  in  the  related
                                    Prospectus    Supplement,     neither    the
                                    Securities  nor the  underlying  Receivables
                                    will  be   guaranteed   or  insured  by  any
                                    governmental  agency or  instrumentality  or
                                    the  Depositor,  the related  Servicer,  the
                                    related  Originator,  any Trustee, or any of
                                    their affiliates.

No Investment Companies........     Neither  the  Depositor  nor any Trust  will
                                    register as an  "investment  company"  under
                                    the  Investment  Company  Act  of  1940,  as
                                    amended (the "Investment Company Act").

The Equity Interest............     With  respect  to each  Trust,  the  "Equity
                                    Interest" at any time  represents the rights
                                    to the  related  Trust Fund in excess of the
                                    Securityholders' interest of all series then
                                    outstanding  that were issued by such Trust.
                                    The Equity  Interest  in any Trust Fund will
                                    fluctuate   as  the   aggregate   Discounted
                                    Contract  Balance of such Trust Fund changes
                                    from  time  to  time.   In   addition,   the
                                    Depositor  may  cause  one  or  more  of the
                                    Trusts (such a Trust,  a "Master  Trust") to
                                    issue  additional  series of Securities from
                                    time to time and any such issuance will have
                                    the effect of decreasing the Equity Interest
                                    in the related Master Trust to the extent of
                                    the  aggregate   principal   amount  of  the
                                    Securities.  See  "Description of Securities
                                    -- Master  Trusts."  A portion of the Equity
                                    interest in any Trust may be sold separately
                                    in   one   or   more   public   or   private
                                    transactions.

Master Trusts; Issuance 
of Additional Series............    As  may   be   described   in  the   related
                                    Prospectus Supplement, a Trust Agreement may
                                    authorize the Trustee to issue  certificates
                                    (the "Equity  Certificates")  evidencing the
                                    Equity  Interest in a Master Trust,  and may
                                    provide  that,  pursuant  to any one or more
                                    supplements  to such  Trust  Agreement,  the
                                    Depositor  may cause the related  Trustee to
                                    issue one or more new  series of  Securities
                                    and  accordingly  cause a  reduction  in the
                                    related Equity Interest in such Master Trust
                                    represented    by   the    related    Equity
                                    Certificate. Under each such Trust Agreement
                                    (each,  a  "Master  Trust  Agreement"),  the
                                    Depositor  may  determine  the  terms of any
                                    such new  series.  See  "Description  of the
                                    Securities -- Master Trusts."
                                              
                                    The Depositor may cause the related  Trustee
                                    to offer any such new  series to the  public
                                    or other investors,  in transactions  either
                                    registered   under  the  Securities  Act  or
                                    exempt   from    registration    thereunder,
                                    directly or through one or more underwriters
                                    or   placement    agents,   in   fixed-price
                                    offerings or in negotiated  transactions  or
                                    otherwise.

                                    A new  series to be issued by a Trust  which
                                    has  a  series   outstanding   may,   unless
                                    otherwise    described    in   the   related
                                    Prospectus  Supplement,  only be issued upon
                                    satisfaction  of  the  conditions  described
                                    herein under  "Description of the Securities
                                    -- Master Trusts",  including, among others,
                                    that  such  issuance  will  not  effect  the
                                    rating given to any existing  series  issued
                                    by such Master Trust.  Securities secured by
                                    Receivables  held by a Master Trust shall be
                                    entitled to moneys received relating to such
                                    Receivables on a pari passu basis with other

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

                                       9

<PAGE>

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

                                    Securities  issued  pursuant  to  the  other
                                    Trust Agreements by such Master Trust.

Cross-Collateralization .........   As described in the related Trust  Agreement
                                    and the related Prospectus  Supplement,  the
                                    source of  payment  for  Securities  of each
                                    series  will be the  assets  of the  related
                                    Trust Fund only.


                                    However,  as may be described in the related
                                    Prospectus Supplement,  a series or class of
                                    Securities  may include the right to receive
                                    moneys   from  a  common   pool  of   credit
                                    enhancement  which may be available for more
                                    than one  series  of  Securities,  such as a
                                    master  reserve  account,  master  insurance
                                    policy   or   a   master   collateral   pool
                                    consisting    of    similar     Receivables.
                                    Notwithstanding   the   foregoing,   and  as
                                    described   in   the   related    Prospectus
                                    Supplement,   no  payment  received  on  any
                                    Receivable  held by any Trust may be applied
                                    to the payment of  Securities  issued by any
                                    other Trust  (except to the  limited  extent
                                    that  certain  collections  in excess of the
                                    amounts needed to pay the related Securities
                                    may be deposited in a common master  reserve
                                    account or an overcollateralization  account
                                    that provides  credit  enhancement  for more
                                    than  one   series  of   Securities   issued
                                    pursuant to the related Trust Agreement).

Trust Fund.......................   As  specified  in  the  related   Prospectus
                                    Supplement,  each Trust Fund will consist of
                                    the related  Contracts,  and may include the
                                    related  Equipment.  If and  to  the  extent
                                    specified   in   the   related    Prospectus
                                    Supplement,  credit enhancement with respect
                                    to a Trust  Fund or any class of  Securities
                                    may   include   any   one  or  more  of  the
                                    following:  a Policy  issued  by an  insurer
                                    specified   in   the   related    Prospectus
                                    Supplement,  a reserve  account,  letters of
                                    credit,   credit  or  liquidity  facilities,
                                    repurchase obligations, third party payments
                                    or other  support,  cash  deposits  or other
                                    arrangements.  In  addition to or in lieu of
                                    the  foregoing,  credit  enhancement  may be
                                    provided   by   means   of    subordination,
                                    cross-support   among  the   Receivables  or
                                    over-collateralization.  See "Description of
                                    the Trust  Agreement -- Credit and Cash Flow
                                    Enhancement."  The Contracts are obligations
                                    for the lease (a "Lease") or purchase of the
                                    Equipment,  or evidence  borrowings  used to
                                    acquire the Equipment, entitling the obligor
                                    thereunder  (the  "Lessor")  to  payments of
                                    rent and related  payments and to either the
                                    return of the  Equipment at the  termination
                                    of the related  Contract or, with respect to
                                    certain of the  Contracts,  the payment of a
                                    purchase  price  for  the  Equipment  at the
                                    election  of  the  obligee  thereunder  (the
                                    "Lessee").
              

                                    The  Leases  will be of two  general  types,
                                    operating   leases   and   finance   leases.
                                    "Operating  Leases"  usually  have a term of
                                    three  years  or  less,   whereas   "Finance
                                    Leases"  usually  have a term  greater  than
                                    three years. In a Finance Lease,  the Lessor
                                    transfers  substantially  all  benefits  and
                                    risks  of  ownership   to  the  Lessee.   In
                                    accordance   with   Statement  of  Financial
                                    Accounting  Standards No. 13  ("FASB13"),  a
                                    Lease is  classified  as a Finance  Lease if
                                    the  collectibility  of lease  payments  are
                                    reasonably  certain  and it meets one of the
                                    following criteria:  (1) the Lease transfers
                                    title and  ownership of the Equipment to the
                                    Lessee by the end of the Lease term; (2) the
                                    Lease  contains a bargain  purchase  option;
                                    (3) the Lease term at  inception is at least
                                    75% of the estimated  life of the Equipment;
                                    or (4)  the  present  value  of the  minimum
                                    Lease  payments  is at least 90% of the fair
                                    market  value of the  Equipment at inception
                                    of the Lease.  All Leases  which do not meet
                                    the   criteria   of   Finance   Leases   are
                                    classified, in accordance with

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

                                       10

<PAGE>

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

                                    FASB 13, as  Operating  Leases.  Installment
                                    sale   contracts  and  loan  contracts  (the
                                    "Purchase Contracts") secured by the related
                                    Equipment  provide  for  scheduled  payments
                                    which fully amortize the amount  financed by
                                    an   obligor.    The   related    Prospectus
                                    Supplement   will   describe  the  type  and
                                    characteristics of the Contracts included in
                                    each Trust Fund  relating to the  Securities
                                    offered  pursuant to this Prospectus and the
                                    related Prospectus Supplement.
                                              
                                    The Receivables comprising a Trust Fund will
                                    be  acquired  by  the  Depositor   from  the
                                    related  Originator;  such  Receivables will
                                    have  theretofore been either (i) originated
                                    by  such  Originator,   (ii)  originated  by
                                    Vendors and acquired by such  Originator  or
                                    (iii) acquired by such Originator from other
                                    originators or owners of Receivables.
                                              
                                    With respect to the  Receivables  comprising
                                    each Trust Fund,  the  Depositor  and/or the
                                    related  Originator will acquire the related
                                    Receivables from the Originator  pursuant to
                                    a  Receivables   Acquisition   Agreement  as
                                    defined  herein.  The Depositor  will either
                                    transfer   such   Receivables   to  a  Trust
                                    pursuant  to a Pooling  Agreement  or pledge
                                    the Depositor's right, title and interest in
                                    and to  such  Receivables  to a  Trustee  on
                                    behalf  of  Securityholders  pursuant  to an
                                    Indenture.  The Contracts  transferred  to a
                                    Trust or pledged  to a Trustee  shall have a
                                    Discounted   Contract  Balance  (as  defined
                                    below)  specified in the related  Prospectus
                                    Supplement.  The rights and  benefits of the
                                    Depositor   or    Transferor    under   such
                                    Receivables  Acquisition  Agreement  will be
                                    assigned  to the  Trustee  on  behalf of the
                                    related Securityholders.  The obligations of
                                    the  Depositor,  the related  Originator(s),
                                    the related Servicer(s), the related Trustee
                                    and the related Indenture  Trustee,  if any,
                                    under the related  Trust  Agreement  include
                                    those  specified  below  and in the  related
                                    Prospectus Supplement.
                                              
                                    The  "Discounted   Contract  Balance"  of  a
                                    Contract  as of  any  Cut-Off  Date  is  the
                                    present   value  of  all  of  the  remaining
                                    payments  scheduled  to be made with respect
                                    to  such  Contract,  discounted  at  a  rate
                                    specified   in   the   related    Prospectus
                                    Supplement and the Trust Agreement.

                                    In addition,  if so specified in the related
                                    Prospectus  Supplement,  the Trust Fund will
                                    include  monies on deposit in a  Pre-Funding
                                    Account  (the  "Pre-Funding  Account") to be
                                    established with the Trustee,  which will be
                                    used to acquire Additional  Receivables from
                                    time to time during the "Pre-Funding Period"
                                    specified   in   the   related    Prospectus
                                    Supplement.

                                    If and to the extent provided in the related
                                    Prospectus Supplement, the Depositor will be
                                    obligated  (subject only to the availability
                                    thereof)   to  acquire   from  the   related
                                    Originator(s)  and to either  transfer  to a
                                    Trust or pledge  to a  Trustee  on behalf of
                                    Securityholders, additional Receivables (the
                                    "Additional  Receivables") from time to time
                                    during any Pre-Funding  Period  specified in
                                    the related Prospectus Supplement.

Registration of Securities........  Securities  may  be  represented  by  global
                                    securities  registered in the name of Cede &
                                    Co.  ("Cede"),  as nominee of The Depository
                                    Trust Company  ("DTC"),  or another nominee.
                                    In such  case,  Securityholders  will not be
                                    entitled  to receive  definitive  securities

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

                                       11
  

<PAGE>

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

                                    representing      such      Securityholders'
                                    interests,  except in certain  circumstances
                                    described   in   the   related    Prospectus
                                    Supplement.    See   "Description   of   the
                                    Securities   --  Book  Entry   Registration"
                                    herein. 

Credit and Cash Flow
Enhancement .....................   If  and  to  the  extent  specified  in  the
                                    related   Prospectus   Supplement,    credit
                                    enhancement  with respect to a Trust Fund or
                                    any class of Securities  may include any one
                                    or more of the following: a Policy issued by
                                    an   insurer   specified   in  the   related
                                    Prospectus     Supplement    (a    "Security
                                    Insurer"),  a reserve  account,  letters  of
                                    credit,   credit  or  liquidity  facilities,
                                    third party payments or other support,  cash
                                    deposits or other arrangements.  Any form of
                                    credit   enhancement   will   have   certain
                                    limitations  and  exclusions  from  coverage
                                    thereunder,  which will be  described in the
                                    related    Prospectus    Supplement.     See
                                    "Description   of  the  Trust  Agreement  --
                                    Credit and Cash Flow Enhancement."

Receivables Acquisition
Agreement........................   As  more  fully  described  in  the  related
                                    Prospectus Supplement,  the Depositor and/or
                                    the related  Originator will be obligated to
                                    acquire  from  the  related  Trust  Fund any
                                    Receivable transferred pursuant to a Pooling
                                    Agreement   or   pledged   pursuant   to  an
                                    Indenture    if   the    interest   of   the
                                    Securityholders    therein   is   materially
                                    adversely   affected  by  a  breach  of  any
                                    representation   or  warranty  made  by  the
                                    Depositor  or the  related  Originator  with
                                    respect to such Receivable, which breach has
                                    not  been  cured.  To the  extent  that  the
                                    Depositor so acquires any  Receivables,  the
                                    related  Originator  will  be  obligated  to
                                    acquire such  Receivables from the Depositor
                                    pursuant   to   the   related    Receivables
                                    Acquisition Agreement contemporaneously with
                                    the   Depositor's    acquisition   of   such
                                    Receivables  from the applicable Trust Fund.
                                    The  obligation  of the Depositor to acquire
                                    any such  Receivables  with respect to which
                                    the  related   Originator   has  breached  a
                                    representation or warranty is subject to the
                                    related  Originator's  acquisition  of  such
                                    Receivables from the Depositor. In addition,
                                    if so  specified  in the related  Prospectus
                                    Supplement,  the  Depositor may from time to
                                    time   reacquire   certain   Receivables  or
                                    substitute   other   Receivables   for  such
                                    Receivable held by a Trust Fund,  subject to
                                    specified   conditions   set  forth  in  the
                                    related  Trust   Agreement  and  Receivables
                                    Acquisition Agreement.

Servicer's Compensation..........   The Servicer  shall be entitled to receive a
                                    fee  for  servicing  the  Contracts  of each
                                    Trust Fund equal to a  specified  percentage
                                    of the  value  of  the  assets  held  in the
                                    related  Trust  Fund,  as set  forth  in the
                                    related    Prospectus    Supplement.     See
                                    "Description        of       the       Trust
                                    Agreements--Servicing  Compensation"  herein
                                    and in the related Prospectus Supplement.

Certain Legal Aspects                       
of the Contracts.................   With   respect  to  the   transfer   of  the
                                    Contracts to the related Trust pursuant to a
                                    Pooling  Agreement  or  the  pledge  of  the
                                    related  Issuer's right,  title and interest
                                    in  and  to  such  Contracts  on  behalf  of
                                    Securityholders  pursuant  to an  Indenture,
                                    the Depositor  will  warrant,  in each case,
                                    that  such   transfer   is  either  a  valid
                                    transfer and  assignment of the Contracts to
                                    the  Trust  or  the  grant  of  a   security
                                    interest in the Contracts.  Each  Prospectus
                                    Supplement will specify what actions will be
                                    taken by which  parties as will be  required
                                    to  perfect   either  the  Issuer's  or  the
                                    Securityholders'  security  interest  in the
                                    Contracts.  The  Depositor  may also warrant
                                    that, if the transfer or pledge by it to the
                                    Trust or to the Securityholders is deemed to
                                    be a

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

                                       12

<PAGE>

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

                                    grant to the Trust or to the Securityholders
                                    of a  security  interest  in the  Contracts,
                                    then    the    related    Issuer    or   the
                                    Securityholders  will have a first  priority
                                    perfected security interest therein,  except
                                    for certain  liens which have  priority over
                                    previously  perfected  security interests by
                                    operation   of  law,   and,   with   certain
                                    exceptions, in the proceeds thereof. Similar
                                    security      interest      and     priority
                                    representations and warranties, as described
                                    in the related  Prospectus  Supplement,  may
                                    also be made by the  Depositor  with respect
                                    to the Equipment.

                                    Each  Prospectus  Supplement will specify if
                                    the related  Originator or the Depositor has
                                    filed  or will be  required  to file UCC (as
                                    herein   defined)    financing    statements
                                    identifying   the  Equipment  as  collateral
                                    pledged  in  favor of the  related  Trust or
                                    Trustee on behalf of the Securityholders. In
                                    the  absence of such  filings  any  security
                                    interest  in  the  Equipment   will  not  be
                                    perfected  in favor of the related  Trust or
                                    Trustee.  See  "Special   Considerations  --
                                    Certain Legal Aspects" and "Interests in the
                                    Conveyed  Property  --  UCC  and  Bankruptcy
                                    Considerations."


Optional Termination.............   The    related    Servicer,    the   related
                                    Originator,  the Depositor, or, if specified
                                    in  the   related   Prospectus   Supplement,
                                    certain   other   entities   may,  at  their
                                    respective options,  effect early retirement
                                    of  a  series   of   Securities   under  the
                                    circumstances  and in the  manner  set forth
                                    herein   under   "The  Trust   Agreement   -
                                    Termination;  Retirement of Securities"  and
                                    in the related Prospectus Supplement.

Mandatory Termination............   The Trustee, the related Servicer or certain
                                    other  entities  specified  in  the  related
                                    Prospectus  Supplement  may be  required  to
                                    effect  early   retirement  of  all  or  any
                                    portion  of  a  series  of   Securities   by
                                    soliciting competitive bids for the purchase
                                    of the  related  Trust  Fund  or  otherwise,
                                    under other  circumstances and in the manner
                                    specified   in  "The   Trust   Agreement   -
                                    Termination;  Retirement of Securities"  and
                                    in the related Prospectus Supplement.

Tax Considerations...............   Securities  of each  series  offered  hereby
                                    will,   for  federal  income  tax  purposes,
                                    constitute  either (i)  interests in a Trust
                                    treated as a grantor trust under  applicable
                                    provisions  of  the  Code  ("Grantor   Trust
                                    Securities"), (ii) debt issued by a Trust or
                                    by  the  Depositor  ("Debt  Securities")  or
                                    (iii)interests  in a Trust  which is treated
                                    as a partnership ("Partnership Interests").

                                    The Prospectus Supplement for each series of
                                    Securities  will  summarize,  subject to the
                                    limitations  stated therein,  federal income
                                    tax considerations relevant to the purchase,
                                    ownership    and    disposition    of   such
                                    Securities.

                                    Investors  are advised to consult  their tax
                                    advisors and to review "Certain  Federal and
                                    State  Income  Tax   Consequences"   in  the
                                    related Prospectus Supplement.

ERISA Considerations.............   The Prospectus Supplement for each series of
                                    Securities  will  summarize,  subject to the
                                    limitations        discussed        therein,
                                    considerations under the Employee Retirement
                                    Income  Security  Act of  1974,  as  amended
                                    ("ERISA"),  relevant to the purchase of such
                                    Securities  by  employee  benefit  plans and
                                    individual  retirement accounts.  See "ERISA
                                    Considerations"  in the  related  Prospectus
                                    Supplement.

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

                                       13

<PAGE>

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

Ratings..........................   Each Class of Securities offered pursuant to
                                    this  Prospectus and the related  Prospectus
                                    Supplement  will be rated in one of the four
                                    highest  rating  categories  by one or  more
                                    "national statistical rating organizations",
                                    as defined in the Securities Exchange Act of
                                    1934, as amended (the "Exchange  Act"),  and
                                    commonly  referred to as "Rating  Agencies".
                                    Such ratings will address, in the opinion of
                                    such Rating  Agencies,  the likelihood  that
                                    the  Issuer  will be  able  to  make  timely
                                    payment of all  amounts  due on the  related
                                    Securities  in  accordance  with  the  terms
                                    thereof.  Such ratings will neither  address
                                    any   prepayment  or  yield   considerations
                                    applicable to any  Securities nor constitute
                                    a  recommendation  to buy,  sell or hold any
                                    Securities.

                                    The ratings  expected  to be  received  with
                                    respect to any Securities  will be set forth
                                    in the related Prospectus Supplement.

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

                                       14

<PAGE>

                             SPECIAL CONSIDERATIONS

         Prospective  Securityholders  should consider,  among other things, the
following factors in connection with the purchase of the Securities:

         Limited  Liquidity.  There can be no assurance that a secondary  market
for the  Securities  of any series or Class will develop or, if it does develop,
that it will provide  Securityholders  with  liquidity of  investment or that it
will continue for the life of such Securities. The Prospectus Supplement for any
series of Securities may indicate that an underwriter  specified therein intends
to establish and maintain a secondary  market in such  Securities;  however,  no
underwriter will be obligated to do so. The Securities will not be listed on any
securities exchange.

         Ownership of Contracts.  In connection  with the issuance of any series
of  Securities,  the  related  Originator(s)  will  transfer  Contracts  to  the
Depositor.  The related Originator(s) will warrant in a Receivables  Acquisition
Agreement  that the transfer of the  Contracts by it to the Depositor is a valid
assignment,  transfer and  conveyance  of such  Contracts.  The  Depositor  will
warrant in a Trust  Agreement (a) if the Depositor or the related  Originator(s)
retain   title  to  the   Contracts,   that  the  Trustee  for  the  benefit  of
Securityholders  has a valid security interest in such Contracts,  or (b) if the
Depositor  transfers  such  Contracts  to a  Trust,  that  the  transfer  of the
Contracts to such Trust is either a valid assignment, transfer and conveyance of
the Contracts to the Trust or the Trustee on behalf of the Securityholders has a
valid  security  interest in such  Contracts.  As to be described in the related
Prospectus Supplement,  the related Trust Agreement will provide either that the
Trustee will be required to maintain  possession  of the original  copies of all
Contracts  that  constitute  chattel  paper or that the  Depositor,  the related
Originator(s) or the related Servicer will retain  possession of such Contracts;
provided that in case the Depositor or an Originator  retains  possession of the
related  Contracts,  the Servicer may take possession of such original copies as
necessary for the  enforcement of any Contract.  If any Contracts  remain in the
possession of the Depositor or an Originator,  the related Prospectus Supplement
may describe  specific trigger events that will require delivery to the Trustee.
If the Depositor, the Servicer, the Trustee, an Originator or other third party,
while in  possession  of the  Contracts,  sells or  pledges  and  delivers  such
Contracts  to  another  party,  in  violation  of  the  Receivables  Acquisition
Agreement  or the Trust  Agreement,  there is a risk that such other party could
acquire  an  interest  in such  Contracts  having a priority  over the  Issuer's
interest.  Furthermore, if the Depositor, the Servicer, an Originator or a third
party, while in possession of the Contracts,  is rendered insolvent,  such event
of insolvency may result in competing claims to ownership or security  interests
in the Contracts. Such an attempt, even if unsuccessful,  could result in delays
in payments on the  Securities.  If  successful,  such  attempt  could result in
losses  to  the  Securityholders  or an  acceleration  of the  repayment  of the
Securities.  The  related  Originator(s)  and the  Depositor  will make  certain
representations and warranties with respect to the ownership of the Contracts as
of  the  date  of  the  transfer  to  the  Depositor  and  the  Trust,  if  any,
respectively.  The related  Originator will be obligated to acquire any Contract
from the  related  Trust Fund if there is a breach of such  representations  and
warranties that materially  adversely  affects the interests of the Depositor or
the Trust in such Contract and such breach has not been cured.

         Security Interest in the Equipment.  Unless otherwise  described in the
related Prospectus  Supplement,  the related Originator will also contribute all
of its  right,  title  and  interest  in and to  the  related  Equipment  to the
Depositor. If title to the Equipment is transferred, the Receivables Acquisition
Agreement  shall  require the  Originator  to make certain  representations  and
warranties  with respect to the transfer of title and perfection and priority of
a security interest,  if any, in the Equipment.  The Depositor may also transfer
the  Equipment to a Trust or may pledge all of its right,  title and interest in
and to such Equipment to the Trust. Pursuant to a Trust Agreement, the Depositor
may warrant (a) if the Depositor  transfers such Equipment to a Trust, that such
transfer is either a valid assignment, transfer and conveyance of such Equipment
to the  Trust  or it has  granted  to the  Trust  a  security  interest  in such
Equipment,  or (b) if the Depositor  retains  title,  that it has granted to the
Trustee for the benefit of  Securityholders  a valid  security  interest in such
Equipment.

         As specified herein and related Prospectus  Supplement,  because of the
administrative  burden and expense  that would be entailed in so doing,  neither
the Originators nor the Depositor will file, or necessarily  will be required to
file, UCC financing  statements  identifying the Equipment as collateral pledged
in favor of the related  Trust or Trustee on behalf of the  Securityholders.  In
the absence of such filings any security  interest in the Equipment  will not be
perfected  in favor of the related  Trust or  Trustee.  As a result the Trust or
Trustee could lose priority of its

                                       15

<PAGE>

security  interest in such Equipment.  Neither the Originators nor the Depositor
will have any obligation to reacquire  Equipment as to which such aforementioned
occurrence  results in the loss of lien priority  after the date such Trust Fund
receives an interest in such Equipment unless otherwise obligated in the related
Prospectus Supplement.

         Restrictions on Recoveries.  Unless specific  limitations are described
on the related  Prospectus  Supplement with respect to specific  Contracts,  all
Contracts  will  provide  that the  obligations  of the Lessees  thereunder  are
absolute and  unconditional,  regardless  of any  defense,  set-off or abatement
which the Lessee may have against the related  Originator or any other person or
entity whatsoever.  The Originators will warrant that no claims or defenses have
been  asserted  or  threatened  with  respect  to the  Contracts  and  that  all
requirements  of  applicable  law  with  respect  to  the  Contracts  have  been
satisfied.

         In  the  event  that  the   Depositor  or  the  Trustee  must  rely  on
repossession and disposition of Equipment to recover  scheduled  payments due on
Defaulted  Contracts,  the  Issuer  may not  realize  the full  amount  due on a
Contract (or may not realize the full amount on a timely  basis).  Other factors
that may affect the  ability of the Issuer to realize  the full  amount due on a
Contract include whether  financing  statements to perfect the security interest
in the Equipment had been filed, depreciation,  obsolescence,  damage or loss of
any item of Equipment,  and the application of Federal and state  bankruptcy and
insolvency laws. As a result,  the  Securityholders  may be subject to delays in
receiving payments and suffer loss of their investment in the Securities.

         Insolvency  and  Bankruptcy  Matters.  The Depositor will take steps in
structuring  the  transactions  contemplated  hereby that are intended to ensure
that  the  voluntary  or  involuntary  application  for  relief  by the  related
Originator or the Depositor (the  Originators and the  Depositors,  collectively
for these  purposes,  "Debtors")  under the  United  States  Bankruptcy  Code or
similar applicable state laws ("Insolvency  Laws") will not result in the assets
of the related Trust Fund becoming property of the estate of a Debtor within the
meaning of such Insolvency Laws. Such steps will generally  involve the creation
by the related  Originator of a separate,  limited-purpose  subsidiary  (each, a
"Finance Subsidiary")  pursuant to articles of incorporation  containing certain
limitations  (including  restrictions on the nature of such Finance Subsidiary's
business and a restriction  on such Finance  Subsidiary's  ability to commence a
voluntary  case or  proceeding  under  any  Insolvency  Law  without  the  prior
unanimous  affirmative  vote of all its  directors).  However,  there  can be no
assurance  that the activities of any Finance  Subsidiary  would not result in a
court's  concluding that the assets and  liabilities of such Finance  Subsidiary
should be  consolidated  with those of the related  Originator  in a  proceeding
under any Insolvency Law.

         Except to the extent  otherwise  described  in the  related  Prospectus
Supplement, each Receivables Acquisition Agreement and each Trust Agreement will
generally require that the related Originator contribute the related Receivables
to a Finance  Subsidiary,  which  will then  transfer  such  Receivables  to the
Depositor which in turn will transfer such  Receivables to an Issuer.  Except as
otherwise described in the related Prospectus Supplement, the Equity Interest in
a Trust Fund will be transferred to the related Finance Subsidiary.

         With  respect to each Trust Fund,  the Trustee and all  Securityholders
will covenant that they will not at any time institute  against the Depositor or
the  related  Finance   Subsidiary  any  bankruptcy,   reorganization  or  other
proceeding under any federal or state bankruptcy or similar law.

         For purposes of this  Prospectus,  the term  "Originator"  includes the
term  "Finance  Subsidiary."  In addition,  while an Originator is the Servicer,
cash collections held by such Originator may, subject to certain conditions,  be
commingled  and used for the benefit of such  Originator  prior to each  Payment
Date and, in the event of the bankruptcy of such  Originator,  the Depositor,  a
Trust or Trustee may not have a perfected interest in such collections.

         The  Depositor  believes  that the  transfer of the  Receivables  by an
Originator or its Finance  Subsidiary  to the  Depositor  should be treated as a
valid assignment,  transfer and conveyance of such Receivables.  However, in the
event of an insolvency of such Originator,  a court, among other remedies, could
attempt to recharacterize  the transfer of the Receivables by such Originator to
the Depositor as a borrowing by the Originator from the Depositor or the related
Securityholders,  secured by a pledge of such Receivables. Such an attempt, even
if unsuccessful,  could result in delays in payments on the Securities.  If such
an attempt  were  successful,  a court,  among  other  remedies,  could elect to
accelerate  payment of the  Securities and liquidate the  Receivables,  with the
Securityholders

                                       16
  
<PAGE>

entitled to the then  outstanding  principal amount thereof and interest thereon
at the  applicable  Security  Interest  Rate to the date of payment.  Thus,  the
Securityholders  could lose the right to future  payments of interest  and might
incur  reinvestment  losses.  As more fully described in the related  Prospectus
Supplement,  in the event the related Issuer is rendered insolvent,  the Trustee
for a Trust, in accordance with the Trust Agreement, will promptly sell, dispose
of or otherwise liquidate the related  Receivables in a commercially  reasonable
manner on  commercially  reasonable  terms.  The  proceeds  from any such  sale,
disposition or liquidation of such Receivables will be treated as collections on
such  Receivables.  If the proceeds from the  liquidation of the Receivables and
any amount available from any credit enhancement,  if any, are not sufficient to
pay Securities of the related  series in full, the amount of principal  returned
to such  Securityholders  will be reduced and such  Securityholders will incur a
loss.

Lessees  of  the  Equipment  may be  entitled  to  assert  against  the  related
Originator,  the Depositor, or the Trust, if any, claims and defenses which they
have against such Originator with respect to the Receivables.  The Originator(s)
will warrant that no such claims or defenses  have been  asserted or  threatened
with respect to the Receivables and that all requirements of applicable law with
respect to the Receivables have been satisfied.

         Equipment  Obsolescence.  In the event a Contract  becomes a  Defaulted
Contract and the Lessee (and any guarantor) has insufficient assets available to
pay the Contract  payments on the scheduled payment dates, the only other source
of moneys  (other  than the  applicable  credit  enhancements,  if any) for such
amounts  will be the income and  proceeds  from the  disposition  of the related
Equipment. Because the market value of equipment generally declines with age and
may be subject to sudden, significant declines in value because of technological
advances,  in the event of a  repossession  and sale of  Equipment  subject to a
Defaulted  Contract,  the Issuer may not recover  the entire  amount due on such
Contract. As a result, the Securityholders may be subject to delays in receiving
payments and suffer loss of their investment in the Securities.

         Delinquencies.  There can be no assurance that the historical levels of
delinquencies and losses  experienced by the related Originator on its equipment
lease portfolio will be indicative of the performance of the Contracts  included
in any Trust Fund or that such levels will continue in the future. Delinquencies
and losses could increase  significantly for various reasons,  including changes
in the  federal  income tax laws,  changes in the local,  regional  or  national
economies or due to other events.

         Subordination;  Limited Assets.  To the extent specified in the related
Prospectus  Supplement,  distributions of interest and principal on one Class of
Securities  of a series may be  subordinated  in priority of payment to interest
and principal due on other Classes of Securities of a related series.  Moreover,
each Trust Fund will not have,  nor is it  permitted  or expected  to have,  any
significant  assets or sources of funds other than the related  Receivables and,
to the extent  provided  in the related  Prospectus  Supplement,  a  Pre-Funding
Account,  the related  reserve  account and any other  credit  enhancement.  The
Securities represent  obligations solely of the related Trust or debt secured by
the related Trust Fund,  and will not  represent a recourse  obligation to other
assets of the related  Originator(s)  or of the Depositor.  No Securities of any
series will be insured or  guaranteed  by any  Originator,  the  Depositor,  the
Servicer, or the applicable Trustee. Consequently,  holders of the Securities of
any series must rely for repayment  primarily  upon payments on the  Receivables
and,  if and to the extent  available,  amounts  on  deposit in the  Pre-Funding
Account,  if any, the reserve account, if any, and any other credit enhancement,
all as specified in the related Prospectus Supplement.

         Master  Trusts.   As  may  be  described  in  the  related   Prospectus
Supplement,  a Master  Trust may issue  from time to time more than one  series.
While the terms of any  additional  series will be specified in a supplement  to
the related  Master Trust  Agreement,  the  provisions of such  supplement  and,
therefore,  the terms of any  additional  series,  will not be  subject to prior
review by, or consent of,  holders of the  Securities  of any series  previously
issued by such  Master  Trust.  Such terms may include  methods for  determining
applicable investor percentages and allocating collections,  provisions creating
different or additional security or credit enhancements and any other provisions
which are made  applicable  only to such series.  The  obligation of the related
Trustee to issue any new series is subject to the condition,  among others, that
such issuance will not result in any Rating Agency  reducing or withdrawing  its
rating of the  Securities  of any  outstanding  series  (any such  reduction  or
withdrawal  is  referred  to  herein  as a  "Ratings  Effect").  There can be no
assurance, however, that the terms of any series might not have an impact on the
timing or amount of payments  received  by a  Securityholder  of another  series
issued by the same  Master  Trust.  See  "Description  of the  Securities-Master
Trusts."

                                       17

<PAGE>

         Book-Entry Registration.  Issuance of the Securities in book-entry form
may reduce the  liquidity of such  Securities in the  secondary  trading  market
since  investors may be unwilling to purchase  Securities  for which they cannot
obtain  definitive  physical  securities   representing  such   Securityholders'
interests,  except in certain circumstances  described in the related Prospectus
Supplement.

         Since  transactions  in Securities  will, in most cases,  be able to be
effected only through DTC, direct or indirect  participants in DTC's  book-entry
system ("Direct Participants" or "Indirect  Participants") or certain banks, the
ability of a Securityholder  to pledge a Security to persons or entities that do
not  participate  in the DTC system,  or otherwise to take actions in respect to
such Securities,  may be limited due to lack of a physical security representing
the Securities.

         Securityholders   may  experience   some  delay  in  their  receipt  of
distributions of interest on and principal of the Securities since distributions
may be required  to be  forwarded  by the Trustee to DTC and, in such case,  DTC
will  be  required  to  credit  such   distributions  to  the  accounts  of  its
Participants which thereafter will be required to credit them to the accounts of
the applicable class of  Securityholders  either directly or indirectly  through
Indirect  Participants.  See  "Description  of  the  Securities  --  Book  Entry
Registration."

         Security Rating.  The rating of Securities  credit enhanced by a letter
of  credit,  financial  guaranty  insurance  policy,  reserve  fund,  credit  or
liquidity  facilities,  cash  deposits  or  other  forms of  credit  enhancement
(collectively    "Credit    Enhancement")   will   depend   primarily   on   the
creditworthiness  of the issuer of such external  Credit  Enhancement  device (a
"Credit  Enhancer").  Any reduction in the rating assigned to the  claims-paying
ability of the related Credit Enhancer to honor its obligations  pursuant to any
such Credit Enhancement below the rating initially given to the Securities would
likely result in a reduction in the rating of the Securities.

         Maturity and Prepayment Considerations.  Because the rate of payment of
principal on the  Securities  will depend,  among other  things,  on the rate of
payment  on the  related  Contracts,  the rate of payment  of  principal  on the
Securities cannot be predicted. Payments on the Contracts will include scheduled
payments as well as partial  and full  prepayments  (to the extent not  replaced
with  substitute   Contracts),   payments  upon  the  liquidation  of  Defaulted
Contracts,  payments upon  acquisitions by the related  Originator,  the related
Servicer or the Depositor of Contracts from the related Trust Fund on account of
a  breach  of  certain  representations  and  warranties  in the  related  Trust
Agreement,  payments upon an optional acquisition by the related Originator, the
related  Servicer or the Depositor of Contracts from the related Trust Fund (any
such voluntary or involuntary prepayment or other early payment of a Contract, a
"Prepayment"),  and  residual  payments.  The  rate  of  early  terminations  of
Contracts  due to  Prepayments  and defaults may be  influenced  by a variety of
economic and other factors, including, among others, obsolescence,  then current
economic   conditions   and  tax   considerations.   The  risk  of   reinvesting
distributions  of  the  principal  of  the  Securities  will  be  borne  by  the
Securityholders.  The  yield to  maturity  on  Strip  Securities  or  Securities
purchased at premiums or  discounts  to par will be  extremely  sensitive to the
rate of  Prepayments  on the  related  Receivables.  In  addition,  the yield to
maturity  on  certain  other  types of classes of  Securities,  including  Strip
Securities,  Accrual  Securities or certain other Classes in a series  including
more than one Class of Securities,  may be relatively more sensitive to the rate
of prepayment of the related Contracts than other Classes of Securities.

         The  Depositor  does  not have  available  to it any  statistics  as to
prepayment rates historically experienced in the equipment leasing industry. The
rate of Prepayments of Contracts cannot be predicted and is influenced by a wide
variety of economic,  social, and other factors,  including  prevailing interest
rates, the availability of alternate  financing and local and regional  economic
conditions.  Therefore, no assurance can be given as to the level of Prepayments
that a Trust Fund will experience.

         Securityholders should consider, in the case of Securities purchased at
a discount,  the risk that a slower than  anticipated rate of Prepayments on the
Receivables  could result in an actual  yield that is less than the  anticipated
yield and, in the case of any Securities purchased at a premium, the risk that a
faster than anticipated  rate of Prepayments on the Receivables  could result in
an actual yield that is less than the anticipated yield.

         Certain UCC  Considerations.  Certain  states have adopted a version of
Article 2A of the Uniform Commercial Code ("Article 2A"). Article 2A purports to
codify  many  provisions  of  existing  common  law.  Although  there is  little
precedent  regarding  how Article 2A will be  interpreted,  it may,  among other
things, limit

                                       18

<PAGE>

enforceability of any "unconscionable" lease or "unconscionable"  provision in a
lease,  provide a lessee with remedies,  including the right to cancel the lease
contract,  for certain lessor breaches or defaults, and may add to or modify the
terms of "consumer  leases" and leases where the lessee is a "merchant  lessee".
Article 2A, moreover,  recognizes  typical commercial lease "hell or high water"
rental payment clauses and validates reasonable liquidated damages provisions in
the event of lessor or lessee  defaults.  Article 2A also recognizes the concept
of freedom of contract  and permits the parties in a  commercial  context a wide
degree of latitude to vary provisions of the law.

         Contracts  Related to Software  and  Services.  Certain  Contracts,  as
described  in the related  Prospectus  Supplement,  may relate to  software  and
services  that are not owned by the related  Originator  and in which no related
interest will be  transferred to the Issuer.  Accordingly,  if any such Contract
becomes a Defaulted Contract,  the Issuer will not realize any proceeds from the
related  software and services from which to satisfy any unpaid  payments  under
such Contracts.

                                 THE TRUST FUNDS

         The  property  of each Trust Fund will  include,  as  specified  in the
related  Prospectus  Supplement,  (i) a pool of  Receivables,  (ii)  all  moneys
(including  accrued interest) due thereunder on or after the applicable  Cut-off
Date,  (iii)  such  amounts  as from  time  to  time  may be held in one or more
accounts  established  and  maintained  by the Servicer  pursuant to the related
Trust Agreement,  as described below and in the related  Prospectus  Supplement,
(iv) the security  interests,  if any, in the Equipment relating to such pool of
Receivables,  (v) the right to proceeds from claims on physical damage policies,
if any, covering such Equipment or the related Lessees, as the case may be, (vi)
the proceeds of any repossessed  Equipment  related to such pool of Receivables,
(vii) the rights of the  Depositor  under the  related  Receivables  Acquisition
Agreement and (viii) interest earned on certain  short-term  investments held by
such Trust Fund, unless the related  Prospectus  Supplement  specifies that such
earnings may be paid to the related  Servicer or  Originator(s).  The Trust Fund
will also include, if so specified in the related Prospectus Supplement,  monies
on  deposit  in a  Pre-Funding  Account,  which  will be used by the  Trustee to
acquire or receive a security  interest in Additional  Receivables  from time to
time  during  the  Pre-Funding   Period  specified  in  the  related  Prospectus
Supplement.  In  addition,  to the extent  specified  in the related  Prospectus
Supplement,  some combination of Credit Enhancements may be issued to or held by
the Trustee on behalf of the  related  Trust Fund for the benefit of the holders
of one ore more classes of Securities.

         The Receivables comprising a Trust Fund will, as specifically described
in the related  Prospectus  Supplement,  be either (i) originated by the related
Originator,  (ii)  originated  by various  Vendors  and  acquired by the related
Originator or (iii) acquired by the related Originator from originators or other
lessors of Receivables.

         The Equipment  underlying the  Receivables  included in each Trust Fund
will be limited to personal  property which is leased or financed by the related
Originator to the Lessee  pursuant to Contracts which either are "chattel paper"
(as defined in the Uniform  Commercial Code) or would be "chattel paper" but for
a technical  definitional  matter,  but in any event are not treated  materially
differently  from  "chattel  paper" for  purposes  of title  transfer,  security
interests  or remedies  on default.  The  Equipment  will be further  limited to
personal  property  which is  subject  to  Uniform  Commercial  Code  provisions
relating  to title  transfer,  security  interests  and  remedies on default and
further limited to Equipment leased to the related Lessee for use by such Lessee
in the  ordinary  course of business or for home use such as medical  equipment,
restaurant equipment, film and video production equipment,  other industrial and
production equipment, data processing equipment,  telecommunications  equipment,
office equipment and furniture.

         No Trust  Fund  will  include  Receivables  with  respect  to which the
related  Contract  or the  related  Equipment  is  subject  to  federal or state
registration  or titling  requirements  which (x)  differ  materially  from,  or
supplant,  standard Uniform  Commercial Code provisions  governing the manner in
which title or security  interests in "chattel paper" (as defined in the Uniform
Commercial  Code) or the related  equipment  is  determined  or perfected or (y)
differ materially from, or supplant, standard Uniform Commercial Code provisions
governing remedies on default. By way of illustration of the foregoing, no Trust
Fund will include Receivables with respect to which the underlying  Contracts or
Equipment relate to motor vehicles,  aircraft, ships or boats, firearms or other
weapons,  railroad rolling stock or facilities such as factories,  warehouses or
plants subject to state laws governing the manner in which title or

                                       19

<PAGE>

security  interest  in  real  property  is  determined  or  perfected.  However,
Receivables may include Contracts and Equipment relating to individual, discrete
components of assets such as the foregoing; for example a leased computer on the
ship may qualify as "Equipment" which may be included in a Trust Fund,  provided
that both the lease  and the  computer  are  generally  within  the scope of the
Uniform Commercial Code.

         The  Receivables  will be  acquired by the  Depositor  from the related
Originator  pursuant  to  a  Receivables   Acquisition   Agreement  between  the
Originator and the Depositor (each, a "Receivables Acquisition Agreement").  The
Receivables  included in each Trust Fund will be selected from those Receivables
held by the Originators based on the criteria  specified in the applicable Trust
Agreement and described herein or in the related Prospectus Supplement.

         With respect to each series of  Securities,  on or prior to the Closing
Date on which the  Securities  are delivered to  Securityholders,  the Depositor
will form a Trust Fund by either (i) transferring the related Receivables into a
Trust  pursuant to a Trust  Agreement  between the  Depositor and the Trustee or
(ii)  entering  into an  Indenture  with an Indenture  Trustee,  relating to the
issuance of such Securities, secured by the related Receivables.

         The  Receivables  comprising  each Trust Fund will  generally have been
originated by the related  Originator(s) or acquired by such  Originator(s) from
Vendors or from other lessors in accordance with such Originator's(s') specified
underwriting  criteria.  The underwriting criteria applicable to the Receivables
included in any Trust Fund will be  described  in all  material  respects in the
related Prospectus Supplement.

                                   THE ISSUERS

         With respect to each series of  Securities,  the Depositor  will either
establish a separate  Trust that will issue such  Securities,  or the  Depositor
will  issue  such  Securities,  in  each  case  pursuant  to the  related  Trust
Agreement.   For  purposes  of  this  Prospectus  and  the  related   Prospectus
Supplement,  the Depositor,  if the Depositor issues the related Securities,  or
the related Trust, if a Trust issues the related  Securities,  shall be referred
to as the "Issuer" with respect to such Securities.

         Upon the issuance of the  Securities  of a given  series,  the proceeds
from  such  issuance  will be used  by the  Depositor  to  acquire  the  related
Receivables from the related  Originator.  The related Servicer will service the
related Receivables pursuant to the applicable Servicing Agreement,  and will be
compensated for acting as the Servicer.  To facilitate servicing and to minimize
administrative burden and expense, the Servicers may be appointed custodians for
the related  Receivables by each Trustee and the Depositor,  as may be set forth
in the related Prospectus Supplement.

         If the protection  provided to the  Securityholders of a given class by
the  subordination  of another  Class of  Securities  of such  series and by the
availability  of the funds in the reserve  account,  if any, or any other Credit
Enhancement for such series is insufficient,  the Issuer must rely solely on the
payments  from the Lessees on the related  Contracts,  and the proceeds from the
sale of Equipment which secure or are leased under the Defaulted  Contracts.  In
such event,  certain factors may affect such Issuer's  ability to realize on the
collateral  securing  such  Contracts,  and thus may reduce the  proceeds  to be
distributed to the Securityholders of such series.

                                 THE RECEIVABLES

Receivables Pools

         Information  with respect to the Receivables in each Trust Fund will be
set forth in the related Prospectus Supplement,  including,  the identity of the
related   Originator(s),   the  related  underwriting  criteria  and  collection
policies,  together  with, to the extent  appropriate,  the  composition of such
Receivables and the distribution of such Receivables by equipment type,  payment
frequency and current principal balance as of the applicable Cut-off Date.

                                       20

<PAGE>

Delinquencies, Repossessions, and Net Losses

         Certain information relating to the related  Originator's  delinquency,
repossession and net loss experience with respect to Contracts it has originated
or acquired will be set forth in each Prospectus  Supplement.  This  information
may include, among other things, the experience with respect to all Contracts in
such  Originator's   portfolio  during  certain  specified  periods,   including
Contracts  which may not meet the criteria for selection as a Receivable for any
particular  Trust  Fund.  There  can  be  no  assurance  that  the  delinquency,
repossession and net loss experience on any Trust Fund will be comparable to the
related Originator's prior experience.

Maturity and Prepayment Considerations

         As more fully  described  in the related  Prospectus  Supplement,  if a
Contract permits a Prepayment,  such payment, together with accelerated payments
resulting from defaults,  will shorten the weighted  average life of the related
pool of Receivables and the weighted average life of the related Securities. The
rate of  Prepayments  on the  Receivables  may be  influenced  by a  variety  of
economic, financial and other factors. In addition, under certain circumstances,
the Depositor or the related Originator will be obligated to acquire Receivables
from the  related  Trust Fund  pursuant to the  applicable  Trust  Agreement  or
Receivables Acquisition Agreement as a result of breaches of representations and
warranties.   Any   reinvestment   risks  resulting  from  a  faster  or  slower
amortization of the related  Securities  which results from  Prepayments will be
borne entirely by the related Securityholders.

         The related  Prospectus  Supplement  will set forth certain  additional
information   with  respect  to  the  maturity  and  prepayment   considerations
applicable  to a  particular  pool of  Receivables  and the  related  series  of
Securities, together with a description of any applicable prepayment penalties.

Acquisition of Receivables From Originators

         The  Receivables  underlying a Series of Securities will be acquired by
the Depositor,  either  directly or through  affiliates  (such as a Transferor),
from the related  Originator  pursuant to a  Receivables  Acquisition  Agreement
between the Depositor or such affiliate and each such Originator.

         The Depositor expects that,  unless otherwise  specified in the related
Prospectus Supplement,  each Receivable so acquired will have been originated by
the Originator thereof in accordance with the underwriting criteria specified in
such  Prospectus  Supplement.  Unless  otherwise  specified  in  the  applicable
Prospectus  Supplement,  each Originator  will be an institution  experienced in
originating and servicing  equipment leases in accordance with accepted industry
practices and prudent  guidelines.  Unless otherwise  provided in the applicable
Prospectus  Supplement,  each  Originator  pursuant to the  related  Receivables
Acquisition  Agreement will make certain  representations  and warranties to the
Depositor  in respect of the related  Receivables;  the  material  terms of such
representations  and  warranties  will be set  forth in the  related  Prospectus
Supplement.  Unless otherwise provided in the applicable  Prospectus  Supplement
with respect to each Series, the Depositor will assign all of its rights (except
certain  rights of  indemnification)  and  interest in the  related  Receivables
Acquisition   Agreement   to  the  related   Trustee  for  the  benefit  of  the
Securityholders  of such Series, and the Originator shall thereupon be liable to
the Trustee for  defective  or missing  documents  or an uncured  breach of such
Originator's  representations  or  warranties,  to the extent  described  in the
related Prospectus Supplement.

                                  POOL FACTORS

         The "Pool  Factor" for each Class of  Securities  will be a seven-digit
decimal, which the Servicer will compute prior to each distribution with respect
to such Class of  Securities,  indicating  the remaining  outstanding  principal
balance of such Class of  Securities  as of the  applicable  Payment  Date, as a
fraction  of  the  initial  outstanding  principal  balance  of  such  Class  of
Securities.  Each Pool Factor will be initially  1.0000000,  and thereafter will
decline  to  reflect  reductions  in the  outstanding  principal  balance of the
applicable  Class of  Securities.  A  Securityholder's  portion of the aggregate
outstanding  principal balance of the related Class of Securities is the product
of (i) the original aggregate purchase price of such Securityholder's Securities
and (ii) the applicable Pool Factor.

                                       21

<PAGE>
  
         As more  specifically  described in the related  Prospectus  Supplement
with respect to each series of Securities, the related Securityholders of record
will  receive  reports on or about each  Payment  Date  concerning  the payments
received on the  Receivables,  the Pool  Balance (as such term is defined in the
related Prospectus Supplement, the "Pool Balance"), each Pool Factor and various
other items of information.  In addition,  Securityholders  of record during any
calendar year will be furnished information for tax reporting purposes not later
than the latest date permitted by law.

                                 USE OF PROCEEDS

         The proceeds from the sale of the  Securities of a given series will be
applied by the Depositor to the acquisition of the related  Receivables from the
related Originator.  The Depositor expects that it will make additional sales of
securities  similar  to the  Securities  from time to time,  but the  timing and
amount  of any such  additional  offering  will be  dependent  upon a number  of
factors, including the volume of Contracts acquired by the Depositor, prevailing
interest rates, availability of funds and general market conditions.

                                  THE DEPOSITOR

         Prudential Securities Secured Financing Corporation,  formerly known as
P-B Secured  Financing  Corporation (the  "Depositor"),  was incorporated in the
State of Delaware on August 26, 1988 as a wholly-owned,  limited purpose finance
subsidiary  of  Prudential   Securities  Group  Inc.  (a  wholly-owned  indirect
subsidiary of The  Prudential  Insurance  Company of America).  The  Depositor's
principal  executive offices are located at 130 John Street,  New York, New York
10038. Its telephone number is (212) 214-7435.

         As described herein under "The Trust Funds," the only  obligations,  if
any, of the Depositor  with respect to a Series of Securities may be pursuant to
certain  limited  representations  and  warranties and limited  undertakings  to
repurchase  or  substitute  Receivables  under  certain  circumstances.   Unless
otherwise specified in the applicable Prospectus Supplement,  the Depositor will
have no  servicing  obligations  or  responsibilities  with respect to any Trust
Fund. The Depositor does not have, nor is it expected in the future to have, any
significant assets.

         As specified in the related  Prospectus  Supplement  the Servicer  with
respect to any Series of  Securities  may be an affiliate of the  Depositor.  As
described under "The Trust Fund," the Depositor may acquire  Receivables through
or from an affiliate.

         Neither the Depositor nor Prudential  Securities  Group Inc. nor any of
its  affiliates,  including The Prudential  Insurance  Company of America,  will
insure or guarantee the Certificates of any Series.

                                   THE TRUSTEE

         The Trustee  for each series of  Securities  will be  specified  in the
related Prospectus  Supplement.  The Trustee's  liability in connection with the
issuance  and sale of the related  Securities  is limited  solely to the express
obligations of such Trustee set forth in the related Trust Agreement.

         With respect to each series of Securities, no resignation or removal of
the Trustee and no  appointment  of a successor  Trustee shall become  effective
until the acceptance of appointment  by the successor  Trustee.  The Trustee may
resign for cause at any time by giving  written  notice thereof to the Depositor
and by mailing notice of resignation by first-class  mail,  postage prepaid,  to
the  Securityholders of such series at their addresses appearing on the Security
Register.  The  Trustee  may be  removed  at any time by  written  notice of the
holders of Securities evidencing more than 50% of the voting rights with respect
to such series, delivered to the Trustee and the Depositor,  unless an alternate
method is described in the related Prospectus  Supplement.  If the Trustee shall
resign,  be removed,  or become incapable of acting, or if a vacancy shall occur
in the office of Trustee for any cause,  the Depositor shall promptly  appoint a
successor  Trustee.  If no successor Trustee shall have been so appointed by the
Depositor or the Securityholders, or if no successor Trustee shall have accepted
appointment  within 30 days after

                                       22
 
<PAGE>

any such  resignation or removal,  existence of  incapability,  or occurrence of
such  vacancy,  the  Trustee or any  Securityholder  may  petition  any court of
competent jurisdiction for the appointment of a successor Trustee.

                          DESCRIPTION OF THE SECURITIES

General

         The Securities will be issued in series. Each series of Securities (or,
in certain instances,  two or more series of Securities) will be issued pursuant
to  a  Trust  Agreement.  The  following  summaries  (together  with  additional
summaries  under "The Trust  Agreement"  below)  describe all material terms and
provisions  relating  to the  Securities  common to each  Trust  Agreement.  The
summaries do not purport to be complete and are subject to, and are qualified in
their entirety by reference to, all of the provisions of the Trust Agreement for
the related Securities and the related Prospectus Supplement.

         All of the  Securities  offered  pursuant  to this  Prospectus  and the
related  Prospectus  Supplement  will be rated in one of the four highest rating
categories by one or more Rating Agencies.

         The Securities will generally be styled as debt  instruments,  having a
principal  balance and a specified  Interest  Rate.  The  Securities  may either
represent  beneficial ownership interests in the related Receivables held by the
related Trust or debt secured by certain assets of the related Issuer.

         Each series or Class of Securities  offered pursuant to this Prospectus
may have a different Interest Rate, which may be a fixed or adjustable  interest
rate. The related Prospectus  Supplement will specify the Interest Rate for each
series or Class of Securities  described  therein,  or the initial interest rate
and the method for determining subsequent changes to the Interest Rate.

         A series may include one or more Classes of Strip  Securities  entitled
(i) to principal  distributions,  with disproportionate,  nominal or no interest
distributions, or (ii) to interest distributions, with disproportionate, nominal
or no principal  distributions.  In addition, a series of Securities may include
two or more Classes of Securities  that differ as to timing,  sequential  order,
priority of payment,  Interest  Rate or amount of  distribution  of principal or
interest or both, or as to which  distributions of principal or interest or both
on any Class may be made upon the occurrence of specified  events, in accordance
with a schedule  or  formula,  or on the basis of  collections  from  designated
portions of the related pool of Receivables.  Any such series may include one or
more Classes of Accrual  Securities,  as to which certain accrued  interest will
not be distributed but rather will be added to the principal balance (or nominal
balance,  in the case of Accrual  Securities  which are also  Strip  Securities)
thereof on each Payment Date, as hereinafter defined, or in the manner described
in the related Prospectus Supplement.

         If so  provided  in the  related  Prospectus  Supplement,  a series may
include one or more other Classes of Senior Securities that are senior to one or
more other Classes of Subordinate Securities in respect of certain distributions
of principal and interest and allocations of losses on Receivables.

         In addition,  certain Classes of Senior (or Subordinate) Securities may
be senior to other Classes of Senior (or  Subordinate)  Securities in respect of
such distributions or losses.

General Payment Terms of Securities

         As provided in the related  Trust  Agreement  and as  described  in the
related  Prospectus  Supplement,  Securityholders  will be  entitled  to receive
payments on their Securities on the specified Payment Dates.  Payment Dates with
respect to the Securities  will occur monthly,  quarterly or  semi-annually,  as
described in the related Prospectus Supplement.

         The  related  Prospectus  Supplement  will  describe  the  Record  Date
preceding  such Payment  Date,  as of which the Trustee or its paying agent will
fix the identity of the Securityholders for the purpose of receiving payments on
the next  succeeding  Payment  Date.  As more  fully  described  in the  related
Prospectus Supplement, the 

                                       23

<PAGE>

Payment Date may be the fifteenth or twenty-fifth  day of each month (or, in the
case of  quarterly-pay  Securities,  the fifteenth or twenty-fifth  day of every
third month;  and in the case of semi-annual  pay  Securities,  the fifteenth or
twenty-fifth  day of every sixth month) and the Record Date will be the close of
business as of the last day of the  calendar  month that  precedes  the calendar
month in which such Payment Date occurs.

         Each Trust Agreement will describe a Remittance  Period  preceding each
Payment Date (for example, in the case of monthly-pay  Securities,  the calendar
month  preceding  the  month in which a  Payment  Date  occurs).  As more  fully
provided in the related Prospectus  Supplement,  collections received on or with
respect to the related  Receivables  held by a Trust during a Remittance  Period
will be required to be remitted by the related  Servicer to the related  Trustee
prior  to the  related  Payment  Date  and  will be used  to  fund  payments  to
Securityholders  on  such  Payment  Date.  As may be  described  in the  related
Prospectus  Supplement,  the related  Trust  Agreement may provide that all or a
portion of the payments collected on or with respect to the related  Receivables
may  be  applied  by  the  related  Trustee  to the  acquisition  of  additional
Receivables  during a specified  period (rather than be used to fund payments of
principal  to  Securityholders  during  such  period)  with the result  that the
related Securities will possess an interest-only  period, also commonly referred
to as a revolving period,  which will be followed by an amortization period. Any
such  interest  only or revolving  period may,  upon the  occurrence  of certain
events to be described in the related Prospectus Supplement,  terminate prior to
the  end of the  specified  period  and  result  in the  earlier  than  expected
amortization of the related Securities.

         In  addition,  and as  may  be  described  in  the  related  Prospectus
Supplement,  the related  Trust  Agreement  may provide that all or a portion of
such  collected  payments  may be retained  by the Trustee  (and held in certain
temporary  investments,  including  Receivables) for a specified period prior to
being used to fund payments of principal to Securityholders.

         Such  retention  and  temporary  investment  by  the  Trustee  of  such
collected  payments  may be  required  by the related  Trust  Agreement  for the
purposes of (a) slowing the amortization rate of the related Securities relative
to the rent payment  schedule of the related  Receivables,  or (b) attempting to
match  the  amortization  rate  of the  related  Securities  to an  amortization
schedule  established at the time such  Securities are issued.  Any such feature
applicable to any  Securities  may terminate upon the occurrence of events to be
described in the related  Prospectus  Supplement,  resulting in distributions to
the specified  Securityholders  and an acceleration of the  amortization of such
Securities.

         Neither  the  Securities  nor  the  underlying   Receivables   will  be
guaranteed  or  insured by any  governmental  agency or  instrumentality  or the
Depositor,  the related Servicer, the related Originator,  any Trustee or any of
their  respective  affiliates  unless  specifically  set  forth  in the  related
Prospectus Supplement.

         As may be described in the related Prospectus Supplement, Securities of
each  series  covered by a  particular  Trust  Agreement  will  either  evidence
specified  beneficial  ownership  interest  in a  separate  Trust  Fund  created
pursuant to such Trust  Agreement or represent debt secured by the related Trust
Fund.  To the extent that any Trust Fund  includes  certificates  of interest or
participations in Receivables,  the related Prospectus  Supplement will describe
the material terms and conditions of such certificates or participations.

Master Trusts

         As may be described in the related  Prospectus  Supplement,  each Trust
Agreement may provide that, pursuant to any one or more supplements thereto, the
Depositor  may direct the related  Trustee to issue from time to time new series
subject to the  conditions  described  below (each such issuance a "Master Trust
New  Issuance").  Each  Master  Trust  New  Issuance  will  have the  effect  of
decreasing  the Equity  Interest in the related  Master  Trust.  Under each such
Master Trust Agreement,  the Depositor may designate,  with respect to any newly
issued series:  (i) its name or designation;  (ii) its initial  principal amount
(or method for calculating such amount); (iii) its Interest Rate (or formula for
the  determination  thereof);  (iv) the Payment Dates and the date or dates from
which  interest  shall  accrue;  (v) the method for  allocating  collections  to
Securityholders of such series; (vi) any bank accounts to be used by such series
and the terms  governing  the  operation  of any such bank  accounts;  (vii) the
percentage used to calculate  monthly  servicing  fees;  (viii) the provider and
terms of any form of Credit Enhancement with respect thereto;  (ix) the terms on
which the  Securities of such series may be  repurchased  or remarketed to other
investors;  

                                       24

<PAGE>

(x) the number of Classes  of  Securities  of such  series,  and if such  series
consists of more than one Class,  the rights and  priorities of each such Class;
(xi) the extent to which the  Securities  of such  series  will be  issuable  in
book-entry  form;  (xii) the  priority of such series with  respect to any other
series; and (xiii) any other relevant terms. None of the Depositor,  the related
Servicer,  the  related  Trustee or any Master  Trust is  required or intends to
obtain the consent of any  Securityholder of any outstanding series to issue any
additional series.

         Each Master Trust  Agreement  provides that the Depositor may designate
terms such that each Master Trust New Issuance has an amortization  period which
may have a different  length and begin on a different date than such periods for
any series  previously  issued by the related Master Trust and then outstanding.
Moreover,  each  Master  Trust  New  Issuance  may have the  benefits  of Credit
Enhancements issued by enhancement providers different from the providers of the
Credit Enhancement,  if any, with respect to any series previously issued by the
related Master Trust and then  outstanding.  Under each Master Trust  Agreement,
the related Trustee shall hold any such Credit Enhancement only on behalf of the
Securityholders  to which such Credit  Enhancement  relates.  The Depositor will
have the option under each Master Trust Agreement to vary among series the terms
upon which a series may be  repurchased  by the  Issuer or  remarketed  to other
investors. As more fully described in a related Prospectus Supplement,  there is
no limit to the number of Master  Trust New  Issuances  that the  Depositor  may
cause under a Master Trust  Agreement.  Each Master Trust will terminate only as
provided in the related Master Trust  Agreement.  There can be no assurance that
the  terms of any  Master  Trust  New  Issuance  might not have an impact on the
timing and amount of payments  received  by  Securityholders  of another  series
issued by the same Master Trust.

         Under each Master Trust Agreement and pursuant to a related supplement,
a Master  Trust New  Issuance  may only occur upon the  satisfaction  of certain
conditions  provided in each such Master Trust Agreement.  The obligation of the
related  Trustee to  authenticate  the  Securities  of any such Master Trust New
Issuance and to execute and deliver the  supplement to the related  Master Trust
Agreement is subject to the satisfaction of the following conditions:  (a) on or
before the fifth  business  day  immediately  preceding  the date upon which the
Master  Trust New  Issuance  is to occur,  the  Depositor  shall  have given the
related  Trustee,  the related  Servicer,  the Rating Agency and certain related
providers of Credit Enhancement, if any, written notice of such Master Trust New
Issuance and the date upon which the Master Trust New Issuance is to occur;  (b)
the Depositor  shall have  delivered to the related  Trustee a supplement to the
related Master Trust Agreement,  in form satisfactory to such Trustee,  executed
by each party to the related Master Trust Agreement other than such Trustee; (c)
the Depositor  shall have  delivered to the related  Trustee any related  Credit
Enhancement agreement;  (d) the related Trustee shall have received confirmation
from the Rating  Agency that such Master Trust New  Issuance  will not result in
any Rating Agency  reducing or withdrawing  its rating with respect to any other
series or Class of such Trust (any such  reduction or  withdrawal is referred to
herein as a "Ratings  Effect");  (e) the Depositor  shall have  delivered to the
related Trustee,  the Rating Agency and certain providers of Credit Enhancement,
if any, an opinion of counsel acceptable to the related Trustee that for federal
income tax  purposes  (i)  following  such Master Trust New Issuance the related
Master  Trust  will not be  deemed  to be an  association  (or  publicly  traded
partnership) taxable as a corporation,  (ii) such Master Trust New Issuance will
not affect the tax  characterization  as debt of Securities  of any  outstanding
series or Class issued by such Master Trust that were  characterized  as debt at
the time of their  issuance and (iii) such Master  Trust New  Issuance  will not
cause or  constitute  an event in which gain or loss would be  recognized by any
Securityholders  or the  related  Master  Trust;  and (f) any  other  conditions
specified in any  supplement.  Upon  satisfaction of the above  conditions,  the
related  Trustee  shall  execute  the  supplement  to the related  Master  Trust
Agreement and issue the Securities of such new series.

Book-Entry Registration

         As   may  be   described   in  the   related   Prospectus   Supplement,
Securityholders  of a given series may hold their Securities through DTC (in the
United  States) or CEDEL or Euroclear  (in Europe) if they are  participants  of
such systems, or indirectly through  organizations that are participants in such
systems.

         Cede, as nominee for DTC, will hold the global Securities in respect of
a given series. CEDEL and Euroclear will hold omnibus positions on behalf of the
CEDEL Participants (as defined below) and the Euroclear Participants (as defined
below)  (collectively,  the  "Participants"),  respectively,  through customers'
securities  accounts  in  CEDEL's  and  Euroclear's  names on the books of their
respective  depositaries  (collectively,  the "Depositaries")

                                       25

<PAGE>

which in turn will hold such positions in customers'  securities accounts in the
Depositaries' names on the books of DTC.

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

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

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

         Because of time-zone  differences,  credits of  securities  in CEDEL or
Euroclear  as a result  of a  transaction  with a DTC  Participant  will be made
during the subsequent securities settlement  processing,  dated the business day
following the DTC settlement  date, and such credits or any transactions in such
securities settled during such processing will be reported to the relevant CEDEL
Participant  or Euroclear  Participant  on such  business  day. Cash received in
CEDEL or  Euroclear  as a result of sales of  securities  by or  through a CEDEL
Participant  or a Euroclear  Participant to a DTC  Participant  will be received
with value on the DTC  settlement  date but will be  available  in the  relevant
CEDEL or Euroclear cash account only as of the business day following settlement
in DTC.

         The  Securityholders  of a given  series that are not  Participants  or
Indirect  Participants  but  desire  to  purchase,  sell or  otherwise  transfer
ownership of, or other  interests  in,  Securities of such series may do so only
through Participants and Indirect Participants. In addition,  Securityholders of
a given series will receive all  distributions of principal and interest through
the  Participants  who in turn will  receive  them from DTC.  Under a book-entry
format,  Securityholders  of a given series may  experience  some delay in their
receipt of payments,  since such  payments  will be forwarded by the  applicable
Trustee to Cede,  as nominee  for DTC.  DTC will  forward  such  payments to its
Participants,  which  thereafter  will forward them to Indirect  Participants or
such  Securityholders.  It is  anticipated  that  the only  "Securityholder"  in
respect of any series will be Cede, as nominee of DTC. Securityholder of a given
series  will not be  recognized  as  Securityholders  of such  series,  and such
Securityholders  will be permitted to exercise the rights of  Securityholders of
such series only indirectly through DTC and its Participants.

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

                                       26
 
<PAGE>

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

         DTC will advise the Trustee in respect of each Series that it will take
any action permitted to be taken by a Securityholder  of the related series only
at the  direction of one or more  Participants  to whose  accounts  with DTC the
Securities of such series are credited.  DTC may take  conflicting  actions with
respect to other  undivided  interests to the extent that such actions are taken
on behalf of Participants whose holdings include such undivided interests.

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

         Euroclear was created in 1968 to hold  securities for  participants  of
the  Euroclear  System  ("Euroclear  Participants")  and  to  clear  and  settle
transactions  between Euroclear  Participants  through  simultaneous  electronic
book-entry  delivery against payment,  thereby eliminating the need for physical
movement of  certificates  and any risk from lack of  simultaneous  transfers of
securities  and cash.  Transactions  may now be settled in any of 28 currencies,
including  United States dollars.  The Euroclear  System includes  various other
services,  including  securities  lending  and  borrowing  and  interfaces  with
domestic markets in several countries  generally similar to the arrangements for
cross-market transfers with DTC described above. Euroclear is operated by Morgan
Guaranty Trust Company of New York,  Brussels,  Belgium  office,  under contract
with Euroclear Clearance System,  S.C., a Belgian  cooperative  corporation (the
"Cooperative").  All operations  are conducted by the  "Euroclear  Operator" (as
defined below),  and all Euroclear  securities  clearance accounts and Euroclear
cash accounts are accounts with the Euroclear Operator, not the Cooperative. The
Cooperative  establishes  policy for the Euroclear System on behalf of Euroclear
Participants.  Euroclear  Participants  include banks (including central banks),
securities brokers and dealers and other professional  financial  intermediaries
and may include the  Underwriters.  Indirect  access to the Euroclear  System is
also  available  to other  firms that  clear  through  or  maintain a  custodial
relationship with a Euroclear Participant, either directly or indirectly.

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

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

         Except as required by law,  the Trustee in respect of a series will not
have any liability for any aspect of the records relating to or payments made or
account of beneficial ownership interests of the related Securities held by

                                       27

<PAGE>

Cede,  as nominee for DTC, or for  maintaining,  supervising  or  reviewing  any
records relating to such beneficial ownership interests.

Definitive Notes

         As  may  be  described  in  the  related  Prospectus  Supplement,   the
Securities will be issued in fully  registered,  certificated  form ("Definitive
Securities") to the Securityholders of a given series or their nominees,  rather
than to DTC or its  nominee,  only if (i) the  Trustee in respect of the related
series  advises in writing  that DTC is no longer  willing or able to  discharge
properly its  responsibilities as depository with respect to such Securities and
such Trustee is unable to locate a qualified  successor,  (ii) such Trustee,  at
its option, elects to terminate the book-entry-system through DTC or (iii) after
the occurrence of an "Event of Default" under the related Indenture or a default
by the Servicer under the related Trust Agreements, Securityholders representing
at least a  majority  of the  outstanding  principal  amount of such  Securities
advise the applicable  Trustee through DTC in writing that the continuation of a
book-entry  system  through  DTC (or a  successor  thereto) is no longer in such
Securityholders' best interest.

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

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

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

Reports to Securityholders

         With respect to each series of Securities,  on or prior to each Payment
Date for such series,  the related  Servicer or the related Trustee will forward
or cause to be forwarded to each holder of record of such class of  Securities a
statement or statements with respect to the related Trust Fund setting forth the
information   specifically  described  in  the  related  Trust  Agreement  which
generally will include the following information:

                    (i) the  amount of the  distribution  with  respect  to each
          class of Securities;

                    (ii) the amount of such distribution allocable to principal;

                    (iii) the amount of such distribution allocable to interest;

                    (iv) the Pool  Balance,  if  applicable,  as of the close of
          business on the last day of the related Remittance Period;

                    (v) the aggregate outstanding principal balance and the Pool
          Factor  for each  Class  of  Securities  after  giving  effect  to all
          payments reported under (ii) above on such Payment Date;

                    (vi) the amount paid to the  Servicer,  if any, with respect
          to the related Remittance Period;

                                       28

<PAGE>

                    (vii)  the  amount of the  aggregate  purchase  amounts  for
          Receivables  that have been  reacquired,  if any, for such  Remittance
          Period; and

                    (viii)  the amount of  coverage  under any letter of credit,
          financial guaranty insurance policy,  reserve account or other form of
          credit  enhancement  covering default risk as of the close of business
          on the  applicable  Payment  Date  and a  description  of  any  Credit
          Enhancement substituted therefor.

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

         Within the prescribed  period of time for tax reporting  purposes after
the end of each  calendar  year,  the  applicable  Trustee  will  provide to the
Securityholders  a statement  containing the amounts described in (ii) and (iii)
above for that  calendar year and any other  information  required by applicable
tax laws, for the purpose of the Securityholders'  preparation of federal income
tax returns.

                       DESCRIPTION OF THE TRUST AGREEMENTS

         The following  summary  describes certain terms of each Trust Agreement
pursuant  to which a Trust Fund will be created and the  related  Securities  in
respect of such Trust Fund will be issued. For purposes of this Prospectus,  the
term "Trust Agreement" as used with respect to a Trust means, collectively,  and
except  as  otherwise  specified,   any  and  all  agreements  relating  to  the
establishment of the related Trust, the servicing of the related Receivables and
the  issuance  of the  related  Securities,  including  without  limitation  the
Indenture,  (i.e.  pursuant to which any Notes  shall be  issued).  Forms of the
Trust  Agreement  have been filed as exhibits to the  Registration  Statement of
which the Prospectus  forms a part. The summary does not purport to be complete.
It is qualified in its  entirety by  reference  to the  provisions  of the Trust
Agreements.

Acquisition of the Receivables Pursuant to a Receivables Acquisition Agreement

         On the  Closing  Date  specified  with  respect to any given  series of
Securities,  the Depositor will acquire the related Receivables from the related
Originator pursuant to a Receivables  Acquisition Agreement.  The Depositor will
either transfer such Receivables to a Trust pursuant to a Pooling Agreement,  or
will  pledge  the  Depositor's  right,  title  and  interests  in  and  to  such
Receivables to a Trustee on behalf of Securityholders  pursuant to an Indenture.
The rights and  benefits of the  Depositor  under such  Receivables  Acquisition
Agreement  will be  assigned  to the  Trustee  on behalf of  Securityholders  as
collateral  for the  Securities  of the  related  series  issued  by a Trust  or
pursuant to an  Indenture.  The  obligations  of the  Depositor  and the related
Servicer under such Trust  Agreements  include those  specified below and in the
related Prospectus Supplement.

         As more fully  described  in the  related  Prospectus  Supplement,  the
Depositor  and/or the related  Originator  will be obligated to acquire from the
related  Trust Fund its  interest in any  Receivable  transferred  to a Trust or
pledged  to a Trustee  on  behalf  of  Securityholders  if the  interest  of the
Securityholders  therein is  materially  adversely  affected  by a breach of any
representation or warranty made by the Depositor or the related  Originator with
respect  to such  Receivable,  which  breach has not been  cured  following  the
discovery by or notice to the  Depositor  of the breach.  To the extent that the
Depositor so acquires any Receivables,  the related Originator will be obligated
to  acquire  such  Receivables  from  the  Depositor  pursuant  to  the  related
Receivables   Acquisition  Agreement   contemporaneously  with  the  Depositor's
acquisition of its interest in such  Receivables from the applicable Trust Fund.
The obligation of the Depositor to acquire any such  Receivables with respect to
which an Originator has breached a representation or warranty is subject to such
Originator's acquisition of such Receivables from the Depositor. In addition, if
so specified in the related Prospectus  Supplement,  the Depositor may from time
to time reacquire  certain  Receivables or substitute other Receivables for such
Receivable held by a Trust Fund subject to specified conditions set forth in the
related Trust Agreement and Receivables Acquisition Agreement.

                                       29

<PAGE>

Accounts

         With  respect  to each  series of  Securities  issued  by a Trust,  the
related Servicer will establish and maintain with the applicable  Trustee one or
more  accounts,   in  the  name  of  such  Trustee  on  behalf  of  the  related
Securityholders,  into which all payments made on or with respect to the related
Receivables will be deposited (the "Collection Account"). The Servicer will also
establish and maintain with such Trustee separate accounts,  in the name of such
Trustee on behalf of such  Securityholders,  in which amounts  released from the
Collection Account and the reserve account or other Credit Enhancement,  if any,
for  distribution  to such  Securityholders  will be  deposited  and from  which
distributions to such Securityholders will be made (the "Distribution Account").

         Any other accounts to be established with respect to a Trust, including
any reserve account, will be described in the related Prospectus Supplement.

         For any series of  Securities,  funds in the  Collection  Account,  the
Distribution  Account, any reserve account and other accounts identified as such
in the related Prospectus Supplement (collectively,  the "Trust Accounts") shall
be invested as provided in the related Trust Agreement in Eligible  Investments.
"Eligible  Investments" are generally  limited to investments  acceptable to the
Rating Agencies as being consistent with the rating of such Securities.  Subject
to certain conditions, Eligible Investments may include securities issued by the
Depositor,  the related  Originator,  the related  Servicer or their  respective
affiliates or other trusts created by the Depositor or its affiliates. Except as
described below or in the related Prospectus  Supplement,  Eligible  Investments
are limited to obligations or securities that mature not later than the business
day immediately preceding the related Payment Date. However,  subject to certain
conditions, funds in the reserve account may be invested in securities that will
not mature  prior to the date of the next  distribution  and will not be sold to
meet any shortfalls. Thus, the amount of cash in any reserve account at any time
may be less than the balance of such reserve account.  If the amount required to
be withdrawn from any reserve account to cover  shortfalls in collections on the
related  Receivables  exceeds  the  amount  of cash in such  reserve  account  a
temporary  shortfall in the amounts  distributed to the related  Securityholders
could result,  which could, in turn, increase the average life of the Securities
of  such  series.  Except  as  otherwise  specified  in the  related  Prospectus
Supplement,  investment  earnings on funds  deposited  in the  applicable  Trust
Accounts,  net of losses  and  investment  expenses  (collectively,  "Investment
Earnings"),  shall be deposited  in the  applicable  Collection  Account on each
Payment  Date and shall be treated as  collections  of  interest  on the related
Receivables.

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

         To the extent  that an  Originator's  or a  Servicer's  unsecured  debt
ratings are acceptable to the Rating  Agencies,  amounts  deposited to any Trust
Account may be  commingled  with  Originator's  or  Servicer's  general  account
moneys.  Any rights to so  commingle  moneys  will be  described  in the related
Prospectus Supplement.

The Servicer

         The Servicer  under each Trust  Agreement  will be named in the related
Prospectus Supplement. The entity serving as Servicer may be an affiliate of the
Depositor and may have other  business  relationships  with the Depositor or the
Depositor's  affiliates.  The Servicer  with respect to each Series will service
the Receivables

                                       30

<PAGE>

contained  in the Trust Fund for such  Series.  Any  Servicer  may  delegate its
servicing  responsibilities  to one  or  more  sub-servicers,  but  will  not be
relieved of its liabilities with respect thereto.

         Each  Servicer  will  make  certain   representations   and  warranties
regarding  its  authority  to  enter  into,  and  its  ability  to  perform  its
obligations  under,  the related Trust  Agreement.  An uncured  breach of such a
representation or warranty that in any respect  materially and adversely affects
the interests of the Securityholders  will constitute a Servicer Default by such
Servicer under the related Trust Agreement.

Servicing Procedures

         Each Trust  Agreement will provide that the related  Servicer will make
reasonable  efforts to collect all payments due with respect to the  Receivables
held in the  related  Trust Fund and,  in a manner  consistent  with the related
Trust  Agreement,  will  continue  such  collection  procedures as such Servicer
follows with respect to the particular type of Receivable in the particular pool
it services for itself and others.  Consistent with its normal  procedures,  the
Servicer may, in its discretion and on a  case-by-case  basis,  arrange with the
Lessee on a Receivable  to extend or modify the payment  schedule.  Some of such
arrangements  (including,  without  limitation  any  extension  of  the  payment
schedule beyond the final scheduled Payment Date for the related  Securities may
result in the Servicer  acquiring  such  Receivable if such  Contract  becomes a
Defaulted Contract.  The Servicer may sell the Equipment securing the respective
Defaulted  Contract,  if any,  at a public or  private  sale,  or take any other
action   permitted  by  applicable  law.  See  "Certain  Legal  Aspects  of  the
Receivables".

         The  material   aspects  of  any  particular   Servicer's   collections
procedures will be set forth in the related Prospectus Supplement.

Payments on Receivables

         With respect to each series of  Securities,  the related  Servicer will
deposit all payments on the related  Receivables  (from whatever source) and all
proceeds of such  Receivables  collected within two (2) business days of receipt
thereof  in the  related  collection  facility,  such as a  lock-box  account or
collection  account.  Moneys  deposited in such collection  facility for a Trust
Fund may be  commingled  with funds  from other  sources.  As  specified  in the
related Prospectus Supplement,  the related Servicer will be required to deposit
payments on the related Receivables (from whatever source) collected during each
collection  period  (each,  a "Collection  Period") into the related  Collection
Account  on a  specified  day each  month.  Pending  deposit  into  the  related
Collection  Account,  collections in such collection facility may be invested by
the related  Servicer at its own risk and for its own  benefit,  and will not be
segregated from funds of the related Servicer.

Servicing Compensation

         As may be described in the related  Prospectus  Supplement with respect
to any series of  securities  issued by a Trust,  the related  Servicer  will be
entitled to receive a servicing fee for each  Collection  Period (the "Servicing
Fee") in an amount  equal to a specified  percentage  per annum (as set forth in
the related Prospectus Supplement, the "Servicing Fee Rate") of the value of the
assets held in the related  Trust  Fund,  generally  as of the first day of such
Collection  Period.  Each  Prospectus  Supplement  and Servicing  Agreement will
specify  the  priority  of  distributions  with  respect  to the  Servicing  Fee
(together  with any portion of the Servicing Fee that remains  unpaid from prior
Payment Dates),  such Servicing Fee may be paid prior to any distribution to the
related Securityholders.

         Each Servicer  will also collect and retain any late fees,  the penalty
portion of interest  paid on past due amounts and other  administrative  fees or
similar charges allowed by applicable law with respect to the  Receivables,  and
will be  entitled  to  reimbursement  from each Trust for  certain  liabilities.
Payments by or on behalf of Lessees will be allocated to scheduled  payments and
late fees and other charges in accordance with such Servicer's  normal practices
and procedures.

         The Servicing Fee will  compensate the related  Servicer for performing
the functions of a third party  servicer of similar types of  receivables  as an
agent for their beneficial owner, including collecting and posting all 

                                       31

<PAGE>

payments,  responding  to  inquiries  of  Lessees  on the  related  Receivables,
investigating  delinquencies,  sending payment coupons to Lessees, reporting tax
information to Lessees,  paying costs of collection and disposition of defaults,
and policing the collateral.  The Servicing Fee also will compensate the related
Servicer for administering the related  Receivables,  accounting for collections
and furnishing statements to the applicable Trustee and the applicable Indenture
Trustee,  if any,  with respect to  distributions.  The  Servicing Fee also will
reimburse  the related  Servicer for certain  taxes,  accounting  fees,  outside
auditor fees, data processing  costs and other costs incurred in connection with
administering the Receivables.

Distributions

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

         With  respect  to each  series  of  Securities,  on each  Payment  Date
collections on the related  Receivables  will be transferred from the Collection
Account  to  the  Distribution  Account  for  distribution  to  Securityholders,
respectively,  to the extent  provided  in the  related  Prospectus  Supplement.
Credit  Enhancement,  such as a reserve  account,  may be available to cover any
shortfalls in the amount  available for distribution on such date, to the extent
specified in the related Prospectus  Supplement.  As more fully described in the
related  Prospectus   Supplement,   and  unless  otherwise   specified  therein,
distributions in respect of principal of a Class of Securities of a given series
will be subordinate to  distributions  in respect of interest on such Class, and
distributions  in respect of the  Certificates of such series may be subordinate
to payments in respect of the Notes of such series.

Credit and Cash Flow Enhancements

         The amounts and types of Credit Enhancement  arrangements,  if any, and
the provider thereof, if applicable, with respect to each class of Securities of
a given series will be set forth in the related Prospectus Supplement. If and to
the extent provided in the related Prospectus Supplement, credit enhancement may
be in the form of a Policy,  subordination of one or more Classes of Securities,
reserve accounts, overcollateralization,  letters of credit, credit or liquidity
facilities, third party payments or other support, surety bonds, guaranteed cash
deposits  or  such  other  arrangements  as may  be  described  in  the  related
Prospectus  Supplement or any  combination of two or more of the  foregoing.  If
specified in the applicable  Prospectus  Supplement,  Credit  Enhancement  for a
Class of  Securities  may cover one or more other  Classes of  Securities of the
same series,  and Credit Enhancement for a series of Securities may cover one or
more other series of Securities.

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

Statements to Indenture Trustees and Trustees

         Prior to each Payment  Date with respect to each series of  Securities,
the related Servicer will provide to the applicable Indenture Trustee and/or the
applicable  Trustee and Credit  Enhancer as of the close of business on the last
day of the  preceding  related  Collection  Period  a  statement  setting  forth
substantially the same information as is

                                       32

<PAGE>

required to be provided in the periodic reports provided to  Securityholders  of
such  series  described  under  "Description  of  the   Securities--Reports   to
Securityholders".

Evidence as to Compliance

         Each Trust  Agreement  will provide that a firm of  independent  public
accountants  will furnish to the related Trust and/or the  applicable  Indenture
Trustee and Credit  Enhancer,  annually,  a statement  as to  compliance  by the
related  Servicer  during the  preceding  twelve  months (or, in the case of the
first  such  certificate,  the period  from the  applicable  Closing  Date) with
certain standards relating to the servicing of the Receivables.

         Each Trust  Agreement  will also  provide  for  delivery to the related
Trust and/or the  applicable  Indenture  Trustee of a  certificate  signed by an
officer of the related  Servicer stating that such Servicer either has fulfilled
its obligations under such Trust Agreement in all material  respects  throughout
the  preceding  12 months  (or, in the case of the first such  certificate,  the
period from the applicable  Closing Date) or, if there has been a default in the
fulfillment of any such obligation in any material respect, describing each such
default.  Each Servicer also will agree to give each Indenture  Trustee and each
Trustee  notice of certain  "Servicer  Defaults"  (as defined  below)  under the
related Trust Agreement.

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

         Certain  Matters  Regarding the  Servicers  Each Trust  Agreement  will
provide that the related Servicer may not resign from its obligations and duties
as Servicer  thereunder,  except upon determination that the performance by such
Servicer of such duties is no longer  permissible  under applicable law. No such
resignation  will  become  effective  until the  related  Trustee or a successor
servicer has assumed such Servicer's servicing  obligations and duties under the
Trust Agreement.

         Except as otherwise provided in the related Prospectus Supplement, each
Trust Agreement will further  provide that neither the related  Servicer nor any
of its respective directors,  officers,  employees, or agents shall be under any
liability to the related  Issuer or the related  Securityholders  for taking any
action  or for  refraining  from  taking  any  action  pursuant  to  such  Trust
Agreement,  or for errors in  judgment;  provided,  however,  that  neither such
Servicer nor any such person will be protected  against any liability that would
`otherwise  be  imposed  by reason of  willful  misfeasance,  bad faith or gross
negligence in the  performance  of duties or by reason of reckless  disregard of
obligations  and duties  thereunder.  In  addition,  such Trust  Agreement  will
provide  that the  related  Servicer  is  under  no  obligation  to  appear  in,
prosecute,  or defend any legal action that is not  incidental  to its servicing
responsibilities  under such Trust Agreement and that, in its opinion, may cause
it to incur any expense or liability.

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

Servicer Default

         Except as  otherwise  provided  in the related  Prospectus  Supplement,
"Servicer  Default" under a Trust  Agreement will include (i) any failure by the
related Servicer to deliver to the applicable  Trustee for deposit in any of the
related  Trust  Accounts any required  payment or to direct such Trustee to make
any required  distributions  therefrom,  which failure continues  unremedied for
greater than three (3) Business Days after  written  notice from such Trustee is
received by such Servicer or after discovery by such Servicer;  (ii) any failure
by such Servicer or the related Originator,  as the case may be, duly to observe
or perform in any material respect any other covenant or agreement in such Trust
Agreement,  which failure  materially  and  adversely  affects the rights of the
related  Securityholders and which continues  unremedied for greater than ninety
(90)  days  after the  giving of  written  notice  of such  failure  (1) to such
Servicer  or the  related  Originator,  as the  case may be,  by the  applicable
Trustee or (2) to the  Servicer or the related  Originator,  as the case may be,
and  to  the  applicable  Trustee  by  holders  of the  related 

                                       33

<PAGE>

Securities, as applicable,  evidencing not less than 25% of the voting rights of
such  outstanding  Securities;  and (iii) any Insolvency  Event.  An "Insolvency
Event" shall mean financial  insolvency,  readjustment  of debt,  marshalling of
assets and liabilities,  or similar  proceedings with respect to the Servicer or
the  related  Originator  and  certain  actions by the  Servicer  or the related
Originator  indicating  its  insolvency,  reorganization  pursuant to bankruptcy
proceedings, or inability to pay its obligations.

Rights upon Servicer Default

         As more fully described in the related Prospectus  Supplement,  as long
as a Servicer Default under a Trust Agreement remains unremedied, the applicable
Trustee,  Credit  Enhancer  or  holders  of  Securities  of the  related  series
evidencing  not less than 25% of the  voting  rights  of such  then  outstanding
Securities may terminate all the rights and obligations of the Servicer, if any,
under such Trust  Agreement,  whereupon a successor  servicer  appointed by such
Trustee or such  Trustee will  succeed to all the  responsibilities,  duties and
liabilities of the Servicer  under such Trust  Agreement and will be entitled to
similar compensation arrangements.  If, however, a bankruptcy trustee or similar
official has been appointed for the Servicer, and no Servicer Default other than
such appointment has occurred,  such bankruptcy trustee or official may have the
power to prevent the applicable Trustee or such Securityholders from effecting a
transfer of  servicing.  In the event that the Trustee is unwilling or unable to
so act, it may appoint,  or petition a court of competent  jurisdiction  for the
appointment  of, a successor with a net worth of at least  $25,000,000 and whose
regular business  includes the servicing of a similar type of receivables.  Such
Trustee may make such  arrangements  for  compensation  to be paid,  which in no
event may be greater  than the  servicing  compensation  payable to the Servicer
under the related Trust Agreement.

Waiver of Past Defaults

         With  respect to each Trust  Fund,  unless  otherwise  provided  in the
related  Prospectus  Supplement  and  subject  to the  approval  of  any  Credit
Enhancer,  the  holders of Notes  evidencing  at least a majority  of the voting
rights of such then outstanding Securities may, on behalf of all Securityholders
of the related Securities,  waive any default by the Servicer, or by the related
Originator,  in the  performance  of its  obligations  under the  related  Trust
Agreement and its consequences, except a default in making any required deposits
to or  payments  from any of the Trust  Accounts in  accordance  with such Trust
Agreement.  No such waiver shall impair the Securityholders' rights with respect
to subsequent defaults.

Amendment

         As more fully described in the related Prospectus  Supplement,  each of
the Trust Agreements may be amended by the parties thereto,  without the consent
of the related  Securityholders,  for the purpose of adding any provisions to or
changing  in any  manner or  eliminating  any of the  provisions  of such  Trust
Agreements  or of  modifying  in any manner the rights of such  Securityholders;
provided  that such action will not, in the opinion of counsel  satisfactory  to
the applicable  Trustee,  materially  and adversely  affect the interests of any
such  Securityholder and subject to the approval of any Credit Enhancer.  As may
be describe in the related Prospectus Supplement,  the Trust Agreements may also
be amended by the Depositor,  the Servicer,  and the applicable Trustee with the
consent  of the  holders of  Securities  evidencing  at least a majority  of the
voting rights of such then outstanding  Securities for the purpose of adding any
provisions to or changing in any manner or eliminating  any of the provisions of
such  Trust  Agreements  or of  modifying  in any  manner  the  rights  of  such
Securityholders;  provided,  however, that no such amendment may (i) increase or
reduce in any  manner  the  amount  of, or  accelerate  or delay the  timing of,
collections  of payments on the related  Receivables or  distributions  that are
required to be made for the benefit of such  Securityholders  or (ii) reduce the
aforesaid  percentage  of the  Securities  of such series  which are required to
consent to any such  amendment,  without the consent of the  Securityholders  of
such series.

Insolvency Event

         As described in the related  Prospectus  Supplement,  if an  Insolvency
Event occurs with respect to a Debtor relating to the applicable Trust Fund, the
related Trust will terminate, and the Receivables held in the related Trust Fund
will be liquidated and each such Trust will be terminated 90 days after the date
of such  Insolvency  Event,  unless,  before the end of such 90-day period,  the
Trustee of such Trust shall have received written  instructions from

                                       34

<PAGE>

each of the related  Securityholders  (other than the  Depositor)  and/or Credit
Enhancer to the effect that such party  disapproves  of the  liquidation of such
Receivables.  Promptly after the occurrence of any Insolvency Event with respect
to a Debtor,  notice  thereof is  required  to be given to such  Securityholders
and/or  Credit  Enhancer;  provided,  however,  that any  failure  to give  such
required  notice  will not  prevent  or delay  termination  of any  Trust.  Upon
termination of any Trust, the applicable Trustee shall direct that the assets of
such Trust be  promptly  sold  (other  than the  related  Trust  Accounts)  in a
commercially  reasonable  manner  and  on  commercially  reasonable  terms.  The
proceeds from any such sale, disposition or liquidation of such Receivables will
be treated as  collections  on such  Receivables  and  deposited  in the related
Collection Account. If the proceeds from the liquidation of such Receivables and
any  amounts  on  deposit  in the  Reserve  Account,  if any,  and  the  related
Distribution  Account are not  sufficient  to pay the  Securities of the related
series in full, and no additional Credit Enhancement is available, the amount of
principal  returned to  Securityholders  will be reduced and some or all of such
Securityholders will incur a loss.

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

Termination

         With respect to each Trust,  the  obligations of the related  Servicer,
the related Originator(s),  the Depositor and the applicable Trustee pursuant to
the related Trust  Agreement will terminate upon the earlier to occur of (i) the
maturity or other liquidation of the last related Receivable and the disposition
of any amounts received upon  liquidation of any such remaining  Receivables and
(ii) the  payment  to  Securityholders  of the  related  series  of all  amounts
required  to be paid to them  pursuant  to such Trust  Agreement.  As more fully
described  in the related  Prospectus  Supplement,  in order to avoid  excessive
administrative expense, the related Servicer will be permitted in respect of the
applicable  Trust Fund,  unless  otherwise  specified in the related  Prospectus
Supplement, at its option to purchase from such Trust Fund, as of the end of any
Collection  Period  immediately  preceding  a Payment  Date,  if the  Discounted
Contract  Balance of the related  Contracts is less than a specified  percentage
(set forth in the related Prospectus  Supplement) of the initial Pool Balance in
respect of such Trust Fund, all such  remaining  Receivables at a price equal to
the aggregate of the Purchase  Amounts  thereof as of the end of such Collection
Period. The related Securities will be redeemed following such purchase.

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

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

                    CERTAIN LEGAL ASPECTS OF THE RECEIVABLES

General

         The Contracts that comprise the Receivables  will be "chattel paper" as
defined in the Uniform Commercial Code. Pursuant to the UCC for most purposes, a
sale of chattel paper is treated in a manner similar to a transaction creating a
security  interest in chattel paper. The Depositor,  the related Servicer and/or
the related  Originator(s)  will cause the filing of appropriate UCC-1 financing
statements to be made with the appropriate governmental

                                       35

<PAGE>

authorities.  Under the Trust Agreement,  the related Servicer will be obligated
from time to time to take such  actions as are  necessary to protect and perfect
the Trust's or the Trustee's interests in the Contracts and their proceeds.

The Equipment

         The related  Originator will convey such  Originator's  interest in the
related Equipment to the Depositor.  UCC financing  statements will not be filed
to perfect any security interest in the Equipment unless otherwise  specified in
the related Prospectus  Supplement.  Moreover,  in the event of the repossession
and resale of Equipment, it may be subject to a superior lien. In such case, the
senior lienholder may be entitled to be paid the full amount of the indebtedness
owed to it out of the sale proceeds before such proceeds could be applied to the
payment of claims of the related Servicer on behalf of the Trust.

         In the event of a default by the Lessee, the related Servicer on behalf
of the related  Trustee may take action to enforce  such  Defaulted  Contract by
repossession and resale of the leased Equipment. Under the UCC in most states, a
creditor can,  without prior notice to the debtor,  repossess  assets securing a
defaulted  contract by the  Lessee's  voluntary  surrender  of such assets or by
"self-help"  repossession  that  does not  involve  a breach of the peace and by
judicial process.

         In the event of a default by the  Lessee,  some  jurisdictions  require
that the Lessee be notified  of the  default  and be given a time period  within
which it may cure the default prior to  repossession.  Generally,  this right of
reinstatement  may be exercised on a limited number of occasions in any one-year
period.

         The UCC and other state laws place restrictions on repossession  sales,
including requirements that the secured party provide the Lessee with reasonable
notice of the date,  time and place of any  public  sale  and/or  the date after
which any private sale of the  collateral  may be held and that any such sale be
conducted in a commercially  reasonable manner. Each Trust Agreement may require
the  related  Servicer  to sell  promptly  any  repossessed  item of  Equipment,
reacquire  such Equipment from the Trust Fund, re - lease such Equipment for the
benefit of the  Securityholders  or take such other  action as  specified in the
related Prospectus Supplement.

         Under most state laws, a Lessee has the right to redeem  collateral for
its  obligations  prior to actual  sale by paying the  secured  party the unpaid
balance of the obligation plus reasonable expenses for repossession, holding and
preparing the collateral for  disposition  and arranging for its sale,  plus, to
the extent  provided for in the written  agreement  of the  parties,  reasonable
attorneys' fees.

         In  addition,  because the market  value of the  equipment  of the type
financed pursuant to the Receivables  generally declines with age and because of
obsolescence,  the net  disposition  proceeds  of leased  Equipment  at any time
during  the term of the lease may be less than the  outstanding  balance  on the
Contract principal balance which it secures.  Because of this, and because other
creditors may have rights in the related leased  Equipment  superior to those of
the related  Trust Fund,  the  related  Servicer  may not be able to recover the
entire amount due on a Defaulted Contract in the event that such Servicer elects
to repossess and sell such leased Equipment at any time.

         Under  the UCC and  laws  applicable  in most  states,  a  creditor  is
entitled to obtain a deficiency  judgment  from a Lessee for any  deficiency  on
repossession  and  resale of the  asset  securing  the  unpaid  balance  of such
Lessee's contract.  However,  some states impose  prohibitions or limitations on
deficiency judgments. In most jurisdictions the courts, in interpreting the UCC,
would  impose upon a creditor an  obligation  to  repossess  the  equipment in a
commercially  reasonable  manner  and to  "mitigate  damages"  in the event of a
Lessee's  failure to cure a default.  The creditor would be required to exercise
reasonable  judgment and follow  acceptable  commercial  practice in seizing and
disposing of the  equipment  and to offset the net proceeds of such  disposition
against its claim. In addition,  a Lessee may successfully invoke an election of
remedies defense to a deficiency claim in the event that the related  Servicer's
repossession  and  sale of the  leased  Equipment  is  found  to be a  retention
discharging the Lessee from all further  obligations under UCC Section 9-505(2).
If a deficiency judgment were granted, the judgment would be a personal judgment
against  the Lessee for the  shortfall,  but a  defaulting  Lessee may have very
little capital or sources of income available following repossession. Therefore,
in many cases, it may not be useful to seek a deficiency  judgment or, if one is
obtained, it may be settled at a significant discount.

                                       36

<PAGE>

         Certain  statutory  provisions,  including federal and state bankruptcy
and  insolvency  laws,  may also limit the  ability of the  related  Servicer to
repossess and resell collateral or obtain a deficiency judgment. In the event of
the  bankruptcy  or  reorganization  of a  Lessee,  various  provisions  of  the
Bankruptcy Code of 1978 (the  "Bankruptcy  Code") and related laws may interfere
with or  eliminate  the  ability of the  Servicer  or the Trustee to enforce its
rights under the  Receivables.  If  bankruptcy  proceedings  were  instituted in
respect of a Lessee,  the Trustee could be prevented from  continuing to collect
payments  due from or on  behalf  of such  Lessee  or  exercising  any  remedies
assigned to such Trustee without the approval of the bankruptcy  court,  and the
bankruptcy  court  could  permit  the  Lessee to use or  dispose  of the  leased
Equipment and provide the Trustee with a lien on substitute collateral,  so long
as such substitute collateral constituted "adequate protection" as defined under
the Bankruptcy Code.

         In addition, certain of the Receivables may be leased by the Originator
to governmental  entities.  Payment by  governmental  authorities of amounts due
under such Contracts may be contingent upon legislative  approval.  Accordingly,
payment  delays  and  collection   difficulties  as  described  in  the  related
Prospectus Supplement may limit collections with respect to certain governmental
Contracts.

         These  UCC and  bankruptcy  provisions,  in  addition  to the  possible
decrease in value of a repossessed item of Equipment  (equipment leased pursuant
to a Finance Lease or an Operating Lease),  may limit the amount realized on the
sale of the collateral to less than the amount due on the related Receivable.

                           CERTAIN TAX CONSIDERATIONS

         The Prospectus Supplement for each series of Securities will summarize,
subject to the  limitations  stated therein,  federal income tax  considerations
relevant to the purchase, ownership and disposition of such Securities.

                              ERISA CONSIDERATIONS

         The Prospectus Supplement for each series of Securities will summarize,
subject  to  the  limitations  discussed  therein,  considerations  under  ERISA
relevant  to the  purchase of such  Securities  by  employee  benefit  plans and
individual retirement accounts.

                             METHODS OF DISTRIBUTION

         The Securities offered hereby and by the related Prospectus  Supplement
will be offered in series  through one or more of the methods  described  below.
The Prospectus  Supplement  prepared for each series will describe the method of
offering  being  utilized for that series and will state the public  offering or
purchase  price of such series and the net proceeds to the  Depositor  from such
sale.

         The  Depositor  intends  that  Securities  will be offered  through the
following  methods from time to time and that offerings may be made concurrently
through  more than one of these  methods  or that an  offering  of a  particular
series of Securities  may be made through a combination  of two or more of these
methods. Such methods are as follows:

     1.   By negotiated firm commitment or best efforts  underwriting and public
          re-offering by underwriters;

     2.   By placements by the Depositor with  institutional  investors  through
          dealers;

     3.   By direct  placements by the Depositor with  institutional  investors;
          and

     4.   By competitive bid.

     In addition, if specified in the related Prospectus Supplement, a series of
Securities  may be offered in whole or in part in exchange  for the  Receivables
(and other assets,  if applicable) that would comprise the Trust Fund in respect
of such Securities.

                                       37

<PAGE>

     If  underwriters  are  used  in a sale  of any  Securities  (other  than in
connection with an  underwriting on a best efforts basis),  such Securities will
be  acquired  by the  underwriters  for their own account and may be resold from
time to time in one or more transactions,  including negotiated transactions, at
fixed public  offering  prices or at varying prices to be determined at the time
of sale or at the time of commitment therefor.  The Securities will be set forth
on the  cover of the  Prospectus  Supplement  relating  to such  series  and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

     In connection  with the sale of the  Securities,  underwriters  may receive
compensation from the Depositor or from purchasers of the Securities in the form
of discounts, concessions or commissions. Underwriters and dealers participating
in the  distribution  of the  Securities  may be  deemed to be  underwriters  in
connection with such  Securities,  and any discounts or commissions  received by
them from the  Depositor  and any profit on the resale of Securities by them may
be deemed to be underwriting discounts and commissions under the Securities Act.
The  Prospectus  Supplement  will  describe  any such  compensation  paid by the
Depositor.

     It is anticipated that the underwriting agreement pertaining to the sale of
any series of Securities will provide that the  obligations of the  underwriters
will be subject to certain conditions  precedent,  that the underwriters will be
obligated to purchase all such  Securities if any are  purchased  (other than in
connection  with an  underwriting  on a best efforts basis) and that, in limited
circumstances,  the Depositor  will indemnify the several  underwriters  and the
underwriters  will indemnify the Depositor  against  certain civil  liabilities,
including  liabilities  under the Securities Act or will  contribute to payments
required to be made in respect thereof.

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements to be entered into between the  Depositor and  purchasers of
Securities of such series.

     Purchasers of Securities,  including  dealers,  may, depending on the facts
and circumstances of such purchases,  be deemed to be "underwriters"  within the
meaning of the Securities  Act in connection  with reoffers and sales by them of
Securities.  Holders of Securities  should  consult with their legal advisors in
this regard prior to any such reoffer or sale.

                                 LEGAL OPINIONS

     Certain  legal  matters  relating to the issuance of the  Securities of any
series, including certain federal and state income tax consequences with respect
thereto,  will be passed upon by Dewey Ballantine,  New York, New York, or other
counsel specified in the related Prospectus Supplement.

                              FINANCIAL INFORMATION

     A Trust Fund will be formed with respect to each Series of  Securities  and
no Trust  Fund will  engage in any  business  activities  or have any  assets or
obligations  prior to the issuance of the related Series of  Securities,  except
for serial  issuances by a Master  Trust.  The  Depositor's  activities  will be
limited  solely to the  activities  of Trust Funds to be formed with  respect to
each Series of Securities.  Accordingly, no financial statements with respect to
any Trust Fund will be included in this Prospectus or in the related  Prospectus
Supplement.

     A Prospectus Supplement may contain the financial statements of the related
Credit Enhancer, if any.

                             ADDITIONAL INFORMATION

     This Prospectus, together with the Prospectus Supplement for each series of
Securities,  contains a summary of the material terms of the applicable exhibits
to the Registration  Statement and the documents referred to herein and therein.
Copies  of such  exhibits  are on  file at the  offices  of the  Securities  and
Exchange Commission in Washington, D.C., and may be obtained at rates prescribed
by the Commission  upon request to the Commission and may be inspected,  without
charge, at the Commission's offices.

                                       38

<PAGE>

                                 INDEX OF TERMS

     Set forth below is a list of the defined terms used in this  Prospectus and
the pages on which the definitions of such terms may be found herein.

Article 2A....................................................................18
Bankruptcy Code...............................................................16
Cede..........................................................................11
CEDEL Participants............................................................27
Certificates...................................................................1
Class..........................................................................1
Collection Account............................................................30
Collection Period.............................................................31
Commission.....................................................................2
Contracts...................................................................1, 5
Cooperative...................................................................27
Credit Enhancement............................................................18
Credit Enhancer...............................................................18
Debt Securities...............................................................13
Definitive Securities.........................................................28
Depositaries..................................................................25
Depositor......................................................................4
Direct Participants...........................................................18
Distribution Account..........................................................30
DTC...........................................................................11
Eligible Deposit Account......................................................30
Eligible Investments..........................................................30
Equipment......................................................................1
Equity Certificates............................................................9
ERISA.........................................................................13
Euroclear Operator............................................................27
Euroclear Participants........................................................27
Exchange Act...................................................................2
FASB13........................................................................10
Finance Leases................................................................10
Finance Subsidiary............................................................16
Fixed Income Securities........................................................7
Grantor Trust Securities......................................................13
Indenture......................................................................6
Indenture Trustee..............................................................6
Indirect Participants.........................................................18
Insolvency Event..............................................................34
Insolvency Laws...............................................................16
Interest Rate................................................................. 7
Investment Company Act.........................................................9
Investment Earnings...........................................................30
Issuer.........................................................................1
Lease.........................................................................10
Lessee........................................................................10
Lessor........................................................................10
Master Trust...................................................................9
Master Trust Agreement.........................................................9
Master Trust New Issuance.....................................................24
Notes..........................................................................1
Originator.....................................................................1

                                       39

<PAGE>

Participants..................................................................25
Partnership Interests.........................................................13
Pass-Through Rate..............................................................2
Payment Date...................................................................8
Policy.........................................................................1
Pool Balance..................................................................22
Pool Factor...................................................................21
Pooling Agreement..............................................................6
Pre-Funding Account...........................................................11
Pre-Funding Period............................................................11
Prepayment....................................................................18
Prospectus Supplement..........................................................1
Ratings Effect................................................................17
Receivables................................................................... 8
Receivables Acquisition Agreement.............................................20
Record Date....................................................................8
Registration Statement.........................................................2
Remittance Period..............................................................8
Rules.........................................................................26
Securities Act.................................................................2
Security Insurer..............................................................12
Securityholders................................................................8
Senior Securities..............................................................7
Servicer.......................................................................1
Servicer Defaults.............................................................33
Servicing Agreement............................................................6
Servicing Fee.................................................................31
Servicing Fee Rate............................................................31
Strip Securities...............................................................7
Subordinate Securities.........................................................7
Sub-Servicer...................................................................4
Terms and Conditions..........................................................27
Transferor.....................................................................4
Trust..........................................................................1
Trust Accounts................................................................30
Trust Agreement................................................................6
Trust Fund.....................................................................5
Trustee........................................................................6
Vendor.........................................................................4

                                       40

<PAGE>

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

     No  person  has  been  authorized  to give any  information  or to make any
representations  other than those contained or incorporated by reference in this
Prospectus  Supplement or the  Prospectus  in connection  with the offer made by
this  Prospectus  Supplement  and the  Prospectus  and,  if given or made,  such
information or representations must not be relied upon as having been authorized
by the  Depositor or by the  Underwriter.  This  Prospectus  Supplement  and the
Prospectus do not constitute an offer or  solicitation by anyone in any state in
which such offer or solicitation is not authorized or in which the person making
such offer or  solicitation is not qualified to do so or to anyone to whom it is
unlawful to make such offer or  solicitation.  The  delivery of this  Prospectus
Supplement or the Prospectus at any time does not imply that information  herein
or therein is correct as of any time subsequent to the date.
                               
                                -----------------

                                TABLE OF CONTENTS

                              PROSPECTUS SUPPLEMENT                       Page
                                                                          ----
Available Information ....................................................  S-2
Reports to Noteholders ...................................................  S-2
Summary of Terms .........................................................  S-3
Risk Factors .............................................................  S-19
The Receivables ..........................................................  S-19
The Transferor ...........................................................  S-27
First Sierra .............................................................  S-27
The Servicer .............................................................  S-30
Formation of the Trust ...................................................  S-31
Description of the Notes .................................................  S-32
The Indenture Trustee ....................................................  S-50
The Owner Trustee ........................................................  S-51
Prepayment and Yield Considerations ......................................  S-51
The Note Insurance Policy and the Note Insurer ...........................  S-55
Certain Federal Income Tax Considerations ................................  S-58
State and Local Tax Considerations .......................................  S-61
ERISA Considerations .....................................................  S-61
Legal Investment .........................................................  S-62
Ratings ..................................................................  S-62
Method of Distribution ...................................................  S-62
Report of Experts ........................................................  S-62
Legal Matters ............................................................  S-63
Index of Principal Defined Terms .........................................  S-64
                                                                     
                                   PROSPECTUS

Prospectus Supplement ....................................................     2
Available Information ....................................................     2
Incorporation of Certain Documents by Reference ..........................     2
Reports to Securityholders ...............................................     3
Summary of Terms .........................................................     4
Special Considerations ...................................................    15
The Trust Funds ..........................................................    19
The Issuers ..............................................................    20
The Receivables ..........................................................    20
Pool Factors .............................................................    21
Use of Proceeds ..........................................................    22
The Depositor ............................................................    22
The Trustee ..............................................................    22
Description of the Securities ............................................    23
Description of the Trust Agreement .......................................    29
Certain Legal Aspects of the Receivables .................................    35
Certain Tax Considerations ...............................................    37
ERISA Considerations .....................................................    37
Methods of Distribution ..................................................    37
Legal Opinions ...........................................................    38
Financial Information ....................................................    38
Additional Information ...................................................    38
Index of Terms ...........................................................    39

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

     Until 90 days after the date of this  Prospectus  Supplement,  all  dealers
effecting  transactions in the Class A Notes,  whether or not  participating  in
this  distribution,  may be required to deliver a  Prospectus  Supplement  and a
Prospectus.  This is in  addition  to the  obligation  of  dealers  to deliver a
Prospectus  Supplement  and a Prospectus  when acting as  underwriters  and with
respect to their unsold allotments or subscriptions.

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

================================================================================
                          First Sierra Financial, Inc.
                              Prudential Securities
                          Secured Financing Corporation

                                  $208,242,000

                          $32,998,000 5.7325% Equipment
                        Contract-Backed Notes, Class A-1

                          $85,479,000 6.3500% Equipment
                        Contract-Backed Notes, Class A-2

                          $51,527,000 6.3500% Equipment
                        Contract-Backed Notes, Class A-3

                          $38,238,000 6.3500% Equipment
                        Contract-Backed Notes, Class A-4

                             First Sierra Equipment
                              Contract Trust 1997-1

                              ---------------------
                              PROSPECTUS SUPPLEMENT
                              ---------------------

                       Prudential Securities Incorporated

                                   First Union
                              Capital Markets Corp.

                                 August 28, 1997

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


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